COHOES BANCORP INC
S-1/A, 1998-10-30
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: ADVANTA MORTGAGE LOAN TRUST 1998-3, 8-K, 1998-10-30
Next: COUNTRYWIDE HOME EQUITY LOAN TRUST 1998-C, 8-K, 1998-10-30



   
   As filed with the Securities and Exchange Commission on October 30, 1998
                                                      Registration No. 333-63539
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

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

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

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

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

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

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

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

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

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

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

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

<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE

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

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

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

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


                              COHOES BANCORP, INC.

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

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

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

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


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

         THE SECURITIES  OFFERED HEREBY ARE NOT DEPOSITS OR ACCOUNTS AND ARE NOT
FEDERALLY INSURED OR GUARANTEED.

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


          The date of this Prospectus Supplement is ____________, 1998.


<PAGE>



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


                                TABLE OF CONTENTS

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

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

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

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

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

Election Form


                                        i

<PAGE>



                                  THE OFFERING


Securities Offered

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

Election to Purchase Holding Company Stock in the Conversion

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

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

Method of Directing Transfer

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


                                      S-1

<PAGE>



Time for Directing Transfer

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

Irrevocability of Transfer Direction

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

Subsequent Elections

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

Purchase Price of Holding Company Stock

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

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

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

Voting and Tender Rights of Holding Company Stock

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

                                       S-2

<PAGE>



                             DESCRIPTION OF THE PLAN

Introduction

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

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

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

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

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


                                       S-3

<PAGE>



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

Eligibility and Participation

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

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

Investment of Contributions

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

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

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

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

                                       S-4

<PAGE>



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

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

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

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

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

                                       S-5

<PAGE>



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

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

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

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

Financial Data

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

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

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

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


                                       S-6

<PAGE>



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

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

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

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

Administration of the Plan

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

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

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

                                       S-7

<PAGE>



Reports to Plan Participants

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

Amendment and Termination

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

Merger, Consolidation or Transfer

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

Federal Tax Aspects of the Plan

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

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

                                       S-8

<PAGE>



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

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

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

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

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

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

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

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

                                       S-9

<PAGE>



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

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

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

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

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

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

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

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

                                      S-10

<PAGE>



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

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

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

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

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

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


                                      S-11

<PAGE>



Restrictions on Resale

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

                                 LEGAL OPINIONS

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


                                      S-12

<PAGE>


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

                              FINANCIAL STATEMENTS

                                DECEMBER 31, 1997



<PAGE>










                                TABLE OF CONTENTS

                                                                         Page
                                                                         ----

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

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

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

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

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

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

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



<PAGE>



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

                          Independent Auditors' Report


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

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

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

Albany, New York
July  29, 1998




<PAGE>




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

                 Statements Of Net Assets Available For Benefits

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

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

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

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

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


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



The accompanying notes are an integral part of these financial statements


                                       (2)



<PAGE>



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

           Statements Of Changes In Net Assets Available For Benefits

                         For The Years Ended December 31


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

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

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

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

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

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


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



The accompanying notes are an integral part of these financial statements


                                       (3)



<PAGE>


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

                          Notes To Financial Statements

Note 1: Plan Description

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

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

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

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

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

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

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


                                       (4)



<PAGE>


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

                          Notes To Financial Statements

Note 1: Plan Description (Continued)

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

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

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

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

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

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

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

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

Note 2: Summary Of Significant Accounting Policies

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

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


                                       (5)


<PAGE>



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

                          Notes To Financial Statements

Note 2: Summary Of Significant Accounting Policies

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

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


Note 3: Information Certified By Plan Trustee

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

Note 4: Investment Valuations

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


                            Fair Value Of Investments

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

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




                                       (6)


<PAGE>


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

                          Notes To Financial Statements

Note 4: Investment Valuations (Continued)

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


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

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


                                       (7)


<PAGE>


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

                          Notes To Financial Statements


Note 5: Loans To Participants

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


Note 6: Plan Termination

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


Note 7: Tax Status

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


Note 8: Form 5500

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




                                       (8)


<PAGE>








                            SUPPLEMENTAL INFORMATION







<PAGE>


                                                                      Schedule I

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

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

                                December 31, 1997


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

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



                                                                     Schedule II

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

                Item 27(d) - Schedule Of Reportable Transactions

                                December 31, 1997

<TABLE>
<CAPTION>

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

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


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

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


<PAGE>

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

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

1. PARTICIPANT DATA

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

___________________________________________________________________________________________________________________
         Street Address                                       City                      State             Zip

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


2. INVESTMENT DIRECTION

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

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

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

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

                                      S-13

<PAGE>


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

                  [ ]      Core Equity Fund                      ________%

                  [ ]      Emerging Growth Equity Fund           ________%

                  [ ]      Value Equity Fund                     ________%

                  [ ]      Actively Managed Bond Fund            ________%

                  [ ]      Intermediate-Term Bond Fund           ________%

                  [ ]      Short-Term Investment Fund            ________%

                  [ ]      International Equity Fund             ________%

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


3. PARTICIPANT SIGNATURE AND ACKNOWLEDGMENT - REQUIRED

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


________________________________________________________________________________
   Participant's Signature                                Date Signed


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



My Commission Expires _____________________________



              PLEASE COMPLETE AND RETURN BY ______________ __, 1998

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



                                      S-14

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


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

                              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) 235-4000.
    


                          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 fully, you should read this entire document carefully,  including
the financial statements and the notes to the financial  statements.  References
in this document to "Cohoes Savings", the "Bank", "we", "us", and "our" refer to
Cohoes  Savings  Bank  either in its  present  form or as a stock  savings  bank
following the Conversion.  In certain  circumstances  where  appropriate,  "we,"
"us," or "our" refer  collectively  to Cohoes  Savings Bank and Cohoes  Bancorp,
Inc.  References  in this  document  to the  "Holding  Company"  refer to Cohoes
Bancorp,  Inc. All information  contained in this Prospectus with respect to the
Holding Company,  the Bank and its subsidiaries has been supplied by the Holding
Company and the Bank.
    

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

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

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

         Cohoes Savings Bank was established in Cohoes, New York in 1851. We are
a community and customer oriented New York chartered mutual savings bank serving
primarily  the Cohoes,  New York and  surrounding  area  through 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
        although none are currently contemplated and through other facets of our
        business,  including insurance services,  which can increase noninterest
        income for us. See  "Business of Cohoes  Savings  Bank - Subsidiary  and
        Other Activities." During fiscal 1998, we experienced a 4.7% increase in
        deposit accounts.  In addition,  we experienced a $14.5 million increase
        in loans receivable. See "Business of Cohoes Savings Bank - Lending."
    

The Stock Offering

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

         Stock Purchase  Priorities.  The shares of Holding Company Common Stock
will be  offered  on the  basis  of  priorities.  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  - Offering of
Holding Company Common Stock" on pages _____ to ____.
    

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

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

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

                                        2

<PAGE>


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

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

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

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

   
         The  Charitable  Foundation.  To further  our  commitment  to the local
community,  we intend to establish the Foundation as part of the Conversion.  We
will make a contribution  to the  Foundation,  in the form of 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  -  Stock
Contribution to the Charitable Foundation" on pages ___ to ___.
    

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

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

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


                                        3

<PAGE>

   
The Holding Company and the Bank Following the Conversion

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

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

                                       4


<PAGE>



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

Dividends

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

Market for the Common Stock

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


                                        5

<PAGE>


Prospectus Delivery and Procedures for Common Stock

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

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

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

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>


                                  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.

Dilutive Effect of Issuance of Additional Shares

   
         If a RRP is approved by  stockholders of the Holding  Company,  the RRP
intends to acquire an amount of Holding  Company Common Stock equal to 4% of the
Shares sold in the Conversion and including shares issued to the Foundation.  If
such shares are acquired at a per share price equal to the purchase  price,  the
cost of such shares would be $3.3  million,  assuming  the number of  Conversion
Shares  sold are equal to the  maximum of the  Estimated  Offering  Range.  Such
shares of Holding  Company  Common Stock may be acquired in the open market with
funds provided by the Holding  Company,  if permissible,  or from authorized but
unissued  shares of  Holding  Company  Common  Stock.  In the event that the RRP
acquires authorized but unissued shares of Holding Company Common Stock from the
Holding  Company,  the  interests  of  existing  stockholders  will be  diluted.
Assuming the issuance of 8,050,000  Shares in the Offering and the  contribution
of  241,500  shares of  Holding  Company  Common  Stock to the  Foundation,  the
issuance of authorized  but unissued  shares of Holding  Company Common Stock to
such  plan  in an  amount  equal  to 4% of the  Conversion  Shares  sold  in the
Conversion  would  dilute the  voting  interests  of  existing  stockholders  by
approximately 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."


                                       8
<PAGE>


         If a Stock Option and Incentive Plan is approved by stockholders of the
Holding  Company,  the Holding  Company  intends to reserve for future  issuance
pursuant to such plan a number of shares of Holding  Company  Common Stock equal
to an aggregate of 10% of the Conversion  Shares and the  contribution of shares
to the  Foundation  (829,150  shares,  based  on  the  issuance  of the  maximum
8,050,000 shares and the contribution of 241,500 shares to the Foundation). Such
shares may be authorized  but previously  unissued  shares,  treasury  shares or
shares  purchased  by the  Holding  Company in the open  market or from  private
sources.   Assuming  the  issuance  of  8,050,000   Conversion  Shares  and  the
contribution   of  241,500  shares  of  Holding  Company  Common  Stock  to  the
Foundation,  if only  authorized but previously  unissued  shares are used under
such plan, the issuance of the total number of shares  available under such plan
would dilute the voting  interests  of existing  stockholders  by  approximately
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."


                                       9
<PAGE>


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

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

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

Competition

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


                                       10
<PAGE>



Takeover Defensive Provisions

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

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

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


                                       11
<PAGE>



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

                                       12
<PAGE>



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

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

Absence of Active Market for the Common Stock

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


                                       13

<PAGE>



Year 2000 Compliance

   
         The  Bank  has  been  following,  and  will  continue  to  follow,  the
guidelines provided by the Federal Financial  Institutions  Examinations Council
("FFIEC").  The Bank has formulated a Year 2000 Plan in which it has conducted a
comprehensive review of its computer systems to identify applications that could
be  affected  by the  "Year  2000"  issue,  and  has  developed  and  tested  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 is in the process of developing  contingency plans should its
primary  service  providers  and other  vendors be unable to comply.  Management
anticipates  the  costs  to  become  Year  2000  compliant  to be  approximately
$100,000;  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.
    

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.

                                       14
<PAGE>



         As a  condition  to  receiving  the  non-objection  of the  FDIC to the
Conversion  and  the  approval  of the  Conversion  by the  Superintendent,  the
Foundation  will commit in writing to the FDIC and the  Superintendent  that all
shares of Holding  Company Common Stock held by the Foundation  will be voted in
the same ratio as all other  shares of the Holding  Company  Common Stock on all
proposals considered by stockholders of the Holding Company; provided,  however,
that, consistent with the condition, the FDIC and the Superintendent 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,  par value  $0.01 per share or the sale of such
shares  for their  aggregate  par value of $2,415  based on the  maximum  of the
Estimated Valuation Range, to the Foundation.  Upon completion of the Conversion
and the Stock  Contribution,  the Holding  Company  will have  8,291,500  shares
issued and outstanding at the maximum of the Estimated Valuation Range, of which
the Foundation will own 241,500 shares, or 3.0%. As a result, persons purchasing
shares in the Conversion  will have their share ownership and voting interest in
the Holding Company diluted by 2.9%. See "Pro Forma Data."
    

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

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

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

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

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

                                       16

<PAGE>



   
proposals considered by the Holding Company's stockholders.  See "The Conversion
- -  Establishment  of Cohoes Savings  Foundation." In the event that the FDIC and
the Superintendent were to waive this voting restriction, the Foundation's Board
of  Directors  would  exercise  sole voting  power over such shares and would no
longer  be  subject  to the  voting  restriction.  However,  the  FDIC  and  the
Superintendent   could  impose  additional   conditions  at  that  time  on  the
composition of the Board of the Foundation or which otherwise  relate to control
of the Common  Stock of the Holding  Company  held by the  Foundation.  See "The
Conversion - Establishment of The Cohoes Savings Foundation." If a waiver of the
voting  restriction  were  granted  by the  FDIC and the  Superintendent  and no
further  conditions  were imposed on the Foundation at that time,  management of
the Holding  Company and the Bank could  benefit to the extent that the Board of
Directors of the  Foundation  determines  to vote the shares of Holding  Company
Common  Stock held by the  Foundation  in favor of  proposals  supported  by the
Holding  Company and the Bank.  Furthermore,  when the  Foundation's  shares are
combined with shares purchased  directly by executive  officers and directors of
the Holding Company, shares issued pursuant to proposed stock benefit plans, and
shares held in the Bank's ESOP, the aggregate of such shares could exceed 20% of
the Holding Company's outstanding Common Stock, which could enable management to
defeat  proposals  requiring  80%  stockholder  approval.   Consequently,   this
potential   voting   control  might  preclude   takeover   attempts  that  other
stockholders  deem to be in their best  interest,  and might tend to  perpetuate
management.  Since the ESOP shares are  allocated  to eligible  employees of the
Bank, 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.  The holding  company  structure
will,  however,  provide the Holding Company with greater  flexibility  than the
Bank has to diversify its business activities,  through existing or newly formed
subsidiaries,   or  through   acquisitions   or   Mergers  of  stock   financial
institutions,  as well  as,  other  companies.  Although  there  are no  current
arrangements,  understandings  or  agreements  regarding  any such  activity  or
acquisition,  the Holding  Company will be in a position  after the  Conversion,
subject  to  regulatory  restrictions,   to  take  advantage  of  any  favorable
acquisition opportunities that may arise.
    

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

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


                                       17

<PAGE>



                               COHOES SAVINGS BANK

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

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

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


                                 USE OF PROCEEDS

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

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

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

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

                                       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.  In the  future,  the Board of
Directors of the Holding  Company will make  decisions on the  repurchase of the
Holding  Company  Common Stock based on its view of the  appropriateness  of the
price of the Holding  Company Common Stock as well as the Holding  Company's and
the Bank's investment opportunities and capital needs.

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


                                    DIVIDENDS

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

   
         It is not presently  anticipated  that the Holding Company will conduct
significant  operations independent of those of the Bank for some time following
the  Conversion.  As such,  the  Holding  Company  does not  expect  to have any
significant  source of income other than  earnings on the net proceeds  from the
Conversion  retained  by the  Holding  Company  (which  proceeds  are  currently
estimated to range from $57.9  million to $76.7 million based on the minimum and
the maximum of the Estimated  Valuation Range,  respectively) 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 - 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  NMS  under  the  symbol  "COHB"  upon  completion  of the
Conversion. In order to be quoted on the Nasdaq NMS, among other criteria, there
must be at least three market makers for the Holding  Company Common Stock.  KBW
has  agreed  to act as a market  maker  for the  Holding  Company  Common  Stock
following the Conversion,  and assist in securing additional market makers to do
the same. A public trading market having the desirable characteristics of depth,
liquidity and  orderliness  depends upon the presence in the marketplace of both
willing  buyers and sellers of the  Holding  Company  Common  Stock at any given
time.  Accordingly,  there can be no assurance  that an active and liquid market
for the Holding  Company  Common  Stock will  develop or be  maintained  or that
resales of the Holding Company Common Stock can be made at or above the purchase
price.  See "The  Conversion  Stock  Pricing"  and "--  Number  of  Shares to be
Issued."
    



                                       20

<PAGE>

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

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

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

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


                                       21

<PAGE>


                                 CAPITALIZATION

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

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

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

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


                                       22

<PAGE>



- ----------
(1) As adjusted  to give  effect to an  increase  in the number of shares  which
    could occur due to an increase in the Estimated Valuation Range of up to 15%
    to  reflect  changes  in  market  and  financial  conditions  following  the
    commencement of the Offerings.
   
(2) Does not reflect  withdrawals  from  deposit  accounts  for the  purchase of
    Holding Company Common Stock in the Offerings. Such withdrawals would reduce
    pro forma deposits by the amount of such withdrawals.

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

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

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

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

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



                                       23

<PAGE>

   
                                    PRO FORMA

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

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

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

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



                                       24

<PAGE>

   

                           PRO FORMA DATA WITH MERGER

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

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

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

(2) Does not give effect to the non-recurring expense that will be recognized in
    1998 as a result of the establishment of the Foundation. 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)

                                       25

<PAGE>



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

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

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

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

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

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


                                       26

<PAGE>
   
                COMPARISON OF VALUATION AND PRO FORMA INFORMATION
                               WITH NO FOUNDATION

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

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

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

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

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

                                       27
<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.


                                       28
<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.

                                       29

<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.


                                       30

<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.


                                       31

<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.

                                       32

<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>


                                       33

<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.

                                       34

<PAGE>


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

Comparison of June 30, 1997 and June 30, 1996

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

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

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

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

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

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

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

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


                                       35

<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

                                       36

<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

                                       37

<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.


                                       38

<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  been  following,  and  will  continue  to  follow,  the
guidelines provided by the Federal Financial  Institutions  Examinations Council
("FFIEC").  The Bank has formulated a Year 2000 Plan in which it has conducted a
comprehensive review of its computer systems to identify applications that could
be  affected  by the  "Year  2000"  issue,  and  has  developed  and  tested  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 is in the process of developing  contingency plans should its
primary  service  providers  and other  vendors be unable to comply.  Management
anticipates  the  costs  to  become  Year  2000  compliant  to be  approximately
$100,000;  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.


                                       39

<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,

                                       40

<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.


                                       41
<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   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.

                                       42

<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.

                                       43

<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>

                                       44

<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>

                                       45

<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           
                                                      ========           

                                       46

<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."

                                       47

<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.

                                       48

<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

                                       49

<PAGE>

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

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

Loan Originations and Sales

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

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

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

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

                                       50

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

                                       51

<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>

                                       52

<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>

                                       53

<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.

                                       54

<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>

                                       55

<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>
                                       56
<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.

                                       57
<PAGE>



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

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

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

                                       58

<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>

                                       59

<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.


                                       60
<PAGE>



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

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

                                       61

<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>

                                       62

<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.

                                       63

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

                                       64

<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.

                                       65

<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.

                                       66

<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.

                                       67

<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

                                       68

<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

                                       69

<PAGE>



involved  controls a savings  institution which operated a home or branch office
located in the state of the institution to be acquired as of March 5, 1987; (ii)
the  acquiror  is  authorized  to  acquire  control of the  savings  institution
pursuant,,to  the  emergency  acquisition  provisions  of the FDIA; or (iii) the
statutes  of the  state in which  the  institution  to be  acquired  is  located
specifically   permit   institutions  to  be  acquired  by  the  state-chartered
institutions  or savings and loan holding  companies  located in the state where
the  acquiring  entity is located (or by a holding  company that  controls  such
state chartered savings institutions).

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

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

The Bank

         General. The Bank is subject to extensive regulation and examination by
the Department,  as its chartering authority, and by the FDIC, as the insurer of
its deposits,  and,  upon  Conversion,  will be subject to certain  requirements
established  by the OTS as a result of the  Holding  Company's  savings and loan
holding  company status.  The federal and state laws and  regulations  which are
applicable to banks regulate,  among other things,  the scope of their business,
their  investments,   their  reserves  against  deposits,   the  timing  of  the
availability  of deposited funds and the nature and amount of and collateral for
certain loans.  The Bank must file reports with the NYBB and the FDIC concerning
its  activities  and financial  condition,  in addition to obtaining  regulatory
approvals  prior to entering  into  certain  transactions  such as  establishing
branches and Mergers with, or acquisitions  of, other  depository  institutions.
There  are  periodic  examinations  by the 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.

                                       70

<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

                                       71

<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%

                                       72

<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

                                       73

<PAGE>



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

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

                                       74

<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.


                                       75

<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

                                       76

<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.



                                       76

<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.


                                       77

<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.

                                       78

<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

                                       79

<PAGE>

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

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

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

Change in Control Agreements

     Upon Conversion,  the Bank intends to enter into one-year Change in Control
agreements  with 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

                                       80
<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.


                                       81

<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

                                       82

<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"),  and (ii)  options for all plan  participants  that do not qualify as
incentive stock options  ("Non-Statutory  Stock Options") . All such awards will
be granted at no cost to the  recipient.  Unless  sooner  terminated,  the Stock
Option and  Incentive  Plan will remain in effect for a period of fifteen  years
from the later of adoption by the Board of  Directors or approval by the Holding
Company's stockholders.

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

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

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

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

                                       83
<PAGE>

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

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

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

Certain Transactions

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

                                       84

<PAGE>

Proposed Purchases by Executive Officers and Trustees

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

<TABLE>
<CAPTION>
   

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

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

- ---------

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


                                       85

<PAGE>



   
                                 THE CONVERSION
    

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

General

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

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

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

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

                                       86

<PAGE>



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

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

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

Purposes of Conversion
    

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

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

         The potential  impact of the Conversion upon the Bank's capital base is
significant. The Bank had Tier I Leverage Capital of $53.3 million, or 10.13% of
assets, at June 30, 1998.  Assuming that $78,572,400 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.


                                       87

<PAGE>



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

Effects of Conversion
    

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


                                       88

<PAGE>



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

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

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

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

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

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

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

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

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

                                       89

<PAGE>



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

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

         If, however,  on any annual closing date (i.e.,  the anniversary of the
Eligibility  Record  Date  or  the  Supplemental  Eligibility  Record  Date,  as
applicable)  of the  Bank,  commencing  on or after  the  effective  date of the
Conversion,  the amount in any  deposit  account is less than the amount in such
deposit account on March 31, 1997 (with respect to an Eligible  Account Holder),
or September 30, 1998 (with respect to a Supplemental  Eligible Account Holder),
or any other annual closing date, then the interest in the  liquidation  account
relating  to such  deposit  account  would be  reduced  from time to time by the
proportion of any such reduction,  and such interest will cease to exist if such
deposit account is closed. For purposes of the liquidation account, time deposit
accounts  shall be deemed to be closed upon maturity  regardless of renewal.  In
addition, no interest in the liquidation account would ever be increased despite
any subsequent  increase in the related deposit  account.  Any assets  remaining
after the above liquidation  rights of Eligible Account Holders and Supplemental
Eligible  Account  Holders are  satisfied  would be  distributed  to the Holding
Company as the sole stockholder of the Bank.

         Tax Aspects.  Consummation  of the Conversion is expressly  conditioned
upon the receipt by the Bank of either a  favorable  ruling from the IRS and New
York taxing  authorities  or opinions of counsel with respect to federal and New
York income  taxation,  to the effect that the Conversion  will not be a taxable
transaction  to the  Holding  Company,  the Bank,  Eligible  Account  Holders or
Supplemental Eligible Account Holders, except as noted below.

   
         No private  ruling  will be received  from the IRS with  respect to the
proposed  Conversion.  Instead, the Bank has received an opinion of its counsel,
Silver,  Freedman & Taff, L.L.P., based on customary  certificates  delivered by
management  of the  Holding  Company and the Bank,  that for federal  income tax
purposes,  among  other  matters:  (i) the Bank's  change in form from mutual to
stock ownership will constitute a reorganization  under section  368(a)(1)(F) of
the Code,  (ii) neither the Bank nor the Holding Company will recognize any gain
or loss as a result of the Conversion;  (iii) no gain or loss will be recognized
by the Bank or the Holding Company upon the purchase of the Bank's capital stock
by the  Holding  Company or by the  Holding  Company  upon the  purchase  of its
Holding  Company  Common Stock in the  Conversion;  (iv) no gain or loss will be
recognized by Eligible Account Holders or Supplemental Eligible Accounts Holders
upon the issuance to them of deposit accounts in the Bank in its stock form plus
their  interests  in the  liquidation  account  in  exchange  for their  deposit
accounts in the Bank; (v) the tax basis of the depositors'  deposit  accounts in
the Bank immediately after the Conversion will be the same as the basis of their
deposit accounts
    

                                       90

<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.

   
Establishment of Cohoes Savings Foundation
    

         General.   In  furtherance  of  the  Bank's  commitment  to  its  local
community, the Plan of Conversion provides for the establishment of a charitable
foundation in connection  with the  Conversion.  The Plan provides that the Bank
and the Holding Company will  incorporate the Foundation under Delaware law as a
non-stock  corporation  and will fund the Foundation with Holding Company Common
Stock, as further described below. The Holding Company and the Bank believe that
the funding of the  Foundation  with Holding  Company Common Stock is a means to
establish a common bond between the Bank and its community,  enabling the Bank's
community to share in the  potential  growth and success of the Holding  Company
over the long term. By further enhancing the Bank's visibility and reputation in
its local  community,  the Bank  believes that the  Foundation  will enhance the
long-term value of the Bank's community

                                       91

<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

                                       92

<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."


                                       93

<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.

                                       94

<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.


                                       95

<PAGE>


   
 Required Approvals for the Conversion

         Various  approvals of the  Superintendent  and the FDIC are required in
order to  consummate  the  Conversion.  The  Superintendent  and the  FDIC  have
approved  the Plan of  Conversion,  subject to  approval  by the  Bank's  voting
depositors.  In  addition,  consummation  of the  Conversion  is  subject to OTS
approval of the Holding Company's holding company  application to acquire all of
the Bank common stock . Applications for these approvals have been filed and are
currently pending.

         Pursuant to Department and FDIC regulation, the Plan of Conversion must
be approved by at least a majority of the total  number of votes  eligible to be
cast by the Bank's voting depositors and by at least seventy-five  percent (75%)
in amount of deposit  liabilities of Voting Depositors  represented in person or
by proxy at the special meeting to be held on  _____________________,  1998 (the
"Special Meeting").

         The  Holding  Company is required to make  certain  filings  with state
securities  regulatory  authorities  in connection  with the issuance of Holding
Company Common Stock in the Conversion.
    

Certain Restrictions on Purchase or Transfer of Shares After the Conversion

         All Conversion Shares owned by any director or executive officer of the
Holding Company and/or the Bank will be subject to a restriction that the shares
not be sold for a period of one year  following  the  Conversion,  except in the
event of the death of such director or executive officer or pursuant to a Merger
or similar transaction approved by the Department and the FDIC. Each certificate
for  restricted  shares will bear a legend giving notice of this  restriction on
transfer, and instructions will be issued to the effect that any transfer within
such time period of any  certificate  or record  ownership  of such shares other
than as provided above is a violation of the restriction.  Any shares of Holding
Company  Common  Stock  issued at a later date  within this one year period as a
stock dividend,  stock split or otherwise with respect to such restricted  stock
will be subject to the same restrictions.

   
         Purchases  of Holding  Company  Common  Stock by  directors,  executive
officers and their associates during the three-year period following  completion
of the  Conversion may be made only through a broker or dealer  registered  with
the SEC, except with the prior written  approval of the Department and the FDIC.
This restriction does not apply, however, to negotiated  transactions  involving
more than 1% of the  outstanding  Holding  Company  Common  Stock or to  certain
purchases of stock pursuant to an employee stock benefit plan.

         Pursuant to FDIC  regulations,  the Holding  Company will  generally be
prohibited  from  repurchasing  any shares of the Holding  Company  Common Stock
within one year following the consummation of the Conversion,  although the FDIC
under its current policies may approve a request to repurchase shares of Holding
Company  Common Stock  following the six-month  anniversary  of the  Conversion.
During the second and third years following consummation of the Conversion,  the
Holding  Company may not  repurchase  any shares of its Holding  Company  Common
Stock  other than  pursuant  to (i) an offer to all  stockholders  on a pro rata
basis which is approved by the FDIC; (ii) the repurchase of qualifying shares of
a director,  if any; (iii)  purchases in the open market by a  tax-qualified  or
non-tax-qualified  employee  stock  benefit  plan in an  amount  reasonable  and
appropriate  to fund the plan; or (iv) purchases that are part of an open-market
stock repurchase  program not involving more than 5% of its outstanding  capital
stock during a 12- month  period,  if the  repurchases  do not cause the Bank to
become  undercapitalized  and the  Bank  provides  to the  FDIC  written  notice
containing a full  description  of the program to be undertaken and such program
is not disapproved by the FDIC. The FDIC may permit stock  repurchases in excess
of such amounts prior to the third  anniversary of the Conversion if exceptional
circumstances are shown to exist.
    

                                       96

<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.


                                  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.

                                       97

<PAGE>



         An  appraisal  has  been  made by RP  Financial  in  reliance  upon the
information contained in this Prospectus, including the financial statements. RP
Financial also considered the following  factors,  among others: the present and
projected  operating results and financial  condition of the Holding Company and
the Bank,  and the economic and  demographic  conditions in the Bank's  existing
market area; certain historical, financial and other information relating to the
Bank; a comparative  evaluation of the operating and financial statistics of the
Bank with those of other similarly situated publicly-traded savings associations
and savings  institutions located in the Bank's market area and the State of New
York;  the aggregate  size of the offering of the Holding  Company Common Stock;
the impact of the  Conversion on the Bank's equity and earnings  potential;  the
proposed  dividend  policy of the Holding  Company and the Bank; and the trading
market for securities of comparable  institutions and general  conditions in the
market for such securities.

   
         On the basis of the  foregoing,  RP  Financial  has advised the Holding
Company and the Bank that, in its opinion, dated as of September 4, 1998, and as
updated as of October 23,  1998,  the  estimated  pro forma  market value of the
Holding  Company  Common Stock ranged from a minimum of $59,500,000 to a maximum
of $80,500,000 with a midpoint of $70,000,000. The Board of Trustees of the Bank
held a meeting  to review  and  discuss  the  appraisal  report  prepared  by RP
Financial.  A  representative  of RP  Financial  participated  in the meeting to
explain the contents of the appraisal  report.  In connection with its review of
the reasonableness and adequacy of such appraisal  consistent with NYBB and FDIC
regulations and policies, the Board of Trustees reviewed the methodology that RP
Financial  employed  to  determine  the pro forma  market  value of the  Holding
Company  Common  Stock  and  the  appropriateness  of the  assumptions  that  RP
Financial used in determining this value.
    

         Based upon the  Valuation  Range and the  Purchase  Price of $10.00 per
share for the Holding Company Common Stock established by the Board of Trustees,
the  Board  of  Trustees  has  established  the  Estimated  Valuation  Range  of
$59,500,000  to  $80,500,000,  with a midpoint of  $70,000,000,  and the Holding
Company  expects to issue  between  5,950,000  and  8,050,000  shares of Holding
Company Common Stock. The Estimated Valuation Range may

                                       98

<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

                                       99

<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

                                       100

<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.

                                       101

<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

                                       102

<PAGE>



Date, unless such period is extended with the consent of the Superintendent, all
funds  delivered  to the Bank  pursuant  to the  Subscription  Offering  will be
returned  with  interest   promptly  to  the   subscribers  and  all  withdrawal
authorizations  will be  canceled.  If an  extension  beyond the  45-day  period
following  the  Subscription  Expiration  Date is granted,  the Bank will notify
subscribers  of the extension of time and of any rights of subscribers to modify
or rescind their subscriptions.  Each such extension may not exceed 60 days, and
such extensions,  in the aggregate, may not last beyond  ______________________,
2000.

         Persons in  Non-qualified  States or  Foreign  Countries.  The  Holding
Company and the Bank will make reasonable  efforts to comply with the securities
laws of all states in the United States in which  persons  entitled to subscribe
for stock pursuant to the Plan reside. However, the Bank and the Holding Company
are not required to offer stock in the  Subscription  Offering to any person who
resides in a foreign country.

Community Offering

   
         Upon completion of the Subscription Offering, to the extent that shares
remain  available for purchase after  satisfaction of all  subscriptions  of the
Eligible  Account  Holders,  the Employee  Plans and the  Supplemental  Eligible
Account  Holders,  the  Bank  will  offer  shares  pursuant  to the  Plan in the
Community  Offering to certain  members of the general  public to whom a copy of
this  prospectus has been  delivered,  with a preference  given to those natural
persons  residing  in the Local  Community,  the  geographic  area  encompassing
counties  in which the Bank has  offices,  subject  to the right of the  Holding
Company and the Bank to accept or reject any such  orders,  in whole or in part,
in its sole discretion.  The Community Offering, if any, shall commence upon the
completion of the Subscription Offering and shall terminate seven days after the
close of the  Subscription  Offering unless extended by the Bank and the Holding
Company,  with the approval of the  Superintendent  and the FDIC,  if necessary.
Such  persons,  together with  associates of and persons  acting in concert with
such  persons,  may  purchase  up to $250,000 of Holding  Company  Common  Stock
subject to the maximum purchase  limitation.  See "- Limitations on Common Stock
Purchases."  This amount may be  increased to up to a maximum of 5% or decreased
to less than $250,000 of Holding  Company  Common Stock at the discretion of the
Holding Company and the Bank. The opportunity to subscribe for shares of Holding
Company Common Stock in the Community  Offering category is subject to the right
of the Bank and the  Holding  Company,  in their sole  discretion,  to accept or
reject any such  orders in whole or in part  either at the time of receipt of an
order or as soon as practicable  following the Expiration Date. However, no such
rejection will be in contravention  of any applicable law or regulation.  If the
Holding  Company or the Bank rejects a subscription in part, the subscriber will
not have the right to cancel the remainder of his or her subscription.
    

         Subject  to  the  foregoing,  if  the  amount  of  stock  remaining  is
insufficient  to fill the orders of subscribers in the Community  Offering after
completion  of the  Subscription  and  Community  Offerings,  such stock will be
allocated  first to each  subscriber  whose order is accepted by the Bank, in an
amount equal to 2% of the shares offered in the Conversion.

Syndicated Community Offering

         As a final step in the Conversion, the Plan provides that, if feasible,
all shares of Holding  Company  Common Stock not  purchased in the  Subscription
Offering  or the  Community  Offering,  if any,  will be offered for sale to the
general  public  in a  Syndicated  Community  Offering  through a  syndicate  of
registered broker-dealers to be formed and managed by KBW acting as agent of the
Holding Company. There are no known agreements between KBW and any broker-dealer
in connection with a possible Syndicated Community Offering. The Holding Company
and the Bank have  reserved  the  right to reject  orders in whole or in part in
their sole discretion in the Syndicated  Community  Offering.  However,  no such
rejection will be in contravention  of any applicable law or regulation.  If the
Holding  Company or the Bank rejects an order in part, the  subscriber  will not
have the right to cancel the remainder of his or her  subscription.  Neither KBW
nor any registered  broker-dealer  shall have any obligation to take or purchase
any shares of the  Holding  Company  Common  Stock in the  Syndicated  Community
Offering;  however, KBW has agreed to use its best efforts in the sale of shares
in the Syndicated Community Offering.

         The  price  at  which  Holding  Company  Common  Stock  is  sold in the
Syndicated  Community  Offering will be  determined as described  above under "-
Stock Pricing."  Subject to overall purchase  limitations,  no person,  together
with any associate or group of persons  acting in concert,  will be permitted to
subscribe in the Syndicated Community

                                       103

<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

                                       104

<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

                                       105

<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.


                                       106

<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

                                       107

<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; (ii) to fill the Employee Plans' subscription of up to
8% of the Adjusted Maximum number of shares; (iii) in the event that there is an
oversubscription  by Supplemental  Eligible  Account  Holders,  to fill unfilled
subscriptions of Supplemental  Eligible Account Holders;  (iv) in the event that
there  is  an  oversubscription   by  Other  Depositors,   to  fill  unfulfilled
subscriptions of Other Depositors; and (v) to fill unfilled subscriptions in the
Community Offering, each to the extent possible.
    

         The  term  "Associate"  of  a  person  is  defined  to  mean:  (i)  any
corporation  or  organization  (other  than the Holding  Company,  the Bank or a
majority-owned  subsidiary  of the Bank) of which  such  person  is an  officer,
partner or is directly or  indirectly,  either alone or with one or more members
of his or her immediate family, the beneficial owner of 10% or more of any class
of equity securities;  (ii) any trust or other estate in which such person has a
substantial  beneficial interest or as to which such person serves as trustee or
in a similar  fiduciary  capacity,  except  that the term  "Associate"  does not
include any employee stock benefit plan maintained by the Holding Company or the
Bank in which a person  has a  substantial  beneficial  interest  or serves as a
trustee or in a similar  fiduciary  capacity,  and except that,  for purposes of
aggregating  total shares that may be acquired or held by officers and directors
and their  Associates,  the term "Associate" does not include any  tax-qualified
employee stock benefit plan; and (iii) any relative or spouse of such person, or
any  relative of such  spouse,  who has the same home as such person or who is a
director or officer of the Holding Company or the Bank. Trustees,  directors and
officers are not treated as associates of each other solely by virtue of holding
such  positions.  For a further  discussion  of  limitations  on  purchases of a
converting  institution's  stock at the time of  Conversion  and  subsequent  to
Conversion,  see "- Certain Restrictions on Purchase or Transfer of Shares After
Conversion,"  "Management of the Bank - Subscriptions by Executive  Officers and
Directors"  and  "Restrictions  on  Acquisition  of the Holding  Company and the
Bank."


                                       108

<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

                                       109

<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.


                                       110

<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

                                       111

<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

                                       112

<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,

                                       113

<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

                                       114

<PAGE>



not be in the  best  interests  of the  Bank,  even  if  the  price  offered  is
significantly  greater than the then market price of any equity  security of the
Bank.

         Amendment of Restated  Organization  Certificate and Bylaws. The Bank's
Restated  Organization  Certificate  provides  that  certain  provisions  of the
Restated  Organization  Certificate  may not be  altered,  amended,  repealed or
rescinded without the affirmative vote of either (i) not less than a majority of
the authorized  number of directors and, if one or more Interested  Stockholders
exist, by not less than a majority of the Disinterested  Directors,  or (ii) the
holders of not less than  two-thirds  of the total votes  eligible to be cast by
the holders of all outstanding  shares of capital stock entitled to vote thereon
and, if the  alteration,  amendment,  repeal or  rescission is proposed by or on
behalf  of an  Interested  Stockholder  or a  director  who is an  Affiliate  or
Associate of an Interested Stockholder,  the holders of not less than a majority
of the total votes eligible to be cast by holders of all  outstanding  shares of
capital stock entitled to vote thereon not  beneficially  owned by an Interested
Stockholder or an Affiliate or Associate thereof.

         In  addition,  provisions  of the  Bylaws  of  the  Bank  that  contain
supermajority  voting  requirements  may not be  altered,  amended,  repealed or
rescinded  without a vote of the Board or holders of capital  stock  entitled to
vote  thereon  that  is not  less  than  the  supermajority  specified  in  such
provision.

Regulatory Restrictions

   
         New York State Banking Board Conversion  Regulations.  NYBB regulations
prohibit  any  person,   prior  to  the  completion  of  the  Conversion,   from
transferring,  or from entering into any agreement or understanding to transfer,
to the account of another,  legal or  beneficial  ownership of the  subscription
rights issued under the Plan of Conversion or the Holding  Company  Common Stock
to be issued upon their exercise. The NYBB regulations also prohibit any person,
prior  to  the  completion  of the  Conversion,  from  offering,  or  making  an
announcement  of an  offer  or  intent  to  make  an  offer,  to  purchase  such
subscription  rights  or  Holding  Company  Common  Stock.  See "The  Conversion
Restrictions  on  Transfer  of  Subscription  Rights and  Shares."  For one year
following the Conversion, NYBB regulations prohibit any person from acquiring or
making an offer to acquire more than 10% of the stock of any  converted  savings
institution, except with the prior approval of the Superintendent.
    

         OTS Regulations.  In addition, any proposal to acquire 10% of any class
of equity security of the Holding Company generally would be subject to approval
by the OTS under the Change in Bank Control Act (the  "CBCA") and the HOLA.  The
OTS  requires  all  persons  seeking  control of a savings  institution,  either
directly  or  indirectly  through  its  holding  company,  to obtain  regulatory
approval  prior to offering to obtain  control.  Federal law generally  provides
that no "person,"  acting  directly or  indirectly or through or in concert with
one or more other persons, may acquire directly or indirectly "control," as that
term is defined in OTS regulations, of an OTS-regulated savings and loan holding
company without giving at least 60 days' written notice to the OTS and providing
the OTS an opportunity to disapprove the proposed acquisition. Such acquisitions
of control may be disapproved if it is determined,  among other things, that (i)
the  acquisition  would  substantially  lessen  competition;  (ii) the financial
condition of the acquiring  person might  jeopardize the financial  stability of
the savings  institution or prejudice the interests of its depositors;  or (iii)
the competency,  experience or integrity of the acquiring person or the proposed
management  personnel  indicates  that it  wold  not be in the  interest  of the
depositors  or the public to permit the  acquisition  of control by such person.
Such change in control  restrictions  on the  acquisition of the holding company
stock are not  limited  to a set time  period  but will apply for as long as the
CBCA is in effect.  Persons  holding  revocable  or  irrevocable  proxies may be
deemed to be beneficial  owners of such  securities  under OTS  regulations  and
therefore prohibited from voting all or the portion of such proxies in excess of
10% aggregate  beneficial  ownership  limit.  Such regulatory  restrictions  may
prevent or inhibit proxy contests for control of the Holding Company or the Bank
which have not received prior regulatory approval.  Acquisitions of control of a
savings  bank are subject to the  approval of the FDIC under the CBCA.  However,
transactions involving the Holding Company for which OTS approval must be sought
under HOLA are exempted from this requirement.

         New York State Bank Holding Company Regulation.  Under New York Banking
Law, the prior approval of the NYBB is required before:  (1) any action is taken
that  causes any  company to become a bank  holding  company;  (2) any action is
taken that causes any banking institution to become or be merged or consolidated
with a  subsidiary  of a bank  holding  company;  (3) any bank  holding  company
acquires direct or indirect ownership or control of more than 5% of

                                       115

<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."


                                       116

<PAGE>



         As a New York mutual savings bank,  corporate powers and control of the
Bank are vested in its Board of Trustees, who elect the officers of the Bank and
who fill any  vacancies  on the Board of Trustees as it exists upon  Conversion.
Subsequent to Conversion, voting rights will be vested exclusively in the owners
of the  shares of capital  stock of the Bank,  which  owner will be the  Holding
Company, and voted at the direction of the Holding Company's Board of Directors.
Consequently,  the holders of the  Holding  Company  Common  Stock will not have
direct control of the Bank.

   
         Liquidation. In the event of any liquidation, dissolution or winding up
of the Bank, the Holding Company,  as holder of the Bank's capital stock,  would
be entitled to receive,  after payment or provision for payment of all debts and
liabilities  of the Bank  (including all deposit  accounts and accrued  interest
thereon)  and after  distribution  of the  balance  in the  special  liquidation
account,  which is a memorandum  account only, to Eligible  Account  Holders and
Supplemental  Eligible  Account  Holders  (see  "The  Conversion  -  Effects  of
Conversion  -  Liquidation  Rights"),  all  assets  of the  Bank  available  for
distribution  in cash or in kind. In the event of  liquidation,  dissolution  or
winding up of the Holding  Company,  the holders of its Holding  Company  Common
Stock would be entitled to receive,  after  payment or provision  for payment of
all  its  debts  and  liabilities,  all of the  assets  of the  Holding  Company
available for  distribution.  If Preferred Stock is issued,  the holders thereof
may have a priority over the holders of the Holding  Company Common Stock in the
event of the liquidation or dissolution of the Holding Company.
    

         Preemptive Rights. Holders of the Holding Company Common Stock will not
be entitled to preemptive rights with respect to any shares which may be issued.
The Holding Company Common Stock is not subject to redemption.

Preferred Stock

         None of the shares of the Holding Company's  authorized Preferred Stock
will be issued in the Conversion. Such stock may be issued with such preferences
and designations as the Board of Directors may from time to time determine.  The
Board of Directors can, without stockholder approval, issue preferred stock with
voting,  dividend,  liquidation  and  Conversion  rights  which could dilute the
voting  strength  of the  holders of the Holding  Company  Common  Stock and may
assist  management in impeding an  unsolicited  takeover or attempted  change in
control.

                                      117

<PAGE>


                    DESCRIPTION OF CAPITAL STOCK OF THE BANK

General

         The Restated Organization Certificate of the Bank, to be effective upon
the  Conversion,   authorizes  the  issuance  of  capital  stock  consisting  of
twenty-five  million  (25,000,000)  shares of common  stock,  par value $.0l per
share,  and five million  (5,000,000)  shares of preferred stock, par value $.01
per share, which preferred stock may be issued in series and classes having such
rights,  preferences,  privileges and restrictions as the Board of Directors may
determine.  Except as discussed  above in  "Restrictions  on  Acquisition of the
Holding  Company and the Bank," each share of common stock of the Bank will have
the same relative  rights as, and will be identical in all respects  with,  each
other share of common stock.  After the Conversion,  the Board of Directors will
be authorized to approve the issuance of Holding  Company Common Stock up to the
amount authorized by the Restated Organization  Certificate without the approval
of the Bank's stockholders,  except to the extent that such approval is required
by  governing  law. All of the issued and  outstanding  common stock of the Bank
will be held by the Holding Company as the Bank's sole stockholder.  The capital
stock  of the  Bank  will  represent  non-withdrawable  capital,  will not be an
account of an insurable type, and will not be insured by the FDIC.

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.

                                       118

<PAGE>



         Voting Rights.  Immediately  after the  Conversion,  the holders of the
Bank's common stock (the Holding  Company upon  consummation  of the Conversion)
will  possess  exclusive  voting  rights in the Bank.  Each  holder of shares of
common  stock will be entitled to one vote for each share  held.  Cumulation  of
votes will not be permitted.  See  "Restrictions  on  Acquisition of the Holding
Company and the Bank - Anti-Takeover  Effects of the Holding Company's  Articles
of  Incorporation  and  Bylaws  and  Management  Remuneration  Plans  Adopted in
Conversion."

   
         Liquidation.  In the event of any liquidation,  dissolution, or winding
up of the Bank,  the  holders of its  common  stock (the  Holding  Company  upon
consummation  of the Conversion)  will be entitled to receive,  after payment of
all debts and  liabilities  of the Bank  (including  all  deposit  accounts  and
accrued  interest  thereon),  and  distribution  of the  balance in the  special
liquidation  account,  which is a memorandum  account only, to Eligible  Account
Holders and Supplemental Eligible Account Holders (see "The Conversion - Effects
of  Conversion -  Liquidation  Rights"),  all assets of the Bank  available  for
distribution in cash or in kind. If preferred stock is issued  subsequent to the
Conversion,  the  holders  thereof  may also have  priority  over the holders of
common stock in the event of liquidation or dissolution.
    

         Preemptive  Rights and  Redemption.  Holders of the common stock of the
Bank (the  Holding  Company upon  consummation  of the  Conversion)  will not be
entitled to  preemptive  rights with respect to any shares of the Bank which may
be issued.  The common stock will not be subject to redemption.  Upon receipt by
the Bank of the full specified purchase price therefor, the common stock will be
fully paid and non-assessable.

Preferred Stock

         None of the shares of the  Bank's  authorized  preferred  stock will be
issued in the  Conversion.  Such stock may be issued with such  preferences  and
designations  as the Board of  Directors  may from time to time  determine.  The
Board of Directors can, without stockholder approval, issue preferred stock with
voting, dividend, liquidation and Conversion rights.


                                     EXPERTS

         The consolidated  financial  statements of the Bank as of June 30, 1998
and 1997 and for each of the years in the three-year period ended June 30, 1998,
included in this Prospectus have been audited by Arthur Andersen LLP independent
public accountants,  as indicated in their report with respect thereto,  and are
included  herein in  reliance  upon the  authority  of said firm as  experts  in
accounting and auditing in giving said report.

         RP Financial has consented to the publication  herein of the summary of
its report to the Bank and Holding  Company  setting forth its opinion as to the
estimated  pro forma  market  value of the  Holding  Company  Common  Stock upon
Conversion and its opinion with respect to subscription rights.


                             LEGAL AND TAX OPINIONS

   
         The legality of the Holding Company Common Stock and the federal income
tax  consequences  of the  Conversion  will be passed  upon for the Bank and the
Holding Company by Silver,  Freedman & Taff, L.L.P.,  Washington,  D.C., special
counsel  to the Bank and the  Holding  Company.  The New York  State  income tax
consequences  of the Conversion will be passed upon for the Bank and the Holding
Company by Wertime,  Ries and Van Ullen,  P.C.  Certain  legal  matters  will be
passed upon for KBW by Serchuk & Zelermyer, White Plains, New York.
    

                                       119

<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.


                                       120

<PAGE>



                                    GLOSSARY


AICPA       American Institute of Certified Public Accountants.

AMTI        Alternative Minimum Taxable Income.

APB         Accounting Practice Bulletin.

ARM         Adjustable Rate Mortgage.

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

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

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

ATM         Automated Teller Machine.
    

Bank        Cohoes Savings Bank.

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

Board       of Trustees Board of Trustees of Cohoes Savings Bank.

Bylaws      Bylaws of Cohoes Bancorp, Inc.

Code        The Internal Revenue Code of 1986, as amended.

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

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

CRA         Community Reinvestment Act.

Department  The New York State Banking Department.

DCGL        Delaware General Corporations Law.

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

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


                                       121

<PAGE>


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

ESOP        Cohoes Bancorp, Inc. Employee Stock Ownership Plan.

Exchange
Act         Securities Exchange Act of 1934, as amended.

FASB        Financial Accounting Standards Board.

FDIA        Federal Deposit Insurance Act.

FDIC        Federal Deposit Insurance Corporation.

FHLB        Federal Home Loan Bank.

FHLMC       Federal Home Loan Mortgage Corporation.

FNMA        Federal National Mortgage Association.

Foundation  The Cohoes Savings Bank Charitable Foundation, Inc.

FRB         Federal Reserve Board.

Freddie
Mac         Federal Home Loan Mortgage Corporation.

GAAP        Generally Accepted Accounting Practices.

HOLA        Home Owners' Loan Act.

Holding
Company     Cohoes Bancorp, Inc.

Holding
Company
Common
Stock       Shares of Cohoes Bancorp, Inc.

IRS         Internal Revenue Services.

KBW         Keefe, Bruyette & Woods, Inc.

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

NASD        National Association of Securities Dealers, Inc.

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

NPV         Net portfolio value.

NYBB        New York Banking Board.

OCC         Office of the Comptroller of the Currency.

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


                                       122

<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.

SEC         Securities and Exchange Commission.

Securities
Act         Securities Act of 1933, as amended.

SFAS        Statement of Financial Accounting Standard.

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.


                                       123


<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.


                                      124

<PAGE>



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS





To the Examining Committee of
the Board of Trustees of
Cohoes Savings Bank:

We have audited the accompanying  consolidated statements of financial condition
of Cohoes  Savings Bank and  subsidiaries  as of June 30, 1998 and 1997, and the
related consolidated statements of operations,  changes in surplus and undivided
profits and cash flows for each of the years in the three-year period ended June
30, 1998. These consolidated  financial statements are the responsibility of the
Bank's  management.  Our  responsibility  is to  express  an  opinion  on  these
financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position  of Cohoes  Savings  Bank and
subsidiaries  as of June 30, 1998 and 1997, and the results of their  operations
and their cash flows for each of the years in the  three-year  period ended June
30, 1998, in conformity with generally accepted accounting principles.


New York, New York
August 12, 1998


                                      F-1

<PAGE>


                      COHOES SAVINGS BANK AND SUBSIDIARIES


                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                             JUNE 30, 1998 AND 1997
                                 (000's omitted)

ASSETS                                                         1998       1997
- ------                                                         ----       ----
CASH AND CASH EQUIVALENTS:
  Cash and due from banks ................................   $  8,653   $ 10,795
  Federal funds sold .....................................      5,000      5,770
  Interest-bearing deposits with banks ...................        576         99
                                                             --------   --------
       Total cash and cash equivalents ...................     14,229     16,664

MORTGAGE LOANS HELD FOR SALE .............................         38        175

SECURITIES AVAILABLE FOR SALE, amortized cost of $48,701 
  and $35,621 at June 30, 1998 and 1997,
  respectively (Note 5) ..................................     48,720     35,475

INVESTMENT SECURITIES, approximate fair value of $45,547
  and $25,186 at June 30, 1998 and 1997,
  respectively (Note 6) ..................................     45,424     25,273

NET LOANS RECEIVABLE (Note 7) ............................    412,759    398,530

ACCRUED INTEREST RECEIVABLE (Note 8) .....................      3,482      3,210

BANK PREMISES AND EQUIPMENT (Note 9) .....................      7,303      7,657

OTHER REAL ESTATE OWNED ..................................        509      1,874

MORTGAGE SERVICING RIGHTS (Note 10) ......................      1,042      1,146

OTHER ASSETS .............................................      2,210      1,696
                                                             --------   --------
       Total assets ......................................   $535,716   $491,700
                                                             ========   ========

LIABILITIES, SURPLUS AND UNDIVIDED PROFITS

LIABILITIES:
  Due to depositors (Note 11) ............................   $449,541   $429,390
  Mortgagors' escrow deposits ............................      8,994      9,062
  Borrowings (Note 12) ...................................     19,897         --
  Other liabilities ......................................      4,002      4,156
                                                             --------   --------
       Total liabilities .................................    482,434    442,608
                                                             --------   --------

COMMITMENTS AND CONTINGENT LIABILITIES (Note 16) .........    

SURPLUS AND UNDIVIDED PROFITS (Note 14):
  Surplus ................................................     10,378     10,378
  Undivided profits ......................................     42,892     38,805
  Net unrealized gain (loss) on securities available
    for sale, net of income taxes ........................         12       (91)
                                                             --------   --------
        Total surplus and undivided profits ..............     53,282     49,092
                                                             --------   --------
        Total liabilities, surplus and undivided profits .   $535,716   $491,700
                                                             ========   ========

        The accompanying notes are an integral part of these statements.


                                      F-2

<PAGE>

                      COHOES SAVINGS BANK AND SUBSIDIARIES

       CONSOLIDATED STATEMENTS OF CHANGES IN SURPLUS AND UNDIVIDED PROFITS

                FOR THE YEARS ENDED JUNE 30, 1998, 1997 AND 1996

                                 (000's omitted)
<TABLE>
<CAPTION>

                                                                        Net Unrealized           
                                                                        Gain (Loss) on          
                                                                          Securities            
                                                                        Available for           
                                                             Undivided   Sale, Net of           
                                                  Surplus     Profits    Income Taxes  Total
                                                  -------     -------    ------------  -----
<S>                                               <C>        <C>        <C>         <C>     
BALANCE, June 30, 1995 ........................   $ 10,378   $ 29,767   $    (15)   $ 40,130

    Change in unrealized gain (loss) on 
       securities available for sale, net
       of income taxes ........................       --         --         (234)       (234)
    Net income for the year ended June 30, 1996       --        4,395       --         4,395
                                                  --------   --------   --------    --------

BALANCE, June 30, 1996 ........................     10,378     34,162       (249)     44,291

    Change in unrealized gain (loss) on
       securities available for sale, net
       of income taxes ........................       --         --          158         158
    Net income for the year ended June 30, 1997       --        4,643       --         4,643
                                                  --------   --------   --------    --------

BALANCE, June 30, 1997 ........................     10,378     38,805        (91)     49,092

    Change in unrealized gain (loss) on
       securities available for sale, net
       of income taxes ........................       --         --          103         103
    Net income for the year ended June 30, 1998       --        4,087       --         4,087
                                                  --------   --------   --------    --------

BALANCE, June 30, 1998 ........................   $ 10,378   $ 42,892   $     12    $ 53,282
                                                  ========   ========   ========    ========
</TABLE>

        The accompanying notes are an integral part of these statements.

                                      F-3

<PAGE>


                      COHOES SAVINGS BANK AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                FOR THE YEARS ENDED JUNE 30, 1998, 1997 AND 1996

                                 (000's omitted)
<TABLE>
<CAPTION>

                                                                                1998            1997             1996
                                                                                ----            ----             ----

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS:

CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                       <C>             <C>              <C>          
    Net income                                                            $       4,087   $       4,643    $       4,395
                                                                          -------------   -------------    -------------
    Adjustments to reconcile net income to net cash provided by
       operating activities-
          Depreciation ..................................................         1,117           1,101            1,015
          Amortization of purchased and originated mortgage servicing    
              rights ....................................................           185             169              165
          Provision for loan losses .....................................         1,400           1,325              490
          Provision for real estate owned losses ........................            -               -               153
          Provision for deferred tax (benefit) expense ..................          (317)              1             (252)
          Net gain on investment securities redeemed ....................            -               (3)              -
          Net (gain) loss on securities available for sale redeemed .....             1             (37)             (10)
          Net premium amortization of investment securities .............            33              49               69
          Net premium (discount) amortization of securities available 
              for sale ..................................................             4             (16)             (14)
          Net gain on sale of mortgage loans ............................           (81)           (106)              20
          Proceeds from sale of loans held for sale .....................         8,304           7,265           24,379
          Loans originated for sale .....................................        (8,087)         (6,745)         (24,719)
          Increase in interest receivable ...............................          (272)            (87)            (311)
          (Increase) decrease in other assets, net of deferred tax
              (benefit) expense .........................................          (197)           (547)           1,310
          Increase (decrease) in other liabilities ......................          (154)            856           (1,479)
          Net loss on sale/writedowns of other real estate owned ........           644              55               31
                                                                          -------------   -------------    -------------
                    Total adjustments ...................................         2,580           3,280              847
                                                                          -------------   -------------    -------------
                    Net cash provided by operating activities ...........         6,667           7,923            5,242
                                                                          -------------   -------------    -------------
</TABLE>

                                      F-4
<PAGE>
<TABLE>
<CAPTION>

                                                                                 1998            1997             1996
                                                                                 ----            ----             ----
<S>                                                                       <C>             <C>              <C>          
CASH FLOWS FROM INVESTING ACTIVITIES:
    Proceeds from maturity of investment securities ..................... $       1,000   $       3,559    $         113
    Proceeds from investment securities called ..........................        12,000           3,065            3,669
    Purchase of investment securities ...................................       (40,591)        (10,194)         (14,774)
    Proceeds from the maturity of securities available for sale .........           550              -             2,000
    Proceeds from securities available for sale called ..................        23,100              -             1,000
    Proceeds from the sale of securities available for sale .............            60             287           10,024
    Purchase of securities available for sale ...........................       (42,305)        (18,552)          (8,512)
    Proceeds from principal reduction in investment securities ..........         7,408           4,219            6,242
    Proceeds from principal reduction in securities available for sale ..         5,448           3,887            3,588
    Net loans made to customers .........................................       (16,723)         (8,418)         (15,893)
    Originated mortgage servicing rights ................................           (81)           (104)              -
    Proceeds from sale of other real estate owned .......................         1,815           1,239              380
    Capital expenditures ................................................          (763)         (1,827)            (704)
                                                                          -------------   -------------    -------------
                    Net cash used in investing activities ...............       (49,082)        (22,839)         (12,867)
                                                                          -------------   -------------    -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
    Net decrease in mortgagors' escrow deposits .........................           (68)            (71)            (276)
    Net increase (decrease) in borrowings ...............................        19,897          (2,100)          (3,954)
    Net increase in deposits ............................................        20,151          24,851            5,576
                                                                          -------------   -------------    -------------
                    Net cash provided by financing activities ...........        39,980          22,680            1,346
                                                                          -------------   -------------    -------------
                    Net increase (decrease) in cash and cash
                        equivalents .....................................        (2,435)          7,764           (6,279)

CASH AND CASH EQUIVALENTS, beginning of year ............................        16,664           8,900           15,179
                                                                          -------------   -------------    -------------

CASH AND CASH EQUIVALENTS, end of year .................................. $      14,229   $      16,664    $       8,900
                                                                          =============   =============    =============
ADDITIONAL DISCLOSURE RELATIVE TO CASH FLOWS:
       Interest paid .................................................... $      19,235   $      17,664    $      17,819
       Taxes paid .......................................................         2,780           3,113            2,457
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING ACTIVITIES:
       Transfer of loans to other real estate owned ..................... $       1,094   $       2,677    $         635
</TABLE>

        The accompanying notes are an integral part of these statements.

                                      F-5

<PAGE>


                      COHOES SAVINGS BANK AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          JUNE 30, 1998, 1997 AND 1996

                                 (000's omitted)


1.  SUMMARY OF SIGNIFICANT
    ACCOUNTING POLICIES

Basis of Presentation

The accompanying  consolidated  financial  statements of Cohoes Savings Bank and
subsidiaries  (the  "Bank")  conform,  in all  material  respects,  to generally
accepted  accounting  principles and to general practice within the savings bank
industry.  The Bank  utilizes the accrual  method of  accounting  for  financial
reporting purposes.

Principles of Consolidation

The  consolidated  financial  statements  include the accounts of the Bank,  its
wholly  owned  financial  services  subsidiary  and its wholly  owned  insurance
subsidiary. Intercompany accounts and transactions have been eliminated.

Use of Estimates

In preparing the consolidated  financial  statements,  management is required to
make estimates and  assumptions  that affect the reported assets and liabilities
as of the date of the consolidated  statements of financial condition.  The same
is true of revenues and expenses  reported for the period.  Actual results could
differ from those estimates.

Material  estimates that are particularly  susceptible to significant  change in
the near term relate to the  determination  of the allowance for loan losses and
the valuation of other real estate acquired in connection with foreclosures.  In
connection  with the  determination  of the  allowance  for loan  losses and the
valuation  of  other  real  estate  owned,  management  obtains  appraisals  for
significant properties.

Investment Securities and Securities
Available for Sale

In accordance with Statement of Financial Accounting Standards ("SFAS") No. 115,
"Accounting for Certain Investments in Debt and Equity  Securities,"  management
determines   the   appropriate    classification   of   securities,    including
mortgage-backed  securities,  at the time of  purchase.  If  management  has the
positive  intent  and  ability to hold debt  securities  to  maturity,  they are
classified as investment securities held to maturity and are stated at amortized
cost.  If  securities  are purchased for the purpose of selling them in the near
term,  they are classified as trading  securities and are reported at fair value
with  unrealized  holding gains and losses  reflected in current  earnings.  All
other debt and equity securities are classified as securities available for sale
and are reported at fair value,  with net unrealized  gains or losses  reported,
net of income taxes, as a separate  component of surplus and undivided  profits.
Gains and losses on disposition  of all  investment  securities are based on the
adjusted cost of the specific security sold. At June 30, 1998 and 1997, the Bank
did not hold any securities considered to be trading securities.

                                      F-6
<PAGE>

Unrealized  losses on securities which reflect a decline in value which is other
than  temporary,  if any,  are charged to income and  reported as a component of
"net (loss) gain on securities  transactions" in the consolidated  statements of
operations.

The cost of securities is adjusted for  amortization of premium and accretion of
discount, which is calculated on an effective interest method.

Loans Receivable and Loan Fees

Loans  receivable  are  reported at the  principal  amount  outstanding,  net of
unearned  discount,  net deferred  loan fees and an allowance  for possible loan
losses.  Discounts  on  loans  are  accreted  to  income  using a  method  which
approximates  the level yield interest  method.  Interest income on loans is not
recognized when considered doubtful of collection by management.

The Bank  accounts  for fees and  costs  associated  with loan  originations  in
accordance  with  SFAS No.  91,  "Accounting  for  Nonrefundable  Fees and Costs
Associated  with  Originating  and Acquiring  Loans and Initial  Direct Costs of
Leases."  Fees  received from loan  originations  and certain  related costs are
deferred and are  amortized  into income so as to provide for a  level-yield  of
interest on the underlying loans.

Allowance for Loan Losses

A substantial  portion of the Bank's loans are secured by real estate located in
the Albany,  New York area and the Metropolitan New York City area. In addition,
a  substantial  portion of the other real estate  owned is located in those same
markets.  Accordingly,  the ultimate  collectibility of a substantial portion of
the Bank's  loan  portfolio  and the  recovery of a  substantial  portion of the
carrying amount of other real estate owned are dependent upon market  conditions
in these market areas.

Management  believes  that the  allowance  for loan losses is adequate  and that
other real estate owned is recorded at its fair value less an estimated  cost to
sell these properties.  While management uses available information to recognize
losses on loans and other real estate owned,  future  additions to the allowance
or write-downs  of other real estate owned may be necessary  based on changes in
economic conditions.  In addition,  various regulatory agencies,  as an integral
part of their examination process,  periodically review the Bank's allowance for
loan losses and other real estate  owned.  Such agencies may require the Bank to
recognize additions to the allowance or write down other real estate owned based
on their  judgments  about  information  available  to them at the time of their
examination, which may not be currently available to management.

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

                                      F-7
<PAGE>

SFAS No. 114 defines an impaired loan as a loan for which it is probable,  based
on current  information,  that the lender will not collect all amounts due under
the  contractual  terms of the loan  agreement.  The Bank applies the impairment
criteria to all loans,  except for large  groups of smaller  balance  homogenous
loans  that are  collectively  evaluated  for  impairment,  such as  residential
mortgages and consumer  installment  loans.  Income  recognition  and charge-off
policies were not changed as a result of this statement.

Mortgage Loans Held for Sale

Management  determines the appropriate  classification  of mortgage loans at the
time that rate lock agreements are entered into with the customer. If management
has the intent and the Bank has the ability at the time of rate lock to hold the
loans to  maturity,  they are  classified  as mortgage  loans and carried at the
amount of unpaid principal,  net of deferred fees,  reduced by the allowance for
loan losses.  Mortgage  loans not intended to be held to maturity are classified
as "held for sale" and carried at the lower of  aggregate  cost or fair value as
determined by  outstanding  commitments  from investors or current market prices
for loans with no commitments.

Loan servicing revenues and expenses are recognized when service fees are earned
and expenses are incurred. The mortgage loans being serviced are not included in
these  consolidated  financial  statements  as they are not  assets of the Bank.
Purchased  mortgage servicing rights represent the costs of acquiring the rights
to service  mortgage  loans  originated  by other  institutions;  such costs are
capitalized and amortized into servicing fee income over the estimated period of
net servicing  income,  adjusted for significant  prepayments and payoffs of the
underlying serviced loans.

Gains or losses on sales of mortgage  loans held for sale are  recognized  based
upon the  difference  between the selling  price and the  carrying  value of the
related mortgage loans sold. Such gains and losses are increased or decreased by
the amount of excess servicing fees recorded,  if any. Net deferred  origination
fees are recognized at the time of sale in the gain or loss determination. Gains
and losses are  decreased or increased  for  commissions  and legal fees on loan
closings,  and direct employee costs related to loan  originations.  These costs
amounted to $36, $34 and $104, for the years ended June 30, 1998, 1997 and 1996,
respectively.

Bank Premises and Equipment

Bank premises and equipment are carried at cost, less accumulated  depreciation.
Depreciation  is computed on a  straight-line  basis over the  estimated  useful
lives of the assets.

Other Real Estate Owned

Other real estate owned includes  foreclosed real estate properties.  Other real
estate  owned is  recorded  at the lower of cost or the fair  value of the asset
acquired  less an estimate  of the costs to sell the asset.  Fair value of other
real estate owned is generally determined through independent appraisals. At the
time of  foreclosure,  the excess,  if any, of the loan value over the estimated
fair value of the asset received less costs to sell, is charged to the allowance
for loan  losses.  Subsequent  declines  in the fair  value of such  assets,  or
increases  in the  estimated  costs to sell  the  properties  and net  operating
expenses of such assets, are charged directly to other noninterest  expense.  At
June 30, 1998 and 1997, these properties consisted of residential and commercial
mortgage properties located in the Albany, New York area.

                                      F-8
<PAGE>

Income Taxes

For federal income and New York State franchise tax purposes,  the Bank utilizes
the accrual basis method of accounting.

The Bank utilizes the asset and liability  method of accounting for income taxes
required under SFAS No. 109,  "Accounting for Income Taxes." Under the asset and
liability  method of SFAS No. 109,  deferred tax assets are  recognized  for the
future tax  consequences  attributable  to  differences  between  the  financial
statement  carrying  amounts  of  existing  assets  and  liabilities  and  their
respective tax basis.  To the extent that current  available  evidence about the
future raises doubt about the  realization  of a deferred tax asset, a valuation
allowance must be established.  Deferred tax assets and liabilities are measured
using  enacted  tax rates  expected  to apply to taxable  income in the years in
which those temporary  differences are expected to be recovered or settled.  The
effect  on  deferred  tax  assets  and  liabilities  of a change in tax rates is
recognized in income in the period that includes the enactment date.

Statutory Transfer of Surplus

A required  quarterly transfer of 10% of net income is to be made to the surplus
fund in  accordance  with New York State  Banking  Regulations.  No  transfer is
required  if net worth as a percent of  deposits  exceeds 10% at the end of each
quarter.

Financial Instruments

In the  normal  course of  business,  the Bank is a party to  certain  financial
instruments  with  off-balance  sheet risk such as commitments to extend credit,
unused  lines of credit and  letters of credit.  The Bank's  policy is to record
such instruments when funded.

Cash and Cash Equivalents

For  purposes  of the  consolidated  statement  of cash  flows,  cash  and  cash
equivalents   consist  of  cash,   due  from  banks,   federal  funds  sold  and
interest-bearing deposits with banks.

New Accounting Pronouncements

In June 1997, the Financial  Accounting Standards Board ("FASB") issued SFAS No.
130  "Reporting  Comprehensive  Income." This  statement is effective for fiscal
years beginning after December 31, 1997 and restatement of financial  statements
or  information  for  earlier  periods  provided  for  comparative  purposes  is
required. The provisions of this statement will not affect the Bank's results of
operations or financial condition.

                                       F-9
<PAGE>

In February 1998,  the FASB issued SFAS No. 132  "Employers'  Disclosures  About
Pensions  and  Other  Postretirement  Benefits."  SFAS No.  132  supersedes  the
disclosure  requirements for pension and other postretirement plans as set forth
in SFAS No. 87  "Employers'  Accounting  for Pension,"  SFAS No. 88  "Employers'
Accounting for Settlements and Curtailments of Defined Benefit Pension Plans and
for  Termination   Benefits,"  and  SFAS  No.  106  "Employers'  Accounting  for
Postretirement  Benefits  Other Than  Pensions."  SFAS No. 132 does not  address
measurement or recognition for pension and other postretirement benefit plans.

SFAS No. 132 is effective for fiscal years  beginning  after  December 15, 1997.
Restatement of disclosures for earlier periods provided for comparative purposes
is required unless the information is not readily  available,  in which case the
notes to the financial statements shall include all available  information and a
description of the information not available.

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

Reclassifications

Amounts in the prior year's consolidated  financial  statements are reclassified
whenever necessary to conform with the current year's presentation.

2.  CONVERSION TO STOCK FORM OF OWNERSHIP

On May 21,1998,  the Board of Trustees adopted a Plan of Conversion  ("Plan") to
convert the Bank from a New York mutual savings bank to a New York stock savings
bank and to  become a wholly  owned  subsidiary  of a new  Delaware  corporation
("Company") to be organized at the direction of the Bank.  Pursuant to the Plan,
the Company  will issue and offer for sale shares of its common stock and use up
to 50% of the net  proceeds of such sale to acquire all of the capital  stock of
the  Bank.  The  proposed   transaction  is  subject  to  the  approval  of  the
Superintendent  of Banks of New York State and of the Federal Deposit  Insurance
Corporation,  as well as to a vote of the Bank's voting depositors. In addition,
the Company will file a registration  statement with the Securities and Exchange
Commission  ("SEC")  with  respect to the  offering of its common stock and will
seek the permission of the Office of Thrift  Supervision  ("OTS") to acquire the
stock of the Bank to be issued upon the Bank's conversion.

At the time of conversion,  the Bank will establish a liquidation  account in an
amount  equal  to the  retained  income  of the  Bank as of the date of the most
recent financial  statements contained in the final conversion  prospectus.  The
liquidation account will be reduced annually to the extent that eligible account
holders have reduced  their  qualifying  deposits as of each  anniversary  date.
Subsequent  increases will not restore an eligible account holder's  interest in
the liquidation account. In the event of a complete  liquidation,  each eligible
account holder will be entitled to receive a distribution  from the  liquidation
account in an amount  proportionate to the current adjusted  qualifying balances
for accounts then held.

The Company may not declare or pay cash  dividends on or  repurchase  any of its
shares of common stock if the effect thereof would cause stockholders' equity to
be reduced below applicable  regulatory capital  maintenance  requirements,  the
amount required for the liquidation  account, or if such declaration and payment
would otherwise violate regulatory requirements.

                                      F-10
<PAGE>

Pursuant to the Plan, the Company intends to establish a Charitable  Foundation,
Employee  Stock  Ownership  Plan  (ESOP),  Stock Option  Plan,  Recognition  and
Retention Plan and Employment and Retention Agreements as discussed below.

The Company  proposes to fund the Charitable  Foundation by  contributing to the
Charitable Foundation,  immediately following the conversion, a number of shares
of authorized but unissued shares of the Common Stock equal to  approximately 3%
of Common Stock sold in the Offering. Such contribution,  once made, will not be
recoverable  by the Company or the Bank.  The Company  will  recognize  the full
expense equal to the fair value of the stock, in the amount of the  contribution
in the quarter in which it occurs.  Such expense will reduce earnings and have a
material  impact on the Company's  and the Bank's  earnings for such quarter and
for the year.

The Company plans to set up an ESOP, a  tax-qualified  benefit plan for officers
and  employees  of the Company and the Bank.  It is  anticipated  that an amount
equal to 8% of the shares of Common Stock sold in the Offering (including shares
issued to the Foundation) will be purchased by the ESOP with funds loaned by the
Company.  The Company and the Bank  intend to make annual  contributions  to the
ESOP in an amount equal to the principal and interest requirement of the debt.

Following  consummation of the conversion,  the Company intends to adopt a Stock
Option Plan and a Recognition and Retention Plan,  pursuant to which the Company
intends to reserve a number of shares of Common  Stock equal to an  aggregate of
10% and 4%,  respectively,  of the Common  Stock  issued in the  conversion  for
issuance pursuant to stock options and stock appreciation  rights and stock. The
Stock Option Plan and  Recognition  and Retention  Plan will not be  implemented
prior to receipt of stockholder approval of the Plan.

Upon  consummation of the  conversion,  the Company and the Bank intend to enter
into employment  agreements with certain senior management  personnel and change
in control agreements with other key employees.

Conversion  costs will be deferred and reduce the proceeds  from the shares sold
in the conversion. If the conversion is not completed, all costs will be charged
as an expense. As of June 30, 1998,  approximately $59 conversion costs had been
incurred.

The  conversion  will not affect the terms of any loans held by borrowers of the
Bank or the balances, interest rates, federal deposit insurance or maturities of
deposit accounts at the Bank.

3.  SUBSEQUENT EVENT - MERGER

   
On July 31, 1998, Cohoes Savings Bank and SFS Bancorp,  Inc. ("SFS"),  parent of
Schenectady  Federal  Savings  Bank,  executed an  Agreement  and Plan of Merger
pursuant to which SFS will merge into a newly formed holding company of the Bank
to be  organized in  connection  with the Bank's  conversion  from a mutual to a
stock institution.  Under the terms of the agreement,  each share of SFS will be
exchanged for a number of shares of common stock of the holding company equal to
the lesser of $26.50 divided by the initial public offering price of the holding
company  common  stock or $35.00  divided by the average  closing  price of that
stock for the first ten trading days. The  transaction is expected to constitute
a tax-free  reorganization under the Internal Revenue Code, so that shareholders
of SFS who receive  holding company common stock will not recognize gain or loss
in  connection  with  the  exchange.  This  merger  will be  accounted  for as a
pooling-of-interest  transaction.  Refer to footnote  18 for  updated  unaudited
information.
    


                                      F-11
<PAGE>

Consummation  of the merger is subject to the  approval of the  shareholders  of
SFS,  the  conversion  of the Bank and the  receipt of all  required  regulatory
approvals.  The  transaction  is  anticipated  to close in the fourth quarter of
1998.

4.  REGULATORY MATTERS

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

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to maintain  minimum amounts and ratios (set forth in the table
below) of total and Tier 1  capital  (as  defined  in the  regulations)  to risk
weighted  assets (as  defined),  and of Tier 1 capital  (as  defined) to average
assets (as defined).  Management  believes,  as of June 30, 1998,  that the Bank
meets all capital adequacy requirements to which it is subject.

As of June 30,  1998,  the most recent  notification  from the  Federal  Deposit
Insurance  Corporation  categorized  the  Bank as  well  capitalized  under  the
regulatory  framework for prompt  corrective  action.  To be categorized as well
capitalized, the Bank must maintain minimum total risk-based, Tier 1 risk-based,
Tier 1 leverage  ratios as set forth in the table.  There are no  conditions  or
events  since that  notification  that  management  believes  have  changed  the
institution's category.

The Bank's actual capital amounts and ratios are also presented in the following
table:

<TABLE>
<CAPTION>
                                                                                                     To Be Well Capitalized
                                                                  For Capital Adequacy               Under Prompt Corrective
                                                Actual                  Purposes                        Action Provisions
                                                ------                  --------                        -----------------
                                         Amount       Ratio      Amount          Ratio               Amount           Ratio
                                         ------       -----      ------          -----               ------           -----
<S>                                   <C>              <C>    <C>                        <C>     <C>                          <C>   
As of June 30, 1998:
    Total capital (to risk weighted   
       assets)                        $   56,803       17.1%  $   26,601    greater than 8.0%    $   33,251      greater than 10.0% 
    Tier 1 Capital (to risk weighted                                                                        
       assets)                            53,270       16.0       13,300    greater than 4.0         19,951      greater than  6.0  
    Tier 1 Capital (to average assets)    53,270       10.6       20,063    greater than 4.0         25,079      greater than  5.0  
                                          
                                                                                                                  
</TABLE>

                                      F-12
<PAGE>

<TABLE>
<CAPTION>
                                                                                                      To Be Well Capitalized 
                                                                      For Capital Adequacy            Under Prompt Corrective
                                                 Actual                     Purposes                     Action Provisions   
                                                 ------                     --------                     -----------------   
                                           Amount      Ratio        Amount           Ratio             Amount          Ratio
                                           ------      -----        ------           -----             ------          -----
<S>                                    <C>              <C>    <C>             <C>                 <C>           <C>   
As of June 30, 1997:
    Total capital (to risk weighted    
       assets)                         $   52,288       16.4%  $    25,519     greater than 8.0%   $   31,898    greater than 10.0% 
    Tier 1 Capital (to risk weighted                                                                                                
       assets)                             49,183       15.4        12,759     greater than 4.0        19,139    greater than  6.0  
    Tier 1 Capital (to average assets)     49,183       10.1        19,455     greater than 4.0        24,319    greater than  5.0
</TABLE>
<TABLE>
<CAPTION>
                                                                                               
                                                                                                      To Be Well Capitalized 
                                                                     For Capital Adequacy             Under Prompt Corrective
                                                  Actual                   Purposes                      Action Provisions   
                                                  ------                   --------                      -----------------   
                                           Amount      Ratio       Amount            Ratio             Amount         Ratio
                                           ------      -----       ------            -----             ------         -----
<S>                                    <C>             <C>    <C>                           <C>    <C>                        <C>   
As of June 30, 1996:
    Total capital (to risk weighted    
       assets)                         $   47,789      15.1%  $    25,310      greater than 8.0%   $   31,637    greater than 10.0% 
    Tier 1 Capital (to risk weighted                                                                                                
       assets)                             44,540      14.1        12,655      greater than 4.0        18,982    greater than  6.0  
    Tier 1 Capital (to average assets)     44,540       9.7        13,842      greater than 3.0        23,070    greater than  5.0
</TABLE>

5.  SECURITIES AVAILABLE FOR SALE

The amortized cost of securities  available for sale and their related estimated
fair values at June 30, 1998 and 1997, are as follows:
<TABLE>
<CAPTION>

                                                                     June 30, 1998
                                            ------------------------------------------------------------------
                                                                   Gross            Gross       
                                                                 Unrealized       Unrealized    Estimated Fair
                                            Amortized Cost         Gains            Losses           Value        
                                            --------------         -----            ------           -----        
<S>                                         <C>                <C>              <C>              <C>          
Debt securities:             
    U.S. Government and agencies .........  $      23,296      $          -     $         (59)   $      23,237
    Other obligations ....................            271                  5               -               276
    Mortgage-backed securities ...........         16,855                 91               -            16,946
    Collateralized mortgage obligations ..          4,019                  8              (24)           4,003
                                            -------------      -------------    -------------    -------------
              Total debt securities ......         44,441                104              (83)          44,462
    Equity securities ....................          4,260                 -                (2)           4,258
                                            -------------      -------------    -------------    -------------
              Total securities available
                 for sale ................  $      48,701      $         104    $         (85)   $      48,720
                                            =============      =============    =============    =============
</TABLE>

                                      F-13
<PAGE>
<TABLE>
<CAPTION>

                                                                        June 30, 1997
                                            -------------------------------------------------------------------
                                                                   Gross            Gross        
                                                                 Unrealized       Unrealized     Estimated Fair
                                            Amortized Cost         Gains           Losses             Value    
                                            --------------         -----           ------             -----    
<S>                                         <C>                <C>              <C>              <C>          
Debt securities:  
    U.S. Government and agencies .........  $      18,551      $           9    $        (123)   $      18,437
    Other obligations ....................            488                  7               (2)             493
    Mortgage-backed securities ...........          6,724                 38               -             6,762
    Collateralized mortgage obligations ..          6,377                 14              (89)           6,302
                                            -------------      -------------    -------------    -------------
              Total debt securities ......         32,140                 68             (214)          31,994
    Equity securities ....................          3,481                 -                -             3,481
                                            -------------      -------------    -------------    -------------
              Total securities available 
                for sale .................  $      35,621      $          68    $        (214)   $      35,475
                                            =============      =============    =============    =============
</TABLE>

The equity investment  securities at June 30, 1998 and 1997 consist primarily of
common stock of the Federal  Home Loan Bank of New York.  These  securities  are
nonmarketable and are, therefore, stated at cost.

A summary of maturities of debt  securities  available for sale at June 30, 1998
is as follows:

                                                           Estimated Fair
                                         Amortized Cost         Value
                                         --------------         -----
 Within one year ......................  $         179     $         178
 From one to five years ...............         42,654            42,669
 After five years to ten years ........          1,608             1,615
 After ten years ......................             -                 -
                                         -------------     -------------
                                         $      44,441     $      44,462
                                         =============     =============

During  the years  ended  June 30,  1998 and 1997,  there  were no sales of debt
securities  available for sale. During the year ended June 30, 1996, proceeds of
sales of debt securities available for sale totaled $10,024.  Gross gains of $34
and gross losses of $24 were realized on those sales.

6.  INVESTMENT SECURITIES

The  carrying  values  of  securities  held for  investment  and  their  related
estimated fair values at June 30, 1998 and 1997 are as follows:
<TABLE>
<CAPTION>

                                                                        June 30, 1998
                                           -------------------------------------------------------------------
                                                                   Gross            Gross       
                                                                 Unrealized       Unrealized    Estimated Fair 
                                            Amortized Cost         Gains           Losses            Value         
                                            --------------         -----           ------            -----         
<S>                                         <C>                <C>              <C>              <C>          
Investment securities:                                                                          
    U.S. Government and agencies ......     $      22,025      $           6    $         (32)   $      21,999
    Other obligations .................               388                  1               -               389
    Mortgage-backed securities ........            23,011                153               (5)          23,159
                                            -------------      -------------    -------------    -------------
              Total investment securities   $      45,424      $         160    $         (37)   $      45,547
                                            =============      =============    =============    =============
</TABLE>

                                      F-14
<PAGE>
<TABLE>
<CAPTION>
                                                                        June 30, 1997
                                            ------------------------------------------------------------------
                                                                   Gross           Gross        
                                                                 Unrealized      Unrealized     Estimated Fair
                                            Amortized Cost         Gains           Losses            Value    
                                            --------------         -----           ------            -----    
<S>                                         <C>                <C>              <C>             <C>           
Investment securities:                                                                          
    U.S. Government and agencies ......     $        6,049     $            3   $       (52)    $        6,000
    Other obligations .................                848                 -             (2)               846
    Mortgage-backed securities ........             18,376                 53           (89)            18,340
                                            --------------     --------------   -----------     --------------
              Total investment securities   $       25,273     $           56   $      (143)    $       25,186
                                            ===============    ==============   ===========     ==============
</TABLE>

A summary of maturities of debt  securities held for investment at June 30, 1998
is as follows:
                                                               Estimated Fair
                                             Amortized Cost         Value
                                             --------------    --------------
    Within one year ...................      $          682    $          687
    From one to five years ............              32,723            32,801
    After five years to ten years .....              11,636            11,672
    After ten years ...................                 383               387
                                             --------------    --------------
                                             $       45,424    $       45,547
                                             ==============    ==============

There were no sales of  securities  held for  investment  during the three years
ended June 30, 1998.

7.  NET LOANS RECEIVABLE

A summary of loans at June 30, 1998 and 1997 is as follows:

                                                   1998             1997
                                                   ----             ----
Mortgage loans on real estate:             
    Residential adjustable rate loans .       $   170,010      $   222,255
    Commercial real estate ............            93,229           93,979
    Residential fixed rate loans ......            87,715           20,470
    FHA and VA insured loans ..........               674              895
                                              -----------      -----------
                                                  351,628          337,599
                                              -----------      -----------
 Other loans:                             
      Conventional second mortgages ...            15,093           14,069
     Home equity lines of credit ......            21,976           25,205
     Commercial business loans ........            14,991           12,096
     Home improvement loans ...........               547              662
     Auto loans .......................             9,783            9,290
     Credit card loans ................             1,655            2,152
    Personal loans, secured and unsecured             409              576
     Other loans ......................               228              200
                                             ------------     ------------
                                                   64,682           64,250
                                             ------------     ------------
Less:
    Deferred loan origination fees and costs          (18)            (214)
    Allowance for loan losses .........            (3,533)          (3,105)
                                             ------------     ------------
              Net loans ...............      $    412,759     $    398,530
                                             ============     ============

                                      F-15
<PAGE>

Changes in the  allowance  for loan losses for the years ended June 30, 1998 and
1997 were as follows:


                                          1998        1997        1996
                                          ----        ----        ----
Allowance for loan losses at 
    beginning of year ................ $  3,105    $  3,249    $  3,133
    Provision charged to operations ..    1,400       1,325         490
    Loans charged-off, net ...........     (972)     (1,469)       (374)
                                       --------    --------    --------
Allowance for loan losses at year-end  $  3,533    $  3,105    $  3,249
                                       ========    ========    ========

The  following  table sets forth the  information  with regard to  nonperforming
mortgage loans at June 30, 1998 and 1997:


                                                         1998           1997
                                                         ----           ----
Loans on nonaccrual status and in the process 
     of foreclosure ...............................  $    2,545     $    3,382
Loans on nonaccrual status but not in the process
     of foreclosure ...............................         997          1,063
Loans past due 90 days or more and still 
     accruing interest ............................          -              -
Loans restructured as to payment terms and/or 
     interest rates ...............................       1,929          1,906
                                                     ----------     ----------
              Total nonperforming mortgage loans ..  $    5,471     $    6,351
                                                     ==========     ==========

The  following  table sets forth the  information  with regard to  nonperforming
other loans at June 30, 1998 and 1997:

                                                       1998           1997
                                                       ----           ----
Nonaccrual loans .................................. $    121       $    295
Loans past due 90 days or more and still 
      accruing interest ...........................       57             42
Loans restructured as to payment terms and/or 
      interest rates ..............................       -              -
                                                   ---------       --------
              Total nonperforming other loans ..... $    178       $    337
                                                    ========       ========

Accumulated  interest income on nonaccrual loans of approximately $214, $262 and
$441 was not  recognized  as income in the years ended June 30,  1998,  1997 and
1996,  respectively.  There  are no  commitments  to  extend  further  credit on
nonperforming loans.

                                      F-16

<PAGE>

As of June 30, 1998 and 1997, the Bank's  recorded  investment in impaired loans
and the  related  valuation  allowance  calculated  under  SFAS  No.  114 are as
follows:
<TABLE>
<CAPTION>
                                                 1998                               1997
                                   -------------------------------    --------------------------------
                                      Recorded         Valuation          Recorded         Valuation
                                     Investment        Allowance         Investment        Allowance
                                     ----------        ---------         ----------        ---------
<S>                                <C>              <C>               <C>               <C>           
Valuation allowance required       $        1,638   $          344    $        1,261    $          198
Valuation allowance not required              630               -                645                -
                                   --------------   --------------    --------------    -------------
                                   $        2,268   $          344    $        1,906    $          198
                                   ==============   ==============    ==============    ==============
</TABLE>

This allowance is included in the allowance for loan losses on the  consolidated
statements of financial condition.

The average  recorded  investment in impaired loans for the years ended June 30,
1998 and 1997 was approximately $2,087 and $1,979, respectively.

Interest  payments  received on impaired  loans are recorded as interest  income
unless collection of the remaining investment is doubtful in which case payments
received are recorded as reductions of principal.  The Bank recognized  interest
of $215, $185 and $189 on impaired loans for the years ended June 30, 1998, 1997
and  1996,  respectively.  Accumulated  interest  income  on  impaired  loans of
approximately  $15, $18 and $19 was not  recognized as income in the years ended
June 30, 1998, 1997 and 1996, respectively.

8.  ACCRUED INTEREST RECEIVABLE

Accrued interest receivable consists of the following at June 30, 1998 and 1997:

                                               1998              1997
                                               ----              ----
  Loans ................................   $      2,531      $      2,558
  Investment securities and securities
         available for sale ............            951               652
                                           ------------      ------------
                                           $      3,482      $      3,210
                                           ============      ============

9.  BANK PREMISES AND EQUIPMENT

Bank premises and equipment consist of the following at June 30, 1998 and 1997:

                                               1998              1997
                                               ----              ----
Land ................................... $        1,529    $        1,529
Building and leasehold improvements ....          6,553             6,335
Furniture, fixtures and equipment ......          6,284             5,736
                                         --------------    --------------
                                                 14,366            13,600
Less- Accumulated depreciation .........         (7,063)           (5,943)
                                         --------------    --------------
                                         $        7,303    $        7,657
                                         ==============    ==============

                                      F-17
<PAGE>

Amount  charged to  depreciation  expense was $1,117,  $1,101 and $1,015 for the
years ended June 30, 1998, 1997 and 1996, respectively.

10.  MORTGAGE SERVICING RIGHTS

The following is a summary of the mortgage  servicing rights activity during the
years ended June 30, 1998 and 1997: 1998 1997 1996

Balance, beginning of year ....................  $  1,146   $  1,211   $  1,376

    Mortgage servicing rights originated from    
       unrelated third parties ................        81        104         -
    Amortization of mortgage servicing rights    
       included as a reduction of servicing fee
       income in the consolidated statements of
       operations .............................      (185)      (169)      (165)
                                                 --------   --------   -------- 
Balance, end of year ..........................  $  1,042   $  1,146   $  1,211
                                                 ========   ========   ========

Serviced Loans

The  total  loans  serviced  by  the  Bank  for  unrelated  third  parties  were
approximately  $233.1  million,  $256.9  million and $288.2  million at June 30,
1998, 1997 and 1996, respectively.

11.  DUE TO DEPOSITORS

Due to depositors  account  balances as of June 30, 1998 and 1997 are summarized
as follows:

                          Range of             
                       Interest Rate            1998                 1997
                       -------------            ----                 ----
Savings accounts          3.0%-5.5%      $         142,867    $         137,790
Money market accounts      2.8-3.9                  21,672               15,450
                                         -----------------    -----------------
                                                   164,539              153,240
Time deposits              3.8-8.5                 231,049              230,306
Commercial deposits        0.0-1.8                  15,957               11,250
Demand accounts            0.0-1.8                  37,996               34,594
                                         -----------------    -----------------
                                         $         449,541    $         429,390
                                         =================    =================

Time deposits over $100,000  amounted to  approximately  $31.1 million and $35.2
million at June 30, 1998 and 1997, respectively.

                                      F-18

<PAGE>


The approximate amount of contractual  maturities of time deposits for the years
subsequent to June 30, 1998 is as follows:

          Years ending June 30:
              1999 ........................  $   159,550
              2000 ........................       50,043
              2001 ........................        7,983
              2002 ........................        5,064
              2003 and thereafter .........        8,409
                                             -----------
                                             $   231,049

Interest  expense on deposits for the years ended June 30, 1998,  1997 and 1996,
is summarized as follows:

                              1998               1997               1996
                              ----               ----               ----
Savings accounts ...... $         4,459    $         4,359    $         4,177
Money market accounts .             569                447                488
Time deposits .........          13,484             12,487             12,830
Demand accounts .......             304                275                246
                        ---------------    ---------------    ---------------
                        $        18,816    $        17,568    $        17,741
                        ===============    ===============    ===============

12.  BORROWINGS

Information concerning borrowings,  which primarily consist of Federal Home Loan
Bank  ("FHLB")  advances,  for the years ended June 30,  1998,  1997 and 1996 is
summarized as follows:

                                              1998          1997         1996
                                              ----          ----         ----
Average balance during the year           $    5,467    $    2,392   $    4,682
Average interest rate during the year           6.07%         5.56%        6.34%
Maximum month-end balance during the year $   19,983    $   16,157   $   13,213
Interest expense on borrowings            $      332    $      133   $      297


FHLB advances are made at fixed rates with remaining maturities of approximately
ten years as of June 30, 1998.

FHLB advances are collateralized by all FHLB stock owned by the Bank in addition
to a blanket pledge of eligible assets in an amount required to be maintained so
that the estimated  fair value of such eligible  assets  exceeds,  at all times,
110% of the outstanding advances.

13.  EMPLOYEE BENEFITS

401(k) Retirement Savings Plan

The Bank  sponsors a 401(k)  Retirement  Savings  Plan which is available to all
full-time employees who have been employed by the Bank for a minimum of one year
and are at least 21 years of age.  The Plan allows  employees to defer up to 15%
of their  salary  on a pretax  basis  through  contributions  to the  Retirement
Savings Plan. The Bank matches 50% of employee  contributions up to a maximum of
6% of the amount deferred by the employee.  The maximum contribution an employee
may make which is subject to matching  by the Bank is set  annually by the Board
of Trustees.

                                      F-19

<PAGE>


Employees may also make  additional  voluntary  after-tax  contributions  to the
Plan,  which  are  not  matched  by the  Bank,  up to an  additional  10% of the
employee's salary. Total 401(k) Plan expenses for the years ended June 30, 1998,
1997 and 1996 were approximately $378, $319 and $285, respectively.

Postretirement Medical and Life
Insurance Benefits

The Bank  provides  postretirement  medical  and  life  insurance  benefits  for
full-time  employees.  All  employees who meet the criteria for either normal or
early  retirement  and have at least 10 years of service are  eligible.  Retired
employees are required to contribute  toward the cost of coverage as established
by the Bank, based on medical and life insurance costs.

Benefit  and premium  payments  are made when they are due and are not funded in
advance.

The Bank's estimated accrued postretirement obligation at June 30, 1998 and 1997
is as follows:

                                                               1998       1997
                                                               ----       ----
Accrued postretirement obligation:
    Retired employees ..................................    $    530   $    532
    Fully eligible active employees ....................          72         67
    Other active employees .............................         114         96
                                                            --------   --------
                                                                 716        695
Unrecognized net gain from actual experience different from 
    assumed, amortized over 12.3 years .................         281        327

                                                            --------   --------
              Total accrued postretirement obligation ..    $    997   $  1,022
                                                            ========   ========

Net periodic postretirement benefit cost included the following components:

                                               1998        1997        1996
                                               ----        ----        ----
Service cost ............................  $      12   $      10   $      19
Interest cost ...........................         49          48          64
Amortization of net gain from actual 
    experience different from assumed ...        (61)        (58)        (17)
                                           ---------   ---------   ---------
                                           $      -    $      -    $      66
                                            ========   =========   =========

The  weighted   average  discount  rate  used  in  determining  the  accumulated
postretirement  benefit  obligation  was 7.25% as of June 30,  1998 and 1997 and
7.75% as of June 30, 1996.  For  measurement  purposes,  the assumed health care
cost trend rate of 10% decreases  gradually until an ultimate trend rate of 5.5%
is reached over 10 years.  In  accordance  with the terms of the  Postretirement
Medical  Benefit  Plan,  once  costs  are  150% of the  1993  level,  additional
increases become the responsibility of the retiree.

                                     F-20

<PAGE>


The health  care cost  trend rate  assumption  has a  significant  effect on the
amount of obligation and expense reported. To illustrate,  increasing the health
care  trend  rate by one  percent  each  year  would  increase  the  accumulated
postretirement  benefit obligation as of June 30, 1998 and 1997 by approximately
$2 and $2,  respectively,  and would have no material effect on the net periodic
postretirement benefit cost for the three years ended June 30, 1998.

14.  SURPLUS AND UNDIVIDED PROFITS

In accordance with State of New York Banking Law,  surplus is subject to certain
restrictions,  including  a  prohibition  of its use for  payment of  dividends,
except with the approval of the Superintendent of Banks.

The balance in surplus includes approximately $5.2 million at December 31, 1997,
the  latest  date from  which  this  calculation  is  available,  which has been
designated as a reserve for bad debts under federal income tax  regulations  and
has resulted in income tax  deductions  in prior  years.  Any use of this amount
other than as provided for in those  regulations  would result in taxable income
at the then current rate.

15.  INCOME TAX EXPENSE

The components of the income tax expense (benefit) are as follows:

                                      1998            1997            1996

Current tax expense:
    Federal .................... $      2,450    $      2,440    $      2,601
    State ......................          517             531             533
Deferred tax expense (benefit) .         (317)              1            (252)
                                 ------------    ------------    ------------
                                 $      2,650    $      2,972    $      2,882
                                 ============    ============    ============

The  provision  for income  taxes  differs  from that  computed  at the  federal
statutory rate as follows:

                                          1998           1997           1996
                                          ----           ----           ----
Tax at federal statutory rate ...... $     2,291    $     2,589    $     2,474
State taxes, net of federal benefit.         341            350            352
Other, net .........................          18             33             56
                                     -----------    -----------    -----------
        Total income tax expense ... $     2,650    $     2,972    $     2,882
                                     ===========    ===========    ===========
Effective rate .....................     39.34%         39.03%         39.60%
                                         =====          =====          =====

                                      F-21

<PAGE>



The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and  deferred  tax  liabilities  at June 30, 1998 and
1997 are presented below:

                                                               1998        1997
                                                               ----        ----
Deferred tax assets:
    Differences in reporting the provision for loan losses $   1,519   $   1,335
    Differences in reporting certain accrued expenses ....       789         771
    Other ................................................       297         167
                                                           ---------   ---------
              Total gross deferred tax assets ............     2,605       2,273
                                                           ---------   ---------
 Deferred tax liabilities:
    Differences in reporting the provision for loan losses       385         513
    Deferred net loan origination fees ...................       218          92
    Differences in reporting depreciation ................       107         117
    Differences in reporting certain accrued expenses ....       296         269
    Other ................................................         4           4
                                                           ---------   ---------
              Total gross deferred tax liabilities .......     1,010         995
                                                           ---------   ---------
              Net deferred tax asset at end of year ......     1,595       1,278
Net deferred tax asset at beginning of year ..............     1,278       1,279
                                                           ---------   ---------
              Deferred tax expense (benefit) for the year  $    (317)  $       1
                                                           =========   =========

The total  deferred tax asset as of June 30, 1998 and 1997 is  considered by the
Bank to be more likely than not realizable  based upon the  historical  level of
taxable  income in the prior years as well as the time period  during  which the
items giving rise to the deferred tax assets are expected to turn around.

In addition to the deferred tax assets and liabilities described above, the Bank
also has a deferred tax liability of approximately  $19 and a deferred tax asset
of approximately  $146 at June 30, 1998 and 1997,  respectively,  related to the
net unrealized gain (loss) on securities available for sale.

Under Section 593 of the Internal Revenue Code, thrift  institutions such as the
Bank which met certain  definitional  tests,  primarily relating to their assets
and the nature of their business,  were permitted to establish a tax reserve for
bad debts and to make annual  additions  thereto,  which  additions may,  within
specified  limitations,  be deducted in arriving at their  taxable  income.  The
Bank's  deduction with respect to "qualifying  loans," which are generally loans
secured by certain interests in real property, could have been computed using an
amount based on the Bank's actual loss experience (the "Experience  Method"), or
a  percentage  equal to 8% of the  Bank's  taxable  income  (the "PTI  Method"),
computed without regard to this deduction and with additional  modifications and
reduced by the amount of any permitted  addition to the  nonqualifying  reserve.
Similar  deductions  or additions  to the Bank's bad debt reserve are  permitted
under the New York State Bank  Franchise  Tax;  however,  for  purposes of these
taxes, the effective allowable  percentage under the PTI Method is approximately
32% rather than 8%.

Effective  January 1, 1997,  Section 593 was amended,  and the Bank is unable to
make  additions  to its tax bad debt  reserve,  is permitted to deduct bad debts
only as they occur and is additionally required to recapture (that is, take into
taxable income) over a multiyear period,  beginning with the Bank's taxable year
beginning on January 1, 1997, the excess of the balance of its bad debt reserves
as of December  31, 1995 over the  balance of such  reserves as of December  31,
1987, or over a lesser amount if the Bank's loan  portfolio has decreased  since
December 31, 1987. Such recapture requirements would be deferred for each of the
two  successive  taxable  years  beginning  January 1,  1997,  in which the Bank
originates a minimum amount of certain  residential loans based upon the average
of the  principal  amounts of such loans  originated  by the Bank during its six
taxable years  preceding  January 1, 1997.  This  amendment has no impact on the
Bank's results of operations for federal income tax purposes. The New York State
tax law has been  amended to prevent a similar  recapture of the Bank's bad debt
reserve,  and to permit  continued future use of the bad debt reserve method for
purposes of determining the Bank's New York State tax liability.

                                      F-22
<PAGE>


In addition, the Bank has accumulated bad debt reserves for tax purposes of $3.7
million under Section 593 through  December 31, 1987 for which no deferred taxes
have been provided.  Under the tax laws as amended,  the event that would result
in taxation of these reserves is the failure of the Bank to maintain a specified
qualifying-assets ratio or meet other thrift definition tests for New York State
tax purposes.

16.  COMMITMENTS AND CONTINGENT LIABILITIES

Off-Balance Sheet Financing and
Concentrations of Credit

The Bank is a party to certain financial instruments with off-balance sheet risk
in the normal course of business to meet the financing  needs of its  customers.
These  financial  instruments  include the Bank's  commitments to extend credit.
Those instruments involve, to varying degrees, elements of credit risk in excess
of the amount recognized on the consolidated  statements of financial condition.
The contract amounts of those instruments  reflect the extent of involvement the
Bank has in particular classes of financial instruments.

The Bank's exposure to credit loss in the event of  nonperformance  by the other
party to the  commitments  to extend credit is  represented  by the  contractual
notional amount of those instruments.  The Bank uses the same credit policies in
making commitments as it does for on-balance sheet instruments.

Unless otherwise  noted, the Bank does not require  collateral or other security
to support financial instruments with credit risk.

Contract amounts of financial  instruments that represent credit risk as of June
30, 1998 and 1997 at fixed and variable interest rates are as follows:
<TABLE>
<CAPTION>

                                                                                        1998
                                                                   --------------------------------------------
                                                                   Fixed           Variable            Total
                                                                   -----           --------            -----
<S>                                                           <C>              <C>                <C>          
Financial instruments whose contract amounts represent
    credit risk (including unused lines of credit and
    unadvanced funds):
       Commercial business loans .........................    $          -     $      14,897      $      14,897
       Conventional mortgages ............................           11,971            1,338             13,309
       Commercial mortgage loans .........................               -            11,991             11,991
       Construction loans ................................               -               890                890
       Credit card loans .................................               -             2,996              2,996
       Consumer loans ....................................              203           12,886             13,089
                                                              -------------    -------------      -------------
                                                              $      12,174    $      44,998      $      57,172
                                                              =============    =============      =============
</TABLE>

                                      F-23

<PAGE>
<TABLE>
<CAPTION>

                                                                                      1997
                                                              --------------------------------------------------
                                                                   Fixed           Variable            Total
                                                                   -----           --------            -----
<S>                                                           <C>              <C>                <C>          
Financial instruments whose contract amounts represent
    credit risk (including unused lines of credit and
    unadvanced funds):
       Commercial business loans .........................    $          -     $      10,172      $      10,172
       Conventional mortgages ............................            1,531            4,315              5,846
       Commercial mortgage loans .........................               -             4,622              4,622
       Construction loans ................................               -               830                830
       Credit card loans .................................               -             3,300              3,300
       Consumer loans ....................................              393           12,438             12,831
                                                              ---------------- -------------      -------------
                                                              $       1,924    $      35,677      $      37,601
                                                              =============    =============      =============
</TABLE>

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require  payment of a fee.  Since  certain  commitments  are  expected to expire
without being fully drawn upon, the total commitment  amounts do not necessarily
represent  future  cash   requirements.   The  Bank  evaluates  each  customer's
credit-worthiness  on a case-by-case  basis.  The amount of collateral,  if any,
required  by the Bank upon the  extension  of  credit  is based on  management's
credit  evaluation of the customer.  Mortgage and construction  loan commitments
are secured by a first lien on real estate.

Commitments to extend credit may be written on a fixed rate basis, thus exposing
the Bank to interest  rate risk,  given the  possibility  that market  rates may
change between commitment and actual extension of credit.

Certain  mortgage loans are written on an adjustable  basis and include interest
rate caps which limit  annual and lifetime  increases  in the interest  rates on
such loans.  Generally,  adjustable  rate mortgages have an annual rate increase
cap of 2% and lifetime rate increase cap of 4.5% to 6.75%. These caps expose the
Bank to interest rate risk should market rates increase  above these limits.  As
of June 30, 1998 and 1997, $221.0 million and $262.4 million,  respectively,  of
mortgage loans had interest rate caps.

The Bank  generally  enters  into  rate  lock  agreements  at the time that loan
applications are made. These rate lock agreements fix the interest rate at which
the loan, if ultimately made, will be originated. Such agreements may exist with
borrowers with whom commitments to extend credit have been made, as well as with
individuals  who have not yet received a commitment.  At June 30, 1998 and 1997,
the Bank had rate lock  agreements  related to  commitments  to extend credit as
well as uncommitted loan applications  amounting to approximately $841 and $900,
respectively.

In order to reduce the interest rate risk associated with these items as well as
its  portfolio of loans held for sale,  the Bank enters into  agreements to sell
loans in the secondary market to unrelated investors. At June 30, 1998 and 1997,
the  Bank  has $0 and  $175,  respectively,  of  commitments  to sell  loans  to
unrelated investors.

Concentrations of Credit

The Bank primarily grants consumer and residential loans to customers located in
the New York State  counties of Albany,  Rensselaer,  Schenectady  and Saratoga.
Although the Bank has a diversified loan portfolio, a substantial portion of its
debtors' ability to honor their contracts are dependent upon the real estate and
construction-related sectors of the economy.

                                      F-24

<PAGE>

Borrowing Arrangements

The Bank has  lines of  credit  available  with a  correspondent  bank  totaling
approximately  $49.2 million.  These lines of credit expire on October 28, 1998.
As of June 30, 1998, there was no outstanding balances on these lines.

Leases

The Bank leases  certain  branches,  equipment  and  automobiles  under  various
noncancelable  operating  leases.  The future  minimum  payments by year and the
aggregate,  under all significant noncancelable operating leases with initial or
remaining terms of one year or more, are as follows:

                                         Operating
                                          Leases
                                          ------
 Year ending June 30:
     1999 ...........................    $    395
     2000 ...........................         413
     2001 ...........................         341
     2002 ...........................         248
     2003 and thereafter ............         127
                                      -----------
                                         $  1,524
                                      ===========

Total lease expense was  approximately  $383,  $298 and $176 for the years ended
June 30, 1998, 1997 and 1996, respectively.

Contingent Liabilities

In the ordinary course of business,  there are various legal proceedings pending
against  the  Bank.  Based on  consultation  with  outside  counsel,  management
considers  that the aggregate  exposure,  if any,  arising from such  litigation
would not have a material  adverse  effect on the Bank's  statement of financial
condition.

17.  DISCLOSURES ABOUT THE FAIR
     VALUE OF FINANCIAL INSTRUMENTS

SFAS No.  107,  "Disclosures  About the Fair  Value of  Financial  Instruments,"
requires that the Bank disclose estimated fair values for financial instruments.
Fair value estimates, methods and assumptions are set forth below.

Fair value  estimates  are made at a specific  point in time,  based on relevant
market  information  and  information  about  the  financial  instrument.  These
estimates do not reflect any premium or discount that could result from offering
for  sale at one time the  Bank's  entire  holdings  of a  particular  financial
instrument.  The fair value  estimates  of a  significant  portion of the Bank's
financial instruments were based on judgments regarding future expected net cash
flow,  current economic  conditions,  risk  characteristics of various financial
instruments and other factors. These

                                      F-25
<PAGE>



estimates  are  subjective  in nature and involve  uncertainties  and matters of
significant  judgment  and,  therefore,  cannot be  determined  with  precision.
Changes in assumptions could significantly affect the estimates.

Fair value  estimates are based on existing on and  off-balance  sheet financial
instruments  without  attempting  to estimate  the value of  anticipated  future
business  and the  value of  assets  and  liabilities  that  are not  considered
financial  instruments.  In  addition,  the  tax  ramifications  related  to the
realization of the unrealized gains and losses can have a significant  effect on
fair value  estimates and have not been considered in the estimate of fair value
under SFAS No. 107.

Short-Term Financial Instruments

The fair value of certain  financial  instruments  is estimated  to  approximate
their  carrying  values  because the remaining term to maturity of the financial
instruments is less than 90 days or the financial instrument reprices in 90 days
or less.  Such financial  instruments  include cash and due from banks,  federal
funds  sold,   interest-bearing   deposits  with  banks  and  accrued   interest
receivable.

Securities Available for Sale
and Investment Securities

Fair  values are based  upon  market  prices.  If a quoted  market  price is not
available for a particular  security,  the fair value is determined by reference
to quoted market prices for securities with similar characteristics.

Loans

Fair  values  are  estimated  for  portfolios  of loans with  similar  financial
characteristics.  Loans  are  segregated  by type,  including  residential  real
estate, commercial real estate and other consumer loans.

The  estimated  fair value of  performing  loans is  calculated  by  discounting
scheduled  cash flows  through the estimated  maturity  using  estimated  market
discount  rates that reflect the credit and interest  rate risk  inherent in the
respective loan portfolio.

Estimated  fair value for  nonperforming  loans is based on estimated cash flows
discounted using a rate commensurate with the risk associated with the estimated
cash flows. Assumptions regarding credit risk, cash flows and discount rates are
judgmentally determined using available market information and specific borrower
information.

Management  has made  estimates of fair value discount rates that it believes to
be reasonable.  However,  because there is no market for many of these financial
instruments,  management  has no basis to determine  whether the estimated  fair
value would be indicative of the value negotiated in an actual sale.

Loans Held for Sale

The  estimated  fair value of loans held for sale is  calculated by either using
quoted  market  rates or, in the case where a firm  commitment  has been made to
sell the loan, the firm committed price was used. At June 30, 1998 and 1997, the
estimated fair value of loans held for sale approximated their book value.

                                      F-26

<PAGE>

Deposit Liabilities

The  estimated  fair  value  of  deposits  with  no  stated  maturity,  such  as
noninterest-bearing  demand  deposits,  savings and money  market  accounts,  is
regarded to be the amount  payable on demand as of June 30,  1998 and 1997.  The
estimated  fair  value of time  deposits  is based  on the  discounted  value of
contractual cash flows. The discount rate is estimated using the rates currently
offered for deposits of similar remaining  maturities.  The fair value estimates
for deposits do not include the benefit  that results from the low-cost  funding
provided by the deposit  liabilities as compared to the cost of borrowing  funds
in the market.

Borrowings

The estimated fair value of FHLB borrowings is based on the discounted  value of
their  contractual  cash flows.  The  discount  rate used in the  present  value
computation is estimated by comparison to the current  interest rates charged by
the FHLB for advances of similar remaining maturities.

Table of Financial Instruments

The carrying  values and estimated  fair values of financial  instruments  as of
June 30, 1998 and 1997 are as follows:

<TABLE>
<CAPTION>
                                                             1998                                 1997
                                             ----------------------------------    -----------------------------------
                                                                 Estimated Fair                         Estimated Fair
                                              Carrying Value          Value         Carrying Value           Value
                                              --------------          -----         --------------           -----
<S>                                          <C>                <C>                <C>                <C>            
Financial assets:
    Cash and cash equivalents ............   $        14,229    $        14,229    $        16,664    $        16,664
    Mortgage loans held for sale .........                38                 38                175                175
    Securities available for sale ........            48,720             48,720             35,475             35,475
    Investment securities ................            45,424             45,547             25,273             25,186
    Loans ................................           416,292            425,774            401,635            401,855
       Less- Allowance for loan losses ...            (3,533)                -              (3,105)                -
                                             ---------------    ---------------    ---------------    --------------
              Net loans receivable .......           412,759            425,774            398,530            401,855
                                             ---------------    ---------------    ---------------    ---------------
Accrued interest receivable ..............             3,482              3,482              3,210              3,210
</TABLE>

                                      F-27
<PAGE>

<TABLE>
<CAPTION>

                                                             1998                                  1997
                                             ----------------------------------    -----------------------------------
                                                                 Estimated Fair                         Estimated Fair
                                              Carrying Value          Value         Carrying Value           Value
                                              --------------          -----         --------------           -----
<S>                                          <C>                <C>                <C>                <C>            
Financial liabilities:
    Due to depositors-
       Demand, savings and money market
          accounts ........................  $       218,492    $       218,492    $       199,084    $       199,084
       Time deposits ......................          231,049            246,220            230,306            231,081
       Mortgagors' escrow deposits ........            8,994              8,994              9,062              9,062
       Borrowings .........................           19,897             18,858                 -                  -
</TABLE>

Commitments to Extend Credit,
Unused Lines of Credit
and Standby Letters of Credit

The fair  value of  commitments  to extend  credit,  unused  lines of credit and
standby letters of credit is estimated using the fees currently charged to enter
into  similar  agreements,  taking  into  account  the  remaining  terms  of the
agreements and the present  creditworthiness  of the  counterparties.  For fixed
rate  commitments  to extend credit and unused lines of credit,  fair value also
considers  the  difference  between  current  levels of  interest  rates and the
committed  rates.  Based upon the estimated  fair value of commitments to extend
credit and unused lines of credit, there are no significant  unrealized gains or
losses associated with these financial instruments.

   
18. MERGER TERMINATION (UNAUDITED)

On October 23, 1998,  Cohoes  Savings  Bank and SFS  terminated  the merger.  In
connection with the termination Cohoes Savings Bank paid an agreed-upon  breakup
fee of $2.0 million.
    


                                      F-28

<PAGE>

================================================================================

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

                                TABLE OF CONTENTS
                                                                         Page
                                                                         ----
Summary...................................................
Selected Consolidated Financial and
   Other Data of Cohoes Savings Bank......................
Risk Factors..............................................
Cohoes Bancorp, Inc.......................................
Cohoes Savings Bank.......................................
Use of Proceeds...........................................
Dividends.................................................
Market for Common Stock...................................
Regulatory Capital........................................
Capitalization............................................
Pro Forma Data ...........................................
Comparison of Valuation and Pro Forma Information
   With No Foundation ....................................
Management's Discussion and Analysis of Financial
   Condition and Results of Operations
   of Cohoes Savings .....................................
Business of the Holding Company...........................
Business of the Bank......................................
Regulation................................................
Taxation..................................................
Management of the Holding Company.........................
Management of the Bank....................................
The Conversion ...........................................
The Offering..............................................
Restrictions on Acquisitions of the Holding Company
   and the Bank...........................................
Description of Capital Stock of the Holding Company.......
Description of Capital Stock of the Bank..................
Experts...................................................
Legal and Tax Opinions....................................
Additional Information....................................
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>
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13.  Other Expenses of Issuance and Distribution

     Set forth below is an estimate  of the amount of fees and  expenses  (other
than  underwriting  discounts and commissions) to be incurred in connection with
the issuance of the shares.

SEC registration fees.................................................    37,698
NASD fee..............................................................    18,841
Nasdaq registration fee...............................................    84,875
New York State Banking Department filing fee..........................     5,000
Counsel fees and expenses.............................................   200,000
Accounting fees and expenses..........................................   100,000
Appraisal and business plan fees and expenses.........................    70,000
Conversion agent fees and expenses....................................    30,000
Marketing agent's expenses............................................    50,000
Marketing agent's fees (1)............................................   826,000
Printing, postage and mailing.........................................   360,000
Blue sky fees and expenses............................................    10,000
Other expenses........................................................    33,586
                                                                       ---------
     TOTAL............................................................ 1,826,000
- ----------
(1)  Based on maximum of Estimated  Valuation  Range and  assumptions  set forth
     under "Pro Forma Data" in the Prospectus.

Item 14.  Indemnification of Directors and Officers

     Article  ELEVENTH of the Holding  Company's  Certificate  of  Incorporation
provides for  indemnification  of directors and officers of the Holding  Company
against any and all liabilities,  judgments,  fines and reasonable  settlements,
costs,  expenses  and  attorneys'  fees  incurred in any actual,  threatened  or
potential proceeding,  except to the extent that such indemnification is limited
by  Delaware  law and such law cannot be varied by  contract  or bylaw.  Article
ELEVENTH  also  provides for the  authority to purchase  insurance  with respect
thereto.

     Section  145 of the  General  Corporation  Law of  the  State  of  Delaware
authorizes a  corporation's  Board of Directors to grant indemnity under certain
circumstances  to directors and  officers,  when made, or threatened to be made,
parties to certain  proceedings  by reason of such status with the  corporation,
against judgments,  fines, settlements and expenses,  including attorneys' fees.
In addition, under certain circumstances such persons may be indemnified against

                                      II-1

<PAGE>

expenses  actually and  reasonably  incurred in defense of a proceeding by or on
behalf  of  the  corporation.   Similarly,   the   corporation,   under  certain
circumstances,  is  authorized  to  indemnify  directors  and  officers of other
corporations  or  enterprises  who are  serving  as such at the  request  of the
corporation,  when such persons are made, or  threatened to be made,  parties to
certain  proceedings  by  reason  of  such  status,  against  judgments,  fines,
settlements  and  expenses,   including   attorneys'  fees;  and  under  certain
circumstances,  such persons may be indemnified  against  expenses  actually and
reasonably incurred in connection with the defense or settlement of a proceeding
by or in the right of such other corporation or enterprise.  Indemnification  is
permitted  where such person (i) was acting in good faith;  (ii) was acting in a
manner he reasonably  believed to be in or not opposed to the best  interests of
the corporation or other corporation or enterprise,  as appropriate;  (iii) with
respect to a criminal proceeding, has no reasonable cause to believe his conduct
was unlawful; and (iv) was not adjudged to be liable to the corporation or other
corporation  or enterprise  (unless the court where the  proceeding  was brought
determines that such person is fairly and reasonably entitled to indemnity).

     Unless  ordered by a court,  indemnification  may be made only  following a
determination that such  indemnification is permissible because the person being
indemnified has met the requisite standard of conduct. Such determination may be
made (i) by the Board of Directors of the Holding  Company by a majority vote of
a quorum consisting of directors not at the time parties to such proceeding;  or
(ii) if such a quorum  cannot be  obtained  or the  quorum so  directs,  then by
independent legal counsel in a written opinion; or (iii) by the stockholders.

     Section 145 also permits  expenses  incurred by  directors  and officers in
defending a  proceeding  to be paid by the  corporation  in advance of the final
disposition  of such  proceedings  upon the  receipt  of an  undertaking  by the
director or officer to repay such amount if it is ultimately  determined that he
is not entitled to be indemnified by the corporation against such expenses.


Item 15.  Recent Sales of Unregistered Securities

     The Registrant is newly  incorporated,  solely for the purpose of acting as
the holding  company of Cohoes  Savings Bank  pursuant to the Plan of Conversion
(filed as Exhibit 2 herein),  and no sales of its  securities  have  occurred to
date.

                                      II-2

<PAGE>

Item 16.  Exhibits and Financial Statement Schedules
   

(a)  Exhibits:

      1.1   Letter Agreement regarding marketing and consulting services*
      1.2   Form of Agency Agreement
      2.1   Plan of Conversion*
      3.1   Certificate of Incorporation of the Holding Company*
      3.2   Bylaws of the Holding Company*
      3.3   Restated Organization Certificate of Cohoes Savings Bank
            in stock form*
      3.4   Bylaws of Cohoes Savings Bank in stock form*
      4     Form of Stock Certificate of the Holding Company*
      5     Opinion of Silver, Freedman & Taff, L.L.P. with respect to
            legality of stock
      8.1   Opinion of Silver, Freedman & Taff, L.L.P. with respect to
            Federal income tax consequences of the Conversion
      8.2   Opinion of Wertime, Ries and Van Ullen, P.C. with respect to
            New York income tax consequences of the Conversion
      8.3   Letter of RP Financial LC. with respect to Subscription Rights*
     10.1   Form of proposed Employment Agreement between Cohoes Savings
            Bank and certain executive officers*
     10.2   Form of proposed Employment Agreement between Cohoes Bancorp, Inc.
            and certain executive officers*
     10.3   Form of Change-In-Control Severance Agreement with certain officers
            of Cohoes Savings Bank*
     10.4   Cohoes Savings Bank Employee Severance Compensation Plan*
     10.5   Employee Stock Ownership Plan*
     10.6   Form of Cohoes Savings Bank 401(k) Savings Plan
     10.7   Benefit Restoration Plan*
     10.8   Stock Option and Incentive Plan
     10.9   Recognition and Retention Plan*
     21     Subsidiaries of Cohoes Bancorp, Inc.*
     23.1   Consent of Silver, Freedman & Taff, L.L.P.
     23.2   Consent of Arthur Andersen
     23.3   Consent of RP Financial*
     23.4   Conset of Wertime, Ries and Van Ullen, P.C.
     24     Power of Attorney (set forth on signature page)
     27     Financial Data Schedule*
     99.1   Appraisal and Appraisal Update**
     99.2   Draft of Cohoes Savings Bank Foundation Gift Instrument*
     99.3   Marketing Materials
     99.4   Stock Order Form
     99.6   Form of Proxy Statement and Proxy Card


*  Previously filed.
** Exempt under rule 202 of Regulation S-T.
    

                                      II-3

<PAGE>

Item 17.  Undertakings

     The undersigned Registrant hereby undertakes:

          (1) To file,  during  any  period  in which  offers or sales are being
     made, a post-effective amendment to this Registration Statement:

          (i)   To include any Prospectus  required  by Section  10(a)(3) of the
                Securities Act of 1933;

          (ii)  To reflect in the Prospectus  any facts or events  arising after
                the  effective date of the  Registration  Statement (or the most
                recent post-effective amendment thereof) which,  individually or
                in  the  aggregate,  represent  a  fundamental   change  in  the
                information set forth in the Registration Statement; and

          (iii) To include any material information  with respect to the plan of
                distribution  not  previously   disclosed  in  the  Registration
                Statement or any  material  change  to such  information  in the
                Registration Statement.

          (2) That,  for the  purpose of  determining  any  liability  under the
     Securities Act of 1933, each such post-effective  amendment shall be deemed
     to be a new  Registration  Statement  relating  to the  securities  offered
     therein,  and the offering of such  securities at that time shall be deemed
     to be the initial bona fide offering thereof.

          (3) To remove from registration by means of a post-effective amendment
     any  of  the  securities  being  registered  which  remain  unsold  at  the
     termination of the offering.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors,  officers and controlling  persons of the
Registrant pursuant to the foregoing  provisions,  or otherwise,  the Registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the Registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and it will be governed by the final adjudication
of such issue.

     The undersigned Registrant hereby undertakes that:

          (1) For purposes of determining any liability under the Securities Act
     of 1933, the information  omitted from the form of prospectus filed as part
     of this Registration  Statement in reliance upon Rule 430A and contained in
     a form of prospectus filed by the Registrant pursuant

                                      II-4

<PAGE>

     to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed
     to be part of this  Registration  Statement  as of the time it was declared
     effective.

          (2) For the purpose of determining  any liability under the Securities
     Act of  1933,  each  post-effective  amendment  that  contains  a  form  of
     prospectus shall be deemed to be a new Registration  Statement  relating to
     the securities offered therein, and the offering of such securities at that
     time shall be deemed to be the initial bona fide offering thereof.


                                      II-5

<PAGE>

                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized  in the  City of  Cohoes,  New York on
September 14, 1998.

                                        COHOES BANCORP, INC.

 
                                        By:  /s/ Harry L. Robinson
                                             --------------------------------
                                             Harry L. Robinson, President
                                             and Chief Executive Officer
                                             (Duly Authorized Representative)


     KNOW ALL MEN BY THESE PRESENTS,  that each person whose  signature  appears
below   constitutes   and  appoints  Harry  L.  Robinson  his  true  and  lawful
attorney-in-fact and agent, with full power of substitution and re-substitution,
for him and in his name, place and stead, in any and all capacities, to sign any
and all amendments  (including  post-effective  amendments) to this Registration
Statement,  and to file the  same,  with all  exhibits  thereto,  and all  other
documents in connection therewith,  with the Securities and Exchange Commission,
granting unto said attorney-in-fact and agent full power and authority to do and
perform each and every act and thing  requisite  and  necessary  to be done,  as
fully to all  intents  and  purposes  as he might or could do in person,  hereby
ratifying and confirming  said  attorney-in-fact  and agent or his substitute or
substitutes may lawfully do or cause to be done by virtue hereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has been signed below by the  following  persons in the
capacities and on the dates indicated.


/s/ Harry L. Robinson                              /s/ Duncan S. Mac Affer
- --------------------------------------             -----------------------------
Harry L. Robinson, Director, President             Duncan S. Mac Affer, Director
and Chief Executive Officer
(Principal Executive and Operating Officer)

   
Date: October 30, 1998                             Date: October 30, 1998
      -------------------------------------              -----------------------
    


                                      II-6

<PAGE>

   

/s/ Arthur E. Bowen                 /s/ Walter H. Speidel
- -----------------------------       -----------------------------
Arthur E. Bowen, Director           Walter H. Speidel, Director

Date: October 30, 1998            Date:   October 30, 1998
      -----------------------             -----------------------


/s/ Donald A. Wilson                /s/ Frederick G. Field, Jr.
- -----------------------------       -----------------------------
Donald A. Wilson, Director          Frederick G. Field, Jr., Director

Date: October 30, 1998            Date:   October 30, 1998
      -----------------------             -----------------------


/s/ R. Douglas Paton                /s/ J. Timothy O'Hearn
- -----------------------------       -----------------------------
R. Douglas Paton, Director          J. Timothy O'Hearn, Director

Date: October 30, 1998            Date:   October 30, 1998
      -----------------------             -----------------------


/s/ Chester C. DeLaMater            /s/ Peter G. Casabonne
- -----------------------------       -----------------------------
Chester C. DeLaMater, Director      Peter G. Casabonne, Director

Date: October 30, 1998            Date:   October 30, 1998
      -----------------------             -----------------------


/s/ Michael L. Crotty               /s/ Richard A. Ahl
- -----------------------------       -----------------------------
Michael L. Crotty, Director         Richard Ahl, Chief Financial Officer
                                    (Principal Financial and Accounting Officer)

Date: October 30, 1998            Date:  October 30, 1998
      -----------------------             -----------------------
    

                                      II-7

<PAGE>

   
    As filed with the Securities and Exchange Commission on October 30, 1998
                                                      Registration No.333-63539
    
================================================================================




                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549


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


   
                                   EXHIBITS TO
                              AMENDMENT NO. ONE TO
                                    FORM S-1
    


                                      UNDER

                           THE SECURITIES ACT OF 1933


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


                              COHOES BANCORP, INC.

                                75 Remsen Street
                             Cohoes, New York 12047








================================================================================

<PAGE>

                                  EXHIBIT INDEX

   

1.1   Letter Agreement regarding marketing and consulting services*

1.2   Form of Agency Agreement

2.1   Plan of Conversion*

3.1   Certificate of Incorporation of the Holding Company*

3.2   Bylaws of the Holding Company*

3.3   Restated Organization Certificate of Cohoes Savings Bank in stock form*

3.4   Bylaws of Cohoes Savings Bank in stock form*

4     Form of Stock Certificate of the Holding Company*

5     Opinion of Silver,  Freedman & Taff,  L.L.P.  with  respect to legality of
      stock

8.1   Opinion of Silver,  Freedman & Taff, L.L.P. with respect to Federal income
      tax consequences of the Conversion

8.2   Opinion of  Wertime,  Ries and Van Ullen,  P.C.  with  respect to New York
      income tax consequences of the Conversion

8.3   Letter of RP Financial LC. with respect to Subscription Rights*

10.1  Form of  proposed  Employment Agreement  between Cohoes  Savings  Bank and
      certain executive officers*

10.2  Form of proposed Employment Agreement  between  Cohoes  Bancorp,  Inc. and
      certain executive officers*

10.3  Form of Change-In-Control Severance  Agreement  with  certain  officers of
      Cohoes Savings Bank*

10.4  Cohoes Savings Bank Employee Severance Compensation Plan*

10.5  Employee Stock Ownership Plan*

10.6  Form of Cohoes Savings Bank 401(k) Savings Plan

10.7  Benefit Restoration Plan*

10.8  Stock Option and Incentive Plan

10.9  Recognition and Retention Plan*

21    Subsidiaries of Cohoes Bancorp, Inc.*

23.1  Consent of Silver, Freedman & Taff, L.L.P.

23.2  Consent of Arthur Andersen

23.3  Consent of RP Financial*

23.4  Consent of Wertime, Ries and Van Ullen, P.C.

24    Power of Attorney (set forth on signature page)*

27    Financial Data Schedule*

99.1  Appraisal and Appraisal Update**

99.2  Draft of Cohoes Savings Bank Foundation Gift Instrument*

99.3  Marketing Materials

99.4  Stock Order Form

99.5  Form of Proxy Statement and Proxy Card

- ----------
*     Previously filed.
**    Exempt under Rule 202 of Regulation S-T.
    



                                                                     Exhibit 1.2







                            Form of Agency Agreement

<PAGE>

                                                                     Exhibit 1.2




                              COHOES BANCORP, INC.
                                8,050,000 Shares

                                  COMMON STOCK
                           (Par Value $.01 Per Share)

                       Subscription Price $10.00 Per Share

                                AGENCY AGREEMENT



                                                             , 1998




Keefe, Bruyette & Woods, Inc.
211 Bradenton Drive
Dublin, Ohio 43017-5034

Ladies and Gentlemen:

         Cohoes Bancorp, Inc., a Delaware corporation (the "Company") and Cohoes
Savings  Bank.,  a New York state  chartered  mutual  savings  bank (the "Bank",
references  to which  include the Bank in the mutual or stock form, as indicated
by the context),  with its deposit  accounts  insured by the Bank Insurance Fund
("BIF")  administered by the Federal Deposit  Insurance  Corporation  ("FDIC")),
hereby confirm their agreement with Keefe, Bruyette & Woods, Inc. ("KBW" or "the
Agent"), as follows:

         Section  1. The  Offering.  The Bank,  in  accordance  with its plan of
conversion  adopted by its Board of Trustees  (the  "Plan"),  intends to convert
from a New  York  State  chartered  mutual  savings  bank  to a New  York  State
chartered  stock savings bank, and will issue all of its issued and  outstanding
capital  stock to the Company.  In addition,  pursuant to the Plan,  the Company
will offer and sell up to 8,050,000 shares of its common stock, par value,  $.01
per share (the "Shares" or "Common  Shares"),  in a  subscription  offering (the
"Subscription  Offering") to (1) depositors of the Bank with Qualifying Deposits
(as  defined  in the  Bank's  Plan)  as of March  31,  1997  ("Eligible  Account
Holders"),  (2)  the  Tax-Qualified  Employee  Plans,  as  defined  in the  Plan
("Employee  Plans"),  and (3) depositors of the Bank with Qualifying Deposits as
of September 30, 1998 ("Supplemental Eligible Account Holders").  Subject to the
prior subscription rights of the above-listed parties, the Company may offer for
sale in a community  offering  (the  "Community  Offering"  and when referred to
together  with  the  Subscription  Offering,  the  "Subscription  and  Community
Offering")  conducted  concurrently  with  or  subsequent  to  the  Subscription
Offering,  the Shares  not so  subscribed  for or  ordered  in the  Subscription
Offering to members of the general  public to whom a copy of the  Prospectus (as
hereinafter defined) is delivered ("Other Subscribers"), with a preference given
to natural  persons  who reside in the Bank's  local  community  which  includes
Albany,  Saratoga,  Schenectady and Rensselaer  Counties and a portion of Warren
County in New


<PAGE>



York  (all  such  offerees  being  referred  to in the  aggregate  as  "Eligible
Offerees"). It is anticipated that shares not subscribed for in the Subscription
and Community  Offering will be offered to certain members of the general public
on a best efforts basis through a selected dealers  arrangement (the "Syndicated
Community  Offering")  (the  Subscription   Offering,   Community  Offering  and
Syndicated  Community Offering are collectively  referred to as the "Offering").
It is acknowledged that the purchase of Shares in the Offering is subject to the
maximum and minimum  purchase  limitations as described in the Plan and that the
Company and the Bank may reject, in whole or in part, any orders received in the
Community  Offering  or  Syndicated  Community  Offering.   Collectively,  these
transactions are referred to herein as the "Conversion." The shares will be sold
in the Offering for a purchase price of $10.00 per Share (the "Purchase Price).

         In connection with the Conversion and pursuant to the terms of the Plan
as described in the Prospectus  (as defined  below),  immediately  following the
consummation of the Conversion, subject to the approval of the depositors of the
Bank and  compliance  with certain  conditions  as may be imposed by  regulatory
authorities,  the Company will  contribute to the Cohoes Savings  Foundation,  a
charitable  foundation (the  "Foundation") a number of shares equal to 3% of the
Shares sold in the Offering,  or between  178,500 and 241,500 Shares (subject to
increase  in  certain   circumstances  to  277,725  Shares).   Such  Shares  are
hereinafter referred to as the "Foundation Shares."

         The Company has filed with the Securities and Exchange  Commission (the
"Commission")  a registration  statement on Form S-1 (File No.  333-63539)  (the
"Registration  Statement")  containing a prospectus relating to the Offering for
the  registration  of the Shares and the Foundation  Shares under the Securities
Act of 1933 (the "1933  Act"),  and has filed such  amendments  thereof and such
amended  prospectuses  as may have been  required to the date  hereof.  The term
"Registration  Statement"  shall  include  all  exhibits  thereto,  as  amended,
including post-effective  amendments.  The prospectus,  as amended, on file with
the Commission at the time the Registration Statement initially became effective
is hereinafter  called the "Prospectus,"  except that if any Prospectus is filed
by the Company  pursuant to Rule 424(b) or (c) of the rules and  regulations  of
the Commission  under the 1933 Act (the "1933 Act  Regulations")  differing from
the prospectus on file at the time the Registration  Statement initially becomes
effective, the term "Prospectus" shall refer to the prospectus filed pursuant to
Rule  424(b) or (c) from and after the time said  prospectus  is filed  with the
Commission.

         In accordance  with Part 86 of the General  Regulations  of the Banking
Board  of the  State  of New  York  (the  "Banking  Board")  and the  rules  and
regulations of the Federal Deposit Insurance  Corporation ("FDIC") governing the
conversion of New York State  chartered  mutual  savings banks to New York State
chartered stock savings banks (the "Conversion Regulations"), the Bank has filed
with the  Superintendent of Banks (the  "Superintendent")  of the New York State
Banking  Department (the "Banking  Department") an Application for Conversion on
Form 86-AC (the "Conversion Application"),  including the Prospectus, the Bank's
Proxy  Statement  dated  _____,  1998  for  the  solicitation  of  proxies  from
depositors for the special  meeting to approve the Plan ("Proxy  Statement") and
the Conversion Valuation Appraisal Report prepared by RP Financial, LC (the

                                       2

<PAGE>


"Appraisal") and has filed such amendments  thereto as may have been required by
the Banking  Department.  The  Conversion  Application  has been approved by the
Superintendent,  including the Proxy Statement and Prospectus, and the waiver of
certain provisions of regulations specified in such approval with respect to the
establishment of and contribution of the Foundation Shares to the Foundation and
with respect to the  differences  between the  Conversion  Regulations  and FDIC
policy.  The FDIC has issued a letter of intent not to object to the  Conversion
Application.

         In  addition,   the  Company  has  filed  with  the  Office  of  Thrift
Supervision  ("OTS") an application  for approval of its acquisition of the Bank
on Form [H-(e)1-S] (the "Holding  Company  Application")  to become a registered
savings and loan  holding  company  under the Home  Owners'  Loan Act as amended
("HOLA") and the regulations  promulgated  thereunder,  and such application has
been approved.

         Section 2. Retention of Agent;  Compensation;  Sale and Delivery of the
Shares.  Subject to the terms and conditions  herein set forth,  the Company and
the Bank  hereby  appoint  the Agent as their  exclusive  financial  advisor and
marketing  agent (i) to utilize its best  efforts to solicit  subscriptions  for
Shares of the  Company's  Common  Stock and to advise and assist the Company and
the Bank with  respect to the  Company's  sale of the Shares in the Offering and
(ii) to  participate  in the  Offering in the areas of market  making,  research
coverage and in syndicate formation (if necessary).

         On the basis of the representations,  warranties, and agreements herein
contained,  but subject to the terms and conditions  herein set forth, the Agent
accepts such  appointment  and agrees to consult with and advise the Company and
the  Bank  as to  the  matters  set  forth  in  the  letter  agreement  ("Letter
Agreement"),  dated  June 8, 1998  between  the Bank and KBW (a copy of which is
attached  hereto as Exhibit A). It is  acknowledged  by the Company and the Bank
that the Agent shall not be required to purchase  any Shares or be  obligated to
take any action which is  inconsistent  with all applicable  laws,  regulations,
decisions or orders.

         The  obligations of the Agent  pursuant to this  Agreement  (other than
those set forth in Sections 8 and 9 hereof) shall  terminate upon the completion
or termination or abandonment of the Plan by the Company or upon  termination of
the  Offering,  but in no event later than the date (the "End Date") which is 45
days after the Closing Date (as hereinafter  defined).  All fees or expenses due
to the Agent but  unpaid  will be  payable to the Agent in next day funds at the
earlier of the Closing  Date (as  hereinafter  defined) or the End Date.  In the
event the Offering is extended  beyond the End Date,  the Company,  the Bank and
the Agent may agree to renew this Agreement under mutually acceptable terms.

         In the event the  Company  is  unable  to sell a minimum  of  5,950,000
Shares (or such  lesser  amount  approved  by the  Superintendent  and the FDIC)
within the period  herein  provided,  this  Agreement  shall  terminate  and the
Company shall refund to any persons who have  subscribed  for any of the Shares,
the full amount which it may have  received  from them plus accrued  interest as
set

                                       3
<PAGE>


forth in the  Prospectus;  and none of the parties to this Agreement  shall have
any  obligation  to the  other  parties  hereunder,  except as set forth in this
Section 2 and in Sections 6, 8 and 9 hereof.

         In the event the Offering is terminated,  the Agent shall be reimbursed
for its actual accountable out-of-pocket expenses (including its counsel's fees)
due to the date of such termination pursuant to this section.

         If all  conditions  precedent to the  consummation  of the  Conversion,
including, without limitation, the sale of all Shares required by the Plan to be
sold, are satisfied,  the Company  agrees to issue,  or have issued,  the Shares
sold in the Offering and to release for delivery certificates for such Shares on
the Closing Date (as hereinafter  defined) against payment to the Company by any
means authorized by the Plan; provided, however, that no funds shall be released
to the Company  until the  conditions  specified  in Section 7 hereof shall have
been complied with to the reasonable  satisfaction of the Agent and its counsel.
The release of Shares against payment  therefor shall be made on a date and at a
place acceptable to the Company, the Bank and the Agent. Certificates for shares
shall  be  delivered  directly  to  the  purchasers  in  accordance  with  their
directions.  The date upon which the Company shall release or deliver the Shares
sold in the  Offering,  in  accordance  with the terms  herein,  is  called  the
"Closing Date."

         The Agent shall  receive the  following  compensation  for its services
hereunder:

          (a) A management fee of $40,000  payable in four  consecutive  monthly
     installments of $10,000 (previous receipt of which is hereby acknowledged).
     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 the Agent,  the Agent  shall have earned and be entitled to be
     paid fees accruing through the stage at which the termination occurred.

          (b) A Success Fee of 1.20% of the aggregate  Purchase  Price of Common
     Shares  sold in the  Offering  (excluding  shares  purchased  by the Bank's
     officers,  directors, or employees (or members of their immediate families)
     plus any employee plans,  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 (a) above will be
     applied against the Success Fee.

          (c) If any of the  Shares  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 Shares 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
     Shares  among  dealers  in a fashion  which  best  meets  the  distribution
     objectives  of the Bank and the Plan.  KBW will be paid a fee not to exceed
     5.5% of the aggregate  Purchase  Price of the Shares sold in the Syndicated
     Community Offering. 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





                                       4
<PAGE>



     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
     purchases of Shares, fees are paid pursuant to this subparagraph 2(c), such
     fees shall be in lieu of,  and not in  addition  to,  payment  pursuant  to
     subparagraph 2(a) and 2(b).

          (d) The Bank and the Company hereby agree to reimburse the Agent, from
     time to time upon the Agent's  request,  for its  reasonable  out-of-pocket
     expenses,  which the Agent shall document,  including,  without limitation,
     legal fees up to a maximum aggregate amount of $75,000.  The Bank will bear
     the  expenses  of the  Offering  customarily  borne by  issuers  including,
     without  limitation,  Banking  Department,  FDIC, SEC, OTS, "Blue Sky," and
     NASD filings and  registration  fees;  the fees of the Bank's  accountants,
     conversion  agent,  attorneys,  appraiser,  transfer  agent and  registrar,
     printing,  mailing and marketing  expenses  associated with the Conversion;
     and the fees set forth under this Section 2.

          Full payment of Agent's actual and accountable expenses, advisory fees
     and  compensation  shall be made in next day  funds on the  earlier  of the
     Closing  Date or a  determination  by the Bank to  terminate or abandon the
     Plan.

         Section 3. Prospectus; Offering. The Shares are to be initially offered
in the Offering at the Purchase Price as defined and set forth on the cover page
of the Prospectus.

         Section 4.  Representations and Warranties of the Company and the Bank.
The Company  and the Bank  jointly and  severally  represent  and warrant to and
agree with the Agent as follows:

          (a) The  Registration  Statement which was prepared by the Company and
     the Bank and  filed  with the  Commission  was  declared  effective  by the
     Commission on November ___, 1998. At the time the  Registration  Statement,
     including the  Prospectus  contained  therein  (including  any amendment or
     supplement),  became effective,  the Registration  Statement  contained all
     statements  that were required to be stated therein in accordance  with the
     1933 Act and the 1933 Act  Regulations,  complied in all material  respects
     with the  requirements of the 1933 Act and the 1933 Act Regulations and the
     Registration   Statement,   including  the  Prospectus   contained  therein
     (including  any  amendment  or  supplement  thereto),  and any  information
     regarding the Company or the Bank contained in Sales  Information  (as such
     term is defined in Section 8 hereof)  authorized by the Company or the Bank
     for use in  connection  with  the  Offering,  did  not  contain  an  untrue
     statement of a material  fact or omit to state a material  fact required to
     be stated therein or necessary to make the statements  therein, in light of
     the  circumstances  under which they were made, not misleading,  and at the
     time any Rule 424(b) or (c) Prospectus was filed with the Commission and at
     the  Closing  Date  referred to in Section 2, the  Registration  Statement,
     including the  Prospectus  contained  therein  (including  any amendment or
     supplement thereto),  and any information regarding the Company or the Bank
     contained in Sales Information (as such term is defined in Section 8

                                       5
<PAGE>


     hereof)  authorized by the Company or the Bank for use in  connection  with
     the  Offering  will contain all  statements  that are required to be stated
     therein in accordance  with the 1933 Act and the 1933 Act  Regulations  and
     will not contain an untrue  statement of a material fact or omit to state a
     material fact necessary in order to make the statements  therein,  in light
     of the circumstances under which they were made, not misleading;  provided,
     however, that the representations and warranties in this Section 4(a) shall
     not  apply  to  statements  or  omissions  made  in  reliance  upon  and in
     conformity with written information furnished to the Company or the Bank by
     the  Agent or its  counsel  expressly  regarding  the  Agent for use in the
     Prospectus  under the caption "The  Offering - Marketing  and  Underwriting
     Arrangements"  or statements in or omissions from any Sales  Information or
     information  filed  pursuant  to  state  securities  or  blue  sky  laws or
     regulations regarding the Agent.

          (b) The Conversion  Application  which was prepared by the Company and
     the  Bank  and  filed  with  the  Banking  Department  and the FDIC and was
     approved  by  the  Superintendent  on  __________,  1998  and  the  related
     Prospectus  and  Proxy  Statement  has  been  authorized  for  use  by  the
     Superintendent.  At the time of the approval of the Conversion Application,
     including the Prospectus  (including any amendment or supplement  thereto),
     by the Superintendent and at all times subsequent thereto until the Closing
     Date, the Conversion  Application,  including the Prospectus (including any
     amendment or supplement thereto), will comply in all material respects with
     the Conversion  Regulations,  except to the extent waived in writing by the
     Superintendent.   The  Conversion  Application,  including  the  Prospectus
     (including  any  amendment  or  supplement  thereto),  does not include any
     untrue  statement  of a  material  fact or omit to  state a  material  fact
     required to be stated therein or necessary to make the statements  therein,
     in light of the  circumstances  under which they were made, not misleading;
     provided,  however, that the representations and warranties in this Section
     4(b) shall not apply to statements  or omissions  made in reliance upon and
     in conformity with written information furnished to the Company or the Bank
     by the Agent or its counsel  expressly  regarding  the Agent for use in the
     Prospectus  contained in the Conversion  Application under the caption "The
     Offering-Marketing  and Underwriting  Arrangements".  The FDIC has issued a
     letter of intent  not to object  to the  Conversion  Application,  and such
     letter remains in full force and effect and no order has been issued by the
     FDIC suspending or revoking such letter,  and no proceedings  therefor have
     been initiated or, to the knowledge of the Company and the Bank, threatened
     by the FDIC.  At the date of such  approval by the  Superintendent  and the
     issuance  of the  letter  of intent  not to object by the FDIC,  and at the
     Closing Date,  the Conversion  Application  complied and will comply in all
     material respects with the Conversion Regulations.

          (c)  The  Company   has  filed  with  the  OTS  the  Holding   Company
     Application,  and such  application  was approved by the OTS and remains in
     full force and effect and no order has been issued by the OTS suspending or
     revoking such approval,  and no proceedings  have been initiated or, to the
     knowledge of the Company or the Bank, threatened by the OTS. As of the date
     of such  approval and the Closing  Date,  the Holding  Company  Application
     complied  and will  comply in all  material  respects  with the  applicable
     provisions of the HOLA and the regulations promulgated thereunder.

                                       6
<PAGE>


          (d) At the time of their use, the Proxy  Statement and any other proxy
     solicitation  materials  will  comply  in all  material  respects  with the
     applicable provisions of the Conversion Regulations and will not contain an
     untrue  statement  of a  material  fact or omit to  state a  material  fact
     necessary  in  order  to make  the  statements  therein,  in  light  of the
     circumstances under which they were made, not misleading.

          (e) No  order  has  been  issued  by the  Superintendent  or the  FDIC
     preventing or  suspending  the use of the  Prospectus,  and no action by or
     before any such government entity to revoke any approval,  authorization or
     order of effectiveness  related to the Conversion is, to the best knowledge
     of the Company or the Bank, pending or threatened.

          (f) At the Closing Date,  the Plan will have been adopted by the Board
     of Trustees and  Directors,  respectively,  of the Bank and the Company and
     approved  by the  depositors  of the  Bank,  and the  offer and sale of the
     Shares will have been conducted in all material respects in accordance with
     the  Plan,  the  Conversion  Regulations,  and all other  applicable  laws,
     regulations,   decisions  and  orders,  including  all  terms,  conditions,
     requirements  and provisions  precedent to the Conversion  imposed upon the
     Company or the Bank by the  Superintendent,  the Commission,  the FDIC, the
     OTS or any other  regulatory  authority and in the manner  described in the
     Prospectus.  No person has sought to obtain  review of the final  action of
     the Superintendent in approving the Plan and the Conversion  Application or
     the OTS in approving the Holding Company Application  pursuant to the HOLA,
     or any other statute or regulation.

          (g) The  Bank,  as of the date  hereof,  has been  organized  and is a
     validly  existing New York State  chartered  savings bank in mutual form of
     organization  and upon the  Conversion  will  become a duly  organized  and
     validly  existing New York chartered  savings bank in capital stock form of
     organization, in both instances duly authorized to conduct its business and
     own  its  property  as  described  in the  Registration  Statement  and the
     Prospectus  and to enter  into  and  perform  its  obligations  under  this
     Agreement.  The Bank has obtained all material licenses,  permits and other
     governmental  authorizations  currently  required  for the  conduct  of its
     business; all such licenses, permits and governmental authorizations are in
     full force and effect,  and the Bank is in all material respects  complying
     with all laws, rules, regulations and orders applicable to the operation of
     its  business.  The  Bank  does not own  equity  securities  or any  equity
     interest  in any  other  business  enterprise  except as  described  in the
     Prospectus or as would not be material to the operations of the Bank.  Upon
     completion  of the sale by the  Company of the Shares  contemplated  by the
     Prospectus,  (i) the Bank will be  converted  pursuant to the Plan to a New
     York chartered  stock savings bank,  (ii) all of the issued and outstanding
     capital  stock of the Bank  will be owned by the  Company,  and  (iii)  the
     Company  will  have  no  direct  subsidiaries  other  than  the  Bank.  The
     Conversion  will have been effected in all material  respects in accordance
     with all  applicable  statutes,  regulations,  decisions  and orders;  and,
     except  with  respect to the filing of certain  post-sale,  post-Conversion
     reports,  and documents in compliance  with the 1933 Act  Regulations,  the
     Superintendent's   resolutions  or  letters  of  approval  and  the  FDIC's
     resolutions or non-objection letters, all terms,  conditions,  requirements
     and provisions  with respect to the Conversion  imposed by the  Commission,
     the Superintendent and

                                       7
<PAGE>


     the FDIC,  if any, will have been complied with by the Company and the Bank
     in all material respects or appropriate waivers will have been obtained and
     all material notice and waiting periods will have been satisfied, waived or
     elapsed.

          (h) The Company has been duly  incorporated and is validly existing as
     a corporation in good standing under the laws of the State of Delaware with
     corporate  power and authority to own, lease and operate its properties and
     to conduct its business as described in the Registration  Statement and the
     Prospectus,  and at the Closing  Date the Company  will be  qualified to do
     business as a foreign corporation in each jurisdiction in which the conduct
     of its business requires such qualification, except where the failure to so
     qualify  would  not  have a  material  adverse  effect  on  the  condition,
     financial  or  otherwise,  or the  business,  operations  or  income of the
     Company. The Company has obtained all material licenses,  permits and other
     governmental  authorizations  currently  required  for the  conduct  of its
     business; all such licenses, permits and governmental authorizations are in
     full  force  and  effect,  and  the  Company  is in all  material  respects
     complying with all laws,  rules,  regulations and orders  applicable to the
     operation of its business.

          (i)  Each  direct  and  indirect  subsidiary  of  the  Bank  has  been
     incorporated  and is validly  existing as a  corporation  in good  standing
     under  the  laws  of the  jurisdication  of  its  incorporation,  has  full
     corporate  power and authority to own, lease and operate its properties and
     to conduct its  business as  described in the  Registration  Statement  and
     Prospectus  and  is  duly  qualified  as  a  foreign  corporation  in  each
     jurisdiction  in which such  qualification  is  required,  except where the
     failure  to so  qualify  would not have a  material  adverse  effect on the
     assets  or  properties,  business,  results  of  operations,  prospects  or
     conditions  (financial  or  otherwise)  of the Company,  the Bank and their
     subsidiaries, considered as a whole. The activities of each such subsidiary
     are permitted to subsidiaries of a New York State chartered savings bank by
     the  Banking  Law of the State of New York and the  rules  and  regulations
     promulgated  thereunder (the "Banking Law") and by the rules,  regulations,
     resolutions  and  practices of the OTS and the FDIC.  All of the issued and
     outstanding  capital stock of each such subsidiary has been duly authorized
     and validly  issued,  is fully paid and  nonassessable  and is owned by the
     Bank,  directly  or through  subsidiaries,  free and clear of any  security
     interest, mortgage, pledge, lien, encumbrance, claim or equity.

          (j) The Bank is a member in good  standing  of the  Federal  Home Loan
     Bank of New York ("FHLB-New  York").  The deposit  accounts of the Bank are
     insured by the FDIC up to the applicable limits; and no proceedings for the
     termination  or  revocation  of such  insurance are pending or, to the best
     knowledge of the Company or the Bank, threatened.  Upon consummation of the
     Conversion,  the  liquidation  account for the benefit of Eligible  Account
     Holders will be duly established in accordance with the requirements of the
     Conversion Regulations.

          (k) The  Company  and the Bank have good and  marketable  title to all
     real  property and good title to all other assets  material to the business
     of the Company and the Bank,  taken as a whole, and to those properties and
     assets described in the  Registration  Statement and Prospectus as owned by
     them, free and clear of all liens,  charges,  encumbrances or restrictions,
     except such as are

                                       8
<PAGE>


     described in the Registration Statement and Prospectus, or are not material
     to the business of the Company and the Bank,  taken as a whole;  and all of
     the leases and  subleases  material to the  business of the Company and the
     Bank,  taken  as a  whole,  under  which  the  Company  or  the  Bank  hold
     properties,  including  those described in the  Registration  Statement and
     Prospectus, are in full force and effect.

          (l) The Company and the Bank have received an opinion of their special
     counsel,  Silver, Freedman & Taff ("Silver,  Freedman") with respect to the
     federal income tax  consequences of the Conversion and an opinion of Arthur
     Andersen  LLP  ("Arthur  Andersen")  with  respect  to New York  income tax
     consequences  of the  Conversion;  all material  aspects of the opinions of
     Silver,  Freedman and Arthur  Andersen  are  accurately  summarized  in the
     Registration Statement and are accurately summarized in the Prospectus; and
     further  represent  and warrant that the facts upon which such opinions are
     based are truthful, accurate and complete.

          (m)  The  Company  and  the  Bank  have  all  such  power,  authority,
     authorizations,  approvals and orders as may be required to enter into this
     Agreement,  to carry out the provisions and conditions  hereof and to issue
     and sell the Shares to be sold by the Company and contribute the Foundation
     Shares  to the  Foundation  as  provided  herein  and as  described  in the
     Prospectus  subject  to  the  satisfaction  of  conditions  imposed  by the
     Superintendent,  the FDIC, and the OTS in connection with their  respective
     approvals of the Conversion Application and the Holding Company Application
     as the case may be, and except as may be required  under the  securities or
     "blue sky" laws of various jurisdictions,  and, in the case of the Company,
     as of the Closing  Date,  will have such  approvals and orders to issue and
     sell the Shares to be sold by the Company as provided  herein,  and, in the
     case of the Bank,  as of the Closing  Date,  will have such  approvals  and
     orders to issue and sell the shares of its capital  stock to be sold to the
     Company as  provided  in the Plan,  subject to the  approval  of the Bank's
     restated organization  certificate by the Superintendent.  The consummation
     of  the  Conversion,  the  execution,  delivery  and  performance  of  this
     Agreement and the consummation of the transactions herein contemplated have
     been duly and validly  authorized by all necessary  corporate action on the
     part of the  Company  and the  Bank  and this  Agreement  has been  validly
     executed and delivered by the Company and the Bank and is the valid,  legal
     and binding agreement of the Company and the Bank enforceable in accordance
     with its terms, except as the enforceability  thereof may be limited by (i)
     bankruptcy,   insolvency,  moratorium,   reorganization,   conservatorship,
     receivership  or similar  laws now or  hereafter  in effect  relating to or
     affecting the enforcement of creditors'  rights  generally or the rights of
     creditors  of New York State  savings  institutions  and  savings  and loan
     holding companies,  (ii) general equitable principles,  (iii) laws relating
     to the safety and soundness of insured  depository  institutions,  and (iv)
     applicable law or public policy with respect to the indemnification  and/or
     contribution provisions contained herein, and except that no representation
     or  warranty  need be made as to the effect or  availability  of  equitable
     remedies or injunctive relief (regardless of whether such enforceability is
     considered in a proceeding in equity or at law) and except to the extent if
     any, that the provisions of Sections 8 and 9 hereof may be unenforceable as
     against public policy.

                                       9
<PAGE>


          (n)  None of the  Company,  the  Bank  or  their  subsidiaries  are in
     violation of any directive received from the Superintendent or the FDIC, or
     any other  agency to make any material  change in the method of  conducting
     their  businesses  so as to  comply  in  all  material  respects  with  all
     applicable  statutes  and  regulations   (including,   without  limitation,
     regulations, decisions, directives and orders of the Superintendent and the
     FDIC) and, except as may be set forth in the Registration Statement and the
     Prospectus,  there is no suit or  proceeding,  labor  dispute  or charge or
     action before or by any court,  regulatory authority or governmental agency
     or body,  pending  or, to the best  knowledge  of the  Company or the Bank,
     threatened, which might materially and adversely affect the Conversion, the
     performance  of this  Agreement  or the  consummation  of the  transactions
     contemplated in the Plan and as described in the Registration Statement and
     the Prospectus or which might result in any material  adverse change in the
     condition (financial or otherwise),  earnings, capital or properties of the
     Company,  the Bank or their  subsidiaries  considered as a whole,  or which
     would materially affect their properties and assets.

          (o) The financial  statements,  schedules  and notes  related  thereto
     which are  included  in the  Prospectus  fairly  present  the  consolidated
     balance sheet,  income  statement,  statement of changes in equity and cash
     flows of the Bank at the respective  dates indicated and for the respective
     periods covered thereby and comply as to form in all material respects with
     the applicable  accounting  requirements of Title 12 of the Code of Federal
     Regulations and generally accepted accounting  principles  (including those
     requiring the recording of certain  assets at their current  market value).
     Such financial  statements,  schedules and notes related  thereto have been
     prepared  in  accordance  with  generally  accepted  accounting  principles
     consistently  applied through the periods  involved,  present fairly in all
     material  respects the  information  required to be stated  therein and are
     consistent  with the most recent  financial  statements  and other  reports
     filed  by the  Bank  with  the  Banking  Department  and  FDIC.  The  other
     financial, statistical and pro forma information and related notes included
     in the Prospectus  present fairly the information  shown therein on a basis
     consistent with the audited and unaudited financial  statements of the Bank
     included  in the  Prospectus,  and as to the  pro  forma  adjustments,  the
     adjustments  described  therein  have been  properly  applied  on the basis
     described therein.

          (p) Since the respective dates as of which information is given in the
     Registration Statement including the Prospectus: (i) there has not been any
     material  adverse change,  financial or otherwise,  in the condition of the
     Company or the Bank and its subsidiaries  considered as one enterprise,  or
     in the earnings,  capital or properties of the Company or the Bank, whether
     or not arising in the ordinary course of business;  (ii) there has not been
     any material increase in the long-term debt of the Bank or in the principal
     amount  of  the  Bank's  assets  which  are   classified  by  the  Bank  as
     substandard,  doubtful or loss or in loans past due 90 days or more or real
     estate  acquired by  foreclosure,  by deed-in-lieu of foreclosure or deemed
     in-substance  foreclosure or any material  decrease in retained earnings or
     total  assets  of the  Bank nor has the  Company  or the  Bank  issued  any
     securities (other than in connection with the incorporation of the Company)
     or incurred any  liability or obligation  for  borrowing  other than in the
     ordinary  course  of  business;  (iii)  there  have not  been any  material
     transactions  entered  into by the Company or the Bank;  (iv) there has not
     been any

                                       10
<PAGE>


     material  adverse  change in the  aggregate  dollar  amount  of the  Bank's
     deposits  or its  consolidated  net worth;  (v) there has been no  material
     adverse  change  in the  Company's  or the  Bank's  relationship  with  its
     insurance carriers,  including,  without limitation,  cancellation or other
     termination of the Company's or the Bank's  fidelity bond or any other type
     of insurance coverage; (vi) except as disclosed in the Prospectus there has
     been no material  change in management of the Company or the Bank,  neither
     of which has any material undisclosed  liability of any kind, contingent or
     otherwise;  (vii) the Company or the Bank has not  sustained  any  material
     loss or interference with its respective  business or properties from fire,
     flood, windstorm,  earthquake,  accident or other calamity,  whether or not
     covered by  insurance;  (viii) the Company or the Bank is not in default in
     the payment of principal or interest on any outstanding  debt  obligations;
     (ix) the capitalization,  liabilities,  assets,  properties and business of
     the  Company  and  the  Bank  conform  in  all  material  respects  to  the
     descriptions  thereof  contained  in the  Prospectus;  and (x)  neither the
     Company,  the  Bank  nor its  wholly  owned  subsidiary  has  any  material
     contingent  liabilities,  except  as  set  forth  in  the  Prospectus.  All
     documents  made  available to or  delivered  or to be made  available to or
     delivered by the Bank or the Company or their representatives in connection
     with the  issuance  and sale of the  Shares,  including  records of account
     holders,  depositors  and borrowers of the Bank, or in connection  with the
     Agent's  exercise of due diligence,  except for those  documents which were
     prepared   by  parties   other  than  the  Bank,   the   Company  or  their
     representatives, to the best knowledge of the Bank and the Company, were on
     the dates on which  they were  delivered,  or will be on the dates on which
     they are to be  delivered,  true,  complete  and  correct  in all  material
     respects.

          (q) As of the date  hereof and as of the  Closing  Date,  neither  the
     Company nor the Bank is (i) in breach or  violation of its  certificate  of
     incorporation or organization  certificate,  respectively,  or bylaws, (and
     the Bank will not be in violation of its restated organization  certificate
     or bylaws in capital stock form upon  consummation of the  Conversion),  or
     (ii)  in  default  in  the   performance  or  observance  of  any  material
     obligation,  agreement,  covenant,  or condition  contained in any material
     contract, lease, loan agreement,  indenture or other instrument to which it
     is a  party  or by  which  it or any  of its  property  may be  bound.  The
     consummation of the transactions herein contemplated will not: (i) conflict
     with or constitute a breach of, or default under, or result in the creation
     of any material  lien,  charge or  encumbrance  (with the  exception of the
     liquidation  account  established in the Conversion) upon any of the assets
     of the Company, the Bank or their subsidiaries  pursuant to the certificate
     of  incorporation  of the Company and the  subsidiaries or the organization
     certificate  and  bylaws of the Bank (in  either  mutual or  capital  stock
     form),  or any material  contract,  lease or other  instrument to which the
     Company or the Bank has a beneficial interest, or any applicable law, rule,
     regulation or order; (ii) violate any authorization,  approval,  judgement,
     decree, order, statute, rule or regulation applicable to the Company or the
     Bank,  except for such violations  which would not have a material  adverse
     effect on the financial  condition and results of operations of the Company
     and the Bank on a  consolidated  basis;  or (iii) with the exception of the
     liquidation account  established in the Conversion,  result in the creation
     of any  material  lien,  charge or  encumbrance  upon any  property  of the
     Company or the Bank.

          (r) No default exists,  and no event has occurred which with notice or
     lapse of time, or

                                       11
<PAGE>


     both, would constitute a default, on the part of the Company or the Bank in
     the due  performance  and observance of any term,  covenant or condition of
     any indenture, mortgage, deed of trust, note, bank loan or credit agreement
     or any other  instrument or agreement to which the Company or the Bank is a
     party  or by  which  any of them  or any of  their  property  is  bound  or
     affected,  except such  defaults  which  would not have a material  adverse
     affect on the  financial  condition or results of operations of the Company
     and the Bank on a consolidated basis; such agreements are in full force and
     effect; and no other party to any such agreements has instituted or, to the
     best  knowledge  of the  Company  and the Bank,  threatened  any  action or
     proceeding  wherein the Company or the Bank would or might be alleged to be
     in default thereunder.

          (s) Upon  consummation of the Conversion,  the authorized,  issued and
     outstanding  equity  capital  of the  Company  will be within the range set
     forth in the Prospectus under the caption  "Capitalization,"  and no Shares
     have been or will be issued and outstanding  prior to the Closing Date. The
     issuance  and sale of the Shares  and the  contribution  of the  Foundation
     Shares to the  Foundation  will have been duly and validly  authorized  for
     issuance and, when issued and delivered by the Company pursuant to the Plan
     against  payment of the  consideration  calculated as set forth in the Plan
     and in the  Prospectus,  the Shares and the Foundation  Shares will be duly
     and validly  issued,  fully paid and  non-assessable.  Except to the extent
     that subscription  rights and priorities pursuant thereto exist pursuant to
     the Plan, no preemptive or similar  rights exist with respect to the Shares
     and the Foundation  Shares;  and the terms and provisions of the Shares and
     the  Foundation  Shares  will  conform  in  all  material  respects  to the
     description  thereof  contained  in  the  Registration  Statement  and  the
     Prospectus.  Upon the issuance of the Shares,  good title to the Shares and
     the  Foundation  Shares  will  be  transferred  from  the  Company  to  the
     purchasers thereof against payment therefor,  subject to such claims as may
     be asserted against the purchasers  thereof by third-party  claimants.  The
     certificates representing the Shares and the Foundation Shares will conform
     in all material  respects with the  requirements of all applicable laws and
     regulations.  The issuance and sale of the capital stock of the Bank to the
     Company has been duly  authorized by all  necessary  action of the Bank and
     approved by the Superintendent and the FDIC (subject to the satisfaction of
     various conditions imposed in connection with the Superintendent's approval
     of, and the FDIC's non- objection to, the Conversion Application), and such
     capital stock,  when issued in accordance  with the terms of the Plan, will
     be fully paid,  nonassessable  and free of preemptive or similar rights and
     will conform in all material respects to the description  thereof contained
     in the  Prospectus.  All  such  capital  stock  of the  Bank  will be owned
     beneficially  and of record by the  Company  free and clear of all  claims,
     encumbrances,  security  interests and liens  against the Bank  whatsoever.
     Except as  disclosed in the  Prospectus,  there is no  outstanding  option,
     warrant  or other  right  calling  for the  issuance  of,  and  there is no
     commitment,  plan or arrangement to issue any share of capital stock of the
     Company or the Bank or any security  convertible  into, or  exercisable  or
     exchangeable, for such capital stock.

          (t) No approval  of any  regulatory  or  supervisory  or other  public
     authority is required in connection with the execution and delivery of this
     Agreement  or the  issuance of the Shares,  except for the  approval of the
     Commission, the Superintendent, the FDIC and any necessary qualification,

                                       12
<PAGE>


     notification,  registration  or exemption  under the securities or blue sky
     laws of the  various  states in which the  Shares  are to be  offered,  and
     except as may be  required  under the  rules  and  regulations  of the NASD
     and/or The Nasdaq Stock Market ("Nasdaq").

          (u) Arthur  Andersen  which has  certified  the  consolidated  audited
     financial  statements and schedules of the Bank included in the Prospectus,
     has advised the Company and the Bank in writing that they are, with respect
     to the  Company and the Bank,  independent  public  accountants  within the
     meaning of the Code of  Professional  Ethics of the  American  Institute of
     Certified  Public   Accountants  and  Title  12  of  the  Code  of  Federal
     Regulations and Section 571.2(c)(3).

          (v) RP  Financial,  LC,  which  has  prepared  the  Bank's  Conversion
     Valuation  Appraisal Report as of , 1998, as amended or supplemented,  (the
     "Appraisal"),  has advised the Company in writing that it is independent of
     the Company and the Bank within the meaning of the Conversion Regulations.

          (w) The Company and the Bank have timely filed all  required  federal,
     state and local tax  returns;  the Company and the Bank have paid all taxes
     that have become due and payable in respect of such  returns,  except where
     permitted to be extended,  have made adequate  reserves for similar  future
     tax liabilities and no deficiency has been asserted with respect thereto by
     any taxing authority.

          (x ) The Company  and the Bank will  comply with any and all  material
     terms,  conditions,   requirements  and  provisions  with  respect  to  the
     Conversion  imposed by the Commission,  the  Superintendent,  the FDIC, the
     OTS,  the  Conversion  Regulations,  the HOLA and  regulations  promulgated
     thereunder, and by the 1933 Act, the 1933 Act Regulations, the 1934 Act and
     the 1934 Act  Regulations to be complied with prior to or subsequent to the
     Closing  Date and when the  Prospectus  is  required to be  delivered,  the
     Company and the Bank will comply,  at their own expense,  with all material
     requirements imposed upon them by the Commission,  the Superintendent,  the
     FDIC,  the OTS, the  Conversion  Regulations,  or the HOLA, and by the 1933
     Act, the 1933 Act  Regulations,  the 1934 Act and the 1934 Act Regulations,
     in each case as from time to time in force,  so far as  necessary to permit
     the  continuance  of sales or dealing in shares of Common Stock during such
     period in accordance with the provisions hereof and the Prospectus.

          (y) The  Foundation has been or will be prior to the Closing Date duly
     incorporated  and validly  existing  as a  non-profit  corporation  in good
     standing under the laws of the State of Delaware with full corporate  power
     and authority to own,  lease and operate its  properties and to conduct its
     business as described in the Registration Statement and the Prospectus. The
     Foundation  will not be a bank  holding  company  within the meaning of the
     HOLA and 12 C.F.R.  Part 225 as a result of the issuance of the  Foundation
     Shares to it in accordance with the terms of the Plan and in the amounts as
     described  in the  Prospectus.  All  approvals  required to  establish  the
     Foundation  and to  contribute  the  Foundation  Shares  thereto  have been
     received and,  except as  specifically  disclosed in the Prospectus and the
     Proxy  Statement,  there are no  agreements or  understandings,  written or
     oral,  between the Company or the Bank and the  Foundation  with respect to
     the control, directly or

                                       13
<PAGE>


     indirectly,  over the  voting and the  acquisition  or  disposition  of the
     Foundation Shares to be contributed by the Company to the Foundation.

          (z) The  Bank is in  compliance  in all  material  respects  with  the
     applicable  financial  record-keeping  and  reporting  requirements  of the
     Currency and Foreign  Transactions  Reporting Act of 1970, as amended,  and
     the regulations and rules thereunder.

          (aa) To the  knowledge  of the  Company  and  the  Bank,  neither  the
     Company,  the  Bank  nor any of  their  respective  employees  funds of the
     Company or the Bank or otherwise  extended credit or made any other payment
     of funds  prohibited  by law, to any person to purchase the Shares,  and no
     funds have been set aside to be used for any payment prohibited by law.

          (bb) Prior to the  Conversion,  neither  the Company nor the Bank has:
     (i) issued any  securities  within the last 18 months  (except for notes to
     evidence  other  bank  loans and  reverse  repurchase  agreements  or other
     liabilities  in the  ordinary  course of  business or as  described  in the
     Prospectus,  and  except  for any  shares  issued  in  connection  with the
     incorporation of the Company); (ii) had any material dealings within the 12
     months prior to the date hereof with any member of the NASD,  or any person
     related to or  associated  with such  member,  other than  discussions  and
     meetings  relating to the proposed Offering and routine purchases and sales
     of United States  government  and agency  securities;  (iii) entered into a
     financial  or  management   consulting  agreement  except  as  contemplated
     hereunder;  and (iv)  engaged  any  intermediary  between the Agent and the
     Company and the Bank in connection with the offering of the Shares,  and no
     person is being  compensated  in any manner for such  service.  Appropriate
     arrangements   have  been  made  for  placing  the  funds   received   from
     subscriptions  for Shares in a special  interest-bearing  account  with the
     Bank until all Shares are sold and paid for as provided  in the Plan,  with
     provision for refund to the  purchasers in the event that the Conversion is
     not  completed  for  whatever  reason or for  delivery  of the funds to the
     Company if all Shares are sold.

          (cc ) The  Company  and the Bank have not relied upon the Agent or its
     legal counsel or other advisors for any legal, tax or accounting  advice in
     connection with the Conversion.

          (dd) The Company is not required to be registered under the Investment
     Company Act of 1940, as amended.

          (ee)  Neither  the  Company,  the Bank nor its  subsidiaries,  nor any
     properties  owned or operated by any of them is in  violation  of or liable
     under any Environmental Law (as defined below),  except for such violations
     or liabilities  that,  individually  or in the aggregate,  would not have a
     material adverse effect on the financial  condition,  results of operations
     or  business  affairs  of  the  Company,  the  Bank  and  the  subsidiaries
     considered as one enterprise.  There are no actions,  suits or proceedings,
     or demands,  claims,  notices,  demand letters or requests for  information
     from any environmental agency instituted or pending, or to the knowledge of
     the  Company or the Bank,  threatened,  relating  to the  liability  of any
     property owned or operated by the Company or the Bank,

                                       14
<PAGE>


     or their respective subsidiaries, under any Environmental Law. For purposes
     of this subsection,  the term "Environmental Law" means any federal, state,
     local or foreign law, statute, ordinance, rule, regulation,  code, license,
     permit,   authorization,   approval,   consent,  order,  judgment,  decree,
     injunction or agreement with any regulatory  authority  relating to (i) the
     protection,  preservation  or  restoration of the  environment  (including,
     without limitation, air, water, vapor, surface water, groundwater, drinking
     water supply,  surface soil,  subsurface soil, plant and animal life or any
     other  natural  resource),   and/or  (ii)  the  use,  storage,   recycling,
     treatment,  generation,  transportation,  processing,  handling,  labeling,
     production, release or disposal of any substance presently listed, defined,
     designated or classified as hazardous,  toxic, radioactive or dangerous, or
     otherwise regulated, whether by type or by quantity, including any material
     containing any such substance as a component.

          (ff) Any certificates  signed by an officer of the Company or the Bank
     pursuant to the  conditions of this Agreement and delivered to the Agent or
     their  counsel  that  refers  to this  Agreement  shall be  deemed  to be a
     representation  and  warranty by the Company or the Bank to the Agent as to
     the matters covered thereby with the same effect as if such  representation
     and warranty were set forth herein.

         Section 5. Representations and Warranties of the Agent.

         KBW represents and warrants to the Company and the Bank that:

          (i) it is a corporation and is validly existing in good standing under
     the laws of the State of New York with full power and  authority to provide
     the services to be furnished to the Bank and the Company hereunder.

          (ii) The execution and delivery of this Agreement and the consummation
     of  the  transactions  contemplated  hereby  have  been  duly  and  validly
     authorized  by all  necessary  action  on the part of the  Agent,  and this
     Agreement has been duly and validly executed and delivered by the Agent and
     is a legal,  valid and  binding  agreement  of the  Agent,  enforceable  in
     accordance with its terms.

          (iii) Each of the Agent and its employees,  agents and representatives
     who shall perform any of the services  hereunder  shall be duly  authorized
     and empowered, and shall have all licenses, approvals and permits necessary
     to perform such services.

          (iv) The  execution and delivery of this  Agreement by the Agent,  the
     consummation of the  transactions  contemplated  hereby and compliance with
     the terms and  provisions  hereof will not  conflict  with,  or result in a
     breach of, any of the terms,  provisions or conditions  of, or constitute a
     default  (or an event  which  with  notice  or lapse of time or both  would
     constitute a default) under,  the certificate of incorporation of the Agent
     or any  agreement,  indenture or other  instrument  to which the Agent is a
     party or by which it or its property is bound.

                                       15
<PAGE>


          (v) No approval  of any  regulatory  or  supervisory  or other  public
     authority is required in connection with the Agent's execution and delivery
     of this Agreement, except as may have been received.

          (vi) There is no suit or  proceeding  or charge or action before or by
     any court,  regulatory  authority or  government  agency or body or, to the
     knowledge  of the Agent,  pending or  threatened,  which  might  materially
     adversely affect the Agent's performance under this Agreement.

         Section 5.l Covenants of the Company and the Bank.  The Company and the
Bank hereby jointly and severally covenant with KBW as follows:

          (a) The Company will not, at any time after the date the  Registration
     Statement is declared  effective,  file any  amendment or supplement to the
     Registration  Statement  without  providing  the Agent and its  counsel  an
     opportunity to review such amendment or supplement or file any amendment or
     supplement to which  amendment or supplement the Agent or its counsel shall
     reasonably object.

          (b) The Bank will not, at any time after the Conversion Application is
     approved by the  Superintendent  and not objected to by the FDIC,  file any
     amendment or supplement to such Conversion  Application  without  providing
     the Agent and its  counsel  an  opportunity  to review  such  amendment  or
     supplement  or file any  amendment  or  supplement  to which  amendment  or
     supplement the Agent or its counsel shall reasonably object.

          (c) The  Company  will not,  at any time  before the  Holding  Company
     Application  is approved by the OTS,  file any  amendment or  supplement to
     such  Holding  Company  Application  without  providing  the  Agent and its
     counsel an  opportunity  to review  the  nonconfidential  portions  of such
     amendment  or  supplement  or file any  amendment  or  supplement  to which
     amendment or supplement the Agent or its counsel shall reasonably object.

          (d) The Company and the Bank will use their best  efforts to cause any
     post-effective  amendment  to the  Registration  Statement  to be  declared
     effective  by  the  Commission  and  any  post-effective  amendment  to the
     Conversion  Application  to be approved by the the  Superintendent  and the
     FDIC and will  immediately  upon receipt of any information  concerning the
     events listed below notify the Agent: (i) when the Registration  Statement,
     as amended, has become effective; (ii) when the Conversion Application,  as
     amended, has been approved by the Superintendent and the FDIC; (iii) of any
     comments  from the  Commission,  the  Superintendent  the FDIC or any other
     governmental  entity with  respect to the  Conversion  or the  transactions
     contemplated by this Agreement; (iv) of the request by the Commission,  the
     Superintendent,  the FDIC, the OTS or any other governmental entity for any
     amendment or  supplement  to the  Registration  Statement,  the  Conversion
     Application   or  the  Holding   Company   Application  or  for  additional
     information; (v) of the issuance by the Commission, the Superintendent, the
     FDIC or any other governmental entity of

                                       16
<PAGE>


     any  order  or  other  action  suspending  the  Offering  or the use of the
     Registration Statement or the Prospectus or any other filing of the Company
     or the Bank under the Conversion  Regulations,  or other applicable law, or
     the threat of any such  action;  (vi) the issuance by the  Commission,  the
     Superintendent,  the FDIC or any authority of any stop order suspending the
     effectiveness of the Registration  Statement or of the initiation or threat
     of initiation or threat of any  proceedings  for that purpose;  or (vii) of
     the occurrence of any event  mentioned in paragraph (h) below.  The Company
     and the Bank will make every reasonable  effort (i) to prevent the issuance
     by the Commission,  the Superintendent,  the FDIC or any state authority of
     any such order and, if any such order shall at any time be issued,  (ii) to
     obtain the lifting thereof at the earliest possible time.

          (e) The  Company  and the Bank  will  deliver  to the Agent and to its
     counsel two conformed copies of the Registration Statement,  the Conversion
     Application,  and the Holding Company Application,  as originally filed and
     of each amendment or supplement thereto,  including all exhibits.  Further,
     the  Company  and the Bank  will  deliver  such  additional  copies  of the
     foregoing documents to counsel to the Agent as may be required for any NASD
     and "blue sky" filings.

          (f) The Company and the Bank will  furnish to the Agent,  from time to
     time during the period when the Prospectus (or any later prospectus related
     to this  offering)  is required to be  delivered  under the 1933 Act or the
     Securities  Exchange Act of 1934 (the "1934 Act"), such number of copies of
     such  Prospectus (as amended or  supplemented)  as the Agent may reasonably
     request  for the  purposes  contemplated  by the  1933  Act,  the  1933 Act
     Regulations,  the 1934 Act or the rules and regulations  promulgated  under
     the 1934 Act (the "1934 Act Regulations"). The Company authorizes the Agent
     to  use  the  Prospectus  (as  amended  or  supplemented,   if  amended  or
     supplemented)  in any lawful manner  contemplated by the Plan in connection
     with the sale of the Shares by the Agent.

          (g) The Company  and the Bank will  comply  with any and all  material
     terms,  conditions,   requirements  and  provisions  with  respect  to  the
     Conversion  and  the  transactions  contemplated  thereby  imposed  by  the
     Commission,  the Superintendent,  the FDIC or the Conversion Regulations or
     the HOLA and regulations promulgated  thereunder,  and by the 1933 Act, the
     1933 Act  Regulations,  the 1934  Act and the  1934 Act  Regulations  to be
     complied  with  prior to or  subsequent  to the  Closing  Date and when the
     Prospectus  is  required to be  delivered,  and during such time period the
     Company and the Bank will comply,  at their own expense,  with all material
     requirements imposed upon them by the Commission,  the Superintendent,  the
     FDIC or the OTS or the  Conversion  Regulations,  the  HOLA and by the 1933
     Act, the 1933 Act  Regulations,  the 1934 Act and the 1934 Act Regulations,
     including,  without limitation, Rule 10b-5 under the 1934 Act, in each case
     as  from  time  to  time  in  force,  so far as  necessary  to  permit  the
     continuance  of sales or dealing in the Common Shares during such period in
     accordance with the provisions hereof and the Prospectus.

          (h) If, at any time during the period when the Prospectus  relating to
     the Shares and the Foundation Shares is required to be delivered, any event
     relating to or affecting  the Company or the Bank shall occur,  as a result
     of which it is necessary or appropriate,  in the opinion of counsel for the
     Company and the Bank or in the reasonable  opinion of the Agent's  counsel,
     to amend or supplement

                                       17
<PAGE>


     the Registration  Statement or Prospectus in order to make the Registration
     Statement  or  Prospectus  not  misleading  in light  of the  circumstances
     existing  at the time the  Prospectus  is  delivered  to a  purchaser,  the
     Company and the Bank will  immediately  so inform the Agent and prepare and
     file, at their own expense, with the Commission, the Banking Department and
     the FDIC and  furnish  to the  Agent a  reasonable  number  of copies of an
     amendment  or  amendments  of,  or a  supplement  or  supplements  to,  the
     Registration  Statement or  Prospectus  (in form and  substance  reasonably
     satisfactory  to the  Agent and its  counsel  after a  reasonable  time for
     review)  which will  amend or  supplement  the  Registration  Statement  or
     Prospectus so that as amended or supplemented it will not contain an untrue
     statement of a material fact or omit to state a material fact  necessary in
     order  to make  the  statements  therein,  in  light  of the  circumstances
     existing  at the time the  Prospectus  is  delivered  to a  purchaser,  not
     misleading.  For the  purpose of this  Agreement,  the Company and the Bank
     each will  timely  furnish to the Agent such  information  with  respect to
     itself as the Agent may from time to time reasonably request.

          (i) The  Company  and the Bank will  take all  necessary  actions,  in
     cooperating  with the Agent,  and furnish to whomever the Agent may direct,
     such  information  as may be required to qualify or register the Shares for
     offering   and  sale  by  the   Company  or  to  exempt  such  Shares  from
     registration, or to exempt the Company as a broker-dealer and its officers,
     Trustees and  employees as  broker-dealers  or agents under the  applicable
     securities or blue sky laws of such  jurisdictions  in which the Shares are
     required  under the  Conversion  Regulations to be sold or as the Agent and
     the Company and the Bank may reasonably agree upon; provided, however, that
     the Company  shall not be obligated to file any general  consent to service
     of process,  to qualify to do business in any  jurisdiction  in which it is
     not so  qualified,  or to  register  its  Trustees  or officers as brokers,
     dealers, salesmen or agents in any jurisdiction. In each jurisdiction where
     any of the  Shares  shall  have  been  qualified  or  registered  as  above
     provided,  the Company  will make and file such  statements  and reports in
     each  fiscal  period  as are  or  may be  required  by  the  laws  of  such
     jurisdiction.

          (j) The  liquidation  account  for the  benefit  of  Eligible  Account
     Holders and Supplemental  Eligible Account Holders will be duly established
     and  maintained  in  accordance  with  the   requirements  of  the  Banking
     Department and FDIC,  and such Eligible  Account  Holders and  Supplemental
     Eligible Account Holders who continue to maintain their savings accounts in
     the Bank will have an inchoate  interest  in their pro rata  portion of the
     liquidation  account  which  shall have a priority  superior to that of the
     holders of the Common Shares in the event of a complete  liquidation of the
     Bank.

          (k) The Company and the Bank will not sell or issue,  contract to sell
     or otherwise  dispose of, for a period of ___ days after the Closing  Date,
     without the Agent's prior written consent, any Common Shares other than the
     Shares or other than in connection  with any plan or arrangement  described
     in the Prospectus, including existing stock benefit plans.

          (l) The Company shall register its Common Stock under Section 12(g) of
     the 1934 Act on or prior to the Closing Date pursuant to the Plan and shall
     request that such registration be

                                       18
<PAGE>


     effective prior to or upon completion of the Conversion.  The Company shall
     maintain the  effectiveness  of such  registration  for not less than three
     years or such shorter  period as may be required by the OTS and the Banking
     Department.

          (m) During the period  during which the  Company's  Common  Shares are
     registered  under the 1934 Act or for three (3) years from the date hereof,
     whichever  period is greater,  the Company will furnish to its stockholders
     as soon as  practicable  after the end of each fiscal year an annual report
     of the Company  (including a  consolidated  balance sheet and statements of
     consolidated income, shareholders' equity and cash flows of the Company and
     its  subsidiaries  as at  the  end of  and  for  such  year,  certified  by
     independent  public accountants in accordance with Regulation S-X under the
     1933 Act and the 1934 Act).

          (n) During the period of three years from the date hereof, the Company
     will  furnish  to  the  Agent:  (i)  as  soon  as  practicable  after  such
     information  is  publicly  available,  a copy of each report of the Company
     furnished  to or  filed  with  the  Commission  under  the  1934 Act or any
     national  securities exchange or system on which any class of securities of
     the Company is listed or quoted (including,  but not limited to, reports on
     Forms 10-K,  10-Q and 8-K and all proxy  statements  and annual  reports to
     stockholders),  (ii) a copy of each  other  non-confidential  report of the
     Company  mailed  to its  stockholders  or filed  with the  Commission,  the
     Banking  Department any other  supervisory  or regulatory  authority or any
     national  securities exchange or system on which any class of securities of
     the Company is listed or quoted, each press release and material news items
     and additional documents and information with respect to the Company or the
     Bank as the Agent may reasonably request; and (iii) from time to time, such
     other nonconfidential information concerning the Company or the Bank as the
     Agent may reasonably request.

          (o) The Company and the Bank will use the net  proceeds  from the sale
     of the Shares in the manner set forth in the  Prospectus  under the caption
     "Use of Proceeds."

          (p) Other than as permitted by the Conversion  Regulations,  the HOLA,
     the 1933 Act, the 1933 Act Regulations,  and the laws of any state in which
     the  Shares  are   registered   or  qualified   for  sale  or  exempt  from
     registration,  neither  the  Company  nor  the  Bank  will  distribute  any
     prospectus, offering circular or other offering material in connection with
     the offer and sale of the Shares.

          (q) The Company will use its best efforts to (i)  encourage and assist
     a market maker to  establish  and maintain a market for the Shares and (ii)
     list and  maintain  quotation  of the  Shares  on a  national  or  regional
     securities exchange or on Nasdaq effective on or prior to the Closing Date.

          (r) The Bank will maintain appropriate arrangements for depositing all
     funds received from persons mailing subscriptions for or orders to purchase
     Shares in the Offering on an  interest-bearing  basis at the rate described
     in the Prospectus until the Closing Date and satisfaction of all conditions
     precedent  to the  release  of the  Bank's  obligation  to refund  payments
     received from persons subscribing for or ordering Shares in the Offering in
     accordance with the Plan and as

                                       19
<PAGE>


     described in the  Prospectus  or until refunds of such funds have been made
     to the persons  entitled thereto or withdrawal  authorizations  canceled in
     accordance with the Plan and as described in the Prospectus.  The Bank will
     maintain  such  records of all funds  received  to permit the funds of each
     subscriber  to be  separately  insured by the FDIC (to the  maximum  extent
     allowable) and to enable the Bank to make the  appropriate  refunds of such
     funds in the event that such refunds are required to be made in  accordance
     with the Plan and as described in the Prospectus.

          (s) The Company will promptly take all necessary action to register as
     a savings  and loan  holding  company  under the HOLA within 90 days of the
     Closing Date.

          (t) The Company and the Bank will take such  actions and furnish  such
     information as are reasonably requested by the Agent in order for the Agent
     to ensure  compliance  with the  NASD's  "Interpretation  Relating  to Free
     Riding and Withholding."

          (u) Neither the Company nor the Bank will amend the Plan of Conversion
     without notifying the Agent prior thereto.

          (v) If, at any time during the period when the Prospectus  relating to
     the Shares is required to be delivered,  any event relating to or affecting
     the Company,  the Bank or a Subsidiary shall occur, as a result of which it
     is necessary or appropriate,  in the opinion of counsel for the Company and
     the Bank to amend or supplement the Registration Statement or Prospectus in
     order to make the  Registration  Statement or Prospectus  not misleading in
     light of the circumstances existing at the time the Prospectus is delivered
     to a purchaser,  the Company and the Bank, at their expense,  shall prepare
     and file with the Commission and the Banking Department, and furnish to KBW
     a  reasonable  number of  copies of an  amendment  or  amendments  of, or a
     supplement or supplements to, the Registration Statement and Prospectus (in
     form and substance  satisfactory  to KBW and its counsel after a reasonable
     time for review) which will amend or supplement the Registration  Statement
     and  Prospectus so that as amended or  supplemented  it will not contain an
     untrue  statement  of a  material  fact or omit to  state a  material  fact
     necessary  in  order  to make  the  statements  therein,  in  light  of the
     circumstances  existing  at the  time  the  Prospectus  is  delivered  to a
     purchaser,  not misleading.  For the purpose of this Agreement, the Company
     and the Bank each will timely furnish to KBW such  information with respect
     to itself as KBW may from time to time reasonably request.

          (w) At the Closing  Date  referred to in Section 2, the Plan will have
     been  adopted by the Board of  Directors  of the  Company  and the Board of
     Trustees  of the Bank and the offer and sale of the  Shares  will have been
     conducted  in all  material  respects  in  accordance  with the  Plan,  the
     Conversion  Regulations,   and  all  other  applicable  laws,  regulations,
     decisions and orders,  including all terms,  conditions,  requirements  and
     provisions precedent to the Conversion imposed upon the Company or the Bank
     by  the  Commission,  the  Superintendent,  FDIC  or any  other  regulatory
     authority and in the manner described in the Prospectus.

          (x)  Upon  completion  of the  sale  by  the  Company  of  the  Shares
     contemplated by the

                                       20
<PAGE>


     Prospectus,  (i) the Bank will be converted pursuant to the Plan to a stock
     chartered  stock savings bank,  (ii) all of the authorized and  outstanding
     capital  stock of the Bank  will be owned by the  Company,  and  (iii)  the
     Company  will  have  no  direct  subsidiaries  other  than  the  Bank.  The
     Conversion  will have been effected in all material  respects in accordance
     with all  applicable  statutes,  regulations,  decisions  and orders;  and,
     except with respect to the filing of certain  post-sale,  post-  Conversion
     reports, and documents in compliance with the 1933 Act Regulations, and all
     terms,  conditions,   requirements  and  provisions  with  respect  to  the
     Conversion  (except those that are  conditions  subsequent)  imposed by the
     Commission  and the  Superintendent,  and  FDIC,  if any,  will  have  been
     complied  with by the  Company  and the Bank in all  material  respects  or
     appropriate  waivers will have been  obtained  and all material  notice and
     waiting periods will have been satisfied, waived or elapsed.

          (y)  The  Foundation  is a  duly  incorporated  and  validly  existing
     non-profit  corporation  in good  standing  under  the laws of the State of
     Delaware with full corporate  power and authority to own, lease and operate
     its properties and to conduct its business as described in the Registration
     Statement and the Prospectus.  The Foundation is not a bank holding company
     within the meaning of the 12 U.S.C. Section 1467a (a)(1)(D) a result of the
     issuance of the Foundation Shares to it in accordance with the terms of the
     Plan and in the  amounts as  described  in the  Prospectus.  All  approvals
     required to establish the  Foundation  and to contribute to the  Foundation
     Shares have been  received  and,  except as  specifically  disclosed in the
     Prospectus   and  the  Proxy   Statement,   there  are  no   agreements  or
     understandings,  written or oral,  between  the Company or the Bank and the
     Foundation  with respect to the control,  directly or indirectly,  over the
     voting and the  acquisition or  disposition of the Foundation  Shares to be
     contributed by the Company to the Foundation.

          (z) The  Company  and the Bank will  take all  necessary  actions,  in
     cooperation  with  KBW,  and  furnish  to  whomever  KBW may  direct,  such
     information  as may be  required  to  qualify  or  register  the Shares for
     offering   and  sale  by  the   Company  or  to  exempt  such  Shares  from
     registration, or to exempt the Company as a broker-dealer and its officers,
     directors and employees as  broker-dealers  or agents under the  applicable
     securities or blue sky laws of such jurisdiction in which the Shares are to
     be  offered  and sold as KBW and the  Company  and the Bank may  reasonably
     agree upon; provided,  however,  that the Company shall not be obligated to
     file any general consent to service of process or to qualify to do business
     in any jurisdiction in which it is not so qualified.  In each  jurisdiction
     where any of the Shares shall have been  qualified or  registered  as above
     provided,  the Company  will make and file such  statements  and reports in
     each  fiscal  period  as are  or  may be  required  by  the  laws  of  such
     jurisdiction.

          (aa) The Company shall assist the Agent,  if necessary,  in connection
     with the allocation of the Shares in the event of an  oversubscription  and
     shall  provide  the Agent  with any  information  necessary  to assist  the
     Company in allocating the Shares in such event and such  information  shall
     be accurate and reliable in all material respects.

          (bb) Prior to the Closing  Date,  the Company and the Bank will inform
     the Agent of any

                                       21
<PAGE>


     event or  circumstances  of which  it is  aware  as a result  of which  the
     Registration Statement and/or Prospectus,  as then amended or supplemented,
     would  contain an untrue  statement  of a material  fact or omit to state a
     material  fact  necessary  in  order  to make the  statements  therein  not
     misleading.

          (cc)  Subsequent  to the date the  Registration  Statement is declared
     effective  by the  Commission  and  prior to the  Closing  Date,  except as
     otherwise  may be  indicated  or  contemplated  therein  or set forth in an
     amendment  or  supplement  thereto,  neither  the Company nor the Bank will
     have:  (i) issued any  securities or incurred any liability or  obligation,
     direct or contingent,  for borrowed money,  except borrowings from the same
     or similar  sources  indicated in the Prospectus in the ordinary  course of
     its  business,  or (ii) entered into any  transaction  which is material in
     light of the business and properties of the Company and the Bank,  taken as
     a whole.

          (dd) The facts and representations provided to Silver Freedman & Taff,
     L.L.P. by the Bank and the Company and upon which Serchuk & Zelermyer,  LLP
     will base its  opinion  under  Section  7(c)(1)  are and will be  truthful,
     accurate and complete.

         Section  6.  Payment of  Expenses.  Whether  or not the  Conversion  is
completed or the sale of the Shares by the Company is  consummated,  the Company
and the Bank jointly and severally  agree to pay or reimburse the Agent for: (a)
all filing  fees in  connection  with all filings  with the NASD  related to the
Offering;  (b) any stock  issue or  transfer  taxes  which may be  payable  with
respect  to  the  sale  of  the  Shares;  (c)  all  reasonable  expenses  of the
Conversion,  including but not limited to the Company's and the Bank's,  and the
Agent's attorneys' fees and expenses,  blue sky fees, transfer agent,  registrar
and other agent  charges,  fees  relating to auditing  and  accounting  or other
advisors and costs of printing all documents  necessary in  connection  with the
Conversion;  and (d) all reasonable out-of-pocket expenses incurred by the Agent
(exclusive of legal fees not to exceed  $75,000).  Such  out-of-pocket  expenses
include,  but are not limited to,  travel,  lodging,  meals,  communication  and
postage.  However, such out-of-pocket  expenses do not include expenses incurred
with  respect to the  matters  set forth in (a) or (b)  above.  In the event the
Company is unable to sell a minimum of  5,950,000  Shares or the  Conversion  is
terminated  or  otherwise  abandoned,  the Company  and the Bank shall  promptly
reimburse the Agent in accordance with Section 2 hereof.

         Section 7.  Conditions to the Agent's  Obligations.  The obligations of
the Agent  hereunder,  as to the Shares to be delivered at the Closing Date, are
subject, to the extent not waived in writing by the Agent, to the condition that
all  representations  and  warranties of the Company and the Bank herein are, at
and as of the  commencement  of the Offering and at and as of the Closing  Date,
true and correct in all material  respects,  the condition  that the Company and
the Bank shall have performed all of their obligations hereunder to be performed
on or before such dates, and to the following further conditions:

          (a) At the Closing Date, the Company and the Bank shall have conducted
     the  Conversion in all material  respects in accordance  with the Plan, the
     Conversion  Regulations,   and  all  other  applicable  laws,  regulations,
     decisions and orders, including all terms, conditions, requirements and

                                       22
<PAGE>


     provisions  precedent  to the  Conversion  imposed upon them by the Banking
     Department and FDIC.

          (b) The Registration  Statement shall have been declared  effective by
     the   Commission   and  the   Conversion   Application   approved   by  the
     Superintendent  and not objected to by the FDIC not later than 5:30 p.m. on
     the date of this Agreement, or with the Agent's consent at a later time and
     date; and at the Closing Date, no stop order  suspending the  effectiveness
     of the Registration  Statement shall have been issued under the 1933 Act or
     proceedings  therefore  initiated or  threatened  by the  Commission or any
     state authority,  and no order or other action suspending the authorization
     of the Prospectus or the  consummation  of the  Conversion  shall have been
     issued or  proceedings  therefore  initiated  or, to the  Company's  or the
     Bank's knowledge, threatened by the Commission, the Banking Department, the
     FDIC, or any state authority.

          (c) At the Closing Date, the Agent shall have received:

               (1) The  favorable  opinion,  dated  as of the  Closing  Date and
          addressed  to the Agent and for its  benefit,  of  Silver,  Freedman &
          Taff,  L.L.P.,  special  counsel for the Company and the Bank, in form
          and substance to the effect that:

                    (i) The  Company has been duly  incorporated  and is validly
               existing  as a  corporation  under  the  laws  of  the  state  of
               Delaware.

                    (ii) The Company has  corporate  power and authority to own,
               lease and operate its  properties  and to conduct its business as
               described in the Registration Statement and the Prospectus.

                    (iii) The Bank has been organized and is a validly  existing
               New  York  chartered  savings  bank  in  capital  stock  form  of
               organization,  authorized  to conduct  its  business  and own its
               property  as  described  in the  Registration  Statement  and the
               Prospectus. All of the outstanding capital stock of the Bank upon
               completion of the Conversion  will be duly  authorized  and, upon
               payment  therefor,   will  be  validly  issued,  fully  paid  and
               non-assessable  and will be owned by the Company,  free and clear
               of any liens, encumbrances, claims or other restrictions.

                    (iv) Each subsidiary of the Bank has been duly  incorporated
               and is validly  existing as a corporation  in good standing under
               the  laws of the  jurisdiction  of its  incorporation,  has  full
               corporate  power and  authority  to own,  lease and  operate  its
               properties  and to  conduct  its  business  as  described  in the
               Prospectus  and is not  required  to be  qualified  as a  foreign
               corporation  in any  other  jurisdiction,  or the  failure  to so
               qualify  would  not  have a  material  adverse  effect  upon  the
               financial  condition,  results of  operations  or business of the
               Bank and the subsidiary  taken as a whole;  the activities of the
               subsidiaries  are permitted to subsidiaries of a savings and loan
               holding  company and of a New York chartered  savings bank by the
               rules,  regulations,  resolutions  and  practices  of the Banking
               Department and Banking Board;  all of the issued and  outstanding
               capital  stock  of  each  of  the   subsidiaries  has  been  duly
               authorized and validly issued,  is fully paid and  non-assessable
               and is  owned by the  Company  free  and  clear of any  security,
               interest, mortgage, pledge, lien, encumbrance, claim or equity.

                                       23
<PAGE>


                    (v) The Bank is a member in good  standing  of the  FHLB-New
               York. The deposit accounts of the Bank are insured by the FDIC up
               to the maximum amount  allowed under law and no  proceedings  for
               the  termination  or revocation of such insurance are pending or,
               to such counsel's Actual knowledge,  threatened;  the description
               of the liquidation  account as set forth in the Prospectus  under
               the captions "The Conversion - Liquidation Rights," to the extent
               that  such  information  constitutes  matters  of law  and  legal
               conclusions,  has been reviewed by such counsel and is accurately
               described in all material respects.

                    (vi) Upon  consummation of the  Conversion,  the authorized,
               issued  and  outstanding  capital  stock of the  Company  will be
               within the range set forth in the  Prospectus  under the  caption
               "Capitalization,"  and no shares of Common Stock have been issued
               prior to the Closing  Date.  The  issuance and sale of the shares
               and the  contribution of the Foundation  Shares to the Foundation
               will have been duly and validly authorized for issuance, and when
               issued and delivered by the Company  pursuant to the Plan against
               payment of the consideration  calculated as set forth in the Plan
               and  Prospectus,  will be duly and validly  issued and fully paid
               and non-assessable.  The issuance of the Shares is not subject to
               preemptive  rights and the terms and provisions of the Shares and
               the  Foundation  Shares  conform in all material  respects to the
               description  thereof contained in the Registration  Statement and
               Prospectus. To such counsel's actual knowledge, upon the issuance
               of the Shares and the Foundation Shares, good title to the Shares
               and the Foundation Shares will be transferred from the Company to
               the purchasers thereof against payment therefor,  subject to such
               claims as may be  asserted  against  the  purchasers  thereof  by
               third-party claimants.  The certificates  representing the Shares
               and the Foundation  Shares will conform in all material  respects
               with the requirements of all applicable laws and regulations. The
               issuance and sale of the capital stock of the Bank to the Company
               has been duly authorized by all necessary  action of the Bank and
               approved  by the  Superintendent  and the  FDIC  (subject  to the
               satisfaction of various conditions imposed in connection with the
               Superintendent's  approval of, and the FDIC's  non-objection  to,
               the Conversion Application),  and such capital stock, when issued
               in  accordance  with the terms of the Plan,  will be fully  paid,
               nonassessable  and free of preemptive or similar  rights and will
               conform  in all  material  respects  to the  description  thereof
               contained in the  Prospectus.  All such capital stock of the Bank
               will be owned  beneficially and of record by the Company free and
               clear of all claims,  encumbrances,  security interests and liens
               against  the  Bank   whatsoever.   Except  as  disclosed  in  the
               Prospectus,  there is no  outstanding  option,  warrant  or other
               right  calling for the issuance  of, and there is no  commitment,
               plan or  arrangement  to issue any share of capital  stock of the
               Company  or  the  Bank  or  any  security  convertible  into,  or
               exercisable or exchangeable, for such capital stock.

                    (viii) The execution and delivery of this  Agreement and the
               consummation of the  transactions  contemplated  hereby have been
               duly and validly  authorized by all necessary  action on the part
               of the Company and the Bank;  and this  Agreement  is a valid and
               binding  obligation of the Company and the Bank,  enforceable  in
               accordance with its terms,  except as the enforceability  thereof
               may be limited  by (i)  bankruptcy,  insolvency,  reorganization,
               moratorium, conservatorship,

                                       24
<PAGE>


               receivership  or other  similar  laws now or  hereafter in effect
               relating to or affecting the  enforcement  of  creditors'  rights
               generally or the rights of creditors of savings institutions, the
               deposits  of which  are  insured  by the FDIC and  their  holding
               companies, (ii) general equitable principles, (iii) laws relating
               to the safety and  soundness of insured  depository  institutions
               and their holding  companies,  and (iv)  applicable law or public
               policy with respect to the  indemnification  and/or  contribution
               provisions  contained herein,  including  without  limitation the
               provisions of Sections 23A and 23B of the Federal Reserve Act and
               except  that no  opinion  need be  expressed  as to the effect or
               availability   of  equitable   remedies  or   injunctive   relief
               (regardless  of whether such  enforceability  is  considered in a
               proceeding in equity or at law).

                    (ix) The  Conversion  Application  has been  approved by the
               Superintendent and the FDIC has issued a letter of non-objection,
               and  the   Prospectus   has  been   authorized  for  use  by  the
               Superintendent  and the FDIC.  The OTS has  approved  the Holding
               Company  Application  and issued its order of approval  under the
               savings and loan  holding  company  provisions  of the HOLA,  the
               purchase  by the  Company of all of the  issued  and  outstanding
               capital   stock  of  the  Bank   has  been   authorized   by  the
               Superintendent  and the FDIC.  No action has been taken,  and, to
               such counsel's actual  knowledge,  none is pending or threatened,
               to revoke any such authorization or approval.

                    (x) The Plan has been duly adopted by the  required  vote of
               the trustees of the Bank and the  directors  of the Company,  and
               based upon the  certificate of the inspector of election,  by the
               depositors of the Bank.

                    (xi) Subject to the  satisfaction  of the  conditions to the
               Superintendent's  approval  and the FDIC's  non-objection  of the
               Conversion  and  the  OTS's  approval  of  the  Holding   Company
               Application,  no further approval,  registration,  authorization,
               consent or other order of any federal or state agency is required
               in connection  with the execution and delivery of this Agreement,
               the  issuance  of  the  Shares  and  the   consummation   of  the
               Conversion,  except as may be required  under the  securities  or
               blue sky laws of  various  jurisdictions  (as to which no opinion
               need be rendered)  and except as may be required  under the rules
               and regulations of the NASD and/or the Nasdaq National Market (as
               to which no opinion need be rendered).  To such counsel's  actual
               knowledge,  the Conversion  has been  consummated in all material
               respects in accordance with all applicable provisions of the HOLA
               and  the  Conversion  Regulations,  except  that  no  opinion  is
               rendered  with  respect to (a) the  Conversion  Application,  the
               Registration Statement or Prospectus,  which are covered by other
               clauses   of  this   opinion,   (b)  the   satisfaction   of  the
               post-Conversion  conditions in the  Conversion  Regulations or in
               the   Superintendent   or  FDIC   approvals  of  the   Conversion
               Application  and  the  OTS's  approval  of  the  Holding  Company
               Application,  (c) the  securities  or "blue  sky" laws of various
               jurisdictions,  and (d) the  rules  and  regulations  of the NASD
               and/or Nasdaq National Market.

                    (xii) The Registration Statement is effective under the 1933
               Act,  and no stop order  suspending  the  effectiveness  has been
               issued under the 1933 Act or proceedings  therefor  initiated or,
               to such counsel's actual knowledge, threatened by the Commission.

                                       25
<PAGE>


                    (xiii) At the time the Conversion Application, including the
               Prospectus   contained  therein,  was  approved  by  the  Banking
               Department and the FDIC, the  Conversion  Application,  including
               the  Prospectus  contained  therein,  complied  as to form in all
               material   respects  with  the  requirements  of  the  Conversion
               Regulations, federal law and all applicable rules and regulations
               promulgated thereunder (other than the financial statements,  the
               notes thereto,  and other  tabular,  financial,  statistical  and
               appraisal data included  therein,  as to which no opinion need be
               rendered).

                    (xiv) The  activities of the  subsidiary as described in the
               Prospectus  are permitted to  subsidiaries  of a savings and loan
               holding  company and of a New York chartered  savings bank by the
               rules,  regulations,  resolutions  and  practices  of the Banking
               Department.

                    (xv) At the time  that  the  Registration  Statement  became
               effective,   (i)  the  Registration   Statement  (as  amended  or
               supplemented)  (other than the  financial  statements,  the notes
               thereto, and other tabular, financial,  statistical and appraisal
               data included therein,  as to which no opinion need be rendered),
               complied  as  to  form  in  all   material   respects   with  the
               requirements  of the 1933 Act and the 1933 Act  Regulations,  and
               (ii) the  Prospectus  (other than the financial  statements,  the
               notes thereto,  and other  tabular,  financial,  statistical  and
               appraisal data included  therein,  as to which no opinion need be
               rendered)  complied as to form in all material  respects with the
               requirements  of the 1933  Act,  the 1933  Act  Regulations,  the
               Conversion Regulations and federal law.

                    (xvi) The terms and  provisions of the Shares of the Company
               conform,  in all material  respects,  to the description  thereof
               contained in the Registration  Statement and Prospectus,  and the
               form of  certificate  used to  evidence  the Shares is in due and
               proper form.

                    (xvii)  There  are  no  legal  or  governmental  proceedings
               pending or, to such counsel's actual knowledge,  threatened which
               are required to be disclosed in the  Registration  Statement  and
               Prospectus,  other  than  those  disclosed  therein,  and to such
               counsel's  actual  knowledge,  all pending legal and governmental
               proceedings  to which  the  Company  or the Bank is a party or of
               which  any of  their  property  is the  subject,  which  are  not
               described  in the  Registration  Statement  and  the  Prospectus,
               including ordinary routine litigation incidental to the Company's
               or the Bank's  business,  are,  considered in the aggregate,  not
               material.

                    (xviii) To such  counsel's  actual  knowledge,  there are no
               material  contracts,  indentures,   mortgages,  loan  agreements,
               notes,  leases or other  instruments  required to be described or
               referred  to in  the  Conversion  Application,  the  Registration
               Statement or the  Prospectus  or required to be filed as exhibits
               thereto  other than those  described  or  referred  to therein or
               filed as  exhibits  thereto in the  Conversion  Application,  the
               Registration Statement or the Prospectus.  The description in the
               Conversion  Application,   the  Registration  Statement  and  the
               Prospectus  of such  documents  and  exhibits  is accurate in all
               material respects and fairly presents the information required to
               be shown.

                    (xix) To such counsel's  actual  knowledge , the Company and
               the Bank have conducted the

                                       26
<PAGE>


               Conversion,  in all material  respects,  in  accordance  with all
               applicable  requirements  of the Plan and applicable  federal and
               New York law,  except that no opinion is rendered with respect to
               (a) the Conversion  Application,  the  Registration  Statement or
               Prospectus,  which are covered by other  clauses of this opinion,
               (b) the  satisfaction  of the  post-Conversion  conditions in the
               Superintendent  of the Banking  Department  and FDIC approvals of
               the  Conversion  Application  and the OTS approval of the Holding
               Company  Application,  (c) the  securities  of "blue sky" laws of
               various  jurisdictions,  and (d) the rules and regulations of the
               NASD and/or  Nasdaq  National  Market.  The Plan  complies in all
               material  respects  with  all  applicable  federal  laws,  rules,
               regulations,  decisions and orders including, but not limited to,
               the  Conversion  Regulations;  no order  has been  issued  by the
               Superintendent,  the Commission, the FDIC, or any state authority
               to suspend  the  Offering  or the use of the  Prospectus,  and no
               action  for  such  purposes  has  been  instituted  or,  to  such
               counsel's actual knowledge, threatened by the Banking Department,
               the  Commission,  the FDIC, or any state  authority  and, to such
               counsel's  actual  knowledge,  no  person  has  sought  to obtain
               regulatory  or  judicial  review  of  the  final  action  of  the
               Superintendent,  the  FDIC or the OTS  approving  the  Plan,  the
               Conversion  Application,  the Holding Company  Application or the
               Prospectus.

                    (xx) To such counsel's actual knowledge, the Company and the
               Bank have  obtained  all  material  licenses,  permits  and other
               governmental  authorizations  currently  required  under  federal
               banking  laws and  Delaware  corporate  and  banking  law for the
               conduct of their  businesses and all such  licenses,  permits and
               other  governmental  authorizations are in full force and effect,
               and  the  Company  and  the  Bank  are in all  material  respects
               complying  therewith,  except  where  the  failure  to have  such
               licenses,  permits and other  governmental  authorizations or the
               failure to be in compliance  therewith  would not have a material
               adverse  effect on the business or operations of the Bank and the
               Company, taken as a whole.

                    (xxi)  To  such  counsel's  actual  knowledge,  neither  the
               Company,  the Bank nor any of the subsidiaries is in violation of
               its certificate of  incorporation  and bylaws or its Organization
               Certificate  and bylaws,  as  appropriate  or, to such  counsel's
               actual  knowledge,  in default or  violation  of any  obligation,
               agreement,  covenant  or  condition  contained  in any  contract,
               indenture,   mortgage,  loan  agreement,  note,  lease  or  other
               instrument  to which it is a party or by which it or its property
               may be bound,  except for such defaults or violations which would
               not have a material adverse impact on the financial  condition or
               results  of   operations  of  the  Company  and  the  Bank  on  a
               consolidated  basis;  to such  counsel's  actual  knowledge,  the
               execution and delivery of this  Agreement,  the occurrence of the
               obligations   herein  set  forth  and  the  consummation  of  the
               transactions  contemplated  herein  will  not  conflict  with  or
               constitute  a breach  of,  or  default  under,  or  result in the
               creation or imposition of any lien,  charge or  encumbrance  upon
               any  property  or assets of the  Company,  the Bank or any of the
               subsidiaries  pursuant  to  any  material  contract,   indenture,
               mortgage,  loan  agreement,  note,  lease or other  instrument to
               which the Company, the Bank or any of the subsidiaries is a party
               or by which  any of them  may be  bound,  or to which  any of the
               property  or  assets  of  the  Company,  the  Bank  or any of the
               subsidiaries  are subject  (other than the  establishment  of the
               liquidation  account);  and,  such  action will not result in any
               violation of the provisions of the  certificate of  incorporation
               or bylaws  of the  Company  or the  Organization  Certificate  or
               bylaws of

                                       27
<PAGE>


               the Bank or, to such counsel's  actual  knowledge,  result in any
               violation of any applicable federal law, act,  regulation (except
               that no opinion with respect to the  securities and blue sky laws
               of various  jurisdictions or the rules or regulations of the NASD
               and/or the Nasdaq  Stock  Market  need be  rendered)  or order or
               court order, writ, injunction or decree.

                    (xxii) The Company's certificate of incorporation and bylaws
               comply in all material respects with the General  Corporation Law
               ("GCL")  of  the  State  of  Delaware.  The  Bank's  organization
               certificate  and  restated  organization  certificate  and bylaws
               comply in all material respects with the rules and regulations of
               the Banking Department.

                    (xxiii) To such  counsel's  actual  knowledge,  neither  the
               Company nor the Bank is in  violation of any  directive  from the
               Superintendent  or the FDIC to make any  material  change  in the
               method of conducting its respective business.

                    (xxiv) The information in the Prospectus  under the captions
               "Regulation,"  "The Conversion,"  "Restrictions on Acquisition of
               the Company and the Bank" and  "Description  of Capital  Stock of
               the  Holding  Company,"  to  the  extent  that  such  information
               constitutes matters of law, summaries of legal matters, documents
               or proceedings,  or legal conclusions,  has been reviewed by such
               counsel and is correct in all material respects.  The description
               of the Conversion  process under the caption "The  Conversion" in
               the  Prospectus  has been  reviewed  by such  counsel  and fairly
               describes such process in all material  respects.  The discussion
               of  statutes  or  regulations  described  or  referred  to in the
               Prospectus   are  accurate   summaries  and  fairly  present  the
               information  required  to be  shown.  The  information  under the
               caption "The Conversion - Tax  Considerations"  has been reviewed
               by such counsel and fairly  describes  the  opinions  rendered by
               Silver,  Freedman & Taff, L.L.P. to the Company and the Bank with
               respect to such matters.

         In addition,  such counsel shall state that during the  preparation  of
the Conversion Application,  the Registration Statement and the Prospectus, they
participated in conferences with certain officers of, the independent public and
internal accountants for, and other representatives of the Company and the Bank,
at  which   conferences  the  contents  of  the  Conversion   Application,   the
Registration  Statement and the  Prospectus  and related  matters were discussed
and,  while such counsel have not confirmed the accuracy or  completeness  of or
otherwise verified the information contained in the Conversion Application,  the
Registration  Statement or the Prospectus,  and do not assume any responsibility
for such  information,  based upon such  conferences  and a review of  documents
deemed  relevant  for  the  purpose  of  rendering  their  view  (relying  as to
materiality as to factual  matters on certificates of officers and other factual
representations  by the  Company  and the  Bank),  nothing  has  come  to  their
attention that would lead them to believe that the Conversion  Application,  the
Registration Statement,  the Prospectus,  or any amendment or supplement thereto
(other than the financial  statements,  the notes  thereto,  and other  tabular,
financial,  statistical and appraisal data included  therein as to which no view
need be rendered) contained an untrue statement of a material fact or omitted to
state a material  fact  required to be stated  therein or  necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading.

                                       28
<PAGE>


         In giving such opinion, such counsel may rely as to all matters of fact
on  certificates  of  officers or  directors  or trustees of the Company and the
Bank, respectively, and certificates of public officials. Such counsel's opinion
shall be limited to matters  governed by federal banking and securities laws and
by the New York Business  Corporation Law and New York Banking Law. With respect
to matters  involving the application of New York law, such counsel may rely, to
the extent it deems  proper and as  specified  in its  opinion,  solely upon the
opinion of local counsel.  The opinion of Silver,  Freedman & Taff, L.L.P. shall
be governed by the Legal  Opinion  Accord  ("Accord")  of the  American Bar Bank
Section of Business Law (1991). The term "actual knowledge" as used herein shall
have the meaning  set forth in the Accord.  For  purposes  of such  opinion,  no
proceedings  shall be  deemed to be  pending,  no order or stop  order  shall be
deemed to be issued,  and no action shall be deemed to be instituted  unless, in
each case, a director or executive officer of the Company or the Bank shall have
received a copy of such  proceedings,  order, stop order or action. In addition,
such  opinion  may be limited  to present  statutes,  regulations  and  judicial
interpretations and to facts as they presently exist; in rendering such opinion,
such counsel need assume no  obligation  to revise or  supplement  it should the
present laws be changed by legislative or regulatory  action,  judicial decision
or  otherwise;  and such counsel  need  express no view,  opinion or belief with
respect to whether any  proposed  or pending  legislation,  if  enacted,  or any
proposed or pending  regulations or policy  statements  issued by any regulatory
agency,  whether or not  promulgated  pursuant  to any such  legislation,  would
affect the validity of the  Conversion or any aspect  thereof.  Such counsel may
assume that any agreement is the valid and binding  obligation of any parties to
such agreement other than the Company or the Bank.

         The  favorable  opinion,  dated as of the Closing Date and addressed to
the  Agent and for their  benefit,  of the  Bank's  local  counsel,  in form and
substance to the effect that, to the best of such counsel's  knowledge,  (i) the
Company and the Bank have good and marketable title to all properties and assets
which are  material  to the  business  of the  Company and the Bank and to those
properties and assets described in the Registration Statement and Prospectus, as
owned  by  them,  free  and  clear  of  all  liens,  charges,   encumbrances  or
restrictions,  except such as are  described in the  Registration  Statement and
Prospectus,  or are not  material in relation to the business of the Company and
the Bank  considered  as one  enterprise;  (ii) all of the leases and  subleases
material to the business of the Company and the Bank under which the Company and
the Bank  hold  properties,  as  described  in the  Registration  Statement  and
Prospectus,  are in full force and effect;  and (iii) the Bank is duly qualified
as a foreign  corporation  to transact  business and is in good standing in each
jurisdiction  in which its  ownership  of property or leasing of property or the
conduct of its business requires such qualification, unless the failure to be so
qualified in one or more of such jurisdictions would not have a material adverse
effect on the condition,  financial or otherwise, or the business, operations or
income of the Bank.

          (d) At the Closing  Date,  the Agent shall have received the favorable
     opinion,  dated as of the Closing  Date,  of Serchuk & Zelermyer,  LLP, the
     Agent's  counsel,  with respect to such matters as the Agent may reasonably
     require. Such opinion may rely upon the opinions of counsel to the

                                       29
<PAGE>


     Company  and the Bank,  and as to matters  of fact,  upon  certificates  of
     officers and  directors and trustees  respectively,  of the Company and the
     Bank delivered pursuant hereto or as such counsel shall reasonably request.

          (e) At the Closing Date,  the Agent shall receive a certificate of the
     Chief Executive  Officer and the Chief Financial Officer of the Company and
     the Bank in form  and  substance  reasonably  satisfactory  to the  Agent's
     Counsel,  dated as of such Closing Date, to the effect that:  (i) they have
     carefully  reviewed the Prospectus  and, in their opinion,  at the time the
     Prospectus  became authorized for final use, the Prospectus did not contain
     any untrue  statement of a material  fact or omit to state a material  fact
     necessary  in  order  to make  the  statements  therein,  in  light  of the
     circumstances  under which they were made, not  misleading;  (ii) since the
     date the Prospectus  became authorized for final use, no event has occurred
     which  should  have been set forth in an  amendment  or  supplement  to the
     Prospectus  which has not been so set forth,  including  specifically,  but
     without limitation, any material adverse change in the condition, financial
     or otherwise,  or in the earnings,  capital,  properties or business of the
     Company or the Bank,  and the  conditions  set forth in this Section 7 have
     been satisfied; (iii) since the respective dates as of which information is
     given in the Registration  Statement and the Prospectus,  there has been no
     material adverse change in the condition, financial or otherwise, or in the
     earnings,  capital or properties of the Company or the Bank, independently,
     or of the Company and the Bank,  considered as one  enterprise,  whether or
     not arising in the ordinary  course of business;  (iv) the  representations
     and  warranties  in Section 4 are true and correct  with the same force and
     effect as though  expressly  made at and as of the  Closing  Date;  (v) the
     Company  and the Bank  have  complied  in all  material  respects  with all
     agreements  and satisfied  all  conditions on their part to be performed or
     satisfied  at or prior to the Closing  Date and will comply in all material
     respects with all obligations to be satisfied by them after the Conversion;
     (vi)  no  stop  order  suspending  the  effectiveness  of the  Registration
     Statement has been  initiated  or, to the best  knowledge of the Company or
     the Bank,  threatened by the  Commission or any state  authority;  (vii) no
     order  suspending the Offering,  the Conversion,  the acquisition of all of
     the  shares  of  the  Bank  by the  Company  or  the  effectiveness  of the
     Prospectus has been issued and no proceedings  for that purpose are pending
     or, to the best  knowledge  of the Company or the Bank,  threatened  by the
     Superintendent,  the  Commission,  the FDIC,  or any state  authority;  and
     (viii) to the best  knowledge  of the  Company  or the Bank,  no person has
     sought to obtain review of the final action of the Superintendent approving
     the Plan.

          (f) Prior to and at the Closing Date: (i) in the reasonable opinion of
     the  Agent,  there  shall  have  been no  material  adverse  change  in the
     condition,  financial or  otherwise,  or in the earnings or business of the
     Company  or  the  Bank  independently,  or of the  Company  and  the  Bank,
     considered as one enterprise,  from that as of the latest dates as of which
     such  condition  is set forth in the  Prospectus  other  than  transactions
     referred to or  contemplated  therein;  (iii) the Company or the Bank shall
     not  have  received  from  the  Superintendent  or the  FDIC or the OTS any
     direction  (oral or written) to make any  material  change in the method of
     conducting their business with which it has not complied (which  direction,
     if any,  shall have been  disclosed to the Agent) or which  materially  and
     adversely would affect the business,  operations or financial  condition or
     income of the Company

                                       30
<PAGE>


     and the  Bank  taken as a whole;  (iv)  the  Company  and the Bank or their
     subsidiaries  shall  not have  been in  default  (nor  shall an event  have
     occurred which,  with notice or lapse of time or both,  would  constitute a
     default) under any provision of any agreement or instrument relating to any
     outstanding  indebtedness;  (v) no action, suit or proceeding, at law or in
     equity or  before or by any  federal  or state  commission,  board or other
     administrative agency, shall be pending or, to the knowledge of the Company
     or the Bank, threatened against the Company or the Bank or affecting any of
     their properties wherein an unfavorable  decision,  ruling or finding would
     materially  and  adversely  affect  the  business,  operations,   financial
     condition or income of the Company and the Bank taken as a whole;  and (vi)
     the Shares have been  qualified  or  registered  for  offering  and sale or
     exempted   therefrom   under  the  securities  or  blue  sky  laws  of  the
     jurisdictions as the Agent shall have reasonably requested and as agreed to
     by the Company and the Bank.

          (g) Concurrently with the execution of this Agreement, the Agent shall
     receive a letter from Arthur  Andersen as of the date of the Prospectus and
     addressed to the Agent:  (i) confirming  that Arthur  Andersen is a firm of
     independent  public  accountants within the meaning of Rule 101 of the Code
     of  Professional  Ethics of the  American  Institute  of  Certified  Public
     Accountants and applicable  regulations of the Banking Board and stating in
     effect that in its opinion the consolidated financial statements, schedules
     and related  notes of the Bank as of June 30, 1998 and 1997 and for each of
     the two years in the period  ended June 30,  1998,  as are  included in the
     Prospectus and covered by their opinion included therein, comply as to form
     in all material  respects with the applicable  accounting  requirements and
     related  published rules and  regulations of the Banking Board  regulations
     and the 1933 Act;  (ii)  stating  in effect  that,  on the basis of certain
     agreed  upon  procedures  (but not an audit in  accordance  with  generally
     accepted  auditing  standards)  consisting  of  a  reading  of  the  latest
     available unaudited interim  consolidated  financial statements of the Bank
     prepared by the Bank, a reading of the minutes of the meetings of the Board
     of  Trustees  of the Bank and the  minutes of the  meetings of the Board of
     Directors  of the  Company  since  its  inception  and  consultations  with
     officers of the Bank  responsible  for  financial and  accounting  matters,
     nothing came to their  attention which caused them to believe that: (A) the
     unaudited  financial  statements  included  in the  Prospectus  are  not in
     conformity  with the 1933 Act,  applicable  accounting  requirements of the
     Banking Department and generally accepted accounting  principles applied on
     a  basis  substantially  consistent  with  that  of the  audited  financial
     statements  included in the  Prospectus;  or (B) during the period from the
     date of the latest unaudited  consolidated financial statements included in
     the  Prospectus to a specified date not more than three business days prior
     to the  date  of  the  Prospectus,  except  as has  been  described  in the
     Prospectus, there was any increase in borrowings, other than normal deposit
     fluctuations,  by the Bank or more  than $10  million  in the  consolidated
     long-term or short-term debt of the Bank and its subsidiaries; or (C) there
     was any decrease in the  consolidated net assets of the Bank, the allowance
     for loan losses or net worth of the Bank and its subsidiaries or a decrease
     of more  than 2% in total  deposits  (exclusive  of  amounts  withdrawn  by
     subscribers to purchase Shares in the Subscription Offering) at the date of
     such  letter  as  compared  with  amounts  shown  in the  latest  unaudited
     consolidated  statement of  condition  included in the  Prospectus;  or (D)
     during the period of  December  31,  1997 to a specific  date not more than
     five days prior to the date of this Agreement there were any decreases,  as
     compared with

                                       31
<PAGE>


     the  corresponding  period in the preceding year, in total interest income,
     net  interest  income and net  interest  income  after  provision  for loan
     losses,  income before income tax expense or net income of the Bank and its
     subsidiaries  except in all instances for increases or decreases  which the
     Prospectus  disclosed have occurred or may occur and (iii) stating that, in
     addition  to  the  audit  referred  to in  their  opinion  included  in the
     Prospectus and the performance of the procedures referred to in clause (ii)
     above, they have compared with the general  accounting records of the Bank,
     which are  subject to the  internal  controls of the Bank,  the  accounting
     system and other data prepared by the Bank,  directly from such  accounting
     records,  to the extent  specified  in such  letter,  such  amounts  and/or
     percentages  set  forth  in the  Prospectus  as the  Agent  may  reasonably
     request; and they have reported on the results of such comparisons.

          (h) At the Closing  Date,  the Agent shall  receive a letter dated the
     Closing Date,  addressed to the Agent,  confirming the  statements  made by
     Arthur Andersen in the letter delivered by it pursuant to subsection (g) of
     this  Section  7,  the  "specified  date"  referred  to in  clause  (ii) of
     subsection (f) thereof to be a date  specified in such letter,  which shall
     not be more than three business days prior to the Closing Date.

          (i) At the  Closing  Date,  the Agent  shall  receive a letter from RP
     Financial,  LC,  dated the date  thereof and  addressed  to counsel for the
     Agent (i)  confirming  that said firm is independent of the Company and the
     Bank and is  experienced  and  expert in the area of  corporate  appraisals
     within the meaning of Title 12 of the Code of Federal Regulations,  Section
     563b.7(f)(1)(i), (ii) stating in effect that the Appraisal prepared by such
     firm complies in all material respects with the applicable  requirements of
     Title 12 of the Code of Federal Regulations, and (iii) further stating that
     their  opinion of the  aggregate  pro forma market value of the Company and
     the Bank expressed in their Appraisal  dated as of  ___________,  1998, and
     most recently updated, remains in effect.

          (j) The Company and the Bank shall not have  sustained  since the date
     of the latest financial  statements included in the Prospectus any material
     loss or interference with its business from fire, explosion, flood or other
     calamity, whether or not covered by insurance, or from any labor dispute or
     court or governmental action, order or decree,  otherwise than as set forth
     or contemplated in the Registration  Statement and Prospectus and since the
     respective  dates as of  which  information  is  given in the  Registration
     Statement  and  Prospectus,  there  shall not have  been any  change in the
     long-term  debt of the  Company  or the Bank other  than debt  incurred  in
     relation to the  purchase of Shares by the Bank's  Eligible  Plans,  or any
     change, or any development  involving a prospective change, in or affecting
     the general affairs, management,  financial position,  stockholders' equity
     or results of operations of the Company or the Bank,  otherwise than as set
     forth or contemplated  in the  Registration  Statement and Prospectus,  the
     effect of which, in any such case described  above, is in KBW's  reasonable
     judgment  sufficiently  material and adverse as to make it impracticable or
     inadvisable  to proceed with the  Subscription  Offering or the delivery of
     the Shares on the terms and in the manner contemplated in the Prospectus.

                                       32
<PAGE>


          (k) At or prior to the Closing Date,  the Agent shall  receive:  (i) a
     copy  of the  letter  from  the  Superintendent  approving  the  Conversion
     Application and the FDIC's letter non-objection of the same and authorizing
     the use of the  Prospectus  and Proxy  Statement;  (ii) a copy of the order
     from the Commission declaring the Registration Statement effective; (iii) a
     certificate  from the Banking  Department  evidencing  the existence of the
     Bank;  (iv)  certificate  of good  standing  from  the  State  of  Delaware
     evidencing  the good standing of the Company;  (v) a  certificate  from the
     FDIC evidencing the Bank's insurance of accounts; (vi) a certificate of the
     FHLB-New York evidencing the Bank's membership thereof; (vii) a copy of the
     letter from the OTS approving the Company's  Holding  Company  Application;
     (viii) a copy of the  Bank's  Restated  Organization  Certificate  and (ix)
     certificate from the State of New York evidencing the status of the Company
     as a foreign corporation.

          (l)  Subsequent to the date hereof,  there shall not have occurred any
     of the  following:  (i) a suspension or limitation in trading in securities
     generally on the New York Stock Exchange or in the over-the-counter market,
     or quotations  halted  generally on the Nasdaq Stock Market,  or minimum or
     maximum  prices for trading have been fixed,  or maximum  ranges for prices
     for  securities  have been required by either of such exchanges or the NASD
     or by order of the Commission or any other governmental  authority;  (ii) a
     general  moratorium on the operations of commercial banks, New York savings
     institutions or federal savings institutions or a general moratorium on the
     withdrawal of deposits from commercial banks, New York savings institutions
     or federal savings  institutions  declared by federal or state authorities;
     (iii) the  engagement  by the  United  States  in  hostilities  which  have
     resulted in the  declaration,  on or after the date  hereof,  of a national
     emergency or war; or (iv) a material decline in the price of equity or debt
     securities if the effect of such a declaration  or decline,  in the Agent's
     reasonable judgement, makes it impracticable or inadvisable to proceed with
     the  Offering or the  delivery of the shares on the terms and in the manner
     contemplated in the Registration Statement and the Prospectus.

          (m) At the  Closing  Date,  KBW  shall  have  received  the  Officers'
     Certificates  certifying  as to the  accuracy  of the  representations  and
     warranties contained in Section 4 hereof.

          (n) At or prior to the Closing  Date,  counsel to the Agent shall have
     been  furnished  with such  documents  and opinions as they may  reasonably
     require  for the  purpose  of  enabling  them to pass  upon the sale of the
     Shares  as  herein  contemplated  and  related  proceedings  or in order to
     evidence the occurrence or  completeness of any of the  representations  or
     warranties, or the fulfillment of any of the conditions,  herein contained;
     and all proceedings taken by the Company or the Bank in connection with the
     Conversion  and the sale of the  Shares  as  herein  contemplated  shall be
     satisfactory in form and substance to KBW and its counsel.

         Section 8. Indemnification.

          (a) The Company and the Bank jointly and severally  agree to indemnify
     and  hold  harmless  the  Agent,  its  respective  officers  and  Trustees,
     employees and agents, and each person, if

                                       33
<PAGE>


     any,  who  controls  the Agent within the meaning of Section 15 of the 1933
     Act or Section 20(a) of the 1934 Act, against any and all loss,  liability,
     claim,  damage  or  expense  whatsoever   (including  but  not  limited  to
     settlement  expenses),  joint or several, that the Agent or any of them may
     suffer or to which the Agent and any such persons may become  subject under
     all  applicable  federal  or  state  laws  or  otherwise,  and to  promptly
     reimburse  the Agent  and any such  persons  upon  written  demand  for any
     expense  (including  reasonable fees and disbursements of counsel) incurred
     by the Agent or any of them in connection with investigating,  preparing or
     defending  any  actions,   proceedings  or  claims  (whether  commenced  or
     threatened)  to the extent such losses,  claims,  damages,  liabilities  or
     actions: (i) arise out of or are based upon any untrue statement or alleged
     untrue statement of a material fact contained in the Registration Statement
     (or any amendment or supplement  thereto),  preliminary or final Prospectus
     (or any amendment or supplement  thereto),  the Conversion  Application (or
     any amendment or supplement  thereto),  the Holding Company  Application or
     any  instrument  or  document  executed by the Company or the Bank or based
     upon written  information  supplied by the Company or the Bank filed in any
     state or jurisdiction to register or qualify any or all of the Shares or to
     claim an exemption  therefrom,  or provided to any state or jurisdiction to
     exempt  the  Company  as a  broker-dealer  or its  officers,  Trustees  and
     employees as  broker-dealers  or agent,  under the securities  laws thereof
     (collectively, the "Blue Sky Application"), or any document, advertisement,
     oral statement or communication  ("Sales  Information")  prepared,  made or
     executed by or on behalf of the  Company or the Bank with their  consent or
     based upon  written or oral  information  furnished  by or on behalf of the
     Company or the Bank, whether or not filed in any jurisdiction,  in order to
     qualify or register the Shares or to claim an exemption therefrom under the
     securities  laws thereof;  (ii) arise out of or are based upon the omission
     or  alleged  omission  to  state  in  any  of the  foregoing  documents  or
     information,  a material fact required to be stated therein or necessary to
     make the statements therein, in light of the circumstances under which they
     were made,  not  misleading;  or (iii)  arise from any theory of  liability
     whatsoever  relating  to or  arising  from or based  upon the  Registration
     Statement (or any amendment or supplement  thereto),  preliminary  or final
     Prospectus  (or  any  amendment  or  supplement  thereto),  the  Conversion
     Application  (or  any  amendment  or  supplement  thereto),  any  Blue  Sky
     Application  or Sales  Information  or other  documentation  distributed in
     connection with the Conversion;  provided, however, that no indemnification
     is required  under this  paragraph  (a) to the extent such losses,  claims,
     damages,  liabilities  or actions arise out of or are based upon any untrue
     material  statement or alleged  untrue  material  statement in, or material
     omission or alleged material omission from, the Registration  Statement (or
     any amendment or supplement  thereto),  preliminary or final Prospectus (or
     any amendment or supplement thereto), the Conversion Application,  any Blue
     Sky  Application  or  Sales  Information  made  in  reliance  upon  and  in
     conformity with information furnished in writing to the Company or the Bank
     by the Agent or its counsel regarding the Agent provided, that it is agreed
     and  understood  that the only  information  furnished  in  writing  to the
     Company  or the Bank by the Agent  regarding  the Agent is set forth in the
     Prospectus  under the  caption  "The  Offering-Marketing  and  Underwriting
     Arrangements"; and, provided further, that such indemnification shall be to
     the extent permitted by the Commissioner, the Superintendent,  the FDIC and
     the OTS. The  indemnification  provided for in this paragraph (a) shall not
     be  applicable  with  respect to any loss,  liability,  claim,  damage,  or
     expense  whatsoever if it is determined by final judgment of a court having
     jurisdiction over the

                                       34
<PAGE>


     matter that such loss, liability,  claim, damage or expense was primarily a
     result of the Agent's willful misconduct or gross negligence.

          (b) The Agent  agrees to indemnify  and hold  harmless the Company and
     the Bank, their directors and trustees, respectively, and officers and each
     person,  if any, who controls the Company or the Bank within the meaning of
     Section 15 of the 1933 Act or Section 20(a) of the 1934 Act against any and
     all loss, liability, claim, damage or expense whatsoever (including but not
     limited to settlement  expenses),  joint or several,  which they, or any of
     them,  may suffer or to which they, or any of them may become subject under
     all  applicable  federal  and  state  laws or  otherwise,  and to  promptly
     reimburse the Company,  the Bank,  and any such persons upon written demand
     for any expenses  (including  reasonable fees and disbursements of counsel)
     incurred  by  them,  or any of  them,  in  connection  with  investigating,
     preparing  or  defending  any  actions,   proceedings  or  claims  (whether
     commenced  or  threatened)  to the extent  such  losses,  claims,  damages,
     liabilities  or  actions:  (i) arise out of or are  based  upon any  untrue
     statement or alleged  untrue  statement of a material fact contained in the
     Registration  Statement  (or any  amendment  or  supplement  thereto),  the
     Conversion  Application  (or any  amendment  or  supplement  thereto),  the
     preliminary or final  Prospectus (or any amendment or supplement  thereto),
     any Blue Sky  Application  or Sales  Information,  (ii) are based  upon the
     omission or alleged  omission to state in any of the foregoing  documents a
     material  fact  required  to be stated  therein  or  necessary  to make the
     statements therein, in the light of the circumstances under which they were
     made,  not  misleading,  or  (iii)  arise  from  any  theory  of  liability
     whatsoever  relating  to or  arising  from or based  upon the  Registration
     Statement (or any amendment or supplement  thereto),  preliminary  or final
     Prospectus  (or  any  amendment  or  supplement  thereto),  the  Conversion
     Application  (or any  amendment  or  supplement  thereto),  or any Blue Sky
     Application  or Sales  Information  or other  documentation  distributed in
     connection  with  the  Conversion;  provided,  however,  that  the  Agent's
     obligations  under this  Section  8(b) shall  exist only if and only to the
     extent (i) that such untrue  statement or alleged untrue statement was made
     in, or such  material fact or alleged  material fact was omitted from,  the
     Registration  Statement  (or any  amendment  or  supplement  thereto),  the
     preliminary or final  Prospectus (or any amendment or supplement  thereto),
     the Conversion  Application (or any amendment or supplement  thereto),  any
     Blue  Sky  Application  or  Sales  Information  in  reliance  upon  and  in
     conformity with information furnished in writing to the Company or the Bank
     by the Agent or its  counsel  regarding  the  Agent.  Provided,  that it is
     agreed and understood that the only information furnished in writing to the
     Company  or the Bank by the Agent  regarding  the Agent is set forth in the
     Prospectus  under the  caption  "The  Offering-Marketing  and  Underwriting
     Arrangements". The indemnification provided for in this paragraph (b) shall
     not be applicable with respect to any loss,  liability,  claim,  damage, or
     expense  whatsoever if it is determined by final judgment of a court having
     jurisdiction over the matter that such loss,  liability,  claim,  damage or
     expense  was  primarily  a result of the  Company's  or the Bank's  willful
     misconduct or gross negligence.

          (c) Each  indemnified  party shall give prompt  written notice to each
     indemnifying party of any action,  proceeding,  claim (whether commenced or
     threatened),  or suit  instituted  against it in respect of which indemnity
     may be sought hereunder, but failure to so notify an indemnifying party

                                       35
<PAGE>


     shall not  relieve  it from any  liability  which it may have on account of
     this Section 8 or otherwise.  An indemnifying  party may participate at its
     own expense in the defense of such  action.  In  addition,  if it so elects
     within a  reasonable  time after  receipt of such notice,  an  indemnifying
     party,  jointly with any other indemnifying  parties receiving such notice,
     may assume defense of such action with counsel chosen by it and approved by
     the  indemnified  parties that are  defendants in such action,  unless such
     indemnified parties reasonably object to such assumption on the ground that
     there may be legal defenses available to them that are different from or in
     addition to those available to such indemnifying  party. If an indemnifying
     party assumes the defense of such action,  the  indemnifying  parties shall
     not be liable  for any fees and  expenses  of counsel  for the  indemnified
     parties incurred  thereafter in connection with such action,  proceeding or
     claim, other than reasonable costs of investigation.  In no event shall the
     indemnifying  parties be liable for the fees and  expenses of more than one
     separate  firm of  attorneys  (and any special  counsel  that said firm may
     retain)  for each  indemnified  party in  connection  with any one  action,
     proceeding or claim or separate but similar or related actions, proceedings
     or  claims  in the  same  jurisdiction  arising  out of  the  same  general
     allegations or circumstances.

          (d) The agreements contained in this Section 8 and in Section 9 hereof
     and the  representations  and  warranties  of the  Company and the Bank set
     forth in this Agreement shall remain operative and in full force and effect
     regardless of: (i) any investigation made by or on behalf of agent or their
     officers, trustees, directors or controlling persons, agent or employees or
     by or on  behalf  of the  Company  or the Bank or any  officers,  trustees,
     directors or controlling persons,  agent or employees of the Company or the
     Bank; (ii) delivery of and payment  hereunder for the Shares;  or (iii) any
     termination of this Agreement.

         Section 9.  Contribution.  In order to provide  for just and  equitable
contribution  in  circumstances  in which the  indemnification  provided  for in
Section 8 is due in  accordance  with its terms but is for any reason  held by a
court to be unavailable  from the Company,  the Bank or the Agent,  the Company,
the Bank and the Agent shall contribute to the aggregate losses, claims, damages
and liabilities (including any investigation,  legal and other expenses incurred
in connection  with, and any amount paid in settlement  of, any action,  suit or
proceeding of any claims asserted, but after deducting any contribution received
by the Company,  the Bank or the Agent from  persons  other than the other party
thereto, who may also be liable for contribution) in such proportion so that the
Agent is responsible  for that portion  represented  by the percentage  that the
fees paid to the Agent  pursuant to Section 2 of this  Agreement  (not including
expenses)  bears to the gross proceeds  received by the Company from the sale of
the Shares in the  Offering,  and the Company and the Bank shall be  responsible
for the balance.  If, however, the allocation provided above is not permitted by
applicable law or if the  indemnified  party failed to give the notice  required
under Section 8 above,  then each  indemnifying  party shall  contribute to such
amount  paid or  payable  by such  indemnified  party in such  proportion  as is
appropriate  to reflect not only such relative fault of the Company and the Bank
on the one hand and the Agent on the other in connection  with the statements or
omissions  which resulted in such losses,  claims,  damages or  liabilities  (or
actions,  proceedings  or  claims in  respect  thereto),  but also the  relative
benefits received by the Company and the Bank on the one

                                       36
<PAGE>


hand and the Agent on the other from the Offering (before  deducting  expenses).
The relative  fault shall be  determined  by reference  to, among other  things,
whether  the  untrue or  alleged  untrue  statement  of a  material  fact or the
omission or alleged  omission to state a material  fact  relates to  information
supplied  by the  Company  and/or  the Bank on the one hand or the  Agent on the
other  and the  parties'  relative  intent,  good  faith,  knowledge,  access to
information  and  opportunity  to correct or prevent such statement or omission.
The  Company,  the  Bank  and the  Agent  agree  that it  would  not be just and
equitable if contribution pursuant to this Section 9 were determined by pro-rata
allocation or by any other method of allocation which does not take into account
the  equitable  considerations  referred to above in this  Section 9. The amount
paid or  payable  by an  indemnified  party as a result of the  losses,  claims,
damages or liabilities  (or actions,  proceedings or claims in respect  thereof)
referred  to above in this  Section 9 shall be deemed  to  include  any legal or
other expenses  reasonably incurred by such indemnified party in connection with
investigating or defending any such action, proceeding or claim. It is expressly
agreed that the Agent shall not be liable for any loss, liability, claim, damage
or expense or be  required  to  contribute  any  amount  which in the  aggregate
exceeds the amount paid  (excluding  reimbursable  expenses)  to the Agent under
this Agreement. It is understood that the above stated limitation on the Agent's
liability  is  essential  to the Agent and that the Agent would not have entered
into this Agreement if such  limitation had not been agreed to by the parties to
this  Agreement.  No person  found  guilty of any  fraudulent  misrepresentation
(within  the  meaning of Section  11(f) of the 1933 Act)  shall be  entitled  to
contribution  from  any  person  who was not  found  guilty  of such  fraudulent
misrepresentation.  The  obligations  of the  Company  and the Bank  under  this
Section 9 and under  Section 8 shall be in addition to any  liability  which the
Company and the Bank may otherwise have. For purposes of this Section 9, each of
the Agent's,  the Company's or the Bank's officers and trustees and each person,
if any,  who controls the Agent or the Company or the Bank within the meaning of
the 1933 Act and the 1934 Act shall have the same rights to  contribution as the
Agent,  the Company or the Bank.  Any party entitled to  contribution,  promptly
after receipt of notice of commencement of any action, suit, claim or proceeding
against  such  party in respect  of which a claim for  contribution  may be made
against  another  party  under this  Section 9, will notify such party from whom
contribution  may be sought,  but the omission to so notify such party shall not
relieve the party from whom contribution may be sought from any other obligation
it may have hereunder or otherwise than under this Section 9.

         Section 10. Survival of Agreements,  Representations  and  Indemnities.
The  respective  indemnities  of the  Company,  the Bank and the  Agent  and the
representations and warranties and other statements of the Company, the Bank and
the Agent set forth in or made pursuant to this  Agreement  shall remain in full
force  and  effect,  regardless  of any  termination  or  cancellation  of  this
Agreement or any  investigation  made by or on behalf of the Agent, the Company,
the Bank or any controlling  person  referred to in Section 8 hereof,  and shall
survive the  issuance of the Shares,  and any  successor or assign of the Agent,
the Company,  the Bank, and any such controlling person shall be entitled to the
benefit   of   the   respective   agreements,    indemnities,   warranties   and
representations.

                                       37
<PAGE>


         Section 11.  Termination.  The Agent may  terminate  this  Agreement by
giving  the  notice  indicated  below in this  Section 11 at any time after this
Agreement becomes effective as follows:

          (a) In the event the Company fails to sell the required minimum number
     of the Shares by , 1998, and in accordance  with the provisions of the Plan
     or as required by the  Conversion  Regulations,  and  applicable  law, this
     Agreement shall terminate upon refund by the Company to each person who has
     subscribed  for or ordered any of the Shares the full  amount  which it may
     have received  from such person,  together with interest as provided in the
     Prospectus, and no party to this Agreement shall have any obligation to the
     other  hereunder,  except for payment by the Company and/or the Bank as set
     forth in Sections 2(a), 6, 8 and 9 hereof.

          (b) If any of the  conditions  specified  in  Section 7 shall not have
     been  fulfilled  when and as required by this  Agreement  unless  waived in
     writing,  or by the Closing  Date,  this  Agreement  and all of the Agent's
     obligations  hereunder  may be  cancelled  by the  Agent by  notifying  the
     Company and the Bank of such  cancellation in writing or by telegram at any
     time at or prior to the Closing Date,  and any such  cancellation  shall be
     without  liability  of any party to any  other  party  except as  otherwise
     provided in Sections 2(a), 6, 8 and 9 hereof.

          (c) If the Agent  elects to  terminate  this  Agreement as provided in
     this  Section,  the  Company  and the Bank shall be  notified  promptly  by
     telephone or telegram, confirmed by letter.

         The Company and the Bank may terminate  this Agreement in the event the
Agent is in material breach of the  representations  and warranties or covenants
contained  in Section 5 and such breach has not been cured after the Company and
the Bank have provided KBW with notice of such breach.

         This Agreement may also be terminated by mutual written  consent of the
parties hereto.

         Section 12. Notices.  All  communications  hereunder,  except as herein
otherwise specifically  provided,  shall be mailed in writing and if sent to the
Agent shall be mailed, delivered or telegraphed and confirmed to Keefe, Bruyette
& Woods,  Inc.,  211  Bradenton  Avenue,  Dublin,  Ohio  43017-5034,  Attention:
Patricia  A.  McJoynt  (with a copy to Serchuk &  Zelermyer,  L.L.P,  Attention:
Clifford S.  Weber,  Esq.  and,  if sent to the  Company and the Bank,  shall be
mailed,  delivered or  telegraphed  and confirmed to the Company and the Bank at
Cohoes Bancorp, Inc., 75 Remsen Street, Cohoes, New York 12047-2892,  Attention:
Harry L. Robinson,  President (with a copy to Silver,  Freedman & Taff,  L.L.P.,
Attention: Martin L. Meyrowitz, P.C.).

         Section 13. Parties.  The Company and the Bank shall be entitled to act
and rely on any request,  notice, consent, waiver or agreement purportedly given
on behalf of the Agent when the same  shall have been given by the  undersigned.
The Agent  shall be entitled to act and rely on any  request,  notice,  consent,
waiver or agreement purportedly given on behalf of the Company or the Bank, when
the same shall have been given by the  undersigned  or any other  officer of the
Company

                                       38
<PAGE>


or the Bank.  This Agreement  shall inure solely to the benefit of, and shall be
binding upon, the Agent, the Company, the Bank, and their respective  successors
and assigns, and no other person shall have or be construed to have any legal or
equitable  right,  remedy or claim  under or in  respect of or by virtue of this
Agreement or any provision  herein  contained.  It is understood and agreed that
this  Agreement  is the  exclusive  agreement  among  the  parties  hereto,  and
supersedes any prior agreement among the parties and may not be varied except in
writing signed by all the parties.

         Section 14. Closing.  The closing for the sale of the Shares shall take
place on the Closing Date at such location as mutually  agreed upon by the Agent
and the Company  and the Bank.  At the  closing,  the Company and the Bank shall
deliver to the Agent in next day funds the  commissions,  fees and  expenses due
and owing to the Agent as set forth in Sections 2 and 6 hereof and the  opinions
and certificates required hereby and other documents deemed reasonably necessary
by the Agent shall be executed and delivered to effect the sale of the Shares as
contemplated hereby and pursuant to the terms of the Prospectus.

         Section 15. Partial Invalidity.  In the event that any term,  provision
or covenant herein or the application  thereof to any  circumstance or situation
shall be invalid or unenforceable, in whole or in part, the remainder hereof and
the application of said term,  provision or covenant to any other  circumstances
or situation shall not be affected thereby, and each term, provision or covenant
herein shall be valid and enforceable to the full extent permitted by law.

         Section  16.  Construction.   This  Agreement  shall  be  construed  in
accordance with the laws of the State of New York.

         Section 17.  Counterparts.  This  Agreement may be executed in separate
counterparts,  each of which so executed and delivered shall be an original, but
all of which together shall constitute but one and the same instrument.

         If the  foregoing  correctly  sets  forth  the  arrangement  among  the
Company, the Bank and the Agent, please indicate acceptance thereof in the space
provided  below  for  that  purpose,  whereupon  this  letter  and  the  Agent's
acceptance shall constitute a binding agreement.

                                       39
<PAGE>


         Section 18. Entire Agreement.  This Agreement,  including schedules and
exhibits hereto,  which are integral parts hereof and incorporated as though set
forth in full,  constitutes the entire agreement between the parties  pertaining
to the subject matter hereof  superseding  any and all prior or  contemporaneous
oral  or  prior   written   agreements,   proposals,   letters   of  intent  and
understandings,  and cannot be modified, changed, waived or terminated except by
a writing  which  expressly  states  that it is an  amendment,  modification  or
waiver,  refers to this  Agreement and is signed by the party to be charged.  No
course of conduct or dealing  shall be construed  to modify,  amend or otherwise
affect any of the provisions hereof.



                                          Very truly yours,


COHOES BANCORP, INC.                                 COHOES SAVINGS BANK

By Its Authorized                                    By Its Authorized
     Representative:                                      Representative:


___________________________                          ___________________________
Harry L. Robinson                                    Harry L. Robinson
   President                                            President


Accepted as of the date first above written


Keefe, Bruyette & Woods, Inc.

By Its Authorized
  Representative:


____________________________
Patricia A. McJoynt
   Executive Vice President

                                       40


                                                                       Exhibit 5







                   Opinion of Silver, Freedman & Taff, L.L.P.
                        with respect to legality of stock

<PAGE>

                                                                       Exhibit 5


                  [SILVER, FREEDMAN & TAFF, L.L.P. LETTERHEAD]






                                October 28, 1998

The Board of Directors
Cohoes Bancorp, Inc.
75 Remsen Street
Cohoes, NY 12042

         Re:      Registration Statement
                  Under the Securities Act of 1933
                  --------------------------------


Gentlemen:

         This opinion is rendered in connection with the Registration  Statement
to be filed on Form S-1 with the  Securities and Exchange  Commission  under the
Securities  Act of 1933  relating to the  12,788,790  shares of Common  Stock of
Cohoes Bancorp, Inc. (the "Company"), par value $.01 per share, to be issued. As
counsel,  we have reviewed the Certificate of  Incorporation  of the Company and
such other  documents  as we have  deemed  appropriate  for the  purpose of this
opinion. We are rendering this opinion as of the time the Registration Statement
referred to above becomes effective.

         Based on the foregoing, we are of the opinion that the shares of Common
Stock of the Company covered by the aforesaid  Registration Statement will, when
sold, be validly issued, fully paid and non-assessable shares of Common Stock of
the Company.


                                           Very truly yours,




                                           /s/ Silver, Freedman & Taff, L.L.P.
                                           -----------------------------------
                                               SILVER FREEDMAN & TAFF, L.L.P.



                                                                     Exhibit 8.1







                   Opinion of Silver, Freedman & Taff, L.L.P.
                 with respect to Federal income tax consequences
                                of the Conversion

<PAGE>



                  [SILVER, FREEDMAN & TAFF, L.L.P. LETTERHEAD]



                                October 29, 1998


Board of Trustees
Cohoes Savings Bank
75 Remsen Street
Cohoes, New York 12047

         RE:      Federal  Income Tax  Opinion  Relating  To The  Conversion  Of
                  Cohoes  Savings  Bank From A  State-Chartered  Mutual  Savings
                  Institution  To A  State-Chartered  Stock Savings  Institution
                  Under  Section  368(a)(1)(F)  of the Internal  Revenue Code of
                  1986, As Amended
                  --------------------------------------------------------------


Gentlemen:

         In accordance with your request set forth hereinbelow is the opinion of
this firm relating to the federal income tax  consequences  of the conversion of
Cohoes  Savings  Bank  ("Mutual")  from  a New  York  chartered  mutual  savings
institution  to  a  New  York  chartered  stock  savings   institution   ("Stock
Institution") pursuant to the provisions of Section 368(a)(1)(F) of the Internal
Revenue Code of 1986, as amended (the "Code").

         Capitalized  terms used herein which are not expressly  defined  herein
shall have the meaning  ascribed to them in the Plan of Conversion dated May 21,
1998 (the "Plan").

         The  following  assumptions  have  been  made in  connection  with  our
opinions hereinbelow:

         1. The Conversion is  implemented  in accordance  with the terms of the
Plan and all  conditions  precedent  contained in the Plan shall be performed or
waived prior to the consummation of the Conversion.


<PAGE>




Board of Trustees
Cohoes Savings Bank
October 29, 1998
Page 2
- --------------------------------------------------------------------------------



         2. No amount of the savings accounts and deposits of Mutual,  as of the
Eligibility  Record Date or the  Supplemental  Eligibility  Record Date, will be
excluded from participating in the liquidation account of Stock Institution.  To
the best of the knowledge of the management of Mutual there is not now, nor will
there be at the time of the  Conversion,  any plan or intention,  on the part of
the depositors in Mutual to withdraw their  deposits  following the  Conversion.
Deposits  withdrawn  immediately  prior  to or  immediately  subsequent  to  the
Conversion  (other  than  maturing  deposits)  are  considered  in making  these
assumptions.

         3. Holding Company and Stock Institution each have no plan or intention
to redeem or  otherwise  acquire any of the Holding  Company  Common Stock to be
issued in the proposed transaction.

         4. Immediately  following the consummation of the proposed transaction,
Stock  Institution  will possess the same assets and  liabilities as Mutual held
immediately prior to the proposed transaction, plus substantially all of the net
proceeds from the sale of its stock to Holding Company except for assets used to
pay expenses of the Conversion. The liabilities transferred to Stock Institution
were incurred by Mutual in the ordinary course of business.

         5. No cash or property will be given to deposit account holders in lieu
of  Subscription  Rights or an  interest  in the  liquidation  account  of Stock
Institution.

         6. Following the Conversion,  Stock Institution will continue to engage
in its business in  substantially  the same manner as Mutual engaged in business
prior to the  Conversion,  and it has no plan or  intention to sell or otherwise
dispose of any of its assets, except in the ordinary course of business.

         7. There is no plan or intention for Stock Institution to be liquidated
or merged with another corporation following the consummation of the Conversion.




<PAGE>




Board of Trustees
Cohoes Savings Bank
October 29, 1998
Page 3
- --------------------------------------------------------------------------------


         8. The fair market  value of each  savings  account plus an interest in
the  liquidation  account  of  Stock  Institution  will,  in each  instance,  be
approximately  equal to the fair market value of each savings  account of Mutual
plus the  interest  in the  residual  equity of Mutual  surrendered  in exchange
therefor.

         9.  Holding  Company  has no plan  or  intention  to sell or  otherwise
dispose  of the  stock  of  Stock  Institution  received  by it in the  proposed
transaction.

         10.  Both  Stock  Institution  and  Holding  Company  have  no  plan or
intention,  either  currently or at the time of Conversion,  to issue additional
shares of common stock following the proposed transaction, other than (a) shares
that may be issued to employees,  directors and/or trustees  pursuant to certain
stock option and stock incentive plans or that may be issued to employee benefit
plans and (b) up to 3% of Holding  Company  Common  Stock to the Cohoes  Savings
Foundation,  a charitable  organization  created under Section  501(c)(3) of the
Code (the "Foundation").

         11. Assets used to pay expenses of the Conversion and all distributions
(except for regular,  normal interest  payments and other payments in the normal
course of business made by Mutual immediately preceding the transaction) will in
the aggregate  constitute less than 1% of the net assets of Mutual, and any such
expenses and distributions will be paid from the proceeds of the sale of Holding
Company Common Stock.

         12. All  distributions  to deposit account holders in their capacity as
deposit account holders  (except for regular,  normal interest  payments made by
Mutual),  will,  in the  aggregate,  constitute  less than 1% of the fair market
value of the net assets of Mutual.

         13. At the time of the proposed  transaction,  the fair market value of
the assets of Mutual on a going concern basis (including intangibles) will equal
or exceed the amount of its liabilities  plus the amount of liabilities to which
such assets are subject. Mutual will have a positive regulatory net worth at the
time of the Conversion.

         14.  Mutual is not under the  jurisdiction  of a court in a Title 11 or
similar case


<PAGE>




Board of Trustees
Cohoes Savings Bank
October 29, 1998
Page 4
- --------------------------------------------------------------------------------


within the meaning of Section 368(a)(3)(A) of the Code. The proposed transaction
does not involve a receivership,  foreclosure,  or similar  proceeding  before a
federal or state agency  involving a financial  institution to which Section 585
of the Code applies.

         15. Mutual's Eligible Account Holders and Supplemental Eligible Account
Holders will pay expenses of the Conversion solely attributable to them, if any.

         16. The  liabilities  of Mutual assumed by Stock  Institution  plus the
liabilities,  if any, to which the transferred  assets are subject were incurred
by Mutual in the ordinary  course of its business  and are  associated  with the
assets being transferred.

         17. There will be no purchase  price  advantage  for  Mutual's  deposit
account holders who purchase Holding Company Common Stock.

         18. None of the  compensation  to be  received  by any deposit  account
holder-  employees of Mutual or Holding  Company will be separate  consideration
for,  or  allocable  to, any of their  deposits  in Mutual.  No  interest in the
liquidation account of Stock Institution will be received by any deposit account
holder-employee  as separate  consideration  for, or will otherwise be allocable
to, any employment agreement,  and the compensation paid to each deposit account
holder-employee,  during the twelve-month  period preceding or subsequent to the
Conversion, will be for services actually rendered and will be commensurate with
amounts  paid to the  third  parties  bargaining  at  arm's-length  for  similar
services.  No  shares  of  Holding  Company  Common  Stock  will be issued to or
purchased by any deposit account holder-employee of Mutual or Holding Company at
a discount or as compensation in the proposed transaction.

         19.  No  creditors  of  Mutual  or the  depositors  in  their  role  as
creditors,  have  taken any steps to  enforce  their  claims  against  Mutual by
instituting  bankruptcy  or  other  legal  proceedings,  in  either  a court  or
appropriate regulatory agency, that would eliminate the proprietary interests of
depositors prior to the Conversion of Mutual as the equity holders of Mutual.

         20. The  proposed  transaction  does not  involve  the payment to Stock
Institution


<PAGE>



Board of Trustees
Cohoes Savings Bank
October 29, 1998
Page 5
- --------------------------------------------------------------------------------


or Mutual of financial  assistance  from federal  agencies within the meaning of
Notice 89-102, 1989-40 C.B. 1.

         21. On a per share basis,  the purchase price of Holding Company Common
Stock  will be equal to the fair  market  value of such stock at the time of the
completion of the proposed transaction.

         22.  Mutual has  received or will  receive an opinion from RP Financial
LC. ("Appraiser's Opinion"),  which concludes that the Subscription Rights to be
received by Eligible Account Holders,  Supplemental Eligible Account Holders and
other  eligible  subscribers  do not have any  ascertainable  fair market value,
since they are acquired by the recipients without cost, are non-transferable and
of short  duration,  and afford the recipients a right only to purchase  Holding
Company Common Stock at a price equal to its estimated fair market value,  which
will be the same price as the Public Offering Price for  unsubscribed  shares of
Holding Company Common Stock.

         23.  Mutual  will not  have  any net  operating  losses,  capital  loss
carryovers or built-in losses at the time of the Conversion.

         As part of the  Conversion,  Holding  Company  intends to donate to the
Foundation up to 3% shares of its common stock.

         The Plan states that the Foundation is intended to complement  Mutual's
existing  community  reinvestment  activities and to support the  communities in
which Mutual operates.

         The  Foundation  will  be  dedicated  to the  promotion  of  charitable
purposes within the  communities in which Mutual  operates,  including,  but not
limited to grants or donations  to support  not-for-profit  medical  facilities,
cultural  activities,  community  groups  and other  types of  organizations  or
projects.  The Foundation will annually distribute total grants and donations to
assist  charitable  organizations  or to fund  projects  of not less  than  five
percent (5%) of its net investment assets.



<PAGE>




Board of Trustees
Cohoes Savings Bank
October 29, 1998
Page 6
- --------------------------------------------------------------------------------




                                     OPINION

         Based solely on the assumptions set forth  hereinabove and our analysis
and  examination of applicable  federal income tax laws,  rulings,  regulations,
judicial  precedents and the Appraiser's  Opinion, we are of the opinion that if
the transaction is undertaken in accordance with the above assumptions:

         (1) The Conversion will constitute a reorganization  within the meaning
of Section  368(a)(1)(F) of the Code.  Neither Mutual nor Stock Institution will
recognize any gain or loss as a result of the  transaction  (Rev.  Rul.  80-105,
1980-1  C.B.  78).  Mutual  and  Stock  Institution  will  each be a party  to a
reorganization within the meaning of Section 368(b) of the Code.

         (2) Stock  Institution  will recognize no gain or loss upon the receipt
of money and other  property,  if any, in the  Conversion,  in exchange  for its
shares. (Section 1032(a) of the Code.)

         (3) No gain or loss will be  recognized  by  Holding  Company  upon the
receipt of money for  Holding  Company  Common  Stock.  (Section  1032(a) of the
Code.)

         (4) The basis of Mutual's assets in the hands of Stock Institution will
be the same as the basis of those  assets  in the  hands of  Mutual  immediately
prior to the transaction. (Section 362(b) of the Code.)

         (5) Mutual, Stock Institution and Holding Company are each corporations
within the meaning of Section 7701(a)(3) of the Code.

         (6)  Mutual  and Stock  Institution  are not  investment  companies  as
defined in Sections 368(a)(2)(F)(iii) and (iv) of the Code.

         (7) Stock  Institution's  holding  period of the assets of Mutual  will
include the period  during  which such  assets were held by Mutual  prior to the
Conversion. (Section 1223(2) of the Code).


<PAGE>




Board of Trustees
Cohoes Savings Bank
October 29, 1998
Page 7
- --------------------------------------------------------------------------------




         (8) The tax year of Mutual  will not end on the  effective  date of the
Conversion.  The part of the tax year of Mutual  before the  Conversion  will be
includible in the tax year of Stock Institution after the Conversion. Therefore,
Mutual will not have to file a federal  income tax return for the portion of the
tax year prior to the Conversion. (Rev. Rul. 57-276, 1957-1 C.B. 126).

         (9)  Depositors  will  realize  gain,  if any,  upon  the  constructive
issuance  to  them  of  withdrawable  deposit  accounts  of  Stock  Institution,
Subscription  Rights  and/or  interests  in the  liquidation  account  of  Stock
Institution.  Any gain resulting  therefrom  will be recognized,  but only in an
amount not in excess of the fair market value of the liquidation accounts and/or
Subscription  Rights received.  The liquidation  accounts will have nominal,  if
any, fair market value.  Based solely on the accuracy of the conclusion  reached
in the  Appraiser's  Opinion,  and  our  reliance  on  such  opinion,  that  the
Subscription  Rights have no value at the time of distribution  or exercise,  no
gain or loss will be required to be  recognized  by  depositors  upon receipt or
distribution of Subscription Rights.  (Section 1001 of the Code); See Paulsen v.
Commissioner, 469 U.S. 131,139 (1985). Likewise, based solely on the accuracy of
the aforesaid  conclusion reached in the Appraiser's  Opinion,  and our reliance
thereon,  we  give  the  following  opinions:  (a) no  taxable  income  will  be
recognized  by  the  trustees,   officers  and  employees  of  Mutual  upon  the
distribution to them of Subscription Rights or upon the exercise or lapse of the
Subscription  Rights to acquire  Holding  Company  Common  Stock at fair  market
value;  (b) no taxable  income will be realized by the depositors of Mutual as a
result of the exercise or lapse of the  Subscription  Rights to purchase Holding
Company Common Stock at fair market value (Rev. Rul.  56-572,  1956-2 C.B. 182);
and (c) no taxable  income  will be  realized by Mutual,  Stock  Institution  or
Holding  Company on the  issuance  or  distribution  of  Subscription  Rights to
depositors of Mutual to purchase  shares of Holding Company Common Stock at fair
market value. (Section 311 of the Code.)

         Notwithstanding the Appraiser's Opinion, if the Subscription Rights are
subsequently  found to have a fair market  value,  income may be  recognized  by
various recipients of the Subscription Rights (in certain cases,  whether or not
the rights are exercised) and Holding  Company and/or Stock  Institution  may be
taxable on the  distribution  of the  Subscription  Rights.  (Section 311 of the
Code).  In this  regard,  the  Subscription  Rights  may be taxed  partially  or
entirely at ordinary income tax rates.


<PAGE>




Board of Trustees
Cohoes Savings Bank
October 29, 1998
Page 8
- --------------------------------------------------------------------------------


         (10) The  creation of the  liquidation  account on the records of Stock
Institution  will have no  effect on  Mutual's  or Stock  Institution's  taxable
income, deductions, or tax bad debt reserve.

         (11) A depositor's  basis in the savings deposits of Stock  Institution
will be the same as the basis of his savings  deposits in Mutual.  (Section 1012
of the Code). Based upon the Appraiser's  Opinion, the basis of the Subscription
Rights will be zero.  The basis of the  interest in the  liquidation  account of
Stock Institution received by Eligible Account Holders and Supplemental Eligible
Account  Holders  will be  equal to the cost of such  property,  i.e.,  the fair
market value of the proprietary interest in Mutual, which in this transaction we
assume to be zero.

         (12) The basis of Holding Company Common Stock to its shareholders will
be the purchase price thereof. (Section 1012 of the Code).

         (13) Regardless of any book entries that are made for the establishment
of a liquidation  account,  the reorganization will not diminish the accumulated
earnings and profits of Mutual  available  for the  subsequent  distribution  of
dividends,  within the meaning of Section 316 of the Code. (Section  1.312-11(b)
and (c) of the  Regulations).  Stock  Institution  will succeed to and take into
account the earnings  and profits or deficit in earnings and profits,  of Mutual
as of the date of Conversion.

         The above  opinions are effective to the extent that Mutual is solvent.
No opinion is expressed  about the tax treatment of the transaction if Mutual is
insolvent. Whether or not Mutual is solvent will be determined at the end of the
taxable year in which the transaction is consummated.



<PAGE>




Board of Trustees
Cohoes Savings Bank
October 29, 1998
Page 9
- --------------------------------------------------------------------------------



         No opinion is  expressed  as to the tax  treatment  of the  transaction
under the  provisions  of any of the other  sections  of the Code and Income Tax
Regulations which may also be applicable thereto, or to the tax treatment of any
conditions  existing at the time of, or effects  resulting from, the transaction
which are not  specifically  covered by the opinions set forth above. No opinion
is expressed  as to the tax  treatment  of the  establishment  or funding of the
Foundation.



                                         Respectfully submitted,

                                         SILVER, FREEDMAN & TAFF, L.L.P.



                                         /s/ Gary A. Lax, P.C.
                                         ---------------------------------



                                                                     Exhibit 8.2







                  Opinion of Wertime, Ries and Van Ullen, P.C.
                       with respect to New York income tax
                         consequences of the Conversion

<PAGE>


                  [Wertime, Ries & Van Ullen, P.C. Letterhead]




                                                 October 29, 1998



Board of Trustees
Cohoes Savings Bank
75 Remsen Street
Cohoes, New York 12047


Board Members:


         You have  requested our opinion as to the New York State  franchise and
New York  State  personal  income  tax  consequences  relating  to the  proposed
conversion of Cohoes Savings Bank from a state chartered  mutual savings bank to
a state  chartered  stock  savings bank (Stock Bank) and the formation of Cohoes
Bancorp Inc., which will acquire all of the outstanding stock of Stock Bank.

         You have  submitted  to us a copy of the  federal  income  tax  opinion
("Federal  Opinion")  dated October 29, 1998 relating to the federal  income tax
consequences  of the  proposed  transaction  prepared by your  counsel,  Silver,
Freedman & Taff, L.L.P.

         Our opinion  regarding the New York State  franchise and New York State
personal  income tax  consequences  of the proposed  transaction is based on the
same facts,  assumptions and conditions  contained in the Federal Opinion. It is
also based on existing New York Tax Law which is subject to change.  We have not
reviewed the legal documents necessary to effectuate the steps to be undertaken,
and we assume  that all  steps  will be  properly  effectuated  under  state and
federal law and will be consistent with the legal documentation.

         In our  opinion,  the New  York  State  franchise  and New  York  State
personal income tax consequences of the proposed transaction are consistent with
the federal income tax consequences of the proposed  transaction opined upon the
Federal Opinion.

         For the purposes of the franchise tax the State of New York has adopted
federal taxable income (Internal Revenue Code Sec. 63), as currently amended, as
the starting  point for  computing  New York entire net income (NYS Tax Law Sec.
1453).  Franchise tax terms are defined in relation to the Internal Revenue Code
of 1986, as amended. Taxpayers are required to use federal taxable income as the
starting point for the computation of entire net income.

         Several specific modifications to federal taxable income are enumerated
in the New York Tax Law and the Banking  Corporation  Regulations in determining
income taxable for New York State franchise tax purposes. There are, however, no
specific  modifications  which apply to the proposed  transaction  (see New York
State Tax Law Article 32, Section 1453 (b) through (o) and  Regulation  Sections
18-2.3, 18-2.4 and 18-2.5 of the Franchise Tax on Banking Corporations).



<PAGE>


Board of Trustees
October 29, 1998
Page 2


         The State of New York has adopted  federal  adjusted  gross income (IRC
Sec.  62), as currently  amended,  as the starting  point for computing New York
taxable income (NYS Tax Law Sec. 612) for personal  income tax purposes.  Income
tax terms are defined in  relation  to the  Internal  Revenue  Code of 1986,  as
amended.

         New York  modifications to federal taxable income are enumerated in the
Statutes in determining  income  taxable for New York State personal  income tax
purposes.  There are,  however,  no  specific  modifications  applicable  to the
proposed  transactions  (see New York State Tax Law Article 22, Sections 612 (b)
through  (t) and  Regulation  Sections  1 12.2  through 1 12.13 of the  Personal
Income Tax).

         Our opinion  expressed  above is rendered  only with respect to the New
York  franchise  and New York  State  personal  income tax  consequences  of the
matters specifically discussed herein. We express no opinion with respect to any
other New York  franchise,  income or transfer tax matter or any other  federal,
state,  local or foreign tax matter  relating to the proposed  transaction.  Our
opinion is based on the facts and conditions as stated herein,  whether directly
or by reference to the Federal Opinion. It is expressly understood and agreed to
by Cohoes Savings Bank that Wertime, Ries & Van Ullen, P.C. is relying solely on
the Federal Opinion in all respects, relating to the federal tax consequences of
the  matters  described  herein.  Wertime,  Ries  &  Van  Ullen,  P.C.  has  not
independently  verified  the  accuracy of any fact,  representation,  opinion of
other  matter  contained  in the  Federal  Tax  Opinion  and  should  any  fact,
representation,  opinion or other matter  addressed  therein not be correct,  it
could cause the opinion  contained herein regarding New York State franchise and
income taxes,  to also be incorrect.  If any of the facts and conditions are not
entirely complete or accurate, it is imperative that we be informed immediately,
as the  inaccuracy  or  incompleteness  could  have  a  material  effect  on our
conclusions.  In  rendering  our  opinion,  we are  relying  upon  the  relevant
provisions  of the  Internal  Revenue  Code of 1986,  as  amended,  and New York
Statutes,  as amended,  the  regulations  and rules  thereunder and judicial and
administrative   interpretations   thereof,  which  are  subject  to  change  or
modification by subsequent legislative, regulatory,  administrative, or judicial
decisions.  Any such  changes  could also have an effect on the  validity of our
opinion.  We undertake no  responsibility  to update or  supplement  our opinion
after its  issuance.  This opinion is not binding upon any tax  authority or any
court and no assurance can be given that a position  contrary to that  expressed
herein will not be asserted by a tax  authority  and  ultimately  sustained by a
court.


                                           Very truly yours,



                                           WERTIME, RIES & VAN ULLEN, P.C.


                                           /s/ Charles B. Ries
                                           -------------------------------




                                                                    Exhibit 10.6







                 Form of Cohoes Savings Bank 401(k) Savings Plan

<PAGE>


================================================================================









                               Cohoes Savings Bank
                         401(k) Retirement Savings Plan
                             In RSI Retirement Trust

                (As Amended And Restated Effective April 1, 1993
                 And As Further Amended Through January 1, 1994)








================================================================================


<PAGE>


                                TABLE OF CONTENTS


Table Of Contents ...........................................................  i

Introduction      ...........................................................  1

Article I -- Definitions.....................................................  2

Article II -- Eligibility and Participation.................................. 12
   2.1      Eligibility...................................................... 12
   2.2      Ineligible Employees............................................. 12
   2.3      Participation.................................................... 12
   2.4      Termination of Participation..................................... 13
   2.5      Eligibility upon Reemployment.................................... 13

Article III -- Contributions and Limitations on Contributions................ 15
   3.1      Basic Contributions.............................................. 15
   3.2      Limitation on Basic Contributions................................ 15
   3.3      Changes in Basic Contributions................................... 17
   3.4      Matching Contributions........................................... 17
   3.5      Special Contributions............................................ 18
   3.6      Discretionary Employer Contributions............................. 18
   3.7      Post-Tax Contributions........................................... 19
   3.8      Changes in Post-Tax Contributions................................ 19
   3.9      Limitation on Matching Contributions and Post-Tax Contributions.. 20
   3.10     Aggregate Limit; Multiple Use of Alternative Limitation.......... 21
   3.11     Interest on Excess Contributions................................. 22
   3.12     Payment of Contributions to the Trust............................ 23
   3.13     Rollover Contributions........................................... 24
   3.14     Section 415 Limits on Contributions.............................. 24

Article IV -- Vesting and Forfeitures........................................ 28
   4.1      Vesting.......................................................... 28
   4.2      Forfeitures...................................................... 29
   4.3      Vesting upon Reemployment........................................ 30

Article V -- Trust Fund and Investment Accounts.............................. 31
   5.1      Trust Fund....................................................... 31
   5.2      Interim Investments.............................................. 31
   5.3      Account Values................................................... 31

Article VI -- Investment Directions, Changes of Investment Directions and
                  Transfers Between Investment Accounts...................... 33
   6.1      Investment Directions............................................ 33
   6.2      Change of Investment Directions.................................. 33
   6.3      Transfers Between Investment Accounts............................ 33
   6.4      Employees Other than Participants................................ 33


                                       i
<PAGE>


Article VII -- Payment of Benefits........................................... 35
   7.1      General.......................................................... 35
   7.2      Spousal Consent Requirements - Change From Life Annuity,
              Optional Forms of Benefit Payments, Beneficiaries.............. 36
   7.3      Non-Hardship Withdrawals......................................... 37
   7.4      Hardship Distributions........................................... 37
   7.5      Distribution of Benefits Following Retirement, Disability Or
              Termination of Service......................................... 40
   7.6      Payments upon Retirement or Disability........................... 41
   7.7      Payments upon Termination of Service for Reasons Other Than
              Retirement or Disability....................................... 44
   7.8      Payments Upon Death.............................................. 46
   7.9      Direct Rollover of Eligible Rollover Distributions............... 49
   7.10     Latest Commencement of Benefits.................................. 50

Article VIII --Loans to Participants......................................... 51
   8.1      Definitions and Conditions....................................... 51
   8.2      Loan Amount...................................................... 51
   8.3      Term of Loan..................................................... 51
   8.4      Operational Provisions........................................... 52
   8.5      Repayments....................................................... 53
   8.6      Default.......................................................... 54
   8.7      Coordination of Outstanding Account and Payment of Benefits...... 54

Article IX -- Administration................................................. 56
   9.1      General Administration of the Plan............................... 56
   9.2      Designation of Named Fiduciaries................................. 56
   9.3      Responsibilities of Fiduciaries.................................. 56
   9.4      Plan Administrator............................................... 57
   9.5      Committee........................................................ 57
   9.6      Powers and Duties of the Committee............................... 58
   9.7      Certification of Information..................................... 59
   9.8      Authorization of Benefit Payments................................ 59
   9.9      Payment of Benefits to Legal Custodian........................... 59
   9.10     Service in More Than One Fiduciary Capacity...................... 60
   9.11     Payment of Expenses.............................................. 60


                                       ii

<PAGE>


Article X -- Benefit Claims Procedure........................................ 61
   10.1     Definition....................................................... 61
   10.2     Claims........................................................... 61
   10.3     Disposition of Claim............................................. 61
   10.4     Denial of Claim.................................................. 61
   10.5     Inaction by Plan Administrator................................... 62
   10.6     Right to Full and Fair Review.................................... 62
   10.7     Time of Review................................................... 62
   10.8     Final Decision................................................... 62

Article XI -Amendment, Termination, and Withdrawal........................... 63
   11.1     Amendment and Termination........................................ 63
   11.2     Withdrawal from the Trust Fund................................... 63

Article XII -Top-Heavy Plan Provisions....................................... 64
   12.1     Introduction..................................................... 64
   12.2     Definitions...................................................... 64
   12.3     Minimum Contributions............................................ 68
   12.4     Impact on Section 415 Maximum Benefits........................... 69
   12.5     Vesting.......................................................... 70

Article XIII -- Miscellaneous Provisions..................................... 71
   13.1     No Right to Continued Employment................................. 71
   13.2     Merger, Consolidation, or Transfer............................... 71
   13.3     Nonalienation of Benefits........................................ 71
   13.4     Missing Payee.................................................... 71
   13.5     Affiliated Employers............................................. 72
   13.6     Successor Employer............................................... 72
   13.7     Return of Employer Contributions................................. 72
   13.8     Adoption of Plan by Affiliated Employer.......................... 72
   13.9     Construction of Language......................................... 73
   13.10    Headings......................................................... 73
   13.11    Governing Law.................................................... 73


                                      iii

<PAGE>


                                  INTRODUCTION

Effective as of January 1, 1986,  Cohoes Savings Bank  ("Employer")  adopted the
Cohoes Savings Bank Retirement Savings Plan ("Prior Plan").

Effective as of April 1, 1993,  the  Employer  adopted  resolutions  wherein RSI
Retirement  Trust was  named  successor  trustee  and the RSI  Retirement  Trust
Agreement and Declaration of Trust ("Agreement") was adopted.

Effective  as of April 1, 1993,  the Prior Plan was amended and  restated in its
entirety.  It  incorporates  the applicable  provisions of the Tax Reform Act of
1986 and  subsequent  legislation  and  regulations  through the Omnibus  Budget
Reconciliation  Act of 1993. The amended and restated plan shall be known as the
Cohoes  Savings  Bank 401(k)  Retirement  Savings Plan in RSI  Retirement  Trust
("Plan"),  shall contain the terms and conditions set forth herein, and shall in
all  respects  be  subject  to  the  provisions  of  the  Agreement   which  are
incorporated herein and made a part hereof.

The Plan as amended  and  restated  hereunder  incorporates  a cash or  deferred
arrangement  under  Section  401(k) of the  Internal  Revenue  Code of 1986,  as
amended ("Code").

The Plan shall  constitute a  profit-sharing  plan within the meaning of Section
401(a) of the Code,  without  regard to  current or  accumulated  profits of the
Employer, as provided in Section 401(a)(27) of the Code.

Subject to any amendments that may subsequently be adopted by the Employer prior
to his Termination of Service, the provisions set forth in this Plan shall apply
to an Employee  who is in the  employment  of the  Employer on or after April 1,
1993. Except to the extent specifically required to the contrary under the terms
of this Plan, for  terminations of employment prior to April 1, 1993, the rights
and benefits of a former  participant shall be determined in accordance with the
provisions  of  the  Prior  Plan  as  in  effect  on  the  date  of  the  former
participant's termination of employment.

The Employer has herein  restated the Plan with the intention  that (a) the Plan
shall at all times be  qualified  under  Section  401(a)  of the  Code,  (b) the
Agreement shall be tax-exempt under Section 501(a) of the Code, and (c) Employer
contributions  under the Plan shall be tax  deductible  under Section 404 of the
Code.  The  provisions  of the Plan and the  Agreement  shall  be  construed  to
effectuate such intentions.



<PAGE>

                                                           Article I Definitions
- --------------------------------------------------------------------------------

                                  ARTICLE I --
                                  DEFINITIONS

The following words and phrases shall have the meanings  hereinafter ascribed to
them. Those words and phrases which have limited  application are defined in the
respective Articles in which such terms appear.


1.1      Accounts  means  the  Basic  Contribution  Account  (including  Special
         Contributions,  if any), Matching Contribution  Account,  Discretionary
         Employer  Contribution  Account,  Post-Tax  Contribution  Account,  and
         Rollover Contribution


1.2      Actual  Contribution   Percentage  means  the  ratio  (expressed  as  a
         percentage)  of  the  sum  of  Matching   Contributions   and  Post-Tax
         Contributions  under the Plan  which are made on behalf of an  Eligible
         Employee for the Plan Year to such Eligible Employee's compensation (as
         defined  under  Section  414(s)  of the  Code)  for the Plan  Year.  An
         Eligible Employee's  compensation  hereunder shall include compensation
         receivable  from the  Employer for that portion of the Plan Year during
         which  the  Employee  is  an  Eligible  Employee,  up to a  maximum  of
         $200,000, adjusted as prescribed by the Secretary of the Treasury under
         Section 401(a)(17) of the Code.  Commencing January 1, 1994, the amount
         of  Compensation  taken into  account  for a Plan Year shall not exceed
         $150,000,  adjusted  in  multiples  of  $10,000  for  increases  in the
         cost-of-living  as prescribed  by the  Secretary of the Treasury  under
         Section  401(a)(17)(B)  of the Code. In determining  compensation,  the
         rules of Section 414(q)(6) of the Code shall apply except that the term
         "family" shall include only the Spouse and those lineal  descendants of
         the Employee  who have not attained age nineteen  (19) before the close
         of the Plan Year.


1.3      Actual Deferral  Percentage means the ratio (expressed as a percentage)
         of the sum of Basic  Contributions,  and  those  Qualified  Nonelective
         Contributions  taken  into  account  under the Plan for the  purpose of
         determining the Actual Deferral Percentage, which are made on behalf of
         an  Eligible  Employee  for the Plan Year to such  Eligible  Employee's
         compensation (as defined under Section 414(s) of the Code) for the Plan
         Year.  An Eligible  Employee's  compensation  hereunder  shall  include
         compensation  receivable from the Employer for that portion of the Plan
         Year during which the Employee is an Eligible Employee, up to a maximum
         of $200,000,  adjusted as  prescribed  by the Secretary of the Treasury
         under Section  401(a)(17) of the Code.  Commencing January 1, 1994, the
         amount of  Compensation  taken into  account  for a Plan Year shall not
         exceed $150,000,  adjusted in multiples of $10,000 for increases in the
         cost-of-living  as prescribed  by the  Secretary of the Treasury  under
         Section  401(a)(17)(B)  of the Code. In determining  compensation,  the
         rules of Section 414(q)(6) of the Code shall apply except that the term
         "family" shall include only the Spouse and those lineal  descendants of
         the Employee  who have not attained age nineteen  (19) before the close
         of the Plan Year.


1.4      Affiliated  Employer means a member of an affiliated  service group (as
         defined  under  Section  414(m) of the  Code),  a  controlled  group of
         corporations  (as defined under Section 414(b) of the Code), a group of
         trades or  businesses  under common  control (as defined  under Section
         414(c) of the  Code) of which the  Employer  is a member,  any  leasing
         organization  (as defined under Section  414(n) of the Code)  providing
         the services of Leased  Employees to the  Employer,  or any other group
         provided for under any and all Income Tax  Regulations  promulgated  by
         the Secretary of the Treasury under Section 414(o) of the Code.

                                       2
<PAGE>

                                                        Article I -- Definitions
- --------------------------------------------------------------------------------

1.5      Affiliated  Service means employment with an employer during the period
         that such employer is an Affiliated Employer.

1.6      Agreement  means the RSI Retirement  Trust Agreement and Declaration of
         Trust as amended and restated  August 1, 1990,  as amended from time to
         time. The Agreement shall be incorporated  herein and constitute a part
         of the Plan.

1.7      Average Actual Contribution  Percentage means the average of the Actual
         Contribution  Percentages  of  (a)  the  group  comprised  of  Eligible
         Employees  who  are  Highly  Compensated  Employees  or (b)  the  group
         comprised  of  Eligible   Employees  who  are  Non-Highly   Compensated
         Employees, whichever is applicable.

1.8      Average  Actual  Deferral  Percentage  means the  average of the Actual
         Deferral  Percentages of (a) the group comprised of Eligible  Employees
         who are Highly  Compensated  Employees  or (b) the group  comprised  of
         Eligible Employees who are Non-Highly Compensated Employees,  whichever
         is applicable.

1.9      Basic  Contribution  Account  means the  separate,  individual  account
         established on behalf of a Participant to which Basic Contributions and
         Special Contributions, if any, and "Deferred Salary Elective Deferrals"
         from the Prior Plan, if any, made on his behalf are credited,  together
         with all  earnings  and  appreciation  thereon,  and against  which are
         charged any withdrawals,  loans and other  distributions made from such
         account and any losses,  depreciation or expenses  allocable to amounts
         credited to such account.

1.10     Basic  Contributions  means the  contributions  of the Employer made in
         accordance with the Compensation  Reduction  Agreements of Participants
         pursuant to Section 3.1.

1.11     Beneficiary means any person who is receiving or is eligible to receive
         a benefit  under  Section 7.8 of the Plan upon the death of an Employee
         or former Employee.

1.12     Board means the board of trustees, directors or other governing body of
         the Employer.

1.13     Code means the Internal  Revenue Code of 1986,  as amended from time to
         time.

1.14     Committee  means the person or persons  appointed  by the  Employer  in
         accordance with Section 9.2(b).

1.15     Compensation means an Employee's wages,  salary, fees and other amounts
         defined as compensation in Section 415(c)(3) of the Code and Income Tax
         Regulations  Sections  1.415-2(d)(2)  and (3),  received  for  personal
         services actually rendered in the course of employment with the

                                       3
<PAGE>

                                                        Article I -- Definitions
- --------------------------------------------------------------------------------

         Employer for the calendar  year,  prior to any reduction  pursuant to a
         Compensation Reduction Agreement.  Compensation shall include overtime,
         bonuses, (except bonuses earned under the "Officer's Bonus Plan"), wage
         continuation   payments  to  an  Employee  absent  due  to  illness  or
         disability  of a short-term  nature,  amounts paid or reimbursed by the
         Employer for Employee  moving expenses (to the extent not deductible by
         the Employee),  and the value of any nonqualified  stock option granted
         to an  Employee  by the  Employer  (to the extent  includable  in gross
         income for the year granted).


         Compensation does not include  commissions,  contributions  made by the
         Employer to any other pension, deferred compensation,  welfare or other
         employee  benefit  plan,  amounts  realized  from  the  exercise  of  a
         nonqualified  stock option or the sale of a qualified stock option, and
         other amounts which receive special tax benefits.


         Compensation  shall not exceed $200,000,  adjusted as prescribed by the
         Secretary  of the  Treasury  under  Section  401(a)(17)  of  the  Code.
         Commencing  January 1, 1994,  Compensation  shall not exceed  $150,000,
         adjusted in multiples of $10,000 for increases in the cost-of-living as
         prescribed by the Secretary of the Treasury under Section 401(a)(17)(B)
         of  the  Code.  In  determining   the  dollar   limitation   hereunder,
         compensation  received from any Affiliated Employer shall be recognized
         as  Compensation  and the rules of Section  414(q)(6) of the Code shall
         apply except that the term  "family"  shall include only the Spouse and
         those  lineal  descendants  of the  Employee  who have not attained age
         nineteen (19) before the close of the Plan Year.


1.16     Compensation   Reduction  Agreement  means  an  agreement  between  the
         Employer and an Eligible  Employee whereby the Eligible Employee agrees
         to reduce his Compensation  during the applicable  payroll period by an
         amount equal to any whole percentage thereof and the Employer agrees to
         contribute to the Trust, on behalf of such Eligible Employee, an amount
         equal to the specified reduction in Compensation.


1.17     Disability  means a physical  or mental  condition  which  renders  the
         Participant  eligible  for  benefits  under  the  Employer's  long term
         disability plan.


1.18     Discretionary   Employer   Contribution  Account  means  the  separate,
         individual  account  established  on behalf of a  Participant  to which
         Discretionary  Employer  Contributions,  if any, and "Company  Optional
         Contributions" from the Prior Plan, if any, are credited, together with
         all earnings and  appreciation  thereon,  and against which are charged
         any withdrawals,  loans and other distributions made from such account,
         as well as any losses,  depreciation,  or expenses allocable to amounts
         credited to such account.


1.19     Discretionary   Employer  Contributions  means  the  amounts,  if  any,
         contributed  by the  Employer on behalf of a  Participant,  pursuant to
         Section 3.6.


1.20     Early  Retirement Date means the first day of any month coincident with
         or following (a) the Participant's completion of a consecutive five (5)
         year  Period of Service and (b) the  earlier of the  Participant's  (i)
         attainment  of age  sixty  (60) or (ii) the date as of which the sum of
         the Participant's  attained age and Period of Service equals or exceeds

                                       4
<PAGE>

                                                        Article I -- Definitions
- --------------------------------------------------------------------------------

         seventy-five  (75).  If a Participant  incurs a Termination  of Service
         after having  completed a  consecutive  five (5) year Period of Service
         but before  attaining  age (i) sixty  (60) or (ii) the age which,  when
         added to the Participant's Period of Service, would produce a sum which
         equals or exceeds seventy-five (75), the Participant's Early Retirement
         Date shall be the date as of which the Participant  attains the earlier
         of the ages listed in Section 1.20(i) or (ii) above.


1.21     Earned   Income   means  the  net  earnings  of  an   individual   from
         self-employment in the trade or business with respect to which the Plan
         is  established,  for which personal  services of such individual are a
         material income producing  factor.  Net earnings of an individual shall
         be  determined  without  regard  to (a)  items  not  included  in  such
         individual's gross income, (b) deductions  allocable to such items, and
         (c) the  deduction  allowed such  individual  by Section  164(f) of the
         Code. Net earnings of an individual  shall be reduced by  contributions
         made by the Employer to a qualified  plan  maintained on behalf of such
         individual,  to the extent  such  contributions  are  deductible  under
         Section 404 of the Code.


1.22     Effective Date means January 1, 1986.


1.23     Eligible  Employee  means an Employee who is eligible to participate in
         the Plan pursuant to the provisions of Article II.


1.24     Employee means any person employed by the Employer.


1.25     Employer  means  and  any  Participating  Affiliate  or  any  successor
         organization  which  shall  continue  to  maintain  the Plan set  forth
         herein.


1.26     Employer Resolutions means resolutions adopted by the Board.


1.27     Employment  Commencement Date means the date on which an Employee first
         performs an Hour of Service for the Employer  upon  initial  employment
         or, if applicable, upon reemployment.


1.28     ERISA means the Employee  Retirement  Income  Security Act of 1974,  as
         amended from time to time.


1.29     Forfeitures  means any amounts  forfeited  pursuant to Section 4.2 by a
         Participant   whose   Termination  of  Service  occurs  prior  to  such
         Participant's being fully vested in the Net Value of his Account.


1.30     Hardship means the condition described in Section 7.4.


1.31     Highly  Compensated  Employee  means,  with respect to a Plan Year,  an
         Employee  or an  employee  of an  Affiliated  Employer  who is  such an
         Employee or employee during the Plan Year for which a determination  is
         being made and who:


                                       5
<PAGE>


                                                        Article I -- Definitions
- --------------------------------------------------------------------------------

         (a) during the Plan Year immediately  preceding the Plan Year for which
a determination is being made:


                  (i)      received   compensation   as  defined  under  Section
                           414(q)(7) of the Code ("Section 414(q) Compensation")
                           from the Employer of greater than  $75,000,  adjusted
                           as prescribed by the Secretary of the Treasury  under
                           Section 415(d) of the Code, or


                  (ii)     received   Section  414(q)   Compensation   from  the
                           Employer  of  greater  than   $50,000,   adjusted  as
                           prescribed  by the  Secretary of the  Treasury  under
                           Section  415(d) of the Code,  and was a member of the
                           top-paid group of Employees (as defined under Section
                           414(q)(4) of the Code) ("Top-Paid Group"), or


                  (iii)    was an officer  (as  determined  in  accordance  with
                           Section  414(q)(5)  of the Code) of the  Employer who
                           received   Section  414(q)   Compensation   from  the
                           Employer of greater than fifty  percent  (50%) of the
                           dollar    limitation    in   effect   under   Section
                           415(b)(1)(A)  of the Code,  or if no such  officer of
                           the  Employer  satisfied  such  compensation  was the
                           highest paid officer for such year, or


         (b)      during the Plan Year for which a determination  is being made,
                  satisfies  the  requirements  of  subsection  (a)(i),  (ii) or
                  (iii),  determined  without  regard to  "during  the Plan Year
                  immediately  preceding the Plan Year for which a determination
                  is made",  and is a member of the group  consisting of the one
                  hundred (100)  Employees  receiving the highest Section 414(q)
                  Compensation from the Employer during such Plan Year ("Top 100
                  Employees"), or


         (c)      at any time during the Plan Year for which a determination  is
                  being  made or at any time  during  the Plan Year  immediately
                  preceding  the Plan  Year for which a  determination  is being
                  made,  was a  five-percent  owner as described  under  Section
                  414(q)(3) of the Code.


         Highly  Compensated  Employee  also  means a  former  Employee  who (A)
         incurred  a  Termination  of  Service  prior  to the  Plan  Year of the
         determination,  (B) is not credited with an Hour of Service  during the
         Plan Year of the  determination  and (C) satisfied the  requirements of
         subsection  (a),  (b)  or  (c)  during  either  the  Plan  Year  of his
         Termination  of  Service  or any Plan Year  ending  coincident  with or
         subsequent to the Employee's attainment of age fifty-five (55).


         If, during either the Plan Year of the  determination  or the preceding
         Plan Year, an Employee is a Family Member of either (1) a  five-percent
         owner (as defined under Section 414(q)(3) of the Code), or (2) a Highly
         Compensated  Employee  who is  among  the ten (10)  highly  compensated
         Employees  receiving the highest Section 414(q)  Compensation  from the
         Employer during such Plan Year, the Section 414(q) Compensation and the
         Accounts  of the Family  Member  shall be  aggregated  with the Section
         414(q)  Compensation  and  the  Accounts  of  such  Highly  Compensated
         Employee  and the Family  Member and the  Highly  Compensated  Employee
         shall be treated as a single  Employee.  For  purposes of this  Section
         1.31,  Family  Member  includes  the  Spouse,   lineal  ascendants  and
         descendants  of the  Employee  or former  Employee  and the spouse of a
         lineal ascendant or descendant.

                                       6
<PAGE>


                                                        Article I -- Definitions
- --------------------------------------------------------------------------------

         The  determination  of the  number and  identity  of  Employees  in the
         Top-Paid  Group,  the Top 100  Employees,  and the number of  Employees
         treated as officers shall be made in accordance  with Section 414(q) of
         the Code and regulations promulgated thereunder by the Secretary of the
         Treasury.


         For  purposes of this  Section  1.31,  if either (aa) the Plan Year for
         which a determination  is being made or (bb) the Plan Year  immediately
         preceding the Plan Year for which a  determination  is being made, is a
         short Plan Year,  the  determination  shall be made for the twelve (12)
         month period which commences on the first day of such short Plan Year.


1.32     Hour of  Service  means  each  hour for  which an  Employee  is paid or
         entitled to be paid by the Employer for the performance of duties.


1.33     Investment  Accounts  means  any  and  all of the  investment  accounts
         established by a separate  written  agreement  between the Employer and
         the  Trustees for the purpose of  investing  contributions  made to the
         Trust Fund in  accordance  with the  provisions of the  Agreement.  The
         securities and other property in which  contributions to the Investment
         Accounts of the Trust Fund may be invested  shall be  specified  in the
         Agreement  and the  rights  of the  Trustees  shall be  established  in
         accordance with the provisions of such Agreement.


1.34     Leased  Employee  means any  individual  (other than an Employee of the
         Employer or an employee of an Affiliated  Employer) who, pursuant to an
         agreement between the Employer or any Affiliated Employer and any other
         person  ("leasing  organization"),   has  performed  services  for  the
         Employer or any Affiliated Employer on a substantially  full-time basis
         for a period of at least one (1) year,  and such services are of a type
         historically  performed  by  employees  in the  business  field  of the
         Employer or any Affiliated  Employer.  A determination  as to whether a
         Leased  Employee  shall be treated as an Employee of the Employer or an
         Affiliated  Employer shall be made in accordance with Section 414(n) of
         the Code and any and all Income Tax Regulations promulgated thereunder.


1.35     Matching  Contribution  Account means the separate,  individual account
         established   on  behalf  of  a  Participant   to  which  the  Matching
         Contributions and "Company Matching Contributions" from the Prior Plan,
         if any, made on such Participant's  behalf are credited,  together with
         all earnings and  appreciation  thereon,  and against which are charged
         any withdrawals,  loans and other  distributions made from such account
         and any losses,  depreciation or expenses allocable to amounts credited
         to such account.


1.36     Matching  Contributions  means the  contributions  made by the Employer
         pursuant to Section 3.4.

                                       7
<PAGE>


                                                        Article I -- Definitions
- --------------------------------------------------------------------------------

1.37     Named  Fiduciaries  means the Trustees and the Committee  designated by
         the Employer to control and manage the operation and  administration of
         the Plan.


1.38     Net Value means the value of an Employee's Accounts as determined as of
         the  Valuation  Date  coincident  with  or  next  following  the  event
         requiring such determination.


1.39     Non-Highly  Compensated Employee means, with respect to a Plan Year, an
         Employee  who is  neither a Highly  Compensated  Employee  nor a family
         member as provided in Section 414(q)(6) of the Code.


1.40     Normal Retirement Age means the date an Employee attains age sixty-five
         (65).


1.41     Normal Retirement Date means the first day of the month coincident with
         or next following the Participant's Normal Retirement Age.


1.42     One Year  Period of  Severance  means a twelve (12)  consecutive  month
         period following an Employee's Termination of Service with the Employer
         during which the Employee did not perform an Hour of Service.


         Notwithstanding the foregoing, if an Employee is absent from employment
         for maternity or paternity reasons, such absence during the twenty-four
         (24) month period  commencing  on the first date of such absence  shall
         not  constitute  a One  Year  Period  of  Severance.  An  absence  from
         employment  for maternity or paternity  reasons means an absence (a) by
         reason of pregnancy of the  Employee,  or (b) by reason of a birth of a
         child of the  Employee,  or (c) by reason of the  placement  of a child
         with the Employee in connection with the adoption of such child by such
         Employee,  or (d) for  purposes  of caring  for such child for a period
         beginning immediately following such birth or placement.


1.43     Participant  means an Eligible  Employee  who, in  accordance  with the
         provisions of Section 2.3, has elected to  participate  in the Plan and
         whose  participation  in the Plan has not been terminated in accordance
         with the provisions of Section 2.4.


1.44     Participating  Affiliate  means any  corporation  that is a member of a
         controlled group of corporations  (within the meaning of Section 414(b)
         of the  Code) of which  the  Sponsoring  Employer  is a member  and any
         unincorporated  trade or business that is a member of a group of trades
         or  businesses  under  common  control  (within  the meaning of Section
         414(c)  of the  Code) of which  the  Sponsoring  Employer  is a member,
         which,  with the prior approval of the Sponsoring  Employer and subject
         to such  terms and  conditions  as may be  imposed  by such  Sponsoring
         Employer and the Trustees, shall adopt this Plan in accordance with the
         provisions  of  Section  13.8  and the  Agreement.  Such  entity  shall
         continue to be a Participating  Affiliate until such entity  terminates
         its participation in the Plan in accordance with Section 13.8.

                                       8
<PAGE>


                                                        Article I -- Definitions
- --------------------------------------------------------------------------------

1.45     Period  of  Service  means  a  period  commencing  with  an  Employee's
         Employment Commencement Date and ending on the date such Employee first
         incurs a Termination of Service.


         Notwithstanding the foregoing,  the period between the first and second
         anniversary  of the first  date of a  maternity  or  paternity  absence
         described  under  Section 1.42 shall not be included in  determining  a
         Period of Service.


         A period  during which an  individual  was not employed by the Employer
         shall  nevertheless  be  deemed  to be a  Period  of  Service  if  such
         individual incurred a Termination of Service and:


         (a)      such  Termination  of Service  was the result of  resignation,
                  discharge or retirement  and such  individual is reemployed by
                  the  Employer  within one (1) year after such  Termination  of
                  Service; or


         (b)      such  Termination of Service  occurred when the individual was
                  otherwise  absent  for  less  than  one  (1)  year  and he was
                  reemployed by the Employer  within one (1) year after the date
                  such absence began.


         All Periods of Service not disregarded under Sections 2.5 and 4.3 shall
         be aggregated.


         Wherever  used in the Plan,  a Period  of  Service  means the  quotient
         obtained by dividing the days in all Periods of Service not disregarded
         hereunder by 365 and disregarding any fractional remainder.


1.46     Plan means the Cohoes  Savings Bank 401(k)  Retirement  Savings Plan in
         RSI Retirement  Trust, as herein restated and as it may be amended from
         time to time.


1.47     Plan Administrator means the person or persons who have been designated
         as such by the Employer in  accordance  with the  provisions of Section
         9.4.


1.48     Plan Funds means the assets of the Plan held in the Trust Fund.


1.49     Plan Year means the calendar year.


1.50     Postponed  Retirement Date means the first day of the month  coincident
         with or next following a Participant's  date of actual retirement which
         occurs after his Normal Retirement Date.


1.51     Post-Tax  Contribution  Account means the separate,  individual account
         established on behalf of a Participant to which Post-Tax Contributions,
         if any, and "Participant  Nondeductible  Voluntary  Contributions" from
         the Prior Plan,  if any, are  credited,  together with all earnings and
         appreciation  thereon,  and against which are charged any  withdrawals,
         loans and other  distributions  made from such account,  as well as any
         losses, depreciation, or expenses allocable to amounts credited to such
         account.


                                       9
<PAGE>

                                                        Article I -- Definitions
- --------------------------------------------------------------------------------


1.52     Post-Tax Contribution Election Agreement means an agreement between the
         Employer and an Eligible  Employee whereby the Eligible Employee elects
         to make  Post-Tax  Contributions  to the  Plan in  accordance  with the
         provisions of Section 3.7.


1.53     Post-Tax  Contributions  means the amounts,  if any,  contributed  by a
         Participant under a Post-Tax  Contribution  Election Agreement pursuant
         to Section 3.7. Such contributions shall be made on a post-tax basis.


1.54     Prior Plan means the as in effect on the date immediately preceding the
         Restatement Date.


1.55     Qualified  Nonelective  Contributions means  contributions,  other than
         Matching Contributions and Discretionary Employer  Contributions,  made
         by the  Employer,  which (a)  Participants  may not elect to receive in
         cash  in lieu of  their  being  contributed  to the  Plan;  (b) are one
         hundred  percent  (100%)  nonforfeitable  when  made;  and  (c) are not
         distributable  under  the  terms of the Plan to  Participants  or their
         Beneficiaries until the earliest of:


         (i)      the Participant's death, Disability or separation from service
                  for other reasons;


         (ii)     the  Participant's  attainment of age  fifty-nine and one-half
                  (59-1/2); or


         (iii)    termination of the Plan.


         Special   Contributions   defined  under  Section  1.60  are  Qualified
         Nonelective Contributions.


1.56     Restatement Date means April 1, 1993.


1.57     Retirement Date means the  Participant's  Normal Retirement Date, Early
         Retirement Date or Postponed Retirement Date, whichever is applicable.


1.58     Rollover  Contribution  means (a) a  contribution  to the Plan of money
         received by an Employee from a qualified plan or (b) a contribution  to
         the Plan of money  transferred  directly from another qualified plan on
         behalf of the  Employee,  which the Code permits to be rolled over into
         the Plan.


1.59     Rollover  Contribution  Account means the separate,  individual account
         established   on  behalf  of  an   Employee   to  which  his   Rollover
         Contributions  are credited together with all earnings and appreciation
         thereon, and against which are charged any withdrawals, loans and other
         distributions  made from such account and any losses,  depreciation  or
         expenses allocable to amounts credited to such account.


1.60     Special  Contributions  means the  contributions  made by the  Employer
         pursuant  to  Section  3.5.   Special   Contributions   are   Qualified
         Nonelective Contributions as defined under Section 1.55.

                                       10
<PAGE>


                                                        Article I -- Definitions
- --------------------------------------------------------------------------------

1.61     Sponsoring  Employer  means or any successor  organization  which shall
         continue to maintain the Plan set forth herein.


1.62     Spouse  means a person to whom the  Employee  was  legally  married and
         which  marriage had not been  dissolved by formal  divorce  proceedings
         that had been  completed  prior  to the date on which  payments  to the
         Employee are scheduled to commence.


1.63     Termination  of Service  means the  earlier of (a) the date on which an
         Employee's   service  is  terminated  by  reason  of  his  resignation,
         retirement, discharge, death or Disability or (b) the first anniversary
         of the date on which  such  Employee's  active  service  ceases for any
         other reason.


         Service in the Armed Forces of the United  States of America  shall not
         constitute a  Termination  of Service but shall be  considered  to be a
         period of  employment  by the Employer  provided that (i) such military
         service is caused by war or other emergency or the Employee is required
         to serve  under the laws of  conscription  in time of  peace,  (ii) the
         Employee  returns to employment with the Employer within six (6) months
         following  discharge from such military service and (iii) such Employee
         is  reemployed  by the Employer at a time when the Employee had a right
         to  reemployment  at  his  former  position  or  substantially  similar
         position upon  separation  from such  military duty in accordance  with
         seniority  rights as protected  under the laws of the United  States of
         America.


         A leave of absence  granted to an  Employee by the  Employer  shall not
         constitute  a  Termination  of Service  provided  that the  Participant
         returns to the active  service of the Employer at the expiration of any
         such period for which leave has been granted.


         Notwithstanding  the foregoing,  an Employee who is absent from service
         with the Employer beyond the first anniversary of the first date of his
         absence for  maternity or  paternity  reasons set forth in Section 1.42
         shall incur a  Termination  of Service for  purposes of the Plan on the
         second anniversary of the date of such absence.


1.64     Trust means the trust  established  or  maintained  under the Agreement
         with respect to the Plan.


1.65     Trust Fund means the assets held in accordance with the Agreement.


1.66     Trustees means the Trustees of the RSI Retirement Trust.


1.67     Units  means  the  units  of  measure  of an  Employee's  proportionate
         undivided  beneficial  interest  in  one  or  more  of  the  Investment
         Accounts, valued as of the close of business.


1.68     Valuation Date means each business day.

                                       11


<PAGE>


                                     Article II -- Eligibility and Participation
- --------------------------------------------------------------------------------


                                  ARTICLE II --

                          ELIGIBILITY AND PARTICIPATION

2.1      Eligibility


         (a)      Every  Employee  who  was a  Participant  in  the  Prior  Plan
                  immediately prior to the Restatement Date shall continue to be
                  a Participant on the Restatement Date.


         (b)      Every other  Employee who is not excluded under the provisions
                  of  Section  2.2  shall  become  an  Eligible   Employee  upon
                  satisfying each of the following conditions:


                  (i)      completion  of a Period of  Service  of one (1) year;
                           and


                  (ii)     attainment of age twenty-one (21); and


                  (iii)    classification as a salaried Employee.


         (c)      For  purposes of  determining  (i) if an Employee  completed a
                  Period of Service of one (1) year and (ii)  Periods of Service
                  pursuant  to  Section  2.5,   employment  with  an  Affiliated
                  Employer shall be deemed employment with the Employer.


         (d)      An Employee who otherwise  satisfies the  requirements of this
                  Section  2.1 but  who is  excluded  under  the  provisions  of
                  Section 2.2 shall become an Eligible Employee immediately upon
                  classification   as  an  Employee   under  the  provisions  of
                  subsection (b)(iii).


2.2      Ineligible Employees


         The following classes of Employees are ineligible to participate in the
         Plan:


         (a)      Employees compensated on an hourly, daily, commission, fee, or
                  retainer basis;


         (b)      Leased Employees;


         (c)      Employees  in a unit  of  Employees  covered  by a  collective
                  bargaining  agreement  with  the  Employer  pursuant  to which
                  employee  benefits  were the subject of good faith  bargaining
                  and which agreement does not expressly  provide that Employees
                  of such unit be covered under the Plan.


2.3      Participation


         An Eligible Employee shall be eligible to participate in the Plan as of
         the  Monday  nearest  the first  day of any  calendar  month  following
         satisfaction of the eligibility  requirements set forth in Section 2.1,
         provided such Eligible  Employee  meets the conditions of (a) or (b) as
         follows:


                                       12
<PAGE>


                                     Article II -- Eligibility and Participation
- --------------------------------------------------------------------------------

         (a)      An Eligible Employee may elect to have Basic Contributions, as
                  described  in  Section  3.1,  made to his  Basic  Contribution
                  Account as of the first day of any  payroll  period  following
                  satisfaction  of the  eligibility  requirements  set  forth in
                  Section 2.1.  Such  election  shall be evidenced by completing
                  and filing the form  prescribed by the Committee not less than
                  ten (10)  days  prior to the date  payroll  deductions  are to
                  commence.  Such form shall  include,  but not be limited to, a
                  Compensation    Reduction   Agreement,    a   designation   of
                  Beneficiary,  and an  investment  direction  as  described  in
                  Section 6.1. By completing  and filing such form, the Eligible
                  Employee  authorizes  the  Employer  to  make  the  applicable
                  payroll deductions from Compensation,  commencing on the first
                  applicable  payday  coincident  with  or  next  following  the
                  effective date of the Eligible Employee's election; and/or


         (b)      An Eligible Employee may elect to have Post-Tax Contributions,
                  as described in Section 3.7, made to his Post-Tax Contribution
                  Account as of the first day of any  payroll  period  following
                  satisfaction  of the  eligibility  requirements  set  forth in
                  Section 2.1.  Such  election  shall be evidenced by completing
                  and  filing  a  Post-Tax   Contribution   Election   Agreement
                  prescribed  by the Committee not less than ten (10) days prior
                  to the date  such  contributions  are to  commence.  Such form
                  shall  include,  but not be  limited  to,  the  percentage  of
                  Compensation  to be contributed as Post-Tax  Contributions,  a
                  designation  of  Beneficiary,  and an investment  direction as
                  described in Section 6.1. By completing  and filing such form,
                  the  Eligible  Employee  authorizes  the  Employer to make the
                  applicable payroll deductions from Compensation, commencing on
                  the first applicable  payday coincident with or next following
                  the effective date of the Eligible Employee's election.


2.4      Termination of Participation


         Participation  in the Plan shall terminate on the earlier of the date a
         Participant dies or the entire vested interest in the Net Value of such
         Participant's Accounts has been distributed.


2.5      Eligibility upon Reemployment


         If  an  Employee  incurs  a One  Year  Period  of  Severance  prior  to
         satisfying the eligibility  requirements of Section 2.1,  service prior
         to such One Year  Period of  Severance  shall be  disregarded  and such
         Employee must satisfy the eligibility  requirements of Section 2.1 as a
         new Employee.


         If an Employee incurs a One Year Period of Severance  after  satisfying
         the eligibility requirements of Section 2.1 and:


         (a)      if such  Employee is not vested in any Matching  Contributions
                  or  Discretionary  Employer  Contributions,  incurs a One Year
                  Period of Severance and again performs an Hour of Service, the
                  Employee  shall receive credit for Periods of Service prior to


                                       13
<PAGE>


                                     Article II -- Eligibility and Participation
- --------------------------------------------------------------------------------

                  a  One  Year  Period  of  Severance  only  if  the  number  of
                  consecutive  One Year  Periods of  Severance  is less than the
                  greater of: (i) five (5) years or (ii) the aggregate number of
                  such  Employee's  Periods of Service  credited  before his One
                  Year Period of Severance. If such former Employee's Periods of
                  Service  prior  to  his  One  Year  Period  of  Severance  are
                  recredited  under this Section 2.5, such former Employee shall
                  be  eligible to  participate  immediately  upon  reemployment,
                  provided  such  Employee is not  excluded  from  participating
                  under the provisions of Section 2.2. If such former Employee's
                  Periods of Service  prior to his One Year Period of  Severance
                  are not recredited  under this Section 2.5, such Employee must
                  satisfy the  eligibility  requirements of Section 2.1 as a new
                  Employee.


         (b)      if such  Employee  is  vested  in any  Matching  Contributions
                  and/or Discretionary Employer Contributions, incurs a One Year
                  Period of Severance and again performs an Hour of Service, the
                  Employee  shall receive credit for Periods of Service prior to
                  his One Year  Period of  Severance  and shall be  eligible  to
                  participate  in  the  Plan  immediately   upon   reemployment,
                  provided  such  Employee is not  excluded  from  participating
                  under the provisions of Section 2.2.


                                       14

<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                                 ARTICLE III --
                 CONTRIBUTIONS AND LIMITATIONS ON CONTRIBUTIONS

3.1      Basic Contributions


         The Employer shall make Basic  Contributions for each payroll period in
         an amount equal to the amount by which a Participant's Compensation has
         been  reduced  with  respect  to such  period  under  his  Compensation
         Reduction  Agreement.  Subject to the limitations set forth in Sections
         3.2 and  3.14,  the  amount of  reduction  authorized  by the  Eligible
         Employee  shall be limited to whole  percentages  of  Compensation  and
         shall  not be less  than two  percent  (2%) nor  greater  than  fifteen
         percent (15%). The Basic  Contributions made on behalf of a Participant
         shall be credited to such Participant's Basic Contribution  Account and
         shall be invested in accordance with Article VI of the Plan.


3.2      Limitation on Basic Contributions


         (a)      The  percentage  of Basic  Contributions  made on  behalf of a
                  Participant  who is a  Highly  Compensated  Employee  shall be
                  limited so that the Average Actual Deferral Percentage for the
                  group of such Highly  Compensated  Employees for the Plan Year
                  does not exceed the greater of:


                  (i)      the Average Actual Deferral  Percentage for the group
                           of Eligible Employees who are Non-Highly  Compensated
                           Employees for the Plan Year multiplied by 1.25; or


                  (ii)     the Average Actual Deferral  Percentage for the group
                           of Eligible Employees who are Non-Highly  Compensated
                           Employees  for the Plan Year,  multiplied by two (2);
                           provided that the  difference  in the Average  Actual
                           Deferral  Percentage for eligible Highly  Compensated
                           Employees   and   eligible   Non-Highly   Compensated
                           Employees  does not exceed two percent  (2%).  Use of
                           this  alternative  limitation shall be subject to the
                           provisions   of  Income   Tax   Regulations   Section
                           1.401(m)-2   regarding   the   multiple  use  of  the
                           alternative  deferral  tests  set  forth in  Sections
                           401(k) and 401(m) of the Code.


                  If the Average  Actual  Deferral  Percentage  for the group of
                  eligible Highly Compensated  Employees exceeds the limitations
                  set forth in the  preceding  paragraph,  the  amount of excess
                  Basic Contributions for a Highly Compensated Employee shall be
                  determined  by   "leveling"   the  highest   Actual   Deferral
                  Percentage  until the Average Actual  Deferral  Percentage for
                  the group of eligible Highly  Compensated  Employees  complies
                  with  such  limitations.   For  purposes  of  this  paragraph,
                  "leveling"  means reducing the Actual  Deferral  Percentage of
                  the  Highly  Compensated  Employee  with  the  highest  Actual
                  Deferral Percentage to the extent required to:


                  (A)      enable  the  Average   Actual   Deferral   Percentage
                           limitations to be met, or

                                       15
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------


                  (B)      cause  such  Highly  Compensated   Employee's  Actual
                           Deferral  Percentage  to equal  the  Actual  Deferral
                           Percentage  of the Highly  Compensated  Employee with
                           the  next  highest  Actual  Deferral  Percentage  and
                           repeating  such  process  until  the  Average  Actual
                           Deferral  Percentage for the group of eligible Highly
                           Compensated   Employees  complies  with  the  Average
                           Actual Deferral Percentage limitations.


                  If Basic  Contributions made on behalf of a Participant during
                  any Plan  Year  exceed  the  maximum  amount  applicable  to a
                  Participant  as  set  forth  above,  any  such  contributions,
                  including  any earnings  thereon as  determined  under Section
                  3.11, shall be  characterized  as Compensation  payable to the
                  Participant  and  shall  be paid to the  Participant  from his
                  Basic  Contribution  Account  no later  than two and  one-half
                  (2-1/2) months after the close of such Plan Year.


                  In the  event  that the Plan  satisfies  the  requirements  of
                  Section 410(b) of the Code only if aggregated with one or more
                  other  plans,  or if one  or  more  other  plans  satisfy  the
                  requirements  of Section 410(b) of the Code only if aggregated
                  with the Plan,  then this  Section  3.2  shall be  applied  by
                  determining  the  Actual  Deferral   Percentages  of  Eligible
                  Employees as if all such plans were a single plan.


         (b)      Basic  Contributions and elective  deferrals (as defined under
                  Section  402(g) of the Code) under all other plans,  contracts
                  or  arrangements  of  the  Employer  made  on  behalf  of  any
                  Participant during the 1993 Plan Year shall not exceed $8,994.
                  For Plan Years  commencing  after  December  31,  1993,  Basic
                  Contributions and elective deferrals (as defined under Section
                  402(g)  of the  Code)  under all  other  plans,  contracts  or
                  arrangements of the Employer shall not exceed $7,000, adjusted
                  as prescribed  by the Secretary of the Treasury  under Section
                  415(d) of the Code.


         (c)      If Basic  Contributions made on behalf of a Participant during
                  any Plan  Year  exceed  the  dollar  limitation  set  forth in
                  subsection  (b),  such  contributions,  including any earnings
                  thereon  as   determined   under   Section   3.11,   shall  be
                  characterized  as Compensation  payable to the Participant and
                  shall be paid to the Participant  from his Basic  Contribution
                  Account  no  later  than  April  15th  of  the  calendar  year
                  following the close of such Plan Year.


         (d)      Subject to the  requirements  of Sections 401(a) and 401(k) of
                  the Code, the maximum  amounts under  subsections  (a) and (b)
                  may  differ in  amount or  percentage  as  between  individual
                  Participants or classes of Participants,  and any Compensation
                  Reduction  Agreement may be terminated,  amended, or suspended
                  without the consent of any such Participant or Participants in
                  order to comply with the  provisions of such  subsections  (a)
                  and (b).


                                       16
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

3.3      Changes in Basic Contributions


         Unless (a) an election is made to the  contrary,  or (b) a  Participant
         receives a Hardship distribution  pursuant to Section 7.4(c)(iii),  the
         percentage of Basic Contributions made under Section 3.1 shall continue
         in  effect  so long as the  Participant  has a  Compensation  Reduction
         Agreement in force.  A Participant  may, by completing  the  applicable
         form,   prospectively   increase   or   decrease   the  rate  of  Basic
         Contributions  made on his behalf to any of the percentages  authorized
         under Section 3.1 or suspend Basic  Contributions  without  withdrawing
         from  participation  in the Plan.  Such form must be filed at least ten
         (10) days prior to the first day of the payroll  period with respect to
         which such change is to become  effective.  A Participant who has Basic
         Contributions   made  on  his  behalf   suspended   may   resume   such
         contributions  by completing and filing the applicable  form. Only once
         in  any   calendar   quarter  may  an  election  be  made  which  would
         prospectively increase, decrease, suspend or resume Basic Contributions
         made on behalf of a Participant.


         Notwithstanding  the foregoing,  a Participant  who receives a Hardship
         distribution   pursuant   to   Section   7.4(c)(iii)   shall  have  his
         Compensation  Reduction  Agreement  deemed  null and void and all Basic
         Contributions  made on behalf of such  Participant  shall be  suspended
         until the later to occur of: (i) twelve  (12) months  after  receipt of
         the  Hardship  distribution  and (ii) the first  payroll  period  which
         occurs  ten  (10)  days  following  the  completion  and  filing  of  a
         Compensation  Reduction  Agreement  authorizing the resumption of Basic
         Contributions to be made on his behalf. Basic Contributions following a
         Hardship  distribution  made pursuant to Section  7.4(c)(iii)  shall be
         subject to the following limitations:


         (A)      Basic   Contributions  for  the  Participant's   taxable  year
                  immediately   following  the  taxable  year  of  the  Hardship
                  distribution  shall not  exceed  the  applicable  limit  under
                  Section 402(g) of the Code for such next taxable year less the
                  amount  of  such  Participant's  Basic  Contributions  for the
                  taxable year of the Hardship distribution, and


         (B)      the  percentage  of Basic  Contributions  for the twelve  (12)
                  month  period   following  the  mandatory  twelve  (12)  month
                  suspension  period  shall not exceed the  percentage  of Basic
                  Contributions  made on behalf of the  Participant as set forth
                  in the last Compensation  Reduction  Agreement in effect prior
                  to the Hardship  distribution.  Basic  Contributions  based on
                  Compensation  for the period  during which such  contributions
                  had been  suspended or decreased may not be made up at a later
                  date.


3.4      Matching Contributions


         (a)      The  Employer  shall  make  contributions  on  behalf  of each
                  Participant  in an amount equal to fifty percent (50%) of such
                  Participant's  Basic  Contributions  up to a maximum  of three
                  percent (3%) of the Participant's Compensation.


         (b)      Matching  Contributions shall be credited to the Participant's
                  Matching   Contribution  Account  and  shall  be  invested  in
                  accordance with Article VI of the Plan.

                                       17
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------




         (c)      If a Participant terminates his Basic Contributions,  Matching
                  Contributions  attributable  to such  contributions  will also
                  cease.  If Basic  Contributions  are  suspended,  the Matching
                  Contributions  attributable  to  such  contributions  will  be
                  suspended for the same period.  Subject to the limitations set
                  forth in subsection (a), if Basic  Contributions are increased
                  or  decreased,  Matching  Contributions  attributable  to such
                  contributions  will be increased or decreased  during the same
                  period.  Matching  Contributions  for the period  during which
                  Basic Contributions had been suspended or decreased may not be
                  made up at a later date.


         (d)      Matching  Contributions will be reviewed from time to time and
                  may be modified by the Employer's Board.


3.5      Special Contributions


         In  addition  to any other  contributions,  the  Employer  may,  in its
         discretion,  make  Special  Contributions  for a Plan Year to the Basic
         Contribution   Account  of  any   Eligible   Employees.   Such  Special
         Contributions may be limited to the amount necessary to insure that the
         Plan complies with the  requirements of Section 401(k) of the Code. The
         Special Contributions made on behalf of a Participant shall be invested
         in accordance with Article VI of the Plan.


         The Employer may provide  that  Special  Contributions  be made only on
         behalf  of  each  Eligible  Employee  who is a  Non-Highly  Compensated
         Employee on the last day of the Plan Year.  Such Special  Contributions
         shall be  allocated  in  proportion  to each such  Eligible  Employee's
         Compensation for the Plan Year.


         Any other  provision  of the Plan to the contrary  notwithstanding,  no
         Matching  Contributions  shall  be made  with  respect  to any  Special
         Contributions.


3.6      Discretionary Employer Contributions


         Subject to the  limitations  of Section 3.14,  the Employer may, in its
         sole and absolute discretion, make Discretionary Employer Contributions
         to the Plan for a Plan Year. Discretionary Employer Contributions shall
         be credited in an amount  determined  by the Board and  expressed  as a
         percentage of the  Compensation  of each Eligible  Employee (a) who has
         competed one thousand (1,000) Hours of Service during the Plan Year for
         which such Discretionary  Employer  Contribution is being made, and (b)
         who is in the employ of the  Employer on the last day of such Plan Year
         and  (c)  on  whose  behalf   Basic   Contributions   and/or   Post-Tax
         Contributions are being made to the Plan.


         The Discretionary Employer Contributions  allocated to each Participant
         shall  be  credited  to  such  Participant's   Discretionary   Employer
         Contribution  Account and shall be invested in accordance  with Article
         VI of the Plan. Any and all withdrawals, distributions or payments from
         a Participant's  Discretionary  Employer  Contribution Account shall be
         made in  accordance  with  Article  VII,  or Article  VIII of the Plan,
         whichever is applicable.


                                       18
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

3.7      Post-Tax Contributions


         (a)      Subject  to  the  limitations  of  Section  3.9  and  3.14,  a
                  Participant   may,  by   completing   and  filing  a  Post-Tax
                  Contribution    Election    Agreement,    authorize   Post-Tax
                  Contributions  be made on his behalf.  Post-Tax  Contributions
                  shall be  limited to whole  percentages  of  Compensation  and
                  shall not be less than one percent  (1%) nor greater  than ten
                  percent (10%).


         (b)      A Participant's  Post-Tax  Contributions  shall be credited to
                  such Participant's  Post-Tax Contribution Account and shall be
                  invested in accordance with Article VI of the Plan.


3.8      Changes in Post-Tax Contributions


         (a)      Unless  (i) an  election  is  made to the  contrary  or (ii) a
                  Participant  receives  a  Hardship  distribution  pursuant  to
                  Section 7.4(c)(iii),  the percentage of Post-Tax Contributions
                  made on behalf of a Participant under a Post-Tax  Contribution
                  Election  Agreement  entered into  pursuant to Section  3.7(a)
                  shall continue in effect so long as the Participant  continues
                  to have a Post-Tax  Contribution Election Agreement in effect.
                  A Participant may, by completing the applicable form, increase
                  or decrease the rate of his Post-Tax  Contributions  to any of
                  the  percentages  authorized  pursuant to Section  3.7(a),  or
                  suspend   his   Post-Tax   Contributions   hereunder   without
                  withdrawing from  participation in the Plan. Such form must be
                  filed at least  ten (10)  days  prior to the  first day of the
                  payroll  period with respect to which such change is to become
                  effective.  A  Participant  who  has  suspended  his  Post-Tax
                  Contributions may resume such  contributions by completing and
                  filing the applicable  form. Only once in any calendar quarter
                  may an  election  be  made  which  would  increase,  decrease,
                  suspend, or resume a Participant's Post-Tax Contributions.


         (b)      Notwithstanding  the foregoing,  a Participant  who receives a
                  Hardship  distribution  pursuant to Section  7.4(c)(iii) shall
                  have his Post-Tax  Contribution Election Agreement deemed null
                  and void and all  Post-Tax  Contributions  shall be  suspended
                  until the later to occur of:  (i)  twelve  (12)  months  after
                  receipt  of the  Hardship  distribution  and (ii) the  payroll
                  period which occurs ten (10) days following the completion and
                  filing of a Post-Tax Contribution Election Agreement.


         (c)      Post-Tax  Contributions  based on Compensation  for the period
                  during  which  such   contributions   had  been  suspended  or
                  decreased may not be made up at a later date.


3.9      Limitation on Matching Contributions and Post-Tax Contributions


         The Actual Contribution  Percentage made on behalf of a Participant who
         is a Highly  Compensated  Employee shall be limited so that the Average
         Actual Contribution Percentage for the group of such Highly Compensated
         Employees for the Plan Year shall not exceed the greater of:


                                       19
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

         (a)      the Average  Actual  Contribution  Percentage for the group of
                  Eligible  Employees who are Non-Highly  Compensated  Employees
                  for the Plan Year multiplied by 1.25; or


         (b)      the Average  Actual  Contribution  Percentage for the group of
                  Eligible  Employees who are Non-Highly  Compensated  Employees
                  for the Plan Year,  multiplied  by two (2);  provided that the
                  difference in the Average Actual  Contribution  Percentage for
                  Highly  Compensated   Employees  and  Non-Highly   Compensated
                  Employees  does  not  exceed  two  percent  (2%).  Use of this
                  alternative  limitation  shall be subject to the provisions of
                  Income  Tax  Regulations  Section  1.401(m)-2   regarding  the
                  multiple use of the  alternative  deferral  tests set forth in
                  Sections 401(k) and 401(m) of the Code.


                  If the Average Actual Contribution Percentage for the group of
                  eligible Highly Compensated  Employees exceeds the limitations
                  set forth in the  preceding  paragraph,  the  amount of excess
                  Matching  Contributions  and/or Post-Tax  Contributions  for a
                  Highly Compensated  Employee shall be determined by "leveling"
                  the highest Actual  Contribution  Percentage until the Average
                  Actual  Contribution  Percentage  for the  group  of  eligible
                  Highly  Compensated  Employees complies with such limitations.
                  For purposes of this paragraph,  "leveling" means reducing the
                  Actual  Contribution  Percentage  of  the  Highly  Compensated
                  Employee with the highest  Actual  Contribution  Percentage to
                  the extent required to:


                  (i)      enable the  Average  Actual  Contribution  Percentage
                           limitations to be met, or


                  (ii)     cause  such  Highly  Compensated   Employee's  Actual
                           Contribution   Percentage   to   equal   the   Actual
                           Contribution  Percentage  of the  Highly  Compensated
                           Employee  with the next highest  Actual  Contribution
                           Percentage  and  repeating  such  process  until  the
                           Average Actual Contribution  Percentage for the group
                           of eligible  Highly  Compensated  Employees  complies
                           with  the  Average  Actual  Contribution   Percentage
                           limitations.


         If Matching Contributions and/or Post-Tax Contributions during any Plan
         Year exceed the maximum amount applicable to a Participant as set forth
         above,  any such  contributions,  including  any  earnings  thereon  as
         determined  under  Section  3.11,  shall,  to  the  extent  vested,  be
         characterized  as Compensation  payable to the Participant and any such
         vested Matching  Contribution and/or Post-Tax  Contribution,  including
         earnings thereon as determined under Section 3.11, shall be paid to the
         Participant from the applicable  Account no later than two and one-half
         (2-1/2) months after the close of such Plan Year.


         In the event that the Plan satisfies the requirements of Section 410(b)
         of the Code only if aggregated  with one or more other plans, or if one
         or more other plans satisfy the  requirements  of Section 410(b) of the
         Code only if aggregated  with the Plan,  then this Section 3.9 shall be
         applied by determining the Actual Contribution  Percentages of Eligible
         Employees as if all such plans were a single plan.


                                       20
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

3.10     Aggregate Limit; Multiple Use of Alternative Limitation


         Multiple use of the  alternative  limitation in determining the Average
         Actual Deferral Percentage and Average Actual  Contribution  Percentage
         shall not be permitted.


         Multiple use of the alternative  limitation occurs if, for the group of
         Eligible Employees who are Highly Compensated Employees, the sum of the
         Average Actual Deferral  Percentage and the Average Actual Contribution
         Percentage exceeds the Aggregate Limit.


         For  purposes  of this  Section  3.10,  Aggregate  Limit shall mean the
         greater of (a) or (b), where (a) and (b) are as follows:


         (a)      the sum of:


                  (i)      one hundred twenty-five percent (125%) of the greater
                           of:


                           (A)      the Average Actual  Deferral  Percentage for
                                    the  group  of  Eligible  Employees  who are
                                    Non-Highly  Compensated  Employees  for  the
                                    Plan Year; or


                           (B)      the Average Actual  Contribution  Percentage
                                    for the group of Eligible  Employees who are
                                    Non-Highly  Compensated  Employees  for  the
                                    Plan Year; and


                  (ii)     two (2) plus the lesser of  subsection  (a)(i)(A)  or
                           (a)(i)(B).  In no event shall this amount  exceed two
                           hundred  percent  (200%) of the lesser of  subsection
                           (a)(i)(A) or (a)(i)(B).


         (b)      the sum of:


                  (i)      one hundred  twenty-five percent (125%) of the lesser
                           of:


                           (A)      the Average Actual  Deferral  Percentage for
                                    the  group  of  Eligible  Employees  who are
                                    Non-Highly  Compensated  Employees  for  the
                                    Plan Year; or


                           (B)      the Average Actual  Contribution  Percentage
                                    for the group of Eligible  Employees who are
                                    Non-Highly  Compensated  Employees  for  the
                                    Plan Year; and


                  (ii)     two (2) plus the greater of  subsection  (b)(i)(A) or
                           (b)(i)(B).  In no event shall this amount  exceed two
                           hundred  percent  (200%) of the greater of subsection
                           (b)(i)(A) or (b)(i)(B).

                                       21
<PAGE>



                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------


         If  multiple  use of the  alternative  limitation  occurs,  the Average
         Actual Deferral  Percentage for all Highly Compensated  Employees under
         the Plan shall be reduced in accordance  with the  provisions of Income
         Tax Regulations Section 1.401(m)-2(c).


3.11     Interest on Excess Contributions


         In  the  event  Basic  Contributions,   Matching  Contributions  and/or
         Post-Tax  Contributions  made on behalf of a Participant  during a Plan
         Year  exceed  the  maximum  allowable  amount as  described  in Section
         3.2(a),  3.2(b)  or  3.9  ("Excess   Contributions")  and  such  Excess
         Contributions and earnings thereon are payable to the Participant under
         the  applicable  provisions  of  the  Plan,  earnings  on  such  Excess
         Contributions  for the period commencing with the first day of the Plan
         Year in which the Excess  Contributions  were made and ending  with the
         date of  payment  to the  Participant  ("Allocation  Period")  shall be
         determined in accordance with the provisions of this Section 3.11.


         The earnings allocable to excess Basic  Contributions for an Allocation
         Period  shall be equal to the sum of (a) plus (b) where (a) and (b) are
         determined as follows:


         (a)      The amount of earnings attributable to the Participant's Basic
                  Contribution  Account  for  the  Plan  Year  multiplied  by  a
                  fraction,   the   numerator  of  which  is  the  excess  Basic
                  Contributions and Special Contributions for the Plan Year, and
                  the  denominator  of which is the sum of (i) the Net  Value of
                  the Participant's  Basic  Contribution  Account as of the last
                  day of the  immediately  preceding  Plan  Year  and  (ii)  the
                  contributions (including the Excess Contributions) made to the
                  Basic Contribution  Account on the Participant's behalf during
                  such Plan Year.


         (b)      The amount of earnings attributable to the Participant's Basic
                  Contribution  Account for the period commencing with the first
                  day  of  the  Plan  Year  in  which  payment  is  made  to the
                  Participant  and  ending  with  the  date  of  payment  to the
                  Participant  multiplied by a fraction,  the numerator of which
                  is the excess Basic  Contributions  and Special  Contributions
                  made to the Basic  Contribution  Account on the  Participant's
                  behalf  during the Plan Year  immediately  preceding  the Plan
                  Year in which the payment is made to the Participant,  and the
                  denominator  of  which is the Net  Value of the  Participant's
                  Basic  Contribution  Account on the first day of the Plan Year
                  in which the payment is made to the Participant.


                  The earnings allocable to excess Matching Contributions and/or
                  Post-Tax Contributions for an Allocation Period shall be equal
                  to the sum of (A) and (B) where (A) and (B) are  determined as
                  follows:


                  (A)      The   amount   of   earnings   attributable   to  the
                           Participant's  Matching  Contribution  Account and/or
                           Post-Tax  Contribution  Account  for  the  Plan  Year
                           multiplied  by a fraction,  the numerator of which is
                           the excess  Matching  Contributions  and/or  Post-Tax
                           Contributions  for the Plan Year, and the denominator
                           of  which  is the  sum of (I) the  Net  Value  of the
                           Participant's  Matching  Contribution  Account and/or
                           Post-Tax  Contribution  Account as of the last day of
                           the  immediately  preceding  Plan  Year  and (II) the

                                       22
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                           contributions  (including  the Excess  Contributions)
                           made  to the  Matching  Contribution  Account  and/or
                           Post-Tax  Contribution  Account on the  Participant's
                           behalf during such Plan Year.


                  (B)      The   amount   of   earnings   attributable   to  the
                           Participant's  Matching  Contribution  Account and/or
                           Post-Tax   Contribution   Account   for  the   period
                           commencing  with the  first  day of the Plan  Year in
                           which payment is made to the  Participant  and ending
                           with  the  date  of   payment   to  the   Participant
                           multiplied  by a fraction,  the numerator of which is
                           the excess  Matching  Contributions  and/or  Post-Tax
                           Contributions  made  to  the  Matching   Contribution
                           Account and/or Post-Tax  Contribution  Account on the
                           Participant's behalf during the Plan Year immediately
                           preceding  the Plan Year in which the payment is made
                           to the  Participant,  and the denominator of which is
                           the  Net   Value   of  the   Participant's   Matching
                           Contribution  Account  and/or  Post-Tax  Contribution
                           Account  on the  first  day of the Plan Year in which
                           the payment is made to the Participant.


3.12     Payment of Contributions to the Trust


         As soon as possible after each payroll period,  but not less often than
         once a month, the Employer shall deliver to the Trustees: (a) the Basic
         Contributions  required  to be made to the Trust  during  such  payroll
         period under the applicable Compensation Reduction Agreements,  (b) the
         amount of all Matching  Contributions  required to be made to the Trust
         for  such   payroll   period  and  (c)  the  amount  of  all   Post-Tax
         Contributions  required  to be made to the Trust  during  such  payroll
         period under the applicable Post-Tax Contribution Election Agreements.


         Special Contributions and Discretionary  Employer  Contributions to the
         Trust shall be  forwarded by the Employer to the Trustees no later than
         the time for filing the Employer's federal income tax return,  plus any
         extensions thereon, for the Plan Year to which they are attributable.


3.13     Rollover Contributions


         Subject  to such  terms  and  conditions  as may  from  time to time be
         established by the Committee and the Trustees, an Employee,  whether or
         not a Participant,  may contribute a Rollover  Contribution to the Plan
         Fund;  provided,  however,  that such  Employee  shall submit a written
         certification,  in form and substance  satisfactory  to the  Committee,
         that  the  contribution  qualifies  as  a  Rollover  Contribution.  The
         Committee  shall be  entitled to rely on such  certification  and shall
         accept  the   contribution   on  behalf  of  the   Trustees.   Rollover
         Contributions shall be credited to an Employee's Rollover  Contribution
         Account  and shall be  invested in  accordance  with  Article VI of the
         Plan.


                                       23
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

3.14     Section 415 Limits on Contributions


         (a)      For purposes of this Section  3.14,  the  following  terms and
                  phrases shall have the meanings hereafter ascribed to them:


                  (i)      "Annual   Additions"   shall  mean  the  sum  of  the
                           following   amounts   credited  to  a   Participant's
                           Accounts  for  the  Limitation   Year:  (A)  Employer
                           contributions,    including   Basic    Contributions,
                           Matching  Contributions  and  Discretionary  Employer
                           Contributions;  (B)  Post-Tax  Contributions  and any
                           other Employee  contributions;  (C) forfeitures;  and
                           (D) contributions attributable to medical benefits as
                           described in Sections 415(1)(1) and 419A(d)(2) of the
                           Code.   Annual   Additions   include  the   following
                           contributions  credited to a  Participant's  Accounts
                           for the Limitation  Year,  regardless of whether such
                           contributions    have   been   distributed   to   the
                           Participant:


                           (I)      Basic   Contributions   which   exceed   the
                                    limitations set forth in Section 3.2(a);


                           (II)     Basic  Contributions  made  on  behalf  of a
                                    Highly Compensated Employee which exceed the
                                    limitations set forth in Section 3.2(b); and


                           (III)    Matching    Contributions    and    Post-Tax
                                    Contributions  made on  behalf  of a  Highly
                                    Compensated   Employee   which   exceed  the
                                    limitations set forth in Section 3.9.


                  (ii)     "Current  Accrued Benefit" shall mean a Participant's
                           annual accrued  benefit under a defined benefit plan,
                           determined in accordance  with the meaning of Section
                           415(b)(2)  of the  Code,  as if the  Participant  had
                           separated  from  service  as of the close of the last
                           Limitation Year beginning  before January 1, 1987. In
                           determining  the  amount of a  Participant's  Current
                           Accrued Benefit, the following shall be disregarded:


                           (A)      any  change in the terms and  conditions  of
                                    the defined  benefit plan after May 5, 1986;
                                    and

                           (B)      any  cost  of  living  adjustment  occurring
                                    after May 5, 1986.


                  (iii)    "Defined  Benefit  Plan"  and  "Defined  Contribution
                           Plan"  shall have the  meanings  set forth in Section
                           415(k) of the Code.


                  (iv)     "Defined Benefit Plan Fraction" for a Limitation Year
                           shall mean a fraction,  (A) the numerator of which is
                           the aggregate projected annual benefit (determined as
                           of  the  last  day  of  the   Limitation   Year)  the


                                       24
<PAGE>



                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                           Participant  under all defined benefit plans (whether
                           or not  terminated)  maintained by the Employer,  and
                           (B) the  denominator  of which is the  lesser of: (I)
                           the  product of 125 (or such  adjustment  as required
                           under  Section  12.4) and the  dollar  limitation  in
                           effect  under  Section   415(b)(1)(A)  of  the  Code,
                           adjusted  as  prescribed  by  the  Secretary  of  the
                           Treasury  under  Section  415(d) of the Code, or (II)
                           the product of 1.4 and the amount  which may be taken
                           into account with respect to such  Participant  under
                           Section  415(b)(1)(B) of the Code for such Limitation
                           Year.  Notwithstanding  the above, if the Participant
                           was a  participant  in one or  more  defined  benefit
                           plans of the  Employer in  existence  on May 6, 1986,
                           the  dollar  limitation  of the  denominator  of this
                           fraction  will  not be less  than  the  Participant's
                           Current Accrued Benefit.


                  (v)      "Defined Contribution Plan Fraction" for a Limitation
                           Year  shall mean a  fraction,  (A) the  numerator  of
                           which  is  the  sum  of  the   Participant's   Annual
                           Additions  under  all  defined   contribution   plans
                           (whether  or  not   terminated)   maintained  by  the
                           Employer   for  the   current   year  and  all  prior
                           Limitation   Years   (including    annual   additions
                           attributable  to  the   Participant's   nondeductible
                           employee  contributions  to all defined benefit plans
                           (whether  or  not   terminated)   maintained  by  the
                           Employer),  and (B) the  denominator  of which is the
                           sum of the maximum  aggregate amounts for the current
                           year and all prior Limitation Years with the Employer
                           (regardless  of whether a defined  contribution  plan
                           was  maintained by the Employer).  Maximum  aggregate
                           amounts"  shall mean the lesser of (I) the product of
                           1.25 (or such  adjustment  as required  under Section
                           12.4)  and the  dollar  limitation  in  effect  under
                           Section   415(c)(1)(A)  of  the  Code,   adjusted  as
                           prescribed  by the  Secretary of the  Treasury  under
                           Section  415(d) of the Code,  or (II) the  product of
                           1.4 and the  amount  that may be taken  into  account
                           under  Section  415(c)(1)(B)  of the Code;  provided,
                           however,  that the Committee may elect,  on a uniform
                           and  nondiscriminatory  basis,  to apply the  special
                           transition  rule of  Section  415(e)(6)  of the  Code
                           applicable to Limitation  Years ending before January
                           1, 1983 in determining the denominator of the Defined
                           Contribution Plan Fraction.


                  (vi)     "Limitation Year" shall mean the calendar year.


                  (vii)    "Section 415  Compensation"  shall be a Participant's
                           remuneration  as defined  in Income  Tax  Regulations
                           Sections 1.415-2(d)(2), (3) and (6).


         (b)      For  purposes of applying  the  Section 415  limitations,  the
                  Employer and all members of a controlled group of corporations
                  (as defined  under  Section  414(b) of the Code as modified by
                  Section 415(h) of the Code), all commonly controlled trades or
                  businesses  (as defined  under  Section  414(c) of the Code as
                  modified  by  Section  415(h)  of the  Code),  all  affiliated
                  service  groups (as defined under Section  414(m) of the Code)
                  of which the  Employer is a member,  any leasing  organization
                  (as defined under Section 414(n) of the Code) that employs any

                                       25
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  person who is considered an Employee  under Section  414(n) of
                  the Code and any other  group  provided  for under any and all
                  Income Tax  Regulations  promulgated  by the  Secretary of the
                  Treasury under Section 414(o) of the Code, shall be treated as
                  a single employer.


         (c)      If the  Employer  maintains  more than one  qualified  Defined
                  Contribution Plan on behalf of its Employees, such plans shall
                  be treated as one Defined  Contribution  Plan for  purposes of
                  applying the Section 415 limitations of the Code.


         (d)      Notwithstanding   anything   contained  in  the  Plan  to  the
                  contrary,  in  no  event  shall  the  Annual  Additions  to  a
                  Participant's Accounts for a Limitation Year exceed the lesser
                  of:


                  (i)      $30,000  or, if  greater,  one-fourth  (1/4th) of the
                           defined  benefit  dollar   limitation  set  forth  in
                           Section 415(b)(1)(A) of the Code as in effect for the
                           Limitation Year; or


                  (ii)     twenty-five   percent  (25%)  of  the   Participant's
                           Section 415  Compensation  for such Limitation  Year.
                           For purposes of this subsection (d)(ii),  Section 415
                           Compensation  shall not include (A) any  contribution
                           for  medical  benefits  within the meaning of Section
                           419A(f)(2) of the Code after separation from service,
                           which is otherwise treated as an Annual Addition, and
                           (B)  any  amount  otherwise   treated  as  an  Annual
                           Addition under Section 415(1)(1) of the Code.


         (e)      If the Annual  Additions  to a  Participant's  Accounts  for a
                  Limitation  Year exceed the limitation set forth in subsection
                  (d)  above  during  the  Limitation  Year,  any  or all of the
                  following contributions on behalf of such Participant shall be
                  immediately  adjusted to that amount which will result in such
                  Annual  Additions not exceeding  the  limitation  set forth in
                  subsection (d):


                  (i)      Discretionary Employer Contributions;


                  (ii)     Post-Tax Contributions;


                  (iii)    Basic Contributions;


                  (iv)     Special Contributions; and


                  (v)      Matching Contributions.


         (f)      If the Annual  Additions  to a  Participant's  Accounts  for a
                  Limitation Year exceed the limitations set forth in subsection
                  (d) above at the end of a Limitation Year, such excess amounts
                  shall not be treated as Annual  Additions  in such  Limitation
                  Year  but  shall   instead   be  used  to  reduce   the  Basic
                  Contributions, Matching Contributions,  Discretionary Employer


                                       26
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  Contributions  and/or  Special  Contributions  to be  made  on
                  behalf of such Participant in the succeeding  Limitation Year,
                  provided that such Participant is an Eligible  Employee during
                  such succeeding Limitation Year. If such Participant is not an
                  Eligible  Employee or ceases to be an Eligible Employee during
                  such succeeding  Limitation Year, any remaining excess amounts
                  from the preceding  Limitation Year shall be allocated  during
                  such  succeeding  Limitation  Year  to each  Participant  then
                  actively  participating  in the Plan. Such allocation shall be
                  in proportion to the Basic  Contributions  made to date on his
                  behalf for such Limitation  Year, or the prior Limitation Year
                  with  respect  to an  allocation  as  of  the  beginning  of a
                  Limitation Year,  before any other  contributions  are made in
                  such succeeding Limitation Year.


         (g)      If a Participant  participates in both (i) the Plan and/or any
                  other defined contribution plan maintained by the Employer and
                  (ii)  any  defined  benefit  plan or plans  maintained  by the
                  Employer,  the sum of the Defined  Contribution  Plan Fraction
                  and the Defined Benefit Plan Fraction shall not exceed the sum
                  of 1.0.


         (h)      If the sum determined under subsection (g) for any Participant
                  exceeds 1.0, the Defined  Contribution  Plan  Fraction of such
                  Participant  as provided in the defined  contribution  plan or
                  plans  maintained  by the  Employer  shall be reduced in order
                  that such sum shall not exceed 1.0.


                                       27

<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------


                                  ARTICLE IV --
                             VESTING AND FORFEITURES

4.1      Vesting


         (a)      An Employee  shall  always be fully vested in the Net Value of
                  his Basic Contribution  Account, the Net Value of his Post-Tax
                  Contribution  Account,  and  the  Net  Value  of his  Rollover
                  Contribution Account.


         (b)      A  Participant  shall  become fully vested in the Net Value of
                  his Discretionary  Employer  Contribution  Account and the Net
                  Value of his Matching Contribution Account upon the earlier of
                  such   Participant's   (i)  Normal   Retirement  Age  or  (ii)
                  termination  of employment  by reason of death,  Disability or
                  reaching his Retirement Date.


         (c)      A  Participant  who is not fully vested under  subsection  (b)
                  shall be vested in the Net Value of his Discretionary Employer
                  Contribution  Account  and  the  Net  Value  of  his  Matching
                  Contribution   Account  in   accordance   with  the  following
                  schedule:


                                                                     Vested
                        Period of Service                          Percentage
                        -----------------                          ----------

                     Less than 2 years                                 0%

                     2 years but less than 3 years                    40%

                     3 years but less than 4 years                    60%

                     4 years but less than 5 years                    80%

                     5 or more years                                 100%


                  For purposes of determining a Participant's  Period of Service
                  under this  subsection  (c) and under Section 4.3,  employment
                  with an Affiliated  Employer shall be deemed  employment  with
                  the Employer.


                  For purposes of determining a Participant's  vested percentage
                  of the Net Value of his  Discretionary  Employer  Contribution
                  Account  and  the  Net  Value  of  his  Matching  Contribution
                  Account, all Periods of Service shall be included.


         (d)      The vested Net Value of a Participant's  Matching Contribution
                  Account and Discretionary  Employer Contribution Account shall
                  be determined as follows:


                  (i)      the Participant's  Matching  Contribution Account and
                           Discretionary  Employer  Contribution  Account  shall
                           first be  increased  to include  (A) that  portion of
                           such Accounts which had been previously  withdrawn in
                           accordance  with  Sections  7.3 and 7.4 and (B)  that


                                       28

<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                           portion of such  Accounts  which had been borrowed in
                           accordance  with Article VIII and is  outstanding  on
                           the date of this determination;


                  (ii)     the  applicable  vested   percentage   determined  in
                           accordance  with subsection (c) shall then be applied
                           to such Accounts as  determined  in  accordance  with
                           clause (i);


                  (iii)    the amount  determined in accordance with clause (ii)
                           shall  then be  reduced  by (A) that  portion of such
                           Accounts  which  had  been  previously  withdrawn  in
                           accordance  with  Sections  7.3 and 7.4 and (B)  that
                           portion of such  Accounts  which had been borrowed in
                           accordance  with Article VIII and is  outstanding  on
                           the date of this determination.


4.2      Forfeitures


         If a  Participant  who is not  fully  vested  in the Net  Value  of his
         Accounts  terminates  employment,  the Units representing the nonvested
         portion of his Accounts shall constitute Forfeitures. Forfeitures shall
         be reallocated as soon as administratively  possible following the last
         day of the Plan Year to the Discretionary Employer Contribution Account
         of each Eligible  Employee who is in the  employment of the Employer on
         the last day of such Plan Year,  or who  terminated  employment  during
         such Plan Year due to retirement or disability,  in the same proportion
         that  such  Eligible  Employee's  Compensation  bears to the  aggregate
         Compensation  of all Eligible  Employees as of the last day of the Plan
         Year.


         If a former Participant who is not fully vested in the Net Value of his
         Accounts  receives a  distribution  of his vested  interest  in the Net
         Value of his Accounts and is  subsequently  reemployed  by the Employer
         prior to incurring five (5)  consecutive One Year Periods of Severance,
         he  shall  have  the  Net  Value  of his  Accounts  as of the  date  he
         previously terminated employment reinstated provided he repays the full
         amount of his  distribution  before the end of the five (5) consecutive
         One Year Periods of Severance commencing with the date of distribution.
         The  reinstated  amount  shall be  unadjusted  by any  gains or  losses
         occurring subsequent to the Participant's termination of employment and
         prior to repayment of such distribution. Any forfeited amounts required
         to be  reinstated  hereunder  shall be made by an  additional  Employer
         contribution  for such Plan Year. If such former  Participant  does not
         repay the full  amount of his  distribution  before the end of the five
         (5) consecutive One Year Periods of Severance  commencing with the date
         of  distribution,  the Net  Value  of his  Accounts  as of the  date he
         previously terminated employment shall not be reinstated.


                                       29
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

         If a former Participant who is not fully vested in the Net Value of his
         Accounts elects to defer distribution of his vested account interest or
         elects to receive  installment  payments  pursuant to Section 7.6(e) or
         7.7(d),  the  nonvested  portion of such former  Participant's  Account
         shall  be  forfeited  as of the  date of his  Termination  of  Service;
         provided, however, that if such former Participant is reemployed before
         incurring  five (5)  consecutive  One Year  Periods of  Severance,  the
         nonvested  portion of his Accounts shall be reinstated in its entirety,
         unadjusted  by  any  gains  or  losses  occurring   subsequent  to  the
         distribution.


4.3      Vesting upon Reemployment


         (a)      For purposes of this Section 4.3, "Period of Service" means an
                  Employee's  Period of Service  determined in  accordance  with
                  Section 4.1(c).


         (b)      For the purpose of determining a Participant's vested interest
                  in the Net Value of his  Discretionary  Employer  Contribution
                  Account and/or Matching Contribution Account:


                  (i)      if an  Employee  is not  vested in any  Discretionary
                           Employer Contributions and/or Matching Contributions,
                           incurs a One  Year  Period  of  Severance  and  again
                           performs  an Hour of  Service,  such  Employee  shall
                           receive  credit for his  Periods of Service  prior to
                           his One Year Period of  Severance  only if the number
                           of consecutive  One Year Periods of Severance is less
                           than the  greater  of:  (A) five (5) years or (B) the
                           aggregate  number of his Periods of Service  credited
                           before his One Year Period of Severance.


                  (ii)     if  a   Participant   is  partially   vested  in  any
                           Discretionary  Employer Contributions and/or Matching
                           Contributions,  incurs a One Year Period of Severance
                           and  again   performs  an  Hour  of   Service,   such
                           Participant  shall receive  credit for his Periods of
                           Service  prior to his One Year  Period of  Severance;
                           provided,  however,  that after five (5)  consecutive
                           One Year Periods of Severance, a former Participant's
                           vested interest in the Net Value of the Discretionary
                           Employer   Contribution   Account   and/or   Matching
                           Contribution   Account  attributable  to  Periods  of
                           Service  prior to his One Year  Period  of  Severance
                           shall not be  increased as a result of his Periods of
                           Service following his reemployment date.


                  (iii)    if a Participant is fully vested in any Discretionary
                           Employer Contributions and/or Matching Contributions,
                           incurs a One  Year  Period  of  Severance  and  again
                           performs an Hour of Service,  such Participant  shall
                           receive  credit for all his Periods of Service  prior
                           to his One Year Period of Severance.


                                       30

<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                                  ARTICLE V --
                       TRUST FUND AND INVESTMENT ACCOUNTS

5.1      Trust Fund


         The  Employer  has adopted the  Agreement  as the funding  vehicle with
         respect to the Investment Accounts.


         All contributions forwarded by the Employer to the Trustees pursuant to
         the  Agreement  shall  be held by them in  trust  and  shall be used to
         purchase  Units on behalf of the Plan in accordance  with the terms and
         provisions of the Agreement. Contributions designated for investment in
         any   Investment   Account  of  the  Trust  Fund  shall  be   allocated
         proportionately  to and among the classes of Units so selected for such
         Investment Account.


         All  assets  of the Plan  shall be held for the  exclusive  benefit  of
         Participants,  Beneficiaries or other persons entitled to benefits.  No
         part of the corpus or income of the Trust  Fund  shall be used for,  or
         diverted  to,  purposes  other  than  for  the  exclusive   benefit  of
         Participants,  Beneficiaries  or other persons entitled to benefits and
         for defraying reasonable administrative expenses of the Plan and Trust.
         No  person  shall  have  any  interest  in or  right to any part of the
         earnings  of the Trust  Fund,  or any  rights in, to or under the Trust
         Fund or any part of its assets, except to the extent expressly provided
         in the Plan.


         The Trustees  shall invest and reinvest the Trust Fund,  and the income
         therefrom,   without  distinction  between  principal  and  income,  in
         accordance with the terms and provisions of the Agreement. The Trustees
         may  maintain  such part of the Trust Fund in cash  uninvested  as they
         shall deem  necessary or desirable.  The Trustees shall be the owner of
         and have  title to all the assets of the Trust Fund and shall have full
         power to manage the same, except as otherwise  specifically provided in
         the Agreement.


5.2      Interim Investments


         The  Trustees  may  temporarily   invest  any  amounts  designated  for
         investment  in  any of  the  Investment  Accounts  of  the  Trust  Fund
         identified  herein  in  the  Investment   Account  which  provides  for
         short-term  investments  and  retain  the  value of such  contributions
         therein  pending  the  allocation  of  such  values  to the  Investment
         Accounts designated for investment.


5.3      Account Values


         The Net Value of the Accounts of an Employee means the sum of the total
         Net Value of each Account  maintained  on behalf of the Employee in the
         Trust as determined as of the Valuation  Date  coincident  with or next
         following the event requiring the  determination of such Net Value. The
         assets of any  Account  shall  consist  of the Units  credited  to such
         Account. The Units shall be valued from time to time by the Trustees in

                                       31
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

         accordance with the Agreement,  but not less often than monthly. On the
         basis of such valuations, each Employee's Accounts shall be adjusted to
         reflect  the  effect of income  collected  and  accrued,  realized  and
         unrealized  profits and  losses,  expenses  and all other  transactions
         during the period ending on the applicable Valuation Date.


         Upon  receipt  by  the  Trustees  of  Basic   Contributions,   Matching
         Contributions,    and,   if   applicable,    Post-Tax    Contributions,
         Discretionary  Employer   Contributions,   Rollover  Contributions  and
         Special Contributions,  such contributions shall be applied to purchase
         Units for such Employee's Account,  using the value of such Units as of
         the close of business on the date received.  Whenever a distribution is
         made  to  a  Participant,  Beneficiary  or  other  person  entitled  to
         benefits,  the  appropriate  number of Units  credited to such Employee
         shall be  reduced  accordingly  and  each  such  distribution  shall be
         charged  against the Units of the Investment  Accounts of such Employee
         pro rata according to their respective values.


         For the  purposes of this  Section  5.3,  fractions of Units as well as
         whole  Units  may be  purchased  or  redeemed  for  the  Account  of an
         Employee.

                                       32


<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                                  ARTICLE VI --
             INVESTMENT DIRECTIONS, CHANGES OF INVESTMENT DIRECTIONS
                    AND TRANSFERS BETWEEN INVESTMENT ACCOUNTS

6.1      Investment Directions


         Upon electing to participate,  each  Participant  shall direct that the
         contributions  made to his Accounts  shall be applied to purchase Units
         in any one or more of the Investment  Accounts of the Trust Fund.  Such
         direction  shall indicate the  percentage,  in multiples of ten percent
         (10%), in which Basic Contributions,  Matching  Contributions,  Special
         Contributions,    Discretionary   Employer   Contributions,    Post-Tax
         Contributions  and  Rollover   Contributions   shall  be  made  to  the
         designated Investment Accounts.


         To the extent a Participant shall fail to make an investment direction,
         contributions  made on his behalf shall be applied to purchase Units in
         the Investment Account which provides for short-term investments.


6.2      Change of Investment Directions


         A Participant  may change any investment  direction not more often than
         once in any calendar  quarter by completing  and filing a notice in the
         form and  manner  prescribed  by the  Committee  at least ten (10) days
         prior to the effective date of such direction. Any such change shall be
         subject to the same  conditions as if it were an initial  direction and
         shall be applied only to any  contributions  to be invested on or after
         the effective date of such direction.


6.3      Transfers Between Investment Accounts


         By filing a notice in the form and manner  prescribed  by the Committee
         at least ten (10) days prior to the  effective  date of such change,  a
         Participant  or  Beneficiary  may,  not  more  often  than  once in any
         calendar quarter, direct that multiples of ten percent (10%) of the Net
         Value of any one or more Investment  Accounts be transferred to any one
         or more of the other Investment Accounts. The requisite transfers shall
         be valued as of the  Valuation  Date on which the direction is received
         by the  Trustees  and shall be  affected  within  seven (7) days of the
         Trustees' receipt of such direction.


6.4      Employees Other than Participants


         (a)      Investment Direction


                  An  Employee  who is not a  Participant  but  who  has  made a
                  Rollover  Contribution  in accordance  with the  provisions of
                  Section 3.13, shall direct,  in the form and manner prescribed
                  by the  Committee,  that such  contribution  be applied to the
                  purchase  of  Units  in any  one  or  more  of the  Investment
                  Accounts.  Such direction  shall indicate the  percentage,  in

                                       33
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  multiples of ten percent (10%), in which  contributions  shall
                  be made to the designated  Investment Accounts.  To the extent
                  any Employee shall fail to make an investment  direction,  the
                  Rollover  Contributions  shall be applied to the  purchase  of
                  Units in the Investment  Account which provides for short-term
                  investments.


         (b)      Transfers Between Investment Accounts


                  An  Employee  who is not a  Participant  may,  subject  to the
                  provisions  of  Section  6.3,  not more often than once in any
                  calendar  quarter,  direct that multiples of ten percent (10%)
                  of the Net  Value of any one or more  Investment  Accounts  be
                  transferred  to  any  one or  more  of  the  other  Investment
                  Accounts.  The requisite  transfers  shall be valued as of the
                  Valuation  Date on which  the  direction  is  received  by the
                  Trustees  and shall be affected  within  seven (7) days of the
                  Trustees' receipt of such direction.


                                       34

<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                                 ARTICLE VII --
                               PAYMENT OF BENEFITS

7.1      General


         (a)      For  purposes of this Article  VII,  the  following  terms and
                  phrases shall have the meanings hereinafter ascribed to them:


                  (i)      "Beneficiary" shall mean (A) in the case of a married
                           Participant,   the   Spouse.    Notwithstanding   the
                           foregoing,  such  Participant  may,  subject  to  the
                           spousal  consent   requirements  of  Section  7.2(a),
                           effectively  elect to  designate  a person or persons
                           other than the Spouse as Beneficiary; (B) in the case
                           of a single Participant, a person or persons who have
                           been designated under the Plan by such Participant or
                           who are  otherwise  entitled  to a benefit  under the
                           Plan.


                  (ii)     "Life Annuity"  shall mean the benefit  payable under
                           subsection (iii) or (iv) hereunder.


                  (iii)    "Straight Life Annuity" shall mean a benefit  payable
                           in equal monthly  installments to the Participant for
                           his life with no benefits payable after his death.


                  (iv)     "50% Joint and Survivor Annuity" shall mean a benefit
                           payable  in  equal   monthly   installments   to  the
                           Participant  for his  life  with a  benefit  equal to
                           one-half (l/2) of the benefit paid to the Participant
                           continuing  after  his death to and for the life of a
                           surviving Beneficiary.


         (b)      The vested interest in the Net Value of any one or more of the
                  Accounts of a  Participant,  Beneficiary  or any other  person
                  entitled to benefits  under the Plan shall be paid only at the
                  times,  to the  extent,  in  the  manner,  and to the  persons
                  provided in this Article VII.


         (c)      Notwithstanding the foregoing, if payments are to be made on a
                  monthly  basis  and  if,  in the  judgment  of the  Committee,
                  payments  are too  small  to  warrant  monthly  payments,  the
                  Committee, in its sole discretion,  may determine to make such
                  payments in a lump sum or in quarterly, semi-annual, or annual
                  installments.


         (d)      The  Net  Value  of any  one or  more  of  the  Accounts  of a
                  Participant shall be subject to the provisions of Section 8.7.


         (e)      Notwithstanding  any  provisions  of the Plan to the contrary,
                  any and all withdrawals,  distributions or payments made under
                  the provisions of this Article VII shall be made in accordance
                  with Section  401(a)(9) of the Code and any and all Income Tax
                  Regulations promulgated thereunder.


                                       35
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

         (f)      Any  distribution of the vested interest in the Net Value of a
                  Participant's  Accounts  which is made by the  purchase of any
                  Life   Annuity   shall   be   made  by  the   purchase   of  a
                  nontransferable  annuity  contract  from a legal  reserve life
                  insurance  company  licensed  to do  business  in the state of
                  Cohoes Savings Bank.  Such Life Annuity  contract shall comply
                  with the provisions of this Plan.


         (g)      Notwithstanding  any  provisions  of the Plan to the contrary,
                  the  provisions  of this  Article  VII shall  also  apply to a
                  person  who  is  not  a   Participant   but  who  has  made  a
                  contribution to and maintains a Rollover  Contribution Account
                  under the Plan.


7.2      Spousal Consent Requirements - Change From Life Annuity, Optional Forms
         of Benefit Payments, Beneficiaries


         (a)      An election by the Participant (i) to receive benefit payments
                  in another form after a Life  Annuity  option has been elected
                  under  Section  7.6(f) or  7.7(e),  (ii) to  designate  a Life
                  Annuity  Beneficiary  who is other than his  Spouse,  or (iii)
                  under any other  provision  of the Plan  which is  subject  to
                  spousal  consent,  shall  not be  effective  unless:  (A)  the
                  Participant's  Spouse irrevocably consents to such election in
                  writing, (B) such election designates a Beneficiary or form of
                  benefit  payment,  which may not be  changed  without  spousal
                  consent  unless the  consent of the Spouse  expressly  permits
                  designation  by the  Participant  without any  requirement  of
                  further  consent  by the  Spouse,  (C)  the  Spouse's  consent
                  acknowledges understanding of the effect of such election, and
                  (D) the consent is  witnessed  by a Plan  representative  or a
                  notary public.  Notwithstanding this consent  requirement,  if
                  the  Participant  establishes to the  satisfaction of the Plan
                  representative  that such written  consent  cannot be obtained
                  because  there is no Spouse or the Spouse  cannot be  located,
                  such election shall be deemed a qualified election.


                  Any consent necessary under this provision shall be valid only
                  with respect to the Spouse who signs the consent.


         (b)      A  Participant  who has submitted to the Committee an election
                  form in accordance with the provisions of subsection  (a)(ii),
                  may,  without  the  consent of his  Spouse,  revoke such prior
                  election by submitting written notification of such revocation
                  to  the  Committee   before  the  date  benefit  payments  are
                  scheduled to  commence.  Such  revocation  shall result in the
                  reinstatement  of the Spouse as the  designated  Life  Annuity
                  Beneficiary  unless  the  Participant  effectively  designates
                  another  person as the Life Annuity  Beneficiary in accordance
                  with the  provisions of subsection (a) and Section 7.1 (a)(i).
                  The  number of  election  forms and  revocations  shall not be
                  limited.


         (c)      The terms and  conditions of any election  form shall,  unless
                  otherwise  indicated,  become  effective  on the date  benefit
                  payments are  scheduled to commence,  or, if  applicable,  the
                  date of distribution.


                                       36
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

7.3      Non-Hardship Withdrawals


         (a)      Subject to the terms and conditions  contained in this Section
                  7.3, upon ten (10) days prior written  notice to the Committee
                  each  Participant,  or each  Employee  who solely  maintains a
                  Rollover Contribution  Account,  shall be entitled to withdraw
                  all or any portion of his Accounts in the  following  order of
                  priority not more often than once during any Plan Year:


                  (i)      the Net Value of his Post-Tax Contribution Account;


                  (ii)     the Net Value of his Basic Contribution Account, upon
                           the Participant's attainment of age 59-1/2;


                  (iii)    the Net Value of the Employee's Rollover Contribution
                           Account,   upon  the  Employee's  attainment  of  age
                           59-1/2,   provided  that  such  Employee  shall  have
                           satisfied such additional terms and conditions as the
                           Committee may deem necessary;


                  (iv)     that portion of the Participant's  vested interest in
                           the Net Value of his Matching  Contribution  Account,
                           upon the Participant's attainment of age 59-1/2; and


                  (v)      that portion of the Participant's  vested interest in
                           the  Net   Value   of  his   Discretionary   Employer
                           Contribution    Account,   upon   the   Participant's
                           attainment of age 59-1/2.


         (b)      Withdrawals  under  this  Section  7.3  shall  be  made by the
                  redemption of Units from each of the Participant's Accounts on
                  a pro rata basis from the Investment  Accounts selected by the
                  Participant pursuant to Article VI.


7.4      Hardship Distributions


         (a)      For purposes of this  Section  7.4, a "Hardship"  distribution
                  shall  mean a  distribution  that is (i) made on  account of a
                  condition   which  has  given  rise  to  immediate  and  heavy
                  financial need of a Participant  and (ii) necessary to satisfy
                  such financial  need. A  determination  of the existence of an
                  immediate and heavy financial need and the amount necessary to
                  meet the need  shall be made by the  Committee  in  accordance
                  with  uniform  nondiscriminatory  standards  with  respect  to
                  similarly situated persons.


         (b)      Immediate and Heavy Financial Need:


                  A Hardship  distribution shall be deemed to be made on account
                  of an immediate and heavy  financial need if the  distribution
                  is on account of:


                  (i)      expenses for medical  care  described  under  Section
                           213(d) of the Code which were previously  incurred by
                           the Participant,  the Participant's  Spouse or any of
                           the Participant's dependents as defined under Section
                           152 of the Code or expenses  which are  necessary  to
                           obtain medical care described under Section 213(d) of
                           the  Code  for  the  Participant,  the  Participant's
                           Spouse  or  any of the  Participant's  dependents  as
                           defined under Section 152 of the Code; or


                                       37
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  (ii)     purchase (excluding mortgage payments) of a principal
                           residence of the Participant; or


                  (iii)    payment of tuition and related  educational  fees for
                           the  next  twelve   (12)  months  of   post-secondary
                           education  for  the  Participant,  the  Participant's
                           Spouse,   children   or  any  of  the   Participant's
                           dependents  as defined under Section 152 of the Code;
                           or


                  (iv)     the need to prevent the  eviction of the  Participant
                           from his principal  residence or  foreclosure  on the
                           mortgage of the Participant's principal residence; or


                  (v)      any  other  condition   which  the   Commissioner  of
                           Internal Revenue,  through the publication of revenue
                           rulings,  notices  and  other  documents  of  general
                           applicability,  deems to be an  immediate  and  heavy
                           financial need.


         (c)      Necessary to Satisfy Such Financial Need:


                  (i)      A  distribution  will  be  treated  as  necessary  to
                           satisfy an immediate  and heavy  financial  need of a
                           Participant if: (A) the amount of the distribution is
                           not in excess of (1) the amount  required  to relieve
                           the  financial  need  of the  Participant  and (2) if
                           elected by the  Participant,  an amount  necessary to
                           pay any  federal,  state  or  local  income  taxes or
                           penalties reasonably  anticipated to result from such
                           distribution,  and (B) such need may not be satisfied
                           from other resources that are reasonably available to
                           the Participant.


                  (ii)     A  distribution  will  be  treated  as  necessary  to
                           satisfy a financial need if the Committee  reasonably
                           relies upon the Participant's representation that the
                           need cannot be relieved:


                           (A)      through  reimbursement  or  compensation  by
                                    insurance or otherwise,


                           (B)      by    reasonable    liquidation    of    the
                                    Participant's  assets,  to the  extent  such
                                    liquidation   would  not  itself   cause  an
                                    immediate and heavy financial need,


                           (C)      by  cessation  of  Basic   Contributions  or
                                    Employee  contributions,  if any,  under the
                                    Plan, or


                           (D)      by other  distributions  or nontaxable loans
                                    from plans  maintained by the Employer or by
                                    any other  employer,  or by  borrowing  from
                                    commercial sources on reasonable  commercial
                                    terms.


                                       38
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                           For  purposes  of  this   subsection   (c)(ii),   the
                           Participant's  resources  shall be deemed to  include
                           those  assets of his Spouse and minor  children  that
                           are reasonably available to the Participant.


                  (iii)    Alternatively, a Hardship distribution will be deemed
                           to be  necessary  to satisfy an  immediate  and heavy
                           financial  need  of a  Participant  if (A) or (B) are
                           met:


                           (A) all of the following requirements are satisfied:


                                    (I)     the distribution is not in excess of
                                            (1) the amount of the  immediate and
                                            heavy    financial   need   of   the
                                            Participant  and (2) if  elected  by
                                            the Participant, an amount necessary
                                            to pay any  federal,  state or local
                                            income taxes or penalties reasonably
                                            anticipated   to  result  from  such
                                            distribution;


                                    (II)    the  Participant  has  obtained  all
                                            distributions,  other than  Hardship
                                            distributions,  and  all  nontaxable
                                            loans currently  available under all
                                            plans maintained by the Employer;


                                    (III)   the  Plan,   and  all  other   plans
                                            maintained by the Employer,  provide
                                            that  the   Participant's   elective
                                            contributions      and      Employee
                                            contributions,   if  any,   will  be
                                            suspended  for at least  twelve (12)
                                            months after receipt of the Hardship
                                            distribution; and


                                    (IV)    the  Plan,   and  all  other   plans
                                            maintained by the Employer,  provide
                                            that  the  Participant  may not make
                                            elective   contributions   for   the
                                            Participant's      taxable      year
                                            immediately  following  the  taxable
                                            year of the Hardship distribution in
                                            excess of the applicable limit under
                                            Section  402(g) of the Code for such
                                            next taxable year less the amount of
                                            such     Participant's      elective
                                            contributions  for the taxable  year
                                            of the Hardship distribution; or


                           (B)      the  requirements  set  forth in  additional
                                    methods,   if   any,   prescribed   by   the
                                    Commissioner  of Internal  Revenue  (through
                                    the publication of revenue rulings,  notices
                                    and    other     documents     of    general
                                    applicability) are satisfied.


         (d)      A Participant who has withdrawn the maximum amounts  available
                  to such Participant  under Section 7.3 or a Participant who is
                  not  eligible  for a  withdrawal  thereunder,  may, in case of
                  Hardship (as defined under this Section  7.4),  apply not more
                  often  than  once  in any  Plan  Year to the  Committee  for a
                  Hardship   distribution.   Any   application  for  a  Hardship
                  distribution  shall be made in  writing  to the  Committee  at

                                       39
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  least ten (10) days prior to the  requested  date of  payment.
                  Hardship distributions may be made by a distribution of all or
                  a  portion  of an  Employee's  (i) Basic  Contributions,  (ii)
                  earnings on Basic Contributions which accrued prior to January
                  1, 1989, (iii) Net Value of his Rollover Contribution Account,
                  (iv)  vested  interest  in  the  Net  Value  of  his  Matching
                  Contribution Account, and (v) vested interest in the Net Value
                  of his Discretionary Employer Contribution Account.


         (e)      Distributions  under  this  Section  7.4  shall be made in the
                  following order of priority:


                  (i)      the Net Value of the Participant's Basic Contribution
                           Account,  including  earnings on Basic  Contributions
                           which accrued prior to January 1, 1989; and


                  (ii)     the Net Value of the Employee's Rollover Contribution
                           Account,  provided  that  such  Employee  shall  have
                           satisfied such additional terms and conditions as the
                           Committee may deem necessary; and


                  (iii)    that portion of the Participant's  vested interest in
                           the Net Value of his Matching  Contribution  Account;
                           and


                  (iv)     that portion of the Participant's  vested interest in
                           the  Net   Value   of  his   Discretionary   Employer
                           Contribution Account.


         (f)      Distributions  under  this  Section  7.4  shall be made by the
                  redemption of Units from each of the Participant's Accounts on
                  a pro rata basis from the Investment  Accounts selected by the
                  Participant pursuant to Article VI.


         (g)      A Participant who receives a Hardship  distribution under this
                  Section  7.4 may have his  Basic  Contributions  and  Post-Tax
                  Contributions suspended in accordance with Section 3.3 or 3.7.


7.5      Distribution   of  Benefits   Following   Retirement,   Disability   Or
         Termination of Service


         (a)      If an Employee  incurs a Termination of Service for any reason
                  other than death, a distribution of the vested interest in the
                  Net Value of his  Accounts  shall be made to the  Employee  in
                  accordance with the provisions of Section 7.6, 7.7 or 7.9. The
                  amount of such  distribution  shall be the vested  interest in
                  the  Net  Value  of  his  Accounts  as of the  Valuation  Date
                  coincident  with the date of  receipt by the  Trustees  of the
                  proper  documentation  acceptable  to the  Trustees  for  such
                  purpose.


         (b)      An election  by an Employee to receive the vested  interest in
                  the Net  Value of his  Accounts  in a form  other  than in the
                  normal form of benefit  payment  set forth in Sections  7.6(b)
                  and (c) and  Section  7.7(b)  may not be revoked or amended by
                  him after he terminates his  employment.  Notwithstanding  the
                  foregoing,  an  Employee  who  elected to  receive  payment of

                                       40
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  benefits  as of a  deferred  Valuation  Date,  in the  form of
                  installments,  or in the  form  of a  Life  Annuity,  may,  by
                  completing  and filing the forms  prescribed by the Committee,
                  and  subject  to  Section  7.2 where an  Employee  elected  to
                  receive  payment of  benefits  in the form of a Life  Annuity,
                  change to another form of benefit payment.


         (c)      An  Employee  who  incurs  a  Termination  of  Service  and is
                  reemployed by the Employer prior to the distribution of all or
                  part of the  entire  vested  interest  in the Net Value of his
                  Accounts in accordance  with the  provisions of Section 7.6 or
                  7.7,  shall not be  eligible  to  receive  or to  continue  to
                  receive such  distribution  during his period of  reemployment
                  with the Employer.  The foregoing  sentence shall not apply if
                  the  distribution was in the form of a Life Annuity as defined
                  under  Section  7.1(a)(ii).  Upon such  Employee's  subsequent
                  Termination  of  Service,  his  prior  election  to  receive a
                  distribution  in a form other than the normal  form of benefit
                  payment shall be null and void and the vested  interest in the
                  Net  Value  of his  Accounts  shall be  distributed  to him in
                  accordance with the provisions of Section 7.6, 7.7 or 7.9.


7.6      Payments upon Retirement or Disability


         (a)      If  an  Employee  incurs  a  Termination  of  Service  as of a
                  Retirement  Date or due to Disability and the Net Value of the
                  Employee's Accounts,  as determined by the Trustees,  is equal
                  to or less than  $3,500,  a lump sum  distribution  of the Net
                  Value of his  Accounts  shall be made to the  Employee  within
                  seven (7) days of the Valuation Date  coincident with the date
                  of  receipt  by  the  Trustees  of  the  proper  documentation
                  indicating  that  the  Employee   incurred  a  Termination  of
                  Service.


         (b)      If an  Employee  incurs a  Termination  of  Service  as of his
                  Normal  Retirement Date or his Postponed  Retirement Date, and
                  the Net Value of the Employee's Accounts, as determined by the
                  Trustees,  exceeds $3,500,  a lump sum distribution of the Net
                  Value of his  Accounts  shall be made to the  Employee  within
                  seven (7) days of the Valuation Date  coincident with the date
                  of  receipt  by  the  Trustees  of  the  proper  documentation
                  indicating that the Employee incurred a Termination of Service
                  as of such Retirement Date.


         (c)      If an Employee incurs a Termination of Service as of his Early
                  Retirement Date or,  subsequent to his Termination of Service,
                  attains  his  Early  Retirement  Date in  accordance  with the
                  provisions  of  Section  1.20  before  receiving  or filing an
                  election form to receive the vested  interest in the Net Value
                  of his Accounts,  or if an Employee  incurs a  Termination  of
                  Service  due to  Disability,  a lump sum  distribution  of the
                  vested interest in the Net Value of his Accounts shall be made
                  to the Employee  within seven (7) days of the  Valuation  Date
                  coincident  with the date of  receipt by the  Trustees  of the
                  proper  documentation  indicating  the date the Employee would
                  have  attained  his  Normal  Retirement  Date if he were still
                  employed by the Employer.


         (d)      In lieu of the  normal  form of benefit  payment  set forth in
                  subsections  (a),  (b) and  (c),  an  Employee  who  incurs  a
                  Termination  of  Service as of his Early  Retirement  Date or,
                  subsequent to his  Termination  of Service,  attains his Early


                                       41
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  Retirement  Date in accordance  with the provisions of Section
                  1.20 before  receiving  or filing an election  form to receive
                  the  vested  interest  in the Net  Value of his  Accounts,  or
                  incurs a Termination of Service due to Disability, may file an
                  election form to receive the vested  interest in the Net Value
                  of his  Accounts as a lump sum  distribution  as of some other
                  Valuation Date following his  Termination of Service and prior
                  to his Normal Retirement Date. Subject to the required minimum
                  distribution  provisions of Sections 7.10(b) and 7.10(c),  the
                  vested  interest  in the Net  Value of his  Accounts  shall be
                  distributed to such Employee as a lump sum distribution within
                  seven (7) days of the Valuation Date  coincident with the date
                  of  receipt  by  the  Trustees  of  the  proper  documentation
                  indicating the Employee's distribution date.


         (e)      In lieu of the  normal  form of benefit  payment  set forth in
                  subsections  (a),  (b) and  (c),  an  Employee  who  incurs  a
                  Termination  of  Service  as  of  his   Retirement   Date  or,
                  subsequent to his  Termination  of Service,  attains his Early
                  Retirement  Date in accordance  with the provisions of Section
                  1.20 before  receiving  or filing an election  form to receive
                  the  vested  interest  in the Net  Value of his  Accounts,  or
                  incurs a Termination of Service due to Disability may, subject
                  to the required  minimum  distribution  provisions of Sections
                  7.10(b)  and  7.10(c),  file an  election  form to receive the
                  vested  interest in the Net Value of his  Accounts in the form
                  of installments over a period not to exceed twenty (20) years.
                  The vested  interest in the Net Value of his Accounts shall be
                  determined  as of such  Valuation  Date or Valuation  Dates in
                  each such Plan Year as may be  elected  by such  Employee  and
                  shall be  based on the  respective  values  of the  Employee's
                  Units in each Investment  Account as of such Valuation Date or
                  Valuation Dates.  The amount of the installment  payment shall
                  be  distributed by the redemption of Units from the Employee's
                  Accounts on a pro rata basis among such Employee's  Investment
                  Accounts.  Any portion of the vested interest in the Net Value
                  of the Accounts of such former  Employee  which shall not have
                  been so paid shall  continue to be held for his benefit or for
                  the benefit of his  Beneficiary in the  Employee's  Investment
                  Accounts.  If  an  Employee  elects  to  receive  his  benefit
                  pursuant to this subsection  (e), the  installment  period may
                  not extend beyond the life  expectancy of such Employee or the
                  life expectancy of such Employee and his Beneficiary.


         (f)      In lieu of the  normal  form of benefit  payment  set forth in
                  subsections  (a),  (b) and  (c),  an  Employee  who  incurs  a
                  Termination  of  Service  as  of  his   Retirement   Date  or,
                  subsequent to his  Termination  of Service,  attains his Early
                  Retirement  Date in accordance  with the provisions of Section
                  1.20 before  receiving  or filing an election  form to receive
                  the  vested  interest  in the Net  Value of his  Accounts,  or
                  incurs a Termination  of Service due to Disability may file an
                  election form to receive a distribution of the vested interest
                  in the Net Value of his  Accounts  by the  purchase  of a Life
                  Annuity.  Subject to Section 7.2(a),  such form may include an
                  election  to  designate  a  Beneficiary  who is other than his
                  Spouse.  Payment of benefits to the Participant shall commence
                  as of the later of the Participant's Normal Retirement Date or
                  his Postponed  Retirement Date.  Notwithstanding the foregoing
                  sentence,  such form may  include  an  election  to  receive a


                                       42
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  distribution  commencing on any date  coincident  with or next
                  following his Early  Retirement  Date or, if  applicable,  the
                  date of his Disability.


         (g)      In lieu of the  normal  form of benefit  payment  set forth in
                  subsections  (a),  (b) and  (c),  an  Employee  who  incurs  a
                  Termination  of  Service  as  of  his   Retirement   Date  or,
                  subsequent to his  Termination  of Service,  attains his Early
                  Retirement  Date in accordance  with the provisions of Section
                  1.20 before  receiving  or filing an election  form to receive
                  the  vested  interest  in the Net  Value of his  Accounts,  or
                  incurs a Termination of Service due to Disability may elect to
                  defer  receipt of the vested  interest in the Net Value of his
                  Accounts  beyond  his  Normal  Retirement  Date  or  Postponed
                  Retirement  Date. The  applicable  form must be filed at least
                  ten (10) days prior to the Employee's Retirement Date. If such
                  an election is made,  the vested  interest in the Net Value of
                  his  Accounts  shall  continue  to be held in the Trust  Fund.
                  Subject to the required  minimum  distribution  provisions  of
                  Sections  7.10(b) and 7.10(c),  the vested interest in the Net
                  Value  of his  Accounts  shall  (i)  be  distributed  to  such
                  Employee as a lump sum  distribution  within seven (7) days of
                  the Valuation Date  coincident with the date of receipt by the
                  Trustees of the proper documentation indicating the Employee's
                  deferred  distribution  date or (ii), upon the election of the
                  Employee,  commence  to  be  distributed  in  installments  in
                  accordance with the provisions of subsection (e).


         (h)      In lieu of the  normal  form of benefit  payment  set forth in
                  subsections  (a),  (b) and  (c),  an  Employee  who  incurs  a
                  Termination  of  Service  as  of  his   Retirement   Date  or,
                  subsequent to his  Termination  of Service,  attains his Early
                  Retirement  Date in accordance  with the provisions of Section
                  1.20 before  receiving  or filing an election  form to receive
                  the  vested  interest  in the Net  Value of his  Accounts,  or
                  incurs a  Termination  of Service  due to  Disability  may, at
                  least ten (10) days prior to the date on which his  benefit is
                  scheduled  to be paid,  file an election  form that a lump sum
                  distribution  equal to the vested interest in the Net Value of
                  his  Accounts  be  made  payable  to the  trustee  of  another
                  qualified  pension or  profit-sharing  plan  designated by the
                  Employee.  Such  lump sum  distribution  shall be made  within
                  seven (7) days of the Valuation Date  coincident with the date
                  of receipt by the Trustees of the proper documentation.


7.7      Payments upon  Termination of Service for Reasons Other Than Retirement
         or Disability


         (a)      If an Employee  incurs a  Termination  of Service as of a date
                  other than a Retirement Date, and does not,  subsequent to his
                  Termination of Service,  attain his Early  Retirement  Date in
                  accordance   with  the   provisions  of  Section  1.20  before
                  receiving  or filing an  election  form to receive  the vested
                  interest  in the  Net  Value  of his  Accounts,  or  incurs  a
                  Termination of Service for reasons other than Disability,  has
                  not  elected to receive  his  benefit  pursuant to an optional
                  form of benefit  payment in accordance  with the provisions of
                  subsection (c), (d), (e) or (f) and the vested interest in the


                                       43
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  Net Value of the  Employee's  Accounts,  as  determined by the
                  Trustees in  accordance  with  subsection  (g), is equal to or
                  less  than  $3,500,  a lump  sum  distribution  of the  vested
                  interest in the Net Value of his Accounts shall be made to the
                  Employee  within  seven  (7) days of the  Valuation  Dates set
                  forth in subsection (g)(i) and (g)(ii).


         (b)      If an Employee  incurs a  Termination  of Service as of a date
                  other than a Retirement  Date and does not,  subsequent to his
                  Termination of Service,  attain his Early  Retirement  Date in
                  accordance   with  the   provisions  of  Section  1.20  before
                  receiving  or filing an  election  form to receive  the vested
                  interest  in the  Net  Value  of his  Accounts,  or  incurs  a
                  Termination of Service for reasons other than Disability,  has
                  not  elected to receive  his  benefit  pursuant to an optional
                  form of benefit  payment in accordance  with the provisions of
                  subsection (c), (d), (e) or (f) and the vested interest in the
                  Net Value of the  Employee's  Accounts,  as  determined by the
                  Trustees in accordance with subsection (g),  exceeds $3,500, a
                  lump sum  distribution of the vested interest in the Net Value
                  of his Accounts shall be made to the Employee within seven (7)
                  days of the Valuation Date coincident with the date of receipt
                  by the  Trustees of the proper  documentation  indicating  the
                  date the Employee  would have  attained his Normal  Retirement
                  Date if he were still employed by the Employer.


         (c)      In lieu of the  normal  form of benefit  payment  set forth in
                  subsections  (a) and (b), an Employee who incurs a Termination
                  of Service as of a date other than a Retirement  Date and does
                  not,  subsequent  to his  Termination  of Service,  attain his
                  Early  Retirement  Date in accordance  with the  provisions of
                  Section 1.20 before  receiving  or filing an election  form to
                  receive the vested  interest in the Net Value of his Accounts,
                  or incurs a  Termination  of Service  for  reasons  other than
                  Disability may,  subject to the provisions of Sections 7.10(b)
                  and  7.10(c),  file an  election  form to  receive  the vested
                  interest  in the  Net  Value  of his  Accounts  as a lump  sum
                  distribution  as of some other  Valuation  Date  following his
                  termination;  provided,  however,  that the Valuation Date may
                  not  be  later  than  thirteen   (13)  months   following  his
                  Termination  of  Service.  Subject  to  the  required  minimum
                  distribution  provisions of Sections 7.10(b) and 7.10(c),  the
                  vested  interest  in the Net  Value of his  Accounts  shall be
                  distributed to such Employee as a lump sum distribution within
                  seven (7) days of the Valuation Date  coincident with the date
                  of  receipt  by  the  Trustees  of  the  proper  documentation
                  indicating the Employee's distribution date.


         (d)      In lieu of the  normal  form of benefit  payment  set forth in
                  subsections  (a) and (b), an Employee who incurs a Termination
                  of Service as of a date  other  than his  Retirement  Date and
                  does not, subsequent to his Termination of Service, attain his
                  Early  Retirement  Date in accordance  with the  provisions of
                  Section 1.20 before  receiving  or filing an election  form to
                  receive the vested  interest in the Net Value of his Accounts,
                  or incurs a  Termination  of Service  for  reasons  other than
                  Disability  may file an  election  form to receive  the vested
                  interest  in the Net  Value  of his  Accounts  in the  form of
                  installments  over a period not to exceed  twenty  (20) years.
                  The vested  interest in the Net Value of his Accounts shall be


                                       44
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  determined  as of such  Valuation  Date or Valuation  Dates in
                  each such Plan Year as may be  elected  by such  Employee  and
                  shall be  based on the  respective  values  of the  Employee's
                  Units in each Investment  Account as of such Valuation Date or
                  Valuation Dates.  The amount of the installment  payment shall
                  be  distributed by the redemption of Units from the Employee's
                  Accounts on a pro rata basis among such Employee's  Investment
                  Accounts.  Any portion of the vested interest in the Net Value
                  of the Accounts of such former  Employee  which shall not have
                  been so paid shall  continue to be held for his benefit or for
                  the benefit of his  Beneficiary in the  Employee's  Investment
                  Accounts.  If  an  Employee  elects  to  receive  his  benefit
                  pursuant to this subsection  (d), the  installment  period may
                  not extend beyond the life  expectancy of such Employee or the
                  life expectancy of such Employee and his Beneficiary.


         (e)      In lieu of the  normal  form of benefit  payment  set forth in
                  subsections  (a) and (b), an Employee who incurs a Termination
                  of Service as of a date  other  than his  Retirement  Date and
                  does not, subsequent to his Termination of Service, attain his
                  Early  Retirement  Date in accordance  with the  provisions of
                  Section 1.20 before  receiving  or filing an election  form to
                  receive the vested  interest in the Net Value of his Accounts,
                  or incurs a  Termination  of Service  for  reasons  other than
                  death or  Disability,  may file an election  form to receive a
                  distribution  of the vested  interest  in the Net Value of his
                  Accounts by the purchase of a Life Annuity. Subject to Section
                  7.2(a),  such form may  include an  election  to  designate  a
                  Beneficiary who is other than his Spouse.  Payment of benefits
                  to the  Participant  shall  commence  as of the  Participant's
                  Normal   Retirement   Date.   Notwithstanding   the  foregoing
                  sentence,  such form may  include  an  election  to  receive a
                  distribution  commencing on any date  coincident  with or next
                  following his  Termination  of Service and prior to his Normal
                  Retirement Date.


         (f)      In lieu of the  normal  form of benefit  payment  set forth in
                  subsections  (a) and (b), an Employee who incurs a Termination
                  of Service as of a date  other  than his  Retirement  Date and
                  does not, subsequent to his Termination of Service, attain his
                  Early  Retirement  Date in accordance  with the  provisions of
                  Section 1.20 before  receiving  or filing an election  form to
                  receive the vested  interest in the Net Value of his Accounts,
                  or incurs a  Termination  of Service  for  reasons  other than
                  Disability  may,  at least ten (10) days  prior to the date on
                  which his benefit is  scheduled  to be paid,  file an election
                  form that a lump sum distribution equal to the vested interest
                  in the  Net  Value  of his  Accounts  be made  payable  to the
                  trustee of another qualified  pension or  profit-sharing  plan
                  designated by the Employee.  Such lump sum distribution  shall
                  be made within seven (7) days of the Valuation Date coincident
                  with  the  date  of  receipt  by the  Trustees  of the  proper
                  documentation.


                                       45
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

         (g)      If an Employee  incurs a  Termination  of Service as of a date
                  other  than a  Retirement  Date  or  for  reasons  other  than
                  Disability and has not elected to receive the vested  interest
                  in the Net Value of his Accounts  pursuant to an optional form
                  of benefit payment in accordance with subsection (c), (d), (e)
                  or  (f),  the  Employer  shall  notify  the  Trustees  of such
                  termination.


                  The Trustees  shall  determine the vested  interest in the Net
                  Value of the Accounts of such Employee as of the later of: (i)
                  the Valuation Date which occurs thirteen (13) months following
                  his   Termination  of  Service  or  (ii)  the  Valuation  Date
                  coincident  with the date of  receipt by the  Trustees  of the
                  proper documentation indicating that he incurred a Termination
                  of Service.


7.8      Payments Upon Death


         (a)      In the case of a married Participant,  the Spouse shall be the
                  designated  Beneficiary.  Notwithstanding the foregoing,  such
                  Participant  may  effectively  elect to  designate a person or
                  persons other than the Spouse as Beneficiary. Such an election
                  shall not be effective  unless (i) such  Participant's  Spouse
                  irrevocably  consents to such  election in writing,  (ii) such
                  election  designates  a  Beneficiary  which may not be changed
                  without spousal consent or the consent of the Spouse expressly
                  permits designation by the Participant without any requirement
                  of further consent by the Spouse,  (iii) the Spouse's  consent
                  acknowledges  understanding of the effect of such election and
                  (iv) the  consent is  witnessed  by a Plan  representative  or
                  acknowledged  before a  notary  public.  Notwithstanding  this
                  consent  requirement,  if the  Participant  establishes to the
                  satisfaction  of the Plan  representative  that  such  written
                  consent  cannot be obtained  because there is no Spouse or the
                  Spouse cannot be located,  the consent  hereunder shall not be
                  required.  Any consent necessary under this provision shall be
                  valid only with respect to the Spouse who signs the consent.


         (b)      In the  case  of a  single  Participant,  Beneficiary  means a
                  person or persons who have been  designated  under the Plan by
                  such  Participant  or who are otherwise  entitled to a benefit
                  under the Plan.


         (c)      The   designation  of  a  Beneficiary  who  is  other  than  a
                  Participant's  Spouse and the  designation  of any  contingent
                  Beneficiary shall be made in writing by the Participant in the
                  form and manner  prescribed  by the Committee and shall not be
                  effective  unless filed prior to the death of such person.  If
                  more  than one  person is  designated  as a  Beneficiary  or a
                  contingent  Beneficiary,  each designated  Beneficiary in such
                  Beneficiary  classification  shall have an equal share  unless
                  the  Participant  directs  otherwise.  For  purposes  of  this
                  Section 7.8,  "person"  includes an  individual,  a trust,  an
                  estate,  or  any  other  person  or  entity  designated  as  a
                  Beneficiary.


                                       46
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

         (d)      A married  Participant  who has designated a person or persons
                  other than the Spouse as Beneficiary  may, without the consent
                  of such  Spouse,  revoke  such prior  election  by  submitting
                  written notification of such revocation. Such revocation shall
                  result in the  reinstatement  of the Spouse as the  designated
                  Beneficiary  unless  the  Participant  effectively  designates
                  another  person  as   Beneficiary   in  accordance   with  the
                  provisions of subsection (a). The number of election forms and
                  revocations shall not be limited.


         (e)      Upon the death of a Participant the remaining  vested interest
                  in the Net Value of his  Accounts  shall  become  payable,  in
                  accordance  with the  provisions  of  subsection  (g),  to his
                  Beneficiary  or  contingent  Beneficiary.  If there is no such
                  Beneficiary, the remaining vested interest in the Net Value of
                  his Accounts shall be payable to the executor or administrator
                  of his estate,  or, if no such  executor or  administrator  is
                  appointed  and  qualifies  within a time  which the  Committee
                  shall,  in  its  sole  and  absolute  discretion,  deem  to be
                  reasonable,  then to such one or more of the  descendants  and
                  blood relatives of such deceased Participant as the Committee,
                  in its sole and absolute discretion, may select.


         (f)      If a  designated  Beneficiary  entitled to payments  hereunder
                  shall die after the death of the  Participant  but  before the
                  entire  vested  interest  in the Net Value of Accounts of such
                  Participant has been  distributed,  then the remaining  vested
                  interest  in the Net  Value of  Accounts  of such  Participant
                  shall be paid, in accordance with the provisions of subsection
                  (g),  to the  surviving  Beneficiary  who is not a  contingent
                  Beneficiary,  or, if there are no such surviving Beneficiaries
                  then living,  to the designated  contingent  Beneficiaries  as
                  shall be  living at the time such  payment  is to be made.  If
                  there is no designated contingent Beneficiary then living, the
                  remaining  interest in the Net Value of his Accounts  shall be
                  paid to the  executor  or  administrator  of the estate of the
                  last  to die of  the  Beneficiaries  who  are  not  contingent
                  Beneficiaries.


         (g)      If a Participant dies before his entire vested interest in the
                  Net Value of his  Accounts  has been  distributed  to him, the
                  remainder  of  such  vested  interest  shall  be  paid  to his
                  Beneficiary or, if applicable, his contingent Beneficiary,  in
                  the following manner:


                  (i)      if the Participant had begun receiving a distribution
                           in the  form  of  installments,  over  the  remaining
                           installment  period,  at the  times set forth in such
                           election;


                  (ii)     if the Participant had begun receiving a distribution
                           in the form of a Life  Annuity,  distributions  shall
                           continue in accordance with such election.


                  (iii)    under  all  other   circumstances,   in  a  lump  sum
                           distribution  as soon as  practicable  following  the


                                       47
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                           date   of  the   Participant's   death   unless   the
                           Participant  so  elected  prior  to his  death or the
                           Beneficiary so elects to receive such distribution:


                           (A)      in a lump  sum  distribution  as of any such
                                    Valuation  Date which occurs  within one (1)
                                    year of the death of the Participant; or


                           (B)      in the  form of  installments  over a period
                                    not to exceed  twenty  (20)  years.  The Net
                                    Value of his Accounts shall be determined as
                                    of such Valuation Date or Valuation Dates in
                                    each  such Plan  Year as may be  elected  by
                                    such  Beneficiary  and shall be based on the
                                    respective values of the Beneficiary's Units
                                    in  each  Investment   Account  as  of  such
                                    Valuation  Date  or  Valuation   Dates.  The
                                    amount of the  installment  payment shall be
                                    distributed  by the redemption of Units from
                                    the  Beneficiary's  Accounts  on a pro  rata
                                    basis  among such  Beneficiary's  Investment
                                    Accounts. Any portion of the vested interest
                                    in the Net  Value  of the  Accounts  of such
                                    Beneficiary  which  shall  not have  been so
                                    paid  shall  continue  to be  held  for  his
                                    benefit or for the benefit of the contingent
                                    Beneficiary in the Beneficiary's  Investment
                                    Accounts. If a Beneficiary elects to receive
                                    his  benefit  pursuant  to  this  subsection
                                    (g)(iii)(B),  the installment period may not
                                    extend  beyond the life  expectancy  of such
                                    Beneficiary; or


                           (C)      in the form of a Life  Annuity.  Payment  of
                                    benefits to the  Beneficiary  shall commence
                                    as of the  Participant's  Normal  Retirement
                                    Date  or,  if   applicable,   his  Postponed
                                    Retirement   Date.    Notwithstanding    the
                                    foregoing sentence, such form may include an
                                    election    to   receive   a    distribution
                                    commencing  on any date  coincident  with or
                                    next  following  the  Participant's  date of
                                    death.


                           If the Beneficiary is the Participant's Spouse and if
                           benefits  are  payable  to  such  Beneficiary  as  an
                           immediate  or deferred  lump sum  distribution,  such
                           Spouse may defer the  distribution  up to the date on
                           which the Participant would have attained age seventy
                           and one-half  (70-1/2).  If such Spouse dies prior to
                           such  distribution,   the  prior  sentence  shall  be
                           applied as if the Spouse were the Participant.


         (h)      Notwithstanding  anything  in the  Plan to the  contrary,  the
                  provisions of subsections  (a) through (g) shall also apply to
                  a  person  who  is  not a  Participant  but  who  has  made  a
                  contribution to and maintains a Rollover  Contribution Account
                  under the Plan.


7.9      Direct Rollover of Eligible Rollover Distributions


         For  purposes of this  Section 7.9,  the  following  definitions  shall
         apply:

                                       48

<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

         (a)      "Direct  Rollover" means a payment by the Plan to the Eligible
                  Retirement Plan specified by the Distributee.


         (b)      "Distributee"  means  an  Employee  or  former  Employee.   In
                  addition, the Employee's or former Employee's surviving spouse
                  and the  Employee's  or  former  Employee's  Spouse  or former
                  spouse who is the alternate  payee under a qualified  domestic
                  relations order, as defined in Section 414(p) of the Code, are
                  Distributees  with  regard to the  interest  of the  Spouse or
                  former spouse.


         (c)      "Eligible  Retirement  Plan"  means 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)      "Eligible Rollover Distribution" means 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) or
                  the Distributee and the Distributee's  designated Beneficiary,
                  or for a  specified  period  of  ten(10)  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).


                  This  Section  7.9 applies to  distributions  made on or after
                  April 1, 1993.  Notwithstanding  any  provision of the Plan to
                  the  contrary  that  would  otherwise  limit  a  Distributee's
                  election under this section,  a Distributee  may elect, at the
                  time and in the manner  prescribed by the Plan  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.


7.10     Latest Commencement of Benefits


         (a)      Unless the Employee  elects  otherwise in accordance  with the
                  Plan, in no event shall the payment of benefits commence later
                  than the sixtieth  (60th) day after the close of the Plan Year
                  in which the latest of the  following  events  occur:  (i) the
                  attainment by the Employee of age  sixty-five  (65),  (ii) the
                  tenth (10th)  anniversary of the year in which the Participant
                  commenced  participation  in the Plan or Prior Plan,  or (iii)
                  the   termination  of  the  Employee's   employment  with  the
                  Employer; provided, however, that if the amount of the payment

                                       49
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  required  to  commence  on  the  date  determined  under  this
                  sentence  cannot  be  ascertained  by  such  date,  a  payment
                  retroactive  to such date may be made no later than sixty (60)
                  days  after  the  earliest  date on which  the  amount of such
                  payment can be ascertained under the Plan.


         (b)      Distributions to five-percent owners:


                  The  vested  interest  in the Net Value of the  Accounts  of a
                  five-percent owner (as described in Section 416(i) of the Code
                  and  determined  with  respect to the Plan Year  ending in the
                  calendar year in which such individual attains age seventy and
                  one-half  (70-1/2))  must be  distributed  or  commence  to be
                  distributed no later than the first day of April following the
                  calendar year in which such individual attains age seventy and
                  one-half (70-1/2). The vested interest in the Net Value of the
                  Accounts of an Employee  who is not a  five-percent  owner (as
                  described  in  Section  416(i)  of the Code) for the Plan Year
                  ending in the calendar  year in which such person  attains age
                  seventy and one-half  (70-1/2) but who becomes a  five-percent
                  owner (as described in Section 416(i) of the Code) for a later
                  Plan Year must be distributed or commence to be distributed no
                  later  than the first day of April  following  the last day of
                  the calendar year that includes the last day of the first Plan
                  Year for which such  individual  is a  five-percent  owner (as
                  described in Section 416(i) of the Code).


         (c)      Distributions to other than five-percent owners:


                  The vested  interest  in the Net Value of the  Accounts  of an
                  Employee who is not a five-percent  owner and who attained age
                  seventy and one-half  (70-1/2) prior to January 1, 1988,  must
                  be distributed or commence to be distributed no later than the
                  first day of April following the calendar year in which occurs
                  the later of: (i) his  termination  of  employment or (ii) his
                  attainment of age seventy and one-half (70-1/2).


                  The vested  interest  in the Net Value of the  Accounts of any
                  Employee who attains age seventy and one-half  (70-1/2)  after
                  December  31,  1987,  must be  distributed  or  commence to be
                  distributed no later than the first day of April following the
                  calendar year in which such individual attains age seventy and
                  one-half (70-1/2).


                                       50

<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                                 ARTICLE VIII --
                              LOANS TO PARTICIPANTS


8.1      Definitions and Conditions


         (a)      For purposes of this Article  VIII,  the  following  terms and
                  phrases shall have the meanings hereafter ascribed to them:


                  (i)      "Borrower"   means  a  Participant  or  a  "Party  in
                           Interest"  (as defined  under Section 3(14) of ERISA)
                           who maintains an Account,  provided such  Participant
                           or Party  in  Interest  is not  receiving  a  benefit
                           payment in accordance  with the provisions of Section
                           7.6(e), 7.6(f), 7.7(d), 7.7(e) or 7.8.


                  (ii)     "Loan Account" means the separate, individual account
                           established  on behalf of a  Borrower  in  accordance
                           with the provisions of Section 8.4(d).


         (b)      To the extent  permitted  under the provisions of this Article
                  VIII and subject to the terms and conditions set forth herein,
                  a Borrower  may  request a loan from his  Accounts.  Any loans
                  made in  accordance  with this Article shall not be subject to
                  the provisions of Article VI.


8.2      Loan Amount


         Upon a finding by the Committee  that all  requirements  hereunder have
         been met, a Borrower  may request a loan from his Accounts in an amount
         up to the lesser of: (a) fifty percent (50%) of the Net Value as of the
         close  of  business  on the date the  loan is  processed  of the  Basic
         Contribution  Account,  vested Matching  Contribution  Account,  vested
         Discretionary  Employer  Contribution  Account,  Post-Tax  Contribution
         Account and Rollover Contribution  Account, or (b) $50,000,  reduced by
         the highest  outstanding  loan balance during the preceding twelve (12)
         months. The minimum loan permitted shall be $1,000.


8.3      Term of Loan


         All loans  shall be for a fixed  term of not more than five (5)  years,
         except that a loan which shall be used to acquire  any  dwelling  which
         within a reasonable  time is to be used as the  principal  residence of
         the Participant, may, in the discretion of the Committee, be made for a
         term of not more than fifteen  (15) years.  Interest on a loan shall be
         based on the prime rate as published in The Wall Street  Journal on the
         day in which the loan is requested,  rounded to the nearest one quarter
         of one percent (1/4 of 1%).  Such rate shall remain in effect until the
         Loan Account is closed.


                                       51
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

8.4      Operational Provisions


         (a)      An  application  for a loan  shall  be  filed  in the form and
                  manner  prescribed by the Committee ten (10) days prior to the
                  Valuation  Date as of which  such  loan is  requested.  If the
                  Committee shall approve such application,  the Committee shall
                  establish  the  amount  of such  loan and such  loan  shall be
                  effected as of such Valuation Date.


         (b)      The  amount  of  the  loan  shall  be  distributed   from  the
                  Investment  Accounts  in which  the  Borrower's  Accounts  are
                  invested in the following order of priority:


                  (i)      Post-Tax Contribution Account;


                  (ii)     Basic Contribution Account;


                  (iii)    Rollover Contribution Account;


                  (iv)     vested Matching Contribution Account;


                  (v)      vested Discretionary Employer Contribution Account.


                  Distributions  from each of the  foregoing  Accounts  shall be
                  made  on a  pro  rata  basis  among  the  Investment  Accounts
                  selected pursuant to Section 6.1.


         (c)      The proceeds of a loan shall be distributed to the Borrower as
                  soon as  practicable  after the Valuation Date as of which the
                  loan is processed;  provided, however, that the Borrower shall
                  have  satisfied  such  reasonable  conditions as the Committee
                  shall deem necessary,  including,  without limitation: (i) the
                  delivery of an executed  promissory note for the amount of the
                  loan,  including  interest,   payable  to  the  order  of  the
                  Trustees;  (ii) an assignment  to the Plan of such  Borrower's
                  interest in his Accounts to the extent of such loan; and (iii)
                  if the  Borrower is  actively  employed  by the  Employer,  an
                  authorization  to the Employer to make payroll  deductions  in
                  order  to  repay  his  loan to the  Plan.  The  aforementioned
                  promissory note shall be duly acknowledged and executed by the
                  Borrower and shall be held by the  Trustees,  or the Committee
                  as agent for the Trustees,  as an asset of the Borrower's Loan
                  Account pursuant to subsection (d).


         (d)      A Loan Account shall be established  for each Borrower with an
                  outstanding  loan  pursuant to this  Article  VIII.  Each Loan
                  Account  shall  be  comprised  of a  Borrower's  (i)  executed
                  promissory note and (ii) installment payments of principal and
                  interest  made pursuant to Section  8.5(a).  Upon full payment
                  and satisfaction of the outstanding  Loan Account  balance,  a
                  Borrower's  promissory  note  shall  be  marked  paid in full,
                  returned  to the  Borrower,  and his  Loan  Account  thereupon
                  closed.


         (e)      As of each Valuation Date  coincident  with or next succeeding
                  each  payment of principal  and  interest on a loan,  the then
                  current  balance  of each  Borrower's  Loan  Account  shall be
                  debited by the amount of such payment and such amount shall be
                  transferred  for investment in accordance  with Section 8.5(c)
                  to  the  appropriate  Borrower's  Account.  If  the  Committee

                                       52
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  established a lien against the Borrower's Accounts pursuant to
                  Section 8.6(c), and foreclosure of such lien is deferred until
                  the  Borrower's  Termination  of Service  pursuant  to Section
                  8.6(c)(i),  for each  month  that  foreclosure  of the lien is
                  deferred,  the then  current  balance of the  Borrower's  Loan
                  Account shall be charged with interest on the unpaid principal
                  and interest thereon.


         (f)      Only one (1) loan shall be  outstanding  to any Borrower under
                  this Article VIII at any time.


8.5      Repayments


         (a)      If the  Borrower is on the payroll of the  Employer and unless
                  otherwise  agreed  to by the  Committee,  repayments  of  loan
                  principal, or the unpaid balance thereof, and interest thereon
                  shall be made through payroll deductions.  The first repayment
                  shall be deducted as of the first  payroll  date  occurring no
                  later than three (3) weeks  after the  Committee  submits  the
                  loan form for processing.


                  If the  Borrower  is not on the  payroll of the  Employer  and
                  unless  otherwise  agreed to by the  Committee,  repayments of
                  loan principal,  or the unpaid balance  thereof,  and interest
                  thereon,  shall be made in cash or cash  equivalencies  to the
                  Employer in equal monthly installments for payment to his Loan
                  Account.


         (b)      Any amount  repaid to the Plan by a Borrower with respect to a
                  loan, including interest thereon, shall be invested as if such
                  amount were a contribution  to be invested in accordance  with
                  Section 6.1.


         (c)      With respect to each Borrower's Loan Account, any repayment of
                  principal and interest  made by a Borrower  shall be credited,
                  as of the Valuation Date  coincident  with or next  succeeding
                  such  payment,  to the  Borrower's  Accounts  in the  order of
                  priority established under Section 8.4(b). No Account having a
                  lesser degree of priority  shall be credited until the Account
                  having the immediately  preceding  degree of priority has been
                  restored  by an amount  equal to that which had been  borrowed
                  from such Account.


         (d)      A  Borrower  may prepay his  entire  loan,  plus all  interest
                  accrued  and  unpaid  thereon,   as  of  any  Valuation  Date.
                  Alternatively  and subject to such other terms and  conditions
                  as may be established  from time to time by the  Committee,  a
                  Borrower  may  prepay a portion  of his loan on any  Valuation
                  Date.  Such  prepayment  shall be applied first to all accrued
                  and unpaid  interest on the  outstanding  balance of the loan.
                  After any partial prepayment of principal,  interest will only
                  be charged on the remaining outstanding balance of the loan.


                                       53
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

         (e)      In the  event  the  Plan  is  terminated,  the  entire  unpaid
                  principal  amount  of the loan  hereunder,  together  with any
                  accrued and unpaid interest thereon,  shall become immediately
                  due and payable.


8.6      Default


         (a)      If a Borrower  fails to make any  payment on any loan when due
                  under this Article VIII, the entire unpaid principal amount of
                  such loan,  together  with any  accrued  and  unpaid  interest
                  thereon, shall be deemed in default and become due and payable
                  ninety   (90)  days   after  the   initial   date  of  payment
                  delinquency.


         (b)      If a  Borrower  fails  to make  any  payment  on a loan and is
                  deemed  to be in  default  pursuant  to  subsection  (a),  the
                  Committee  shall  establish  a  lien  against  the  Borrower's
                  Accounts  in an  amount  equal  to any  unpaid  principal  and
                  interest.  The lien shall be  foreclosed by applying the value
                  of the  Borrower's  Loan  Account  (determined  as of the next
                  Valuation   Date   immediately   following   foreclosure)   in
                  satisfaction of said unpaid principal and interest as follows:


                  (i)      if the Borrower is in the employment of the Employer,
                           upon the Borrower's Termination of Service; or


                  (ii)     if the  Borrower  is not  in  the  employment  of the
                           Employer, immediately upon default.


                  Thereupon,   the  vested   interest  in  the  balance  of  the
                  Borrower's  Accounts shall be  distributed in accordance  with
                  the applicable provisions of the Plan.


         (c)      The   Committee   may,  in   accordance   with  uniform  rules
                  established by it,  restrict the right of any Borrower who has
                  defaulted  on a loan  from the Plan to:  (i) make  withdrawals
                  and/or loans from his  Matching  Contribution  Account,  Basic
                  Contribution    Account,    Post-Tax   Contribution   Account,
                  Discretionary  Employer  Contribution  Account and/or Rollover
                  Contribution  Account for a period not  exceeding  twelve (12)
                  months  or  (ii)  if the  Borrower  is an  Eligible  Employee,
                  authorize Basic Contributions or Post-Tax  Contributions to be
                  made on his behalf or make any other contributions to the Plan
                  for a period not exceeding twelve (12) months.


8.7      Coordination of Outstanding Account and Payment of Benefits


         (a)      If the Borrower has an outstanding  Loan Account and is either
                  (i)  scheduled  to  receive  or elects  to  receive a lump sum
                  distribution or Life Annuity in accordance with the provisions
                  of  Article  VII,  or  (ii)  scheduled  to  receive  the  last
                  installment   payment  under  a  previous   election  made  in
                  accordance  with the  provisions  of  Article  VII to  receive

                                       54
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  payments  in a form  other  than the  normal  form of  benefit
                  payments,  then,  at the time of the  distribution  or payment
                  under  clause  8.6(b)(i)  or (ii)  above,  the  entire  unpaid
                  principal  amount of the loan  together  with any  accrued and
                  unpaid  interest  thereon,  shall become  immediately  due and
                  payable.  No Plan  distribution,  except  as  permitted  under
                  Section  7.3 or  Section  7.4,  shall be made to any  Borrower
                  unless  and until  such  Borrower's  Loan  Account,  including
                  accrued interest  thereunder,  has been liquidated and closed.
                  If a Borrower fails to pay the outstanding balance of his Loan
                  Account  hereunder,  such  loan  shall  be  satisfied  as if a
                  default had occurred pursuant to Section 8.6.


         (b)      Any  reference  in the  Plan to the Net  Value  of  Units in a
                  Borrower's   Accounts   available  for   distribution  to  any
                  Borrower,  shall mean the value after the  satisfaction of the
                  entire unpaid  principal  loan amount and any accrued,  unpaid
                  interest thereon, as provided in this Article VIII.


                                       55

<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                                  ARTICLE IX --
                                 ADMINISTRATION

9.1      General Administration of the Plan


         The  operation and  administration  of the Plan shall be subject to the
         management and control of the Named Fiduciaries and Plan  Administrator
         designated by the Employer.  The designation of such Named  Fiduciaries
         and Plan  Administrator,  the  terms of their  appointment,  and  their
         duties and responsibilities  allocated among them shall be as set forth
         in this Article IX.


9.2      Designation of Named Fiduciaries


         The management and control of the operation and  administration  of the
         Plan shall be allocated in the following manner:


         (a)      The Employer shall designate the Trustees as a Named Fiduciary
                  to perform  those  functions set forth in the Agreement or the
                  Plan that are assigned to the Trustees.


         (b)      The Employer shall designate one or more  individuals to serve
                  as  member(s)  of an employee  benefits  Committee  to perform
                  those  functions  set forth in the  Agreement or the Plan that
                  are assigned to such Committee.


         (c)      A Trust  Participant  (as  defined  under the  Agreement)  may
                  delegate   to   a   person   or   persons   the   duties   and
                  responsibilities   for  voting   Units  set  forth  under  the
                  Agreement.


9.3      Responsibilities of Fiduciaries


         The Named  Fiduciaries  and Plan  Administrator  shall  have only those
         powers, duties,  responsibilities and obligations that are specifically
         allocated to them under the Plan or the Agreement.


         To the  extent  permitted  by  ERISA,  each  Named  Fiduciary  and Plan
         Administrator  may rely upon any  direction,  information  or action of
         another Named  Fiduciary,  Plan  Administrator or the Employer as being
         proper under the Plan or the  Agreement  and is not required to inquire
         into the propriety of any such direction,  information or action and no
         Named Fiduciary or Plan Administrator  shall be responsible for any act
         or failure to act of another Named Fiduciary, Plan Administrator or the
         Employer.


         No Named Fiduciary,  Plan Administrator or the Employer  guarantees the
         Trust Fund in any manner against  investment  loss or  depreciation  in
         asset value.


                                       56
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

         The allocation of responsibility  between the Trustees and the Employer
         may be  changed  by  written  agreement.  Such  reallocation  shall  be
         evidenced by Employer  Resolutions and shall not be deemed an amendment
         to the Plan.


9.4      Plan Administrator


         The Employer shall designate the Trustees as the Trustee  Administrator
         and shall  designate  one or more persons to act as Plan  Administrator
         and to perform  those  functions set forth in the Agreement or the Plan
         that are assigned to the Plan Administrator.


         The duties and  responsibilities  of a plan  administrator  under ERISA
         shall be  allocated  between  the Plan  Administrator  and the  Trustee
         Administrator as set forth herein or in the Agreement.  Such allocation
         may be changed only by written  agreement between the parties and shall
         not be deemed an amendment to the Plan.


         The Plan  Administrator  shall be solely responsible for monitoring and
         notifying the Trustees of an Employee's  age for all purposes under the
         Plan.


         The Plan  Administrator  is  designated  as the  Plan's  agent  for the
         service of legal process.


9.5      Committee


         The members of the Committee  designated by the Employer  under Section
         9.2(b) shall serve for such term(s) as the Employer shall determine and
         until their  successors are  designated and qualified.  The term of any
         member  of the  Committee  may be  renewed  from  time to time  without
         limitation  as to the number of renewals.  Any member of the  Committee
         may (a)  resign  upon at least  sixty (60) days  written  notice to the
         Employer  or (b) be removed  from  office  but only for his  failure or
         inability,   in  the  opinion  of  the  Employer,   to  carry  out  his
         responsibilities in an effective manner. Termination of employment with
         the Employer shall be deemed to give rise to such failure or inability.


         The  powers  and  duties  allocated  to the  Committee  shall be vested
         jointly  and  severally  in  its  members.   Notwithstanding   specific
         instructions  to the contrary,  any  instrument  or document  signed on
         behalf of the  Committee by any member of the Committee may be accepted
         and  relied  upon  by the  Trustees  as the act of the  Committee.  The
         Trustees  shall not be required to inquire  into the  propriety  of any
         such action  taken by the  Committee  nor shall they be held liable for
         any actions taken by them in reliance thereon.


         The Employer may,  pursuant to Employer  Resolutions and upon notice to
         the  Trustees,   change  the  number  of  individuals   comprising  the
         Committee,   their  terms  of  office  or  other  conditions  of  their
         incumbency  provided  that  there  shall be at all  times at least  one
         individual member of the Committee.
         Any such change shall not be deemed an amendment to the Plan.


                                       57
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

9.6      Powers and Duties of the Committee


         The  Committee  shall have  authority  to perform  all acts it may deem
         necessary  or  appropriate  in order to exercise  the duties and powers
         imposed or granted by ERISA,  the Plan,  the  Agreement or any Employer
         Resolutions.  Such duties and powers shall include,  but not be limited
         to, the following:


         (a)      Power  to  Construe  - Except  as  otherwise  provided  in the
                  Agreement,  the Committee shall have the power to construe the
                  provisions  of the Plan and to determine any questions of fact
                  which may arise thereunder.


         (b)      Power to Make Rules and Regulations - The Committee shall have
                  the power to make such reasonable  rules and regulations as it
                  may deem  necessary or  appropriate  to perform its duties and
                  exercise its powers. Such rules and regulations shall include,
                  but not be limited to, those governing (i) the manner in which
                  the Committee  shall act and manage its own affairs,  (ii) the
                  procedures   to  be  followed  in  order  for   Employees   or
                  Beneficiaries  to claim benefits,  and (iii) the procedures to
                  be followed by  Participants,  Beneficiaries  or other persons
                  entitled to benefits with respect to notifications, elections,
                  designations  or other actions  required by the Plan or ERISA.
                  All such rules and  regulations  shall be applied in a uniform
                  and nondiscriminatory manner.


         (c)      Powers and Duties with Respect to  Information - The Committee
                  shall have the power and responsibility:


                  (i)      to obtain such  information as shall be necessary for
                           the proper discharge of its duties;


                  (ii)     to  furnish  to  the  Employer,  upon  request,  such
                           reports as are reasonable and appropriate;


                  (iii)    to receive, review and retain periodic reports of the
                           financial condition of the Trust Fund; and


                  (iv)     to receive,  collect and transmit to the Trustees all
                           information   required   by  the   Trustees   in  the
                           administration  of the  Accounts  of the  Employee as
                           contemplated in Section 9.7.


         (d)      Power of  Delegation - The  Committee  shall have the power to
                  delegate  fiduciary   responsibilities   (other  than  trustee
                  responsibilities  defined under Section 405(c)(3) of ERISA) to
                  one or more  persons  who are not  members  of the  Committee.
                  Unless  otherwise  expressly  indicated by the  Employer,  the
                  Committee must reserve the right to terminate such  delegation
                  upon reasonable notice.


         (e)      Power of  Allocation - Subject to the written  approval of the
                  Employer, the Committee shall have the power to allocate among
                  its members specified fiduciary  responsibilities  (other than

                                       58
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  trustee  responsibilities  defined under Section  405(c)(3) of
                  ERISA).  Any such  allocation  shall be in  writing  and shall
                  specify  the persons to whom such  allocation  is made and the
                  terms and conditions thereof.


         (f)      Duty to Report - Any member of the Committee to whom specified
                  fiduciary   responsibilities   have   been   allocated   under
                  subsection   (e)  shall  report  to  the  Committee  at  least
                  annually.  The Committee shall report to the Employer at least
                  annually regarding the performance of its  responsibilities as
                  well as the  performance of any persons to whom any powers and
                  responsibilities have been further delegated.


         (g)      Power to Employ  Advisors and Retain  Services - The Committee
                  may   employ   such   legal   counsel,   enrolled   actuaries,
                  accountants,  pension  specialists,  clerical  help and  other
                  persons  as it may deem  necessary  or  desirable  in order to
                  fulfill its responsibilities under the Plan.


9.7      Certification of Information


         The  Committee  shall certify to the Trustees on such periodic or other
         basis as may be agreed  upon,  but in no event later than ten (10) days
         before any  Valuation  Date as of which the  Trustees  must  effect any
         action with respect to any Accounts  held under the  provisions  of the
         Plan,  relevant facts regarding the establishment of the Accounts of an
         Employee,   periodic  contributions  with  respect  to  such  Accounts,
         investment  elections and  modifications  thereof and  withdrawals  and
         distributions  therefrom.  The  Trustees  shall be fully  protected  in
         maintaining   individual  Account  records  and  in  administering  the
         Accounts of the Employee on the basis of such  certifications and shall
         have no duty of inquiry or otherwise  with respect to any  transactions
         or communications  between the Committee and Employees  relating to the
         information contained in such certifications.


9.8      Authorization of Benefit Payments


         The Committee shall forward to the Trustees any application for payment
         of  benefits  within  a  reasonable  time  after it has  approved  such
         application. The Trustees may rely on any such information set forth in
         the   approved   application   for  the  payment  of  benefits  to  the
         Participant, Beneficiary or any other person entitled to benefits.


9.9      Payment of Benefits to Legal Custodian


         Whenever,  in the Committee's opinion, a person entitled to receive any
         benefit  payment  is a minor or deemed to be  physically,  mentally  or
         legally  incompetent to receive such benefit,  the Committee may direct
         the  Trustees to make  payment for his  benefit to such  individual  or
         institution  having  legal  custody  of  such  person  or to his  legal
         representative.  Any  benefit  payment  made  in  accordance  with  the
         provisions  of this  Section 9.9 shall  operate as a valid and complete
         discharge  of any  liability  for  payment  of such  benefit  under the
         provisions of the Plan.


                                       59
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

9.10     Service in More Than One Fiduciary Capacity


         Any  person or group of  persons  may serve in more than one  fiduciary
         capacity  with  respect to the Plan,  regardless  of  whether  any such
         person is an  officer,  employee,  agent or other  representative  of a
         party in interest.


9.11     Payment of Expenses


         The Employer will pay the ordinary  administrative expenses of the Plan
         and  compensation of the Trustees to the extent  required,  except that
         any  expenses  directly  related to the Trust  Fund,  such as  transfer
         taxes,  brokers'  commissions,  registration charges, or administrative
         expenses of the Trustees  (including expenses of counsel retained by it
         in accordance with the Agreement), shall be paid from the Trust Fund or
         from such Investment Account to which such expenses directly relate.


         The  Employer  may  charge  Employees  all or  part  of the  reasonable
         expenses associated with withdrawals and other distributions,  loans or
         Account transfers.  The Employer will charge Employees loan origination
         fees and all annual maintenance fees associated with loans.


                                       60

<PAGE>

                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                                  ARTICLE X --
                            BENEFIT CLAIMS PROCEDURE

10.1     Definition


         For purposes of this Article X, "Claimant"  shall mean any Participant,
         Beneficiary or any other person  entitled to benefits under the Plan or
         his duly authorized representative.


10.2     Claims


         A Claimant  may file a written  claim for a Plan  benefit with the Plan
         Administrator  on the  appropriate  form  to be  supplied  by the  Plan
         Administrator.  The Plan Administrator  shall, in its sole and absolute
         discretion,   review  the  Claimant's   application  for  benefits  and
         determine the disposition of such claim.


10.3     Disposition of Claim


         The Plan Administrator  shall notify the Claimant as to the disposition
         of the claim for benefits under this Plan within ninety (90) days after
         the  appropriate  form  has been  filed  unless  special  circumstances
         require an  extension of time for  processing.  If such an extension of
         time is required,  the Plan Administrator  shall furnish written notice
         of the  extension  to the  Claimant  prior  to the  termination  of the
         initial ninety (90) day period. The extension notice shall indicate the
         special circumstances  requiring the extension of time and the date the
         Plan Administrator expects to render a decision. In no event shall such
         extension  exceed a period of one  hundred-eighty  (180)  days from the
         receipt of the claim.


10.4     Denial of Claim


         If a claim for  benefits  under this Plan is denied in whole or in part
         by the Plan  Administrator,  a notice written in a manner calculated to
         be  understood   by  the  Claimant   shall  be  provided  by  the  Plan
         Administrator  to the  Claimant  and  such  notice  shall  include  the
         following:


         (a)      a statement  that the claim for the  benefits  under this Plan
                  has been denied;


         (b)      the specific reasons for the denial of the claim for benefits,
                  citing the specific provisions of the Plan which set forth the
                  reason or reasons for the denial;


         (c)      a  description  of  any  additional  material  or  information
                  necessary  for the  Claimant to perfect the claim for benefits
                  under this Plan and an  explanation  of why such  material  or
                  information is necessary; and


         (d)      appropriate  information  as to the  steps  to be taken if the
                  Claimant wishes to appeal such decision.

                                       61
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

10.5     Inaction by Plan Administrator


         A  claim  for  benefits  shall  be  deemed  to be  denied  if the  Plan
         Administrator  shall not take any  action on such claim  within  ninety
         (90) days after receipt of the application for benefits by the Claimant
         or, if later,  within the extended processing period established by the
         Plan  Administrator  by written  notice to the Claimant,  in accordance
         with Section 10.3.


10.6     Right to Full and Fair Review


         A Claimant  who is denied,  in whole or in part,  a claim for  benefits
         under the Plan may file an appeal of such  denial.  Such appeal must be
         made in writing by the Claimant or his duly  authorized  representative
         and must be filed  with the  Committee  within  sixty  (60) days  after
         receipt of the notification under Section 10.4 or the date his claim is
         deemed  to  be  denied  under  Section   10.5.   The  Claimant  or  his
         representative  may review  pertinent  documents  and submit issues and
         comments in writing.


10.7     Time of Review


         The Committee,  independent of the Plan Administrator,  shall conduct a
         full and fair  review of the  denial of claim for  benefits  under this
         Plan to a Claimant  within sixty (60) days after receipt of the written
         request for review described in Section 10.6; provided,  however,  that
         an  extension,  not to exceed  sixty  (60)  days,  may apply in special
         circumstances.  Written notice shall be furnished to the Claimant prior
         to the commencement of the extension period.


10.8     Final Decision


         The Claimant shall be notified in writing of the final decision of such
         full and fair review by such Committee.  Such decision shall be written
         in a manner  calculated to be  understood by the Claimant,  shall state
         the  specific  reasons  for the  decision  and shall  include  specific
         references to the pertinent Plan  provisions upon which the decision is
         based.  In no event shall the  decision be  furnished  to the  Claimant
         later than sixty (60) days after the  receipt of a request  for review,
         unless  special   circumstances   require  an  extension  of  time  for
         processing,  in which  case a  decision  shall be  rendered  within one
         hundred-twenty (120) days after receipt of such request for review.


                                       62

<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                                  ARTICLE XI -
                     AMENDMENT, TERMINATION, AND WITHDRAWAL

11.1     Amendment and Termination


         The   Employer   expects  to  continue  the  Plan   indefinitely,   but
         specifically  reserves the right, in its sole and absolute  discretion,
         at any time, by appropriate  action of the Board, to terminate its Plan
         or to amend (subject to the approval of the  Trustees),  in whole or in
         part,  any or  all  of the  provisions  of  the  Plan.  Subject  to the
         provisions  of Section  13.7, no such  amendment or  termination  shall
         permit  any  part  of the  Trust  Fund to be used  for or  diverted  to
         purposes   other   than  for   exclusive   benefit   of   Participants,
         Beneficiaries  or  other  persons  entitled  to  benefits,  and no such
         amendment or termination  shall reduce the interest of any Participant,
         Beneficiary  or other person who may be entitled to  benefits,  without
         his consent.  In the event of a termination  or partial  termination of
         the Plan, or upon complete  discontinuance  of contributions  under the
         Plan,  the  Accounts of each  affected  Participant  shall become fully
         vested and shall be  distributable in accordance with the provisions of
         Article VII. In the event of a complete  termination  of the Plan,  the
         Accounts of each  affected  Participant  shall  become fully vested and
         shall be distributable as a lump sum distribution within seven (7) days
         of the  Valuation  Date  coincident  with  the date of  receipt  by the
         Trustees  of the  proper  documentation  indicating  the  Participant's
         distribution date.


         If any amendment changes the vesting schedule,  any Participant who has
         a Period of Service of three (3) or more years may, by filing a written
         request with the Employer, elect to have his vested percentage computed
         under the vesting schedule in effect prior to the amendment.


         The period  during which the  Participant  may elect to have his vested
         percentage  computed  under the prior vesting  schedule  shall commence
         with the date the amendment is adopted and shall end on the latest of:


         (a)      sixty (60) days after the amendment is adopted;


         (b)      sixty (60) days after the amendment becomes effective; or


         (c)      sixty (60) days after the Participant is issued written notice
                  of the amendment from the Employer.


11.2     Withdrawal from the Trust Fund


         An Employer  may  withdraw  its Plan from the Trust Fund in  accordance
with and subject to the provisions of the Agreement.


                                       63

<PAGE>

                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                                  ARTICLE XII -
                            TOP-HEAVY PLAN PROVISIONS

12.1     Introduction


         Any other provisions of the Plan to the contrary  notwithstanding,  the
         provisions  contained  in this  Article  XII  shall be  effective  with
         respect to any Plan Year in which  this Plan is a  Top-Heavy  Plan,  as
         hereinafter defined.


12.2     Definitions


         For purposes of this Article XII, the following words and phrases shall
         have the meanings  stated herein unless a different  meaning is plainly
         required by the context.


         (a)      "Account," for the purpose of determining the Top-Heavy Ratio,
                  means the sum of (i) a  Participant's  Accounts as of the most
                  recent Valuation Date and (ii) an adjustment for contributions
                  due as of the Determination Date.


         (b)      "Determination Date" means, with respect to any Plan Year, the
                  last day of the preceding Plan Year. With respect to the first
                  Plan  Year,  "Determination  Date"  means the last day of such
                  Plan Year.


         (c)      "Five-Percent  Owner" means, if the Employer is a corporation,
                  any Employee who owns (or is  considered  as owning within the
                  meaning  of  Section  318  of the  Code  modified  by  Section
                  416(i)(1)(B)(iii)  of the Code) more than five percent (5%) of
                  the  value of the  outstanding  stock  of,  or more  than five
                  percent  (5%) of the total  combined  voting  power of all the
                  stock of, the Employer.  If the Employer is not a corporation,
                  a  Five-Percent  Owner means any  Employee  who owns more than
                  five  percent  (5%) of the capital or profits  interest in the
                  Employer.


         (d)      "Key  Employee"  means any  Employee or former  Employee  (or,
                  where applicable,  such person's Beneficiary) in the Plan who,
                  at any time during the Plan Year containing the  Determination
                  Date or any of the preceding  four (4) Plan Years,  is: (i) an
                  Officer having Top-Heavy Earnings from the Employer of greater
                  than fifty  percent  (50%) of the dollar  limitation in effect
                  under Section  415(b)(1)(A)  of the Code;  (ii) one of the ten
                  (10) Employees having Top-Heavy  Earnings from the Employer of
                  more  than the  dollar  limitation  in  effect  under  Section
                  415(c)(1)(A)  of the Code and owning (or  considered as owning
                  within  the  meaning of Section  318 of the Code  modified  by


                                       64
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  Section  416(i)(1)(B)(iii)  of  the  Code)  both  more  than a
                  one-half  of one  percent  (1/2%)  interest  in value  and the
                  largest  interests  in the  value  of the  Employer;  (iii)  a
                  Five-Percent  Owner  of the  Employer;  or (iv) a  One-Percent
                  Owner  of the  Employer  having  Top-Heavy  Earnings  from the
                  Employer greater than $150,000.  For purposes of computing the
                  Top-Heavy Earnings in subsections (d)(i), (d)(ii) and (d)(iv),
                  the aggregation rules of Sections 414(b),  (c), (m) and (o) of
                  the Code shall apply.


         (e)      "Non-Key  Employee"  means an Employee or former Employee (or,
                  where applicable,  such person's Beneficiary) who is not a Key
                  Employee.


         (f)      "Officer" means an Employee who is an administrative executive
                  in the  regular and  continued  service of his  Employer;  any
                  Employee who has the title but not the authority of an officer
                  shall  not be  considered  an  Officer  for  purposes  of this
                  Article  XII.  Similarly,  an  Employee  who does not have the
                  title of an officer but has the  authority of an officer shall
                  be  considered  an Officer.  For purposes of this Article XII,
                  the  maximum  number  of  Officers  that  must be  taken  into
                  consideration  shall be determined as follows:  (i) three (3),
                  if the number of Employees is less than thirty (30);  (ii) ten
                  percent  (10%) of the  number of  Employees,  if the number of
                  Employees is between  thirty (30) and five hundred  (500);  or
                  (iii) fifty (50),  if the number of  Employees is greater than
                  five  hundred  (500).  In  determining  such  limit,  the term
                  "Employer"  shall be determined  in  accordance  with Sections
                  414(b),  (c),  (m) and (o) of the  Code and  "Employee"  shall
                  include Leased  Employees and exclude  employees  described in
                  Section 414(q)(8) of the Code.


         (g)      "One-Percent  Owner" means,  if the Employer is a corporation,
                  any Employee who owns (or is  considered  as owning within the
                  meaning  of  Section  318  of the  Code  modified  by  Section
                  416(i)(1)(B)(iii)  of the Code) more than one percent  (1%) of
                  the  value  of the  outstanding  stock  of,  or more  than one
                  percent  (1%) of the total  combined  voting  power of all the
                  stock of, the Employer.  If the Employer is not a corporation,
                  a One-Percent  Owner means any Employee who owns more than one
                  percent  (1%)  of  the  capital  or  profits  interest  in the
                  Employer.


         (h)      A "Permissive Aggregation Group" consists of one or more plans
                  of the Employer that are part of a Required Aggregation Group,
                  plus  one or  more  plans  that  are not  part  of a  Required
                  Aggregation   Group  but  that  satisfy  the  requirements  of
                  Sections  401(a)(4)  and  410  of  the  Code  when  considered
                  together with the Required  Aggregation  Group.  If two (2) or
                  more defined  benefit  plans are  included in the  aggregation
                  group,  the  same  actuarial  assumptions  must be  used  with
                  respect to all such plans in determining  the Present Value of
                  Accrued Benefits.


         (i)      "Present  Value of Accrued  Benefits"  shall be  determined in
                  accordance  with the  actuarial  assumptions  set forth in the
                  defined benefit plan and the assumed benefit commencement date
                  shall be  determined  taking into account any  nonproportional
                  subsidy.


         (j)      "Related Rollover  Contributions" means rollover contributions
                  received by the Plan that are not  initiated  by the  Employee
                  nor made from another plan maintained by the Employer.


                                       65
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------


         (k)      A "Required  Aggregation  Group"  consists of each plan of the
                  Employer  (whether or not  terminated) in which a Key Employee
                  participates  or participated at any time during the Plan Year
                  containing  the  Determination  Date  or any of the  four  (4)
                  preceding  Plan  Years  and each  other  plan of the  Employer
                  (whether or not terminated)  which enables any plan in which a
                  Key  Employee   participates   or  participated  to  meet  the
                  requirements  of Section  401(a)(4) or 410 of the Code. If two
                  (2)  or  more  defined  benefit  plans  are  included  in  the
                  aggregation group, the same actuarial assumptions must be used
                  with  respect to all such  plans in  determining  the  Present
                  Value of Accrued Benefits.


         (l)      A "Super  Top-Heavy Plan" means a Plan in which,  for any Plan
                  Year:


                  (i)      the Top-Heavy Ratio (as defined under subsection (o))
                           for the Plan  exceeds  ninety  percent  (90%) and the
                           Plan is not part of any  Required  Aggregation  Group
                           (as  defined  under  subsection  (k))  or  Permissive
                           Aggregation  Group (as defined under subsection (h));
                           or


                  (ii)     the Plan is a part of a  Required  Aggregation  Group
                           (but is not part of a Permissive  Aggregation  Group)
                           and the  Top-Heavy  Ratio  for  the  group  of  plans
                           exceeds ninety percent (90%); or


                  (iii)    the Plan is a part of a  Required  Aggregation  Group
                           and part of a  Permissive  Aggregation  Group and the
                           Top-Heavy Ratio for the Permissive  Aggregation Group
                           exceeds ninety percent (90%).


         (m)      "Top-Heavy  Earnings"  means,  for any year,  compensation  as
                  defined under  Section  414(q)(7) of the Code, up to a maximum
                  of $200,000  adjusted as  prescribed  by the  Secretary of the
                  Treasury  under  Section  401(a)(17)  of the Code.  Commencing
                  January 1, 1994, the maximum  compensation  taken into account
                  for any year  shall be  $150,000,  adjusted  in  multiples  of
                  $10,000 for increases in the cost-of-living,  as prescribed by
                  the Secretary of the Treasury under Section  401(a)(17)(B)  of
                  the Code.  In  determining  Top-Heavy  Earnings,  the rules of
                  Section 414(q)(6) of the Code shall apply except that the term
                  "family"  shall  include  only the  Spouse  and  those  lineal
                  descendants of the Employee who have not attained age nineteen
                  (19) before the close of the Plan Year.


         (n)      A "Top-Heavy Plan" means a Plan in which, for any Plan Year:


                  (i)      the Top-Heavy Ratio (as defined under subsection (o))
                           for the Plan exceeds sixty percent (60%) and the Plan
                           is not part of any  Required  Aggregation  Group  (as
                           defined   under   subsection   (k))   or   Permissive
                           Aggregation  Group (as defined under subsection (h));
                           or


                                       66
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  (ii)     the Plan is a part of a  Required  Aggregation  Group
                           but is not part of a Permissive Aggregation Group and
                           the  Top-Heavy  Ratio for the group of plans  exceeds
                           sixty percent (60%); or


                  (iii)    the Plan is a part of a  Required  Aggregation  Group
                           and part of a  Permissive  Aggregation  Group and the
                           Top-Heavy Ratio for the Permissive  Aggregation Group
                           exceeds sixty percent (60%).


         (o)      "Top-Heavy Ratio" means:


                  (i)      if  the  Employer  maintains  one or  more  qualified
                           defined  contribution  plans and the Employer has not
                           maintained any qualified  defined benefit plans which
                           during  the  five  (5)  year  period  ending  on  the
                           Determination Date have or have had accrued benefits,
                           the  Top-Heavy  Ratio  for the Plan  alone or for the
                           Required Aggregation Group or Permissive  Aggregation
                           Group, as appropriate,  is a fraction,  the numerator
                           of which is the sum of the Account balances under the
                           aggregated defined contribution plan or plans for all
                           Key Employees as of the Determination Date, including
                           any part of any Account  balance  distributed  in the
                           five (5) year period ending on the Determination Date
                           but excluding  distributions  attributable to Related
                           Rollover  Contributions,  if any, and the denominator
                           of which is the sum of all Account balances under the
                           aggregated  qualified  defined  contribution  plan or
                           plans for all  Participants  as of the  Determination
                           Date,  including  any  part  of any  Account  balance
                           distributed in the five (5) year period ending on the
                           Determination   Date  but   excluding   distributions
                           attributable to Related  Rollover  Contributions,  if
                           any, determined in accordance with Section 416 of the
                           Code and the regulations thereunder.


                  (ii)     if  the  Employer  maintains  one or  more  qualified
                           defined contribution plans and the Employer maintains
                           or has  maintained  one  or  more  qualified  defined
                           benefit  plans which  during the five (5) year period
                           ending on the Determination Date have or have had any
                           accrued   benefits,   the  Top-Heavy  Ratio  for  any
                           Required Aggregation Group or Permissive  Aggregation
                           Group, as appropriate,  is a fraction,  the numerator
                           of which is the sum of the Account balances under the
                           aggregated  qualified  defined  contribution  plan or
                           plans for all Key Employees, determined in accordance
                           with (i) above,  and the sum of the Present  Value of
                           Accrued  Benefits  under  the  aggregated   qualified
                           defined  benefit plan or plans for all Key  Employees
                           as of the Determination  Date, and the denominator of
                           which is the sum of the  Account  balances  under the
                           aggregated  qualified  defined  contribution  plan or
                           plans  determined in accordance  with (i) above,  for
                           all  Participants and the sum of the Present Value of
                           Accrued  Benefits  under  the  aggregated   qualified
                           defined benefit plan or plans for all Participants as
                           of  the   Determination   Date,   all  determined  in

                                       67
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                           accordance  with  Section  416 of the  Code  and  the
                           regulations thereunder.  The accrued benefits under a
                           qualified  defined benefit plan in both the numerator
                           and  denominator of the Top-Heavy  Ratio are adjusted
                           for any  distribution  of an accrued  benefit made in
                           the five (5) year period ending on the  Determination
                           Date.


                  (iii)    For  purposes  of (i) and (ii)  above,  the  value of
                           Account  balances  and the  Present  Value of Accrued
                           Benefits  will be  determined  as of the most  recent
                           Valuation  Date that falls  within  the  twelve  (12)
                           month period ending on the Determination Date, except
                           as  provided  in  Section  416 of the  Code  and  the
                           regulations  thereunder for the first and second Plan
                           Years  of  a  qualified  defined  benefit  plan.  The
                           Account   balances  and  Present   Value  of  Accrued
                           Benefits  of a  Participant  (A)  who  is  a  Non-Key
                           Employee  but who was a Key Employee in a prior year,
                           or (B) who has not  been  credited  with at  least an
                           Hour of Service  with any  employer  maintaining  the
                           Plan at any time  during  the  five  (5) year  period
                           ending on the Determination Date will be disregarded.
                           The  calculation  of the  Top-Heavy  Ratio,  and  the
                           extent  to  which   distributions,   rollovers,   and
                           transfers  are  taken  into  account  will be made in
                           accordance  with  Section  416 of the  Code  and  the
                           regulations  thereunder.  When aggregating plans, the
                           value of Account  balances  and the Present  Value of
                           Accrued Benefits will be calculated with reference to
                           the  Determination  Date that  falls  within the same
                           calendar year.


         (p)      "Valuation  Date",  for the purpose of computing the Top-Heavy
                  Ratio (as defined under subsection (o)) under  subsections (1)
                  and (n) means the last date of the Plan Year.


         For  purposes of  subsections  (h),  (j) and (k), the rules of Sections
         414(b),  (c),  (m) and (o) of the Code shall be applied in  determining
         the meaning of the term "Employer".


12.3     Minimum Contributions


         If the Plan becomes a Top-Heavy Plan, then any provision of Article III
         to the contrary notwithstanding, the following provisions shall apply:


         (a)      Subject to subsection  (b), the Employer  shall  contribute on
                  behalf of each  Participant who is employed by the Employer on
                  the last day of the Plan Year and who is a Non-Key Employee an
                  amount with respect to each Top-Heavy  year which,  when added
                  to   the   amount   of   Matching    Contributions,    Special
                  Contributions,   Discretionary   Employer   Contributions  and
                  Forfeitures made on behalf of such  Participant,  shall not be
                  less  than the  lesser  of:  (i)  three  percent  (3%) of such
                  Participant's  Section  415  Compensation  (as  defined  under
                  Section  3.14(a)(vii)  of the Plan  and  modified  by  Section
                  401(a)(17)  of the  Code),  or  (ii)  if the  Employer  has no
                  defined  benefit plan which is designated  to satisfy  Section
                  416  of the  Code,  the  largest  of  Matching  Contributions,
                  Special Contributions Discretionary Employer Contributions and
                  forfeitures,  as a  percentage  of  Key  Employees'  Top-Heavy

                                       68
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

                  Earnings;  provided,  however,  that  in no  event  shall  any
                  contributions  be made  under this  Section  12.3 in an amount
                  which will cause the percentage of  contributions  made by the
                  Employer  on  behalf  of  any  Participant  who  is a  Non-Key
                  Employee to exceed the percentage at which  contributions  are
                  made by the  Employer on behalf of the Key  Employee  for whom
                  the  percentage of Matching  Contributions  is highest in such
                  Top-Heavy  year. Any such  contribution  shall be allocated to
                  the  Matching  Contribution  Account of each such  Participant
                  and, for purposes of vesting and  withdrawals  only,  shall be
                  deemed to be a Matching Contribution.


         (b)      Notwithstanding  the  foregoing,  this  Section 12.3 shall not
                  apply to any  Participant to the extent that such  Participant
                  is  covered  under  any  other  plan or plans of the  Employer
                  (determined in accordance with Sections  414(b),  (c), (m) and
                  (o) of the Code) and such other plan provides that the minimum
                  allocation  or benefit  requirement  will be met by such other
                  plan should this Plan become Top-Heavy.


         (c)      For  purposes of this  Article  XII,  the  following  shall be
                  considered as a contribution made by the Employer:


                  (i)      Qualified Nonelective Contributions;


                  (ii)     Matching Contributions made by the Employer on behalf
                           of Key Employees;


                  (iii)    Basic Contributions made by the Employer on behalf of
                           Key Employees; and


                  (iv)     Discretionary Employer Contributions on behalf of Key
                           Employees.


         (d)      Subject to the  provisions  of  subsection  (b),  all  Non-Key
                  Employee  Participants who are employed by the Employer on the
                  last  day  of  the  Plan  Year  shall   receive   the  defined
                  contribution  minimum provided under subsection (a). A Non-Key
                  Employee may not fail to accrue a defined contribution minimum
                  merely  because such Employee was excluded from  participation
                  or failed to accrue a benefit because (i) his  Compensation is
                  less than a stated  amount,  or (ii) he  failed to make  Basic
                  Contributions.


12.4     Impact on Section 415 Maximum Benefits


         For any Plan Year in which the Plan is a Super Top-Heavy Plan, Sections
         3.14(a)(iv)  and (v) shall be read by  substituting  the number 1.0 for
         the number 1.25 wherever it appears therein. For any Plan Year in which
         the Plan is a Top-Heavy Plan but not a Super  Top-Heavy  Plan, the Plan
         shall be treated as a Super  Top-Heavy  Plan under this  Section  12.4,
         unless each Non-Key Employee who is entitled to a minimum  contribution
         or benefit receives an additional minimum  contribution or benefit.  If
         the  Non-Key  Employee  is  entitled  to a minimum  contribution  under
         Section  12.3(a),  the Plan shall not be  treated as a Super  Top-Heavy
         Plan under this  Section  12.4 if the  minimum  contribution  satisfies
         Section 12.3(a) when four percent (4%) is substituted for three percent
         (3%) in Section 12.3(a)(i).


                                       69
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

12.5     Vesting


         If the Plan becomes a Top-Heavy Plan,  then the Vested  Percentage of a
         Participant  who has at least one (1) Hour of Service with the Employer
         after the Plan becomes  Top-Heavy  shall not be less than the following
         Vested Percentage of his accrued benefit, determined in accordance with
         the following table:


                  Period of Service                       Vested Percentage
                  -----------------                       -----------------

                  Less than 2 years                             0%

                  2 years but less than 3 years                20%

                  3 years but less than 4 years                40%

                  4 years but less than 5 years                60%

                  5 years but less than 6 years                80%

                  6 years or more                             100%


         Notwithstanding the foregoing provision, each Participant with at least
         three (3) years of Vested  Service with the Employer shall at all times
         have his vested percentage computed under the greater of the provisions
         of this Section 12.5 or the provisions of Section 4.1(c).


         For those Plan Years in which the Plan ceases to be a  Top-Heavy  Plan,
         the  vesting  schedule  shall  be  determined  in  accordance  with the
         provisions of Section  4.1(c),  except that the vested  percentage of a
         Participant's  accrued benefit before the Plan ceased to be a Top-Heavy
         Plan shall not be reduced.


                                       70

<PAGE>

                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------


                                 ARTICLE XIII --
                            MISCELLANEOUS PROVISIONS

13.1     No Right to Continued Employment


         Neither the  establishment  of the Plan, nor any provisions of the Plan
         or of the Agreement  establishing the Trust nor any action of any Named
         Fiduciary,  Plan  Administrator  or the  Employer,  shall  be  held  or
         construed to confer upon any Employee  any right to a  continuation  of
         his  employment  by the  Employer.  The Employer  reserves the right to
         dismiss any  Employee or  otherwise  deal with any Employee to the same
         extent  and in the same  manner  that it would if the Plan had not been
         adopted.


13.2     Merger, Consolidation, or Transfer


         The Plan shall not be merged or  consolidated  with,  nor  transfer its
         assets  or  liabilities  to,  any  other  plan  unless  each  Employee,
         Participant,  Beneficiary  and other person  entitled to benefits under
         the Plan, would (if such other plan then terminated)  receive a benefit
         immediately after the merger,  consolidation or transfer which is equal
         to or greater  than the benefit he would have been  entitled to receive
         if the Plan had terminated immediately before the merger, consolidation
         or transfer.


13.3     Nonalienation of Benefits


         Benefits  payable  under the Plan shall not be subject in any manner to
         anticipation,   alienation,   sale,   transfer,   assignment,   pledge,
         encumbrance,  charge,  garnishment,  execution,  or levy  of any  kind,
         either  voluntary  or  involuntary  and any  attempt to so  anticipate,
         alienate, sell, transfer,  assign, pledge,  encumber,  charge, garnish,
         execute,  levy or  otherwise  affect  any  right  to  benefits  payable
         hereunder, shall be void. Notwithstanding the foregoing, the Plan shall
         permit the payment of benefits in accordance with a qualified  domestic
         relations order as defined under Section 414(p) of the Code.


13.4     Missing Payee


         Any  other   provision  in  the  Plan  or  Agreement  to  the  contrary
         notwithstanding,  if the  Trustees  are  unable to make  payment to any
         Employee, Participant, Beneficiary or other person to whom a payment is
         due  ("Payee")  under the Plan because the identity or  whereabouts  of
         such Payee cannot be  ascertained  after  reasonable  efforts have been
         made to identify or locate such person  (including  mailing a certified
         notice of the  payment  due to the last known  address of such Payee as
         shown on the records of the Employer),  such payment and all subsequent
         payments  otherwise  due to such Payee shall be  forfeited  twenty-four
         (24) months after the date such payment first became due. However, such
         payment and any subsequent payments shall be reinstated  retroactively,
         without interest, no later than sixty (60) days after the date on which
         the Payee is identified and located.


                                       71
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

13.5     Affiliated Employers


         All employees of all Affiliated  Employers  shall,  for purposes of the
         limitations  in Article  XII and for  measuring  Hours of  Service  and
         Periods of Service,  be treated as employed  by a single  employer.  No
         employee of an Affiliated  Employer  shall become a Participant of this
         Plan unless  employed by the Employer or an Affiliated  Employer  which
         has adopted the Plan.


13.6     Successor Employer


         In  the   event   of  the   dissolution,   merger,   consolidation   or
         reorganization  of the Employer,  the successor  organization may, upon
         satisfying  the  provisions of the  Agreement  and the Plan,  adopt and
         continue this Plan. Upon adoption,  the successor organization shall be
         deemed the Employer  with all its powers,  duties and  responsibilities
         and shall assume all Plan liabilities.


13.7     Return of Employer Contributions


         Any  other   provision  of  the  Plan  or  Agreement  to  the  contrary
         notwithstanding,  upon the  Employer's  request and with the consent of
         the Trustees,  a contribution to the Plan by the Employer which was (a)
         made by mistake of fact, or (b) conditioned upon initial  qualification
         of the Plan with the Internal Revenue Service,  or (c) conditioned upon
         the deductibility by the Employer of such  contributions  under Section
         404 of the Code,  shall be returned to the Employer within one (1) year
         after:  (i) the payment of a  contribution  made by mistake of fact, or
         (ii) the denial of such  qualification or (iii) the disallowance of the
         deduction (to the extent disallowed), as the case may be.


         Any such  return  shall not exceed the lesser of (A) the amount of such
         contributions (or, if applicable,  the amount of such contribution with
         respect to which a deduction is denied or disallowed) or (B) the amount
         of such  contributions net of a proportionate  share of losses incurred
         by the Plan during the period  commencing on the  Valuation  Date as of
         which such  contributions  are made and ending on the Valuation Date as
         of which such  contributions  are  returned.  All such refunds shall be
         limited  in  amount,  circumstances  and  timing to the  provisions  of
         Section 403(c) of ERISA.


13.8     Adoption of Plan by Affiliated Employer


         An Affiliated  Employer of the  Sponsoring  Employer may adopt the Plan
         and  Agreement  upon  satisfying  the  requirements  set  forth  in the
         Agreement.  Upon such adoption, such Affiliated Employer shall become a
         Participating  Affiliate  in the  Plan,  which  Plan  shall be deemed a
         "single  plan"  within the  meaning of Income Tax  Regulations  Section
         1.414(1)-1(b)(1).


         For  purposes of Article IX,  Employer  shall mean only the  Sponsoring
         Employer and each Participating Affiliate shall be deemed to accept and
         designate the Named Fiduciaries, Committee, Plan Administrator, Trustee
         Administrator and voter of Units designated by the Sponsoring  Employer
         to act on its behalf in accordance  with the provisions of the Plan and
         Agreement.

                                       72
<PAGE>


                                        Article XIII -- Miscellaneous Provisions
- --------------------------------------------------------------------------------

         The Sponsoring Employer shall solely exercise for and on behalf of such
         Participating  Affiliate  the powers  reserved  to the  Employer  under
         Articles  IX and  XI.  However,  such  Participating  Affiliate  may at
         anytime terminate its future participation in the Plan for the purposes
         and in the manner set forth in the Agreement.


13.9     Construction of Language


         Wherever  appropriate  in the Plan,  words used in the  singular may be
         read  in the  plural;  words  used  in the  plural  may be  read in the
         singular;  and words  importing  the  masculine  gender shall be deemed
         equally  to refer to the  female  gender.  Any  reference  to a section
         number  shall  refer  to a  section  of  this  Plan,  unless  otherwise
         indicated.


13.10    Headings


         The  headings  of  articles  and  sections  are  included   solely  for
         convenience  of  reference,  and if there be any conflict  between such
         headings and the text of the Plan, the text shall control.


13.11    Governing Law


         The Plan shall be governed by and  construed and enforced in accordance
         with the laws of the State of New York, without regard to the choice of
         law or conflict of law rules  recognized  by such state,  except to the
         extent that such laws are  preempted  by the Federal laws of the United
         States of America.


                                       73

<PAGE>

(2 of 2)


                              AMENDMENT NUMBER ONE
                                       TO

                               COHOES SAVINGS BANK

                         401(k) RETIREMENT SAVINGS PLAN

                             IN RSI RETIREMENT TRUST


Pursuant to Section 11.1 of Cohoes Savings Bank 401(k)  Retirement  Savings Plan
in RSI  Retirement  Trust  ("Plan"),  the Plan is amended as follows,  effective
October 1, 1996:

1. ARTICLE I - The first  paragraph of the definition of  Compensation,  Section
1.15 shall be amended by adding the following sentences to the end thereof:

         Commencing October 1, 1996, Compensation shall also include commissions
         paid to  commission-paid  Employees.  With  respect to  commission-paid
         Employees,  Compensation (including any draw against commissions) shall
         not exceed thirty thousand dollars ($30,000).

2. ARTICLE I - The second paragraph of the definition of  Compensation,  Section
1.15 shall be amended by adding the following sentence to the end thereof:

         Commencing  October  1, 1996,  Compensation  does not  include  amounts
         (including any draw against  commissions)  in excess of thirty thousand
         dollars ($30,000) paid to commissioned Employees.

3. ARTICLE II - Section  2.1(b)(iii) shall be amended in its entirety to read as
follows:

         (iii)    classification  as (A) a salaried  Employee or (B)  commencing
                  October 1, 1996, a commission-paid Employee.

4. ARTICLE II - Section  2.2(a) shall be amended by adding the  following at the
end thereof:

         however,  commencing  October  1,  1996,  employees  compensated  on  a
         commission basis shall be eligible to participate in the Plan;

5.  ARTICLE  III - Section  3.4(a)  shall be  amended  by adding  the  following
sentence at the end thereof:

         Notwithstanding  the foregoing,  a Participant who became a Participant
         in  accordance  with  Section  2.1(b)(iii)(B)  shall be  ineligible  to
         receive a Matching Contribution under this Section 3.4.

6.  ARTICLE  VIII - Section  8.5(d)  shall be amended  by adding  the  following
sentence at the end thereof:

         However,  commencing on or after September 1, 1996, a Borrower will not
         be permitted to make partial prepayments to his or her Loan Accounts.



<PAGE>


(2 of 2)



                              AMENDMENT NUMBER ONE
                                       TO

                               COHOES SAVINGS BANK

                         401(k) RETIREMENT SAVINGS PLAN

                             IN RSI RETIREMENT TRUST


Pursuant to Section 11.1 of Cohoes Savings Bank 401(k)  Retirement  Savings Plan
in RSI  Retirement  Trust  ("Plan"),  the Plan is amended as follows,  effective
October 1, 1996:

1. ARTICLE I - The first  paragraph of the definition of  Compensation,  Section
1.15 shall be amended by adding the following sentences to the end thereof:

         Commencing October 1, 1996, Compensation shall also include commissions
         paid to  commission-paid  Employees.  With  respect to  commission-paid
         Employees,  Compensation (including any draw against commissions) shall
         not exceed thirty thousand dollars ($30,000).

2. ARTICLE I - The second paragraph of the definition of  Compensation,  Section
1.15 shall be amended by adding the following sentence to the end thereof:

         Commencing  October  1, 1996,  Compensation  does not  include  amounts
         (including any draw against  commissions)  in excess of thirty thousand
         dollars ($30,000) paid to commissioned Employees.

3. ARTICLE II - Section  2.1(b)(iii) shall be amended in its entirety to read as
follows:

         (iii)    classification  as (A) a salaried  Employee or (B)  commencing
                  October 1, 1996, a commission-paid Employee.

4. ARTICLE II - Section  2.2(a) shall be amended by adding the  following at the
end thereof:

         however,  commencing  October  1,  1996,  employees  compensated  on  a
         commission basis shall be eligible to participate in the Plan;

5.  ARTICLE  III - Section  3.4(a)  shall be  amended  by adding  the  following
sentence at the end thereof:

         Notwithstanding  the foregoing,  a Participant who became a Participant
         in  accordance  with  Section  2.1(b)(iii)(B)  shall be  ineligible  to
         receive a Matching Contribution under this Section 3.4.

6.  ARTICLE  VIII - Section  8.5(d)  shall be amended  by adding  the  following
sentence at the end thereof:

         However,  commencing on or after September 1, 1996, a Borrower will not
         be permitted to make partial prepayments to his or her Loan Accounts.



<PAGE>

(2 of 2)


                              AMENDMENT NUMBER ONE
                                       TO

                               COHOES SAVINGS BANK

                         401(k) RETIREMENT SAVINGS PLAN

                             IN RSI RETIREMENT TRUST


Pursuant to Section 11.1 of Cohoes Savings Bank 401(k)  Retirement  Savings Plan
in RSI  Retirement  Trust  ("Plan"),  the Plan is amended as follows,  effective
October 1, 1996:

1. ARTICLE I - The first  paragraph of the definition of  Compensation,  Section
1.15 shall be amended by adding the following sentences to the end thereof:

         Commencing October 1, 1996, Compensation shall also include commissions
         paid to  commission-paid  Employees.  With  respect to  commission-paid
         Employees,  Compensation (including any draw against commissions) shall
         not exceed thirty thousand dollars ($30,000).

2. ARTICLE I - The second paragraph of the definition of  Compensation,  Section
1.15 shall be amended by adding the following sentence to the end thereof:

         Commencing  October  1, 1996,  Compensation  does not  include  amounts
         (including any draw against  commissions)  in excess of thirty thousand
         dollars ($30,000) paid to commissioned Employees.

3. ARTICLE II - Section  2.1(b)(iii) shall be amended in its entirety to read as
follows:

         (iii)    classification  as (A) a salaried  Employee or (B)  commencing
                  October 1, 1996, a commission-paid Employee.

4. ARTICLE II - Section  2.2(a) shall be amended by adding the  following at the
end thereof:

         however,  commencing  October  1,  1996,  employees  compensated  on  a
         commission basis shall be eligible to participate in the Plan;


5.  ARTICLE  III - Section  3.4(a)  shall be  amended  by adding  the  following
sentence at the end thereof:

         Notwithstanding  the foregoing,  a Participant who became a Participant
         in  accordance  with  Section  2.1(b)(iii)(B)  shall be  ineligible  to
         receive a Matching Contribution under this Section 3.4.

6.  ARTICLE  VIII - Section  8.5(d)  shall be amended  by adding  the  following
sentence at the end thereof:

         However,  commencing on or after September 1, 1996, a Borrower will not
         be permitted to make partial prepayments to his or her Loan Accounts.


<PAGE>

(1 of 1)


                              AMENDMENT NUMBER FOUR
                                       TO

                               COHOES SAVINGS BANK

                         401(k) RETIREMENT SAVINGS PLAN

                             IN RSI RETIREMENT TRUST


Pursuant to Section 11.1 of Cohoes Savings Bank 401(k)  Retirement  Savings Plan
in RSI  Retirement  Trust  ("Plan"),  the Plan is amended as follows,  effective
January 1, 1996:


ARTICLE  III - The  first  paragraph  of  Section  3.6 shall be  amended  in its
entirety to read as follows:


         Subject to the  limitations  of Section 3.14,  the Employer may, in its
         sole and absolute discretion, make Discretionary Employer Contributions
         to the Plan for a Plan Year.  Prior to  January 1, 1996,  Discretionary
         Employer Contributions shall be credited in an amount determined by the
         Board  and  expressed  as a  percentage  of the  Compensation  of  each
         Eligible  Employee (a) who has competed one thousand  (1,000)  Hours of
         Service  during  the Plan Year for which  such  Discretionary  Employer
         Contribution  is  being  made,  and  (b)  who is in the  employ  of the
         Employer  on the last  day of such  Plan  Year and (c) on whose  behalf
         Basic Contributions and/or Post-Tax Contributions are being made to the
         Plan. Effective January 1, 1996,  Discretionary  Employer Contributions
         shall be credited in an amount determined by the Board and expressed as
         a percentage  of the  Compensation  (as hereafter  determined)  of each
         Eligible  Employee  during the Plan  Year,  who is in the employ of the
         Employer on December 1st of the Plan Year for which such  Discretionary
         Employer  Contribution is being made. Only Compensation for the portion
         of the Plan Year during which an Employee is an Eligible Employee shall
         be used in determining a Discretionary Employer Contribution hereunder.
         Notwithstanding  the  foregoing,  an  Eligible  Employee  who became an
         Eligible  Employee in accordance with Section  2.1(b)(iii)(B)  shall be
         ineligible to receive a Discretionary  Employer Contribution under this
         Section 3.6.

<PAGE>
(1 of 1)



                              AMENDMENT NUMBER FIVE
                                       TO

                               COHOES SAVINGS BANK

                         401(k) RETIREMENT SAVINGS PLAN

                             IN RSI RETIREMENT TRUST


Pursuant to Section 11.1 of Cohoes Savings Bank 401(k)  Retirement  Savings Plan
in RSI Retirement Trust ("Plan"), the Plan is amended as follows:


1.  ARTICLE VI  -Section  6.3 shall be amended  by adding the  following  as the
second sentence thereof and the former second sentence shall follow accordingly:

         Commencing July 1, 1997, a Participant or Beneficiary may, at any time,
         direct that  multiples of ten percent (10%) of the Net Value of any one
         or more  Investment  Accounts be  transferred to any one or more of the
         other Investment Accounts.


2. ARTICLE VI -Section  6.4(b)  shall be amended by adding the  following as the
second sentence thereof and the former second sentence shall follow accordingly:

         Commencing  July 1, 1997,  an Employee  who is not a  Participant  may,
         subject to the  provisions  of Section  6.3,  at any time,  direct that
         multiples  of ten  percent  (10%)  of the Net  Value of any one or more
         Investment  Accounts  be  transferred  to any one or more of the  other
         Investment Accounts.


<PAGE>

(2 of 2)



                              AMENDMENT NUMBER SIX
                                       TO

                               COHOES SAVINGS BANK

                         401(k) RETIREMENT SAVINGS PLAN

                             IN RSI RETIREMENT TRUST


Pursuant to Section 11.1 of Cohoes Savings Bank 401(k)  Retirement  Savings Plan
in RSI  Retirement  Trust  ("Plan"),  the Plan is amended as follows,  effective
January 1, 1998 unless otherwise indicated:


1. ARTICLE I -Effective  April 1, 1993, the first paragraph of the definition of
Compensation, Section 1.15 shall be amended by adding "and bonuses classified as
"monthly  incentive  bonuses"  immediately  following the words "Officer's Bonus
Plan".


2. ARTICLE I - The first  paragraph of the definition of  Compensation,  Section
1.15  shall be  further  amended by adding  the  following  sentence  to the end
thereof to read as follows:


     Commencing  January 1, 1998,  with  respect to  commission-paid  Employees,
     Compensation   (including  draw  against   commissions)  shall  not  exceed
     seventy-five thousand dollars ($75,000).


3. ARTICLE I - The second paragraph of the definition of  Compensation,  Section
1.15 shall be amended by adding the  following  sentence  to the end  thereof to
read as follows:


     Commencing   January  1,  1998,   Compensation  does  not  include  amounts
     (including any draw against commissions) in excess of seventy-five thousand
     dollars ($75,000) paid to commissioned Employees.


4.  ARTICLE  III - Section  3.4(a)  shall be  amended  by adding  the  following
sentence to the end thereof to read as follows:


     Commencing  January 1, 1998, a  Participant  who becomes a  Participant  in
     accordance  with  Section  2.1(b)(iii)(B)  shall be  eligible  to receive a
     Matching Contribution under this Section 3.4.


5.  ARTICLE III - The first  paragraph of Section 3.6 shall be amended by adding
the following sentence to the end thereof to read as follows:


     Commencing  January 1, 1998, an Eligible  Employee  described under Section
     2.1(b)(iii)(B)  shall be  eligible  to  receive  a  Discretionary  Employer
     Contribution under this Section 3.6.


<PAGE>

(1 of 1)



                             AMENDMENT NUMBER SEVEN
                                       TO

                               COHOES SAVINGS BANK

                         401(k) RETIREMENT SAVINGS PLAN

                             IN RSI RETIREMENT TRUST


Pursuant to Section 11.1 of Cohoes Savings Bank 401(k)  Retirement  Savings Plan
in RSI  Retirement  Trust  ("Plan"),  the Plan is amended as follows,  effective
September 1, 1998:


1. ARTICLE VII -Section 7.7(a) shall be amended by adding the following sentence
to the end thereof to read as follows:


     Effective  September  1,  1998,  such lump sum  distribution  of the vested
     interest  in the Net Value of his  Accounts  shall be made to the  Employee
     within seven (7) days of the  Valuation  Date  coincident  with the date of
     receipt by the  Trustees  of the proper  documentation  indicating  that he
     incurred a Termination of Service.


2. ARTICLE VII - Section  7.7(c) shall be amended by adding the following as the
second sentence thereof and the former second sentence shall follow accordingly:


     Effective  September 1, 1998,  the thirteen (13) month  restriction on lump
     sum distributions hereunder, shall no longer apply


3.  ARTICLE  VII - Section  7.7(g)  shall be  amended  by adding  the  following
sentence to the end thereof to read as follows:


     Effective  September  1, 1998,  the  Trustees  shall  determine  the vested
     interest  in the Net  Value  of the  Accounts  of such  Employee  as of the
     Valuation Date  coincident  with the date of receipt by the Trustees of the
     proper documentation indicating that he incurred a Termination of Service.





                                                                    Exhibit 10.8







                        Stock Option and Incentive Plan

<PAGE>

                              COHOES BANCORP, INC.


                      1999 Stock Option and Incentive Plan


         1. Plan  Purpose.  The purpose of the Plan is to promote the  long-term
interests  of the  Corporation  and its  stockholders  by  providing a means for
attracting  and  retaining  directors,  advisory  directors and employees of the
Corporation and its Affiliates.

         2. Definitions. The following definitions are applicable to the Plan:

         "Affiliate"   --  means  any  "parent   corporation"   or   "subsidiary
corporation" of the Corporation, as such terms are defined in Section 424(e) and
(f), respectively, of the Code.

   
         "Award"  -- means  the grant by the  Committee  of an  Incentive  Stock
Option, a Non-Qualified Stock Option or any combination  thereof, as provided in
the Plan.
    

         "Award  Agreement"  -- means the agreement  evidencing  the grant of an
Award made under the Plan.

         "Board" -- means the board of directors of the Corporation.

         "Cause"  --  means   Termination  of  Service  by  reason  of  personal
dishonesty, incompetence, willful misconduct, breach of fiduciary duty involving
personal  profit,   intentional  failure  to  perform  stated  duties  or  gross
negligence.

         "Code" -- means the Internal Revenue Code of 1986, as amended.

         "Committee" -- means the Committee referred to in Section 3 hereof.

         "Corporation"  -- means Cohoes  Bancorp,  Inc.,  a  federally-chartered
corporation, and any successor thereto.

         "Financial  Institution" -- means Cohoes  Savings Bank or any successor
entity.

         "Incentive  Stock Option" -- means an option to purchase Shares granted
by the Committee which is intended to qualify as an incentive stock option under
Section 422(b) of the Code.  Unless  otherwise set forth in the Award Agreement,
any Option  which does not qualify as an  Incentive  Stock Option for any reason
shall be deemed ab initio to be a Non-Qualified Stock Option.

         "Market  Value" -- means the  average of the high and low quoted  sales
price on the date in question (or, if there is no reported sale on such date, on
the last  preceding  date on which any reported sale occurred) of a Share on the
Composite Tape for New York Stock  Exchange-Listed  Stocks,  or, if on such date
the Shares are not quoted on the Composite Tape, on the New York Stock Exchange,
or if the Shares are not listed or admitted to trading on such Exchange, on the

                                        1

<PAGE>



principal  United States  securities  exchange  registered  under the Securities
Exchange  Act of 1934 (the  "Exchange  Act") on which the  Shares  are listed or
admitted to trading,  or, if the Shares are not listed or admitted to trading on
any  such  exchange,  the  mean  between  the  closing  high  bid and low  asked
quotations  with respect to a Share on such date on the Nasdaq Stock Market,  or
any similar system then in use, or, if no such  quotations  are  available,  the
fair market value on such date of a Share as the Committee shall determine.

         "Non-Qualified  Stock  Option"  -- means an option to  purchase  Shares
granted by the Committee which does not qualify, for any reason, as an Incentive
Stock Option.

         "Option" -- means an Incentive  Stock Option or a  Non-Qualified  Stock
Option.

         "Participant" -- means any director,  advisory  director or employee of
the  Corporation or any Affiliate who is selected by the Committee to receive an
Award.

         "Plan" -- means  this  Cohoes  Bancorp,  Inc.  1999  Stock  Option  and
Incentive Plan.

   
         "Related" -- means (i) in the case of a Right, a Right which is granted
in connection with, and to the extent exercisable,  in whole or in part, in lieu
of, an Option or another Right and (ii) in the case of an Option, an Option with
respect to which and to the extent a Right is exercisable,  in whole or in part,
in lieu thereof.
    

         "Shares" -- means the shares of common stock of the Corporation.

         "Termination of Service" -- means cessation of service, for any reason,
whether voluntary or involuntary,  so that the affected individual is not either
(i) an employee of the Corporation or any Affiliate for purposes of an Incentive
Stock  Option,  or  (ii)  a  director,  advisory  director  or  employee  of the
Corporation or any Affiliate for purposes of any other Award.

         3.  Administration.  The Plan  shall  be  administered  by a  Committee
consisting  of two or more  members of the  Board,  each of whom (i) shall be an
"outside director," as defined under Section 162(m) of the Code and the Treasury
regulations thereunder,  and (ii) shall be a "non-employee director," as defined
under  Rule  16(b) of the  Securities  Exchange  Act of 1934 or any  similar  or
successor  provision.  The members of the  Committee  shall be  appointed by the
Board. Except as limited by the express provisions of the Plan or by resolutions
adopted by the Board,  the Committee shall have sole and complete  authority and
discretion  to (i) select  Participants  and grant  Awards;  (ii)  determine the
number of  Shares to be  subject  to types of  Awards  generally,  as well as to
individual  Awards  granted  under  the  Plan;  (iii)  determine  the  terms and
conditions upon which Awards shall be granted under the Plan; (iv) prescribe the
form and terms of Award Agreements;  (v) establish from time to time regulations
for the  administration  of the Plan;  and (vi)  interpret the Plan and make all
determinations deemed necessary or advisable for the administration of the Plan.

                                        2

<PAGE>



         A majority of the Committee shall constitute a quorum,  and the acts of
a majority of the  members  present at any meeting at which a quorum is present,
or acts  approved in writing by a majority of the  Committee  without a meeting,
shall be acts of the Committee.

         4. Shares Subject to Plan.

            (a) Subject to adjustment by the operation of Section 6, the maximum
      number of Shares with  respect to which  Awards may be made under the Plan
      is 10% of the total Shares sold in the Financial Institution's  conversion
      to the  capital  stock  form.  As  long  as the  Plan  is  subject  to the
      applicable  requirements of government  regulations,  no Participant shall
      receive  Awards under the Plan that  represent in the aggregate  more than
      25% of the Shares with respect to which Awards may be made under the Plan,
      and directors who are not  employees of the  Corporation  or any Affiliate
      shall not receive Awards that represent,  for any one such director,  more
      than 5%, or, for all such directors in the aggregate, more than 30% of the
      Shares with respect to which Awards may be made under the Plan. The Shares
      with  respect  to which  Awards  may be made  under the Plan may be either
      authorized and unissued Shares or previously  issued Shares reacquired and
      held as treasury  Shares.  Shares which are subject to Related  Rights and
      Related  Options  shall be counted  only once in  determining  whether the
      maximum number of Shares with respect to which Awards may be granted under
      the Plan has been exceeded.  An Award shall not be considered to have been
      made under the Plan with respect to any Option or Right which  terminates,
      and new Awards may be granted under the Plan with respect to the number of
      Shares as to which such termination has occurred.

            (b) During any calendar year, no  Participant  may be granted Awards
      under the Plan with  respect  to more than  ________  Shares,  subject  to
      adjustment as provided in Section 6.

         5. Awards.

            (a) Options.  The Committee is hereby authorized to grant Options to
      Participants  with the  following  terms  and  conditions  and  with  such
      additional  terms and conditions not  inconsistent  with the provisions of
      the Plan and the requirements of applicable law and government regulations
      as the  Committee  shall  determine,  including the granting of Options in
      tandem with other Awards under the Plan:

                  (i) Exercise Price. The exercise price per Share for an Option
            shall be determined by the Committee;  provided,  however, that such
            exercise  price shall not be less than 100% of the Market Value of a
            Share on the date of grant of such Option.

                  (ii) Option  Term.  The term of each Option  shall be fixed by
            the Committee,  but shall be no greater than 10 years in the case of
            an Incentive Stock Option or 15 years in the case of a Non-Qualified
            Stock Option.

                  (iii)  Time and  Method of  Exercise.  Except as  provided  in
            subsection  (c) below,  the  Committee  shall  determine the time or
            times at which an Option  may be  exercised  in whole or in part and
            the method or methods  by which,  and the form or forms  (including,
            without

                                        3

<PAGE>



            limitation,  cash, Shares,  other Awards or any combination thereof,
            having  a fair  market  value  on the  exercise  date  equal  to the
            relevant  exercise  price) in which,  payment of the exercise  price
            with respect thereto may be made or deemed to have been made.

                  (iv) Incentive  Stock Options.  Incentive Stock Options may be
            granted by the Committee only to employees of the Corporation or its
            Affiliates.

                  (v) Termination of Service. Unless otherwise determined by the
            Committee and set forth in the Award Agreement  evidencing the grant
            of the Option,  upon  Termination of Service of the  Participant for
            any  reason  other  than  for  Cause,  all  Options  then  currently
            exercisable  shall  remain  exercisable  for the lesser of (A) three
            years  following  such  Termination  of  Service  or (B)  until  the
            expiration of the Option by its terms.  Upon  Termination of Service
            for Cause, all Options not previously exercised shall immediately be
            forfeited.

   
            (b)  Additional  Terms of Awards.  As long as the Plan is subject to
      the  requirements  of the  government  regulations,  every  Award  granted
      pursuant to this Plan shall vest,  beginning not earlier than the one-year
      anniversary  of the grant date,  in annual  installments  of not more than
      20%,  and such  vesting  shall not be  accelerated  except in the event of
      death or disability.
    

         6.  Adjustments  Upon  Changes in  Capitalization.  In the event of any
change in the outstanding Shares subsequent to the effective date of the Plan by
reason of any  reorganization,  recapitalization,  stock split,  stock dividend,
combination or exchange of shares,  merger,  consolidation  or any change in the
corporate  structure or Shares of the Corporation,  the maximum aggregate number
and class of shares and exercise price of the Award,  if any, as to which Awards
may be granted  under the Plan and the  number and class of shares and  exercise
price of the Award, if any, with respect to which Awards have been granted under
the Plan shall be appropriately  adjusted by the Committee,  whose determination
shall be conclusive.  Except as otherwise  provided  herein,  any Award which is
adjusted  as a result of this  Section 6 shall be  subject to the same terms and
conditions as the original Award.


                                        4

<PAGE>



   
         7.  Effect  of  Merger  on  Options.    In  the  case  of  any  merger,
consolidation   or  combination  of  the  Corporation   (other  than  a  merger,
consolidation  or  combination  in  which  the  Corporation  is  the  continuing
corporation and which does not result in the outstanding  Shares being converted
into or exchanged  for  different  securities,  cash or other  property,  or any
combination  thereof),  any Participant to whom an Option has been granted shall
have  the  additional  right  (subject  to the  provisions  of the  Plan and any
limitation  applicable to such Option),  thereafter and during the term of each
such Option , to receive upon exercise of any such Option an amount equal to the
excess of the fair market value on the date of such exercise of the  securities,
cash or other  property,  or combination  thereof,  receivable upon such merger,
consolidation  or  combination  in respect of a Share over the exercise price of
such  Option,  multiplied  by the  number of Shares  with  respect to which such
Option  shall have been  exercised.  Such  amount may be payable  fully in cash,
fully in one or more of the kind or kinds of  property  payable in such  merger,
consolidation  or  combination,  or partly in cash and  partly in one or more of
such kind or kinds of property, all in the discretion of the Committee.
    

         8.  Assignments and Transfers.  No Incentive Stock Option granted under
the Plan shall be  transferable  other  than by will or the laws of descent  and
distribution. Any other Award shall be transferable by will, the laws of descent
and  distribution,   a  "domestic   relations  order,"  as  defined  in  Section
414(p)(1)(B) of the Code, or a gift to any member of the Participant's immediate
family or to a trust for the  benefit  of one or more of such  immediate  family
members.  During  the  lifetime  of  an  Award  recipient,  an  Award  shall  be
exercisable  only by the  Award  recipient  unless  it has been  transferred  as
permitted hereby, in which case it shall be exercisable only by such transferee.
For the purpose of this Section 8, a Participant's "immediate family" shall mean
the Participant's spouse, children and grandchildren.

         9.  Employee  Rights Under the Plan. No person shall have a right to be
selected as a Participant nor, having been so selected,  to be selected again as
a Participant,  and no employee or other person shall have any claim or right to
be granted an Award under the Plan or under any other  incentive or similar plan
of the  Corporation  or any  Affiliate.  Neither  the Plan nor any action  taken
thereunder shall be construed as giving any employee any right to be retained in
the employ of the Corporation or any Affiliate.

         10. Delivery and Registration of Stock. The Corporation's obligation to
deliver Shares with respect to an Award shall, if the Committee so requests,  be
conditioned upon the receipt of a representation as to the investment  intention
of the Participant to whom such Shares are to be delivered,  in such form as the
Committee  shall  determine  to be  necessary  or  advisable  to comply with the
provisions of the Securities  Act of 1933 or any other  federal,  state or local
securities legislation.  It may be provided that any representation  requirement
shall  become  inoperative  upon a  registration  of the Shares or other  action
eliminating  the necessity of such  representation  under such Securities Act or
other securities  legislation.  The Corporation shall not be required to deliver
any Shares  under the Plan prior to (i) the  admission of such Shares to listing
on any stock exchange on which Shares may then be listed and (ii) the completion
of such  registration or other  qualification  of such Shares under any state or
federal  law,  rule  or  regulation,  as the  Committee  shall  determine  to be
necessary or advisable.


                                        5

<PAGE>


   
         11. Withholding Tax. Where a Participant or other person is entitled to
receive Shares  pursuant to the exercise of an Option  pursuant to the Plan, the
Corporation shall have the right to require the Participant or such other person
to pay the Corporation the amount of any taxes which the Corporation is required
to withhold with respect to such Shares, or, in lieu thereof, to retain, or sell
without notice, a number of such Shares  sufficient to cover the amount required
to be withheld.  All withholding  decisions pursuant to this Section 11 shall be
at the sole discretion of the Committee or the Corporation.
    

         12. Amendment or Termination.

            (a) Except to the extent prohibited by applicable  regulations,  the
      Board may  amend,  alter,  suspend,  discontinue,  or  terminate  the Plan
      without the consent of shareholders or Participants,  except that any such
      action will be subject to the approval of the  Corporation's  shareholders
      if,  when and to the extent such  shareholder  approval  is  necessary  or
      required for purposes of any applicable federal or state law or regulation
      or the rules of any stock exchange or automated  quotation system on which
      the  Shares  may  then  be  listed  or  quoted,  or if the  Board,  in its
      discretion, determines to seek such shareholder approval.

            (b) Except to the extent prohibited by applicable  regulations,  the
      Committee  may waive any  conditions  of or rights of the  Corporation  or
      modify or amend the terms of any outstanding Award. The Committee may not,
      however,  amend, alter, suspend,  discontinue or terminate any outstanding
      Award without the consent of the Participant or holder thereof,  except as
      otherwise provided herein.

         13.  Effective Date and Term of Plan.  The Plan shall become  effective
upon the later of its adoption by the Board or its approval by the  shareholders
of the  Corporation.  It shall  continue  in effect for a term of fifteen  years
thereafter unless sooner terminated under Section 12 hereof.


                                        6



                                                                    Exhibit 23.1







                   Consent of Silver, Freedman & Taff, L.L.P.

<PAGE>

                                                                    Exhibit 23.1



                                October 28, 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 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 23.2







                           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., and all amendments thereto.



                                                     /s/ Arthur Andersen LLP

New York, New York
October 28, 1998





                                                                    Exhibit 23.4







                  Consent of Wertime, Ries and Van Ullen, P.C.

<PAGE>

                                                                    Exhibit 23.4




                  [WERTIME, RIES & VAN ULLEN, P.C. LETTERHEAR]




                                October 28, 1998



The Board of Trustees
Cohoes Savings Bank
75 Remsen Street
Cohoes, New York  12407


                   CONSENT OF WERTIME, RIES & VAN ULLEN, P.C.


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)1 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 stock.



                                          /s/ Wertime, Ries & Van Ullen, P.C.
                                          -----------------------------------
                                              WERTIME, RIES & VAN ULLEN, P.C.



                                                                    Exhibit 99.3







                               Marketing Materials

<PAGE>

                              COHOES BANCORP, INC.





                           Community Investor Meeting

                               November xx, 1998





The shares of common  stock being  offered are not savings  accounts or deposits
and are not  insured by the  Federal  Deposit  Insurance  Corporation,  the Bank
Insurance Fund or any other government agency. This is not an offer to sell or a
solicitation of an offer to buy stock. The offer is made only by the Prospectus.

<PAGE>



                             MANGEMENT OF THE BANK




o   Harry L. Robinson, President and Chief Executive Officer

o   Richard A. Ahl, Executive Vice President and Chief Financial Officer

o   Albert J. Picchi, Vice President and Senior Loan Officer


<PAGE>


                                  TOTAL ASSETS



                               [GRAPHIC OMITTED]




<PAGE>



                                    ASSET MIX



                                     Other
                                      3.4%





                                    Cash and
                                      cash
                                  equivalents
                                      2.7%





                              As of June 30, 1998





<PAGE>


                             LOANS RECEIVABLE, NET





                               [GRAPHIC OMITTED]






<PAGE>


                               LOAN PORTFOLIO MIX




                                                               Other real estate
                                                                     22.4%




One- to four-family
      62.1%




                                                   Commercial
                                                      3.6%



                                    Consumer
                                      11.9%



                              As of June 30, 1998



<PAGE>


                                 TOTAL DEPOSITS






                               [GRAPHIC OMITTED]





<PAGE>


                            TOTAL RETAINED EARNINGS






                                [GRAPHIC OMITTED]




<PAGE>


                              CAPITAL REQUIREMENTS





                               [GRAPHIC OMITTED]





<PAGE>


                  AVERAGE RETAINED EARNINGS TO AVERAGE ASSETS





                               [GRAPHIC OMITTED]




<PAGE>


                                   NET INCOME




                               [GRAPHIC OMITTED]



<PAGE>


                            RETURN ON AVERAGE ASSETS




                               [GRAPHIC OMITTED]




<PAGE>


                      RETURN ON AVERAGE RETAINED EARNINGS



                               [GRAPHIC OMITTED]



<PAGE>


                            NET INTEREST RATE SPREAD




                               [GRAPHIC OMITTED]




<PAGE>


                              NET INTEREST MARGIN




                               [GRAPHIC OMITTED]



<PAGE>


                                   BRANCH MAP



                                [GRAPHIC OMITTED]




<PAGE>


                              DEPOSIT MARKET SHARE


                                 Albany County




                                                     HC 6/97
                                     Branches       Deposits
Holding Company                      in List         ($000s)        % of List
- ---------------                      -------         -------        ---------
1  Fleet Financial Group ........          16      2,256,635          37.50
2  Keycorp ......................          28        862,526          14.33
3  Charter One Financial ........          14        817,837          13.59
4  Trustco Bank Corp of NY ......          16        752,815          12.51
5  Cohoes Savings Bank ..........           8        320,268           5.32
6  Hsbc Holdings Plc ............           9        256,572           4.26
7  Pioneer Savings Bank .........           2        205,135           3.41
8  M&T Corporation ..............           6        201,135           3.35
9  Troy Savings Bank ............           4        111,189           1.85
10 Banknorth Group Inc ..........           3         53,850           0.89
11 6 Others .....................           8        178,998           2.96
                                    ---------      ---------         ------
  Total .........................         114      6,017,550         100.00
                                    =========      =========         ======

<PAGE>


                              DEPOSIT MARKET SHARE


                               Rensselaer County



                                                     HC 6/97
                                     Branches       Deposits
Holding Company                      in List         ($000s)        % of List
- ---------------                      -------         -------        ---------


1   Troy Savings Bank ..............     3           326,501           21.80
2   Keycorp ........................     9           208,637           13.93
3   M&T Corporation ................     5           184,595           12.33
4   Hsbc Holdings Plc ..............     5           173,848           11.61
5   Trustco Bank Corp of NY ........     4           128,731            8.60
6   Charter One Financial ..........     3           117,216            7.83
7   Pioneer Savings Bank ...........     1           111,342            7.44
8   Fleet Financial Group ..........     8           105,515            7.05
9   Cohoes Savings Bank ............     2            54,658            3.65
10  Hudson City Savings Inst .......     2            47,222            3.15
11  Banknorth Group Inc. ...........     1            39,191            2.62
                                      -------      ---------          ------
     Total .........................    43         1,497,456          100.00
                                      =======      =========          ======


<PAGE>


                              DEPOSIT MARKET SHARE




                                Saratoga County




                                                     HC 6/97
                                     Branches       Deposits
Holding Company                      in List         ($000s)        % of List
- ---------------                      -------         -------        ---------
1  473 Broadway Holding ............       5         301,502          19.20
2  Fleet Financial Group ...........       5         241,444          15.37
3  Trustco Bank Corp of NY .........      10         178,264          11.35
4  Keycorp .........................       6         143,364           9.13
5  Arrow Financial Corp. ...........       4         129,291           8.23
6  Ballston Spa Bancorp Inc. .......       6         118,620           7.55
7  Hsbc Holdings Plc ...............       3          96,909           6.17
8  Charter One Financial ...........       4          96,122           6.12
9  Banknorth Group Inc. ............       3          76,278           4.86
10 Troy Savings Bank ...............       2          57,774           3.68
11 Ambanc Holding Co. ..............       4          48,703           3.10
12 Cohoes Savings Bank .............       3          46,150           2.94
13 Gloversville Fs & La ............       1          16,017           1.02
14 Pioneer Savings Bank ............       2          14,013           0.89
15 First National Bank Scotia ......       1           5,958           0.38
                                      ------       ---------         ------
     Total .........................      59       1,570,409         100.00
                                      ======       =========         ======


<PAGE>


                             DEPOSIT MAARKET SHARE



                               Schenectady County





                                                     HC 6/97
                                     Branches       Deposits
Holding Company                      in List         ($000s)        % of List
- ---------------                      -------         -------        ---------
1  Trustco Bank Corp of NY ........        12        716,554          34.15
2  Fleet Financial Group ..........         8        639,480          30.48
3  Keycorp ........................         4        169,561           8.08
4  SFS Bancorp, Inc. ..............         4        147,934           7.05
5  First National Bank Scotia .....         6        112,709           5.37
6  Pioneer Savings Bank ...........         1         86,447           4.12
7  Charter One Financial ..........         2         60,000           2.86
8  Cnb Financial Corp. ............         3         36,911           1.76
9  Troy Savings Bank ..............         1         31,192           1.49
10 Ballston Spa Bancorp Inc. ......         1         24,247           1.16
11 Hsbc Holdings Plc ..............         1         18,187           0.87
12 Cohoes Savings Bank ............         3        418,138           0.86
13 4 Others .......................         4         36,612           1.75
                                    ---------      ---------         ------
     Total .......................         50      2,097,972         100.00
                                    =========      =========         ======


<PAGE>


                                 PRO FORMA DATA




                                                                15% above
                             Minimum      Midpoint    Maximum     Maximum
                             -------      --------    -------     -------
Gross Proceeds(000s) .....   $ 59,500    $ 70,000    $ 80,500    $ 92,575
Stockholders' Equity(000s)   $104,547    $113,759    $122,972    $133,567
Book Value Per Share .....   $  17.06    $  15.78    $  14.84    $  14.01
Net Income (000s) ........   $  5,226    $  5,432    $  5,638    $  5,875
Earnings Per Share .......   $   0.93    $   0.82    $   0.74    $   0.67
Price to Book ............      58.62%      63.37%      67.39%      71.38%
Price to Earnings ........      10.75x      12.20x      13.51x      14.93x


<PAGE>


                              PREFERENCE CATEGORIES




(1)  Eligible Account Holders

(2)  Employee Stock Ownership Plan (ESOP)

(3)  Supplemental Eligible Account Holders

(4)  Residents of Local Community

(5)  General Public


<PAGE>


                       We thank you for your interest in



                              COHOES BANCORP, INC.



                         NASDAQ National Market: "XXXX"




<PAGE>

                                     [LOGO]


                          KEEFE, BRUYETTE & WOODS, INC.



November xx, 1998



To Members and Friends of Cohoes Savings Bank
- --------------------------------------------------------------------------------

Keefe,  Bruyette  &  Woods,  Inc.,  a  member  of the  National  Association  of
Securities  Dealers,  Inc.  ("NASD"),  is assisting Cohoes Savings Bank ("Cohoes
Savings" or the "Bank") in its conversion from a state-chartered  mutual savings
bank  to a  state-chartered  stock  savings  bank  (the  "Conversion")  and  the
concurrent  offering of common  shares by Cohoes  Bancorp,  Inc..  (the "Holding
Company"),  the newly formed corporation that will become the holding company of
Cohoes Savings following the Conversion.


At the request of the Holding  Company,  we are enclosing  materials  explaining
this process and your options, including an opportunity to invest in the Holding
Company's  common shares being offered to the customers of Cohoes  Savings Bank.
Please read the enclosed offering materials  carefully.  The Holding Company has
asked us to forward these  documents to you in view of certain  requirements  of
the securities laws in your state.


If you have any questions, please visit our Stock Sales Center located at 244 N.
Mohawk Street,  Cohoes,  New York or feel free to call the Stock Sales Center at
(518) 235-4000.



Very truly yours,



Keefe, Bruyette & Woods, Inc.






THE COMMON SHARES BEING OFFERED ARE NOT SAVINGS ACCOUNTS OR DEPOSITS AND ARE NOT
INSURED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION,  THE BANK INSURANCE FUND,
THE SAVINGS ASSOCIATION INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY. THIS IS
NOT AN OFFER TO SELL OR A SOLICITATION  OF AN OFFER TO BUY SHARES.  THE OFFER IS
MADE ONLY BY THE PROSPECTUS.



<PAGE>



November xx, 1998




Dear Friend:

We are pleased to announce  that  Cohoes  Savings  Bank  ("Cohoes  Savings")  is
converting from a state-chartered mutual savings bank to a state-chartered stock
savings bank (the  "Conversion").  In conjunction  with the  Conversion,  Cohoes
Bancorp, Inc., the newly-formed corporation that will become the holding company
for Cohoes Savings,  is offering  common shares in a subscription  offering (the
"Offering")  to  certain  depositors  and our  Employee  Stock  Ownership  Plan,
pursuant to a Plan of Conversion.


Because we believe you may be  interested  in learning  more about the merits of
the common shares of Cohoes Bancorp,  Inc. as an investment,  we are sending you
the following materials which describe the Offering.


     PROSPECTUS: This document provides detailed information about operations at
     Cohoes Savings and the Offering.

     QUESTIONS  AND ANSWERS:  Key  questions  and answers about the Offering are
     found in this pamphlet.

     STOCK ORDER FORM & CERTIFICATION  FORM: This form is used to purchase stock
     by returning it with your payment in the enclosed  business reply envelope.
     The deadline for ordering  stock is 12:00 noon,  Eastern  Time, on December
     xx, 1998.

As a friend  of Cohoes  Savings,  you will have the  opportunity  to buy  common
shares  directly from Cohoes  Bancorp,  Inc. in the Conversion  without paying a
commission or a fee. If you have additional  questions  regarding the Conversion
and the Offering,  please call us at (518-)  235-4000 Monday through Friday from
9:00 a.m.  to 5:00  p.m.,  or stop by the Stock  Sales  Center at 244 N.  Mohawk
Street, Cohoes, New York.

We are pleased to offer you this  opportunity  to become a shareholder of Cohoes
Bancorp, Inc.




Best regards,



Harry L. Robinson
President and Chief Executive Officer




THE COMMON SHARES BEING OFFERED ARE NOT SAVINGS ACCOUNTS OR DEPOSITS AND ARE NOT
INSURED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION,  THE BANK INSURANCE FUND,
THE SAVINGS ASSOCIATION INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY. THIS IS
NOT AN OFFER TO SELL OR A SOLICITATION  OF AN OFFER TO BUY SHARES.  THE OFFER IS
MADE ONLY BY THE PROSPECTUS.



<PAGE>


                                                               November xx, 1998



Dear Member:


We are pleased to announce  that  Cohoes  Savings  Bank  ("Cohoes  Savings")  is
converting from a state-chartered mutual savings bank to a state-chartered stock
savings bank (the  "Conversion").  In conjunction  with the  Conversion,  Cohoes
Bancorp, Inc., the newly-formed corporation that will become the holding company
for Cohoes Savings,  is offering  common shares in a subscription  offering (the
"Offering") to certain of our depositors and our Employee Stock  Ownership Plan,
pursuant to a Plan of Conversion.


To accomplish this Conversion,  we need your participation in an important vote.
Enclosed is a proxy statement  describing the Plan of Conversion and your voting
and subscription rights. Cohoes Savings' Plan of Conversion has been approved by
the Superintendent of Banks of the State of New York and now must be approved by
you. YOUR VOTE IS VERY IMPORTANT.


Enclosed, as part of the proxy materials, is your proxy card, located behind the
window of your mailing  envelope.  This proxy card should be signed and returned
to us prior to the Special Meeting to be held on December xx, 1998.  Please take
a  moment  now to sign  the  enclosed  proxy  card  and  return  it to us in the
postage-paid  envelope  provided.  FAILURE TO VOTE HAS THE SAME EFFECT AS VOTING
AGAINST THE CONVERSION.


The Board of Directors of Cohoes Savings feels that the Conversion  will offer a
number of advantages, such as an opportunity for depositors of Cohoes Savings to
become shareholders. Please remember:

     o    Your accounts at Cohoes  Savings will continue to be insured up to the
          maximum  legal  limit by the  Federal  Deposit  Insurance  Corporation
          ("FDIC").

     o    There will be no change in the balance,  interest rate, or maturity of
          any deposit accounts  because of the Conversion,  unless you choose to
          purchase shares using your account balances.

     o    Members  have a right,  but no  obligation,  to  subscribe  for common
          shares  before  they  are  offered  to  the  public.  Voting  for  the
          Conversion does not obligate you to purchase stock.

     o    Like all stock,  the common  shares issued in the Offering WILL NOT BE
          INSURED BY THE FDIC.


Enclosed  are  materials  describing  the  Offering.  We urge you to read  these
materials  carefully.  If you are  interested in purchasing the common shares of
Cohoes Bancorp,  Inc., your Stock Order Form and Certification  Form and payment
must be  received  by Cohoes  Savings  prior to 12:00  Noon,  Eastern  Time,  on
December xx, 1998.


If you have additional questions regarding the Offering, please call us at (518)
235-4000,  Monday  through  Friday from 9:00 a.m.  to 5:00 p.m.,  or stop by the
Stock Sales Center at 244 N. Mohawk Street, Cohoes, New York.



Best regards,



Harry L. Robinson
President and Chief Executive Officer




THE COMMON  SHARES BEING  OFFERED IN THIS  OFFERING ARE NOT SAVINGS  ACCOUNTS OR
DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION,  THE
BANK  INSURANCE  FUND OR THE  SAVINGS  ASSOCIATION  INSURANCE  FUND OR ANY OTHER
GOVERNMENT AGENCY. THIS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO
BUY SHARES. THE OFFER WILL BE MADE ONLY BY THE PROSPECTUS.


<PAGE>


November xx, 1998


Dear Member:


We are pleased to announce  that  Cohoes  Savings  Bank  ("Cohoes  Savings")  is
converting from a state-chartered mutual savings bank to a state-chartered stock
savings bank (the  "Conversion").  In conjunction  with the  Conversion,  Cohoes
Bancorp, Inc., the newly-formed corporation that will become the holding company
for Cohoes Savings, is offering common shares in a subscription offering.


Unfortunately, Cohoes Bancorp, Inc. is unable to either offer or sell its common
shares  to you  because  the  small  number  of  eligible  subscribers  in  your
jurisdiction  makes registration or qualification of the common shares under the
securities  laws  of  your  jurisdiction  impractical,  for  reasons  of cost or
otherwise. Accordingly, this letter should not be considered an offer to sell or
a solicitation of an offer to buy the common shares of Cohoes Bancorp, Inc.


However,  as a member of Cohoes Savings,  you have the right to vote on the Plan
of Conversion at the Special Meeting of Members to be held on December xx, 1998.
Enclosed is a proxy card, a Proxy  Statement  (which  includes the Notice of the
Special Meeting), a Prospectus (which contains information incorporated into the
Proxy Statement) and a return envelope for your proxy card.


I invite you to attend  the  Special  Meeting on  December  xx,  1998.  However,
whether or not you are able to attend,  please  complete the enclosed proxy card
and return it in the enclosed envelope.




Best Regards,



Harry L. Robinson
President and Chief Executive Officer


<PAGE>


November xx, 1998


Dear Prospective Investor:


We are pleased to announce  that  Cohoes  Savings  Bank  ("Cohoes  Savings")  is
converting from a state-chartered mutual savings bank to a state-chartered stock
savings bank (the  "Conversion").  In conjunction  with the  Conversion,  Cohoes
Bancorp, Inc., the newly-formed corporation that will become the holding company
for Cohoes  Savings,  is offering  common shares in a subscription  offering and
community offering (collectively, the "Offering").


We have  enclosed the following  materials  which will help you learn more about
the merits of Cohoes Bancorp, Inc. as an investment.  Please read and review the
materials carefully.


          PROSPECTUS:   This  document  provides   detailed   information  about
          operations at Cohoes Savings and the Offering.


          QUESTIONS  AND ANSWERS:  Key  questions and answers about the Offering
          are found in this pamphlet.


          STOCK ORDER FORM &  CERTIFICATION  FORM: This form is used to purchase
          common  shares by  returning  it with  your  payment  in the  enclosed
          business reply  envelope.  The deadline for ordering  common shares is
          12:00 noon, Eastern Time, on December xx, 1998.


We invite our loyal customers and local community members to become shareholders
of Cohoes  Bancorp,  Inc..  Through the Offering you have the opportunity to buy
common shares directly from Cohoes Bancorp, Inc., without paying a commission or
a fee.


If you have  additional  questions  regarding the  Conversion  and the Offering,
please call us at (518)  235-4000,  Monday through Friday from 9:00 a.m. to 5:00
p.m.,  or stop by the Stock Sales Center at 244 N. Mohawk  Street,  Cohoes,  New
York.


Best regards,



Harry L. Robinson
President and Chief Executive Officer




THE COMMON SHARES BEING OFFERED ARE NOT SAVINGS ACCOUNTS OR DEPOSITS AND ARE NOT
INSURED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION,  THE BANK INSURANCE FUND,
THE SAVINGS ASSOCIATION INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY. THIS IS
NOT AN OFFER TO SELL OR A SOLICITATION  OF AN OFFER TO BUY SHARES.  THE OFFER IS
MADE ONLY BY THE PROSPECTUS.

<PAGE>


FACTS ABOUT CONVERSION

The Board of Directors of Cohoes  Savings Bank  ("Cohoes  Savings")  unanimously
adopted a Plan of Conversion to convert from a  state-chartered  mutual  savings
bank to a state-chartered stock savings bank (the "Conversion").

This brochure  answers some of the most  frequently  asked  questions  about the
Conversion  and about  your  opportunity  to  invest in common  shares of Cohoes
Bancorp,  Inc. (the "Holding Company"),  the newly-formed  corporation that will
become the holding company for Cohoes Savings following the Conversion.

Investment in the common shares of Cohoes Bancorp,  Inc. involves certain risks.
For a  discussion  of these  risks  and  other  factors,  including  a  complete
description  of the  offering,  investors  are  urged to read  the  accompanying
Prospectus,  especially the discussion  under the heading "Risk Factors" on page
xx.


WHY IS COHOES SAVINGS CONVERTING TO STOCK FORM?
- -----------------------------------------------

The  stock  form of  ownership  is used by  most  business  corporations  and an
increasing number of savings institutions:

o    The  stock  form  of  organization  offers  many  competitive   advantages,
     including growth opportunities and increased capital levels.

o    The  Conversion  will permit the Bank's  customers and members of the local
     community to become equity owners and to share in the future of the Company
     and the Bank.


<PAGE>


WILL THE CONVERSION AFFECT ANY OF MY DEPOSIT ACCOUNTS OR LOANS?
- ---------------------------------------------------------------

No. The Conversion 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  9,257,500  common  shares,  subject to
adjustment  as  described  in the  Prospectus,  at a price of  $10.00  per share
through the Prospectus.


HOW MANY SHARES MAY I BUY?
- --------------------------

The  minimum  order is 25 common  shares.  The  maximum  amount of shares that a
person may  purchase in any  particular  priority  category  in the  Offering is
generally  limited to 25,000  shares.  No person,  together with  associates and
persons  acting in concert with such person,  may purchase more than 1.0% of the
common shares sold in the Offering.


WILL THE COMMON SHARES BE INSURED?
- ----------------------------------

No. Like any other common shares,  the Holding  Company's common shares will not
be insured.


<PAGE>


DO MEMBERS HAVE TO BUY COMMON SHARES?
- -------------------------------------

No.  However,  the  Conversion  will  allow  depositors  of  Cohoes  Savings  an
opportunity to buy common shares and become  shareholders of the holding company
for the local financial institution with which they do business.


HOW DO I ORDER COMMON SHARES?
- -----------------------------

You  must  complete  the  enclosed  Stock  Order  Form and  Certification  Form.
Instructions  for completing  your Stock Order Form and  Certification  Form are
contained  in this  packet.  Your order must be received by 12:00 Noon,  Eastern
Time on December xx, 1998.


HOW MAY I PAY FOR MY COMMON SHARES?
- -----------------------------------

First,  you may pay for common  shares by check,  cash or money order.  Interest
will be paid by Cohoes  Savings on these funds at the  passbook  rate,  which is
currently  3.0%, from the day the  funds are received  until the  completion  or
termination of the  Conversion.  Second,  you may authorize us to withdraw funds
from your deposit  account or  certificate  of deposit at Cohoes Savings for the
amount of funds you specify for payment. You will not have access to these funds
from the day we receive  your  order  until  completion  or  termination  of the
Conversion.


CAN I PURCHASE SHARES USING FUNDS IN MY COHOES SAVINGS IRA ACCOUNT?
- -------------------------------------------------------------------

Federal  regulations  do not permit the purchase of common  shares in connection
with  the  Conversion  from  your  existing  Cohoes  Savings  IRA  account.   To
accommodate our depositors, we have made arrangements with an outside trustee to
allow  such  purchases.  Please  call our  Stock  Sales  Center  for  additional
information.


<PAGE>


WILL DIVIDENDS BE PAID ON THE COMMON SHARES?
- --------------------------------------------

The Board of Directors of the Holding  Company  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, $3,100,000 worth of shares or approximately 3.8% of the common shares
offered at the maximum of the offering range.


MUST I PAY A COMMISSION?
- ------------------------

No. You will not be charged a commission or fee on the purchase of common shares
in the Conversion.


SHOULD I VOTE TO APPROVE THE PLAN OF CONVERSION?
- ------------------------------------------------

Yes.  Your "YES" vote is very important!


PLEASE VOTE, SIGN AND RETURN ALL PROXY CARDS!


<PAGE>


WHY DID I GET SEVERAL PROXY CARDS?
- ----------------------------------

If you have more than one account,  you could  receive more than one proxy card,
depending on the ownership structure of your accounts.


HOW MANY VOTES DO I HAVE?
- -------------------------

Your proxy  card(s)  show(s) the number of votes you have.  Every  depositor  is
entitled to cast one vote for each $100, and a proportionate fractional vote for
an amount of less than $100,  on deposit as of the  voting  record  date,  up to
1,000 votes.


MAY I VOTE IN PERSON AT THE SPECIAL MEETING?
- --------------------------------------------

Yes,  but we would  still  like you to sign and mail your  proxy  today.  If you
decide  to revoke  your  proxy you may do so at any time  before  such  proxy is
exercised by executing and  delivering a later dated proxy or by giving  written
notice of  revocation  or in person at the special  meeting.  Attendance  at the
special meeting will not, of itself, revoke a proxy.

For  Additional  Information  You May Call Our Stock Sales Center Monday through
Friday 9:00 a.m. to 5:00 p.m.


                        STOCK SALES CENTER (518) 235-4000
                              Cohoes Bancorp, Inc.
                              244 N. Mohawk Street
                             Cohoes, New York 12047


<PAGE>


- --------------------------------------------------------------------------------
                                    QUESTIONS

                                       AND


                                     ANSWERS
- --------------------------------------------------------------------------------



                              Cohoes Bancorp, Inc.





                                     [LOGO]









THE COMMON SHARES BEING OFFERED ARE NOT SAVINGS ACCOUNTS OR DEPOSITS AND ARE NOT
INSURED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION,  THE BANK INSURANCE FUND,
THE SAVINGS ASSOCIATION INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY. THIS IS
NOT AN OFFER TO SELL OR A SOLICITATION  OF AN OFFER TO BUY SHARES.  THE OFFER IS
MADE ONLY BY THE PROSPECTUS.



<PAGE>


                                   PROXY GRAM



We recently forwarded to you a proxy statement and related materials regarding a
proposal to convert  Cohoes Savings Bank from a  state-chartered  mutual savings
bank to a state -chartered stock savings bank (the "Conversion").


Your vote on our Plan of Conversion has not yet been  received.  Failure to vote
has the Same Effect as Voting Against the Conversion.


Voting for the Conversion  does not obligate you to purchase stock or affect the
terms of insurance on your accounts.


The  Board  of  Directors  unanimously   recommends  that  you  vote  "FOR"  the
Conversion.


Cohoes Savings Bank
Cohoes, New York

Harry L. Robinson
chairman and Chief Executive Officer


If you mailed the proxy,  please accept our thanks and  disregard  this request.
For further information call (518) 235-4000.



                                                                    Exhibit 99.4







                                Stock Order Form

<PAGE>

                              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  1.0% of the  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 Citizens  Savings  Bank's  passbook rate
which is currently 3.00%.

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 Citizens  Financial  Services,  FSB 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.

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>


                              COHOES BANCORP, INC.
                               Conversion Center
                             244 N. Mohawak Street
                                Cohoes, NY 12047
                                 (518) 235-4000


Stock Order Form
- --------------------------------------------------------------------------------
Deadline:  The  Subscription  Offering ends at 12:00 Noon,  EST, on December xx,
1998 (the "Deadline").  Your original Stock Order Form and  Certification  Form,
properly  executed  and  with  the  correct  payment,   must  be  received  (not
postmarked)  at the address on the top of this form by the 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        $10.00          =           [$       ]
  Minimum - 25 Shares                   Maximum - See Instructions or Prospectus
- --------------------------------------------------------------------------------
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 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 withdrawal.
- --------------------------------------------------------------------------------

(5) Purchase Information (check one)
a. [ ] Eligible Account Holder Check here if you  were a depositor with $100,000
   or  more  on  deposit  with  Cohoes  Savings Bank as of March 31, 1997. Enter
   information below for all deposit accounts that  you had at Cohoes Savings on
   March 31, 1997.
b. [ ] Supplemental Eligible Account Holder - Check here if you were a depositor
   with $100,000 or more on deposit with Cohoes Savings as of September 30, 1998
   but are not an  Eligible  Account  Holder.  Enter  information  below for all
   deposit accounts that you had at First Federal on September 30, 1998.

     [                                                                     ]
     [                                                                     ]
     [                                                                     ]
     [                                                                     ]

- --------------------------------------------------------------------------------
(6) [ ] 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).
- --------------------------------------------------------------------------------
(7) [ ] NASD Affiliation - see description on reverse side hereof.
- --------------------------------------------------------------------------------
     o  These account numbers correspond to the preprinted  registration  in the
        top left hand corner of this form.
     o  These may not be all of your qualifying accounts.
     o  You must list any account numbers from other  stock order forms you have
        received in the mail and any other accounts that you have or have had at
        Cohoes Savings Bank.

            Account Title (Names on Accounts)             Account Number
            _____________________________________|___________________________
            _____________________________________|___________________________
            _____________________________________|___________________________

Please Note: Failure to list all of your accounts may result in the loss of part
or all of your subscription rights, (additional space on back of form).
- --------------------------------------------------------------------------------

<PAGE>


(8) 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)

<TABLE>
<CAPTION>
<S>                          <C>                                <C>
    [ ] 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
- ------------------------------------------------------------------------------|----------------------------------------------
</TABLE>

Acknowledgment  By signing below, I acknowledge  receipt of the Prospectus dated
November xx, 1998 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 known by it to involve
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 this 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.

Signature:  THIS  FORM  MUST  BE  SIGNED  AND  DATED  TWICE:  Here  and  on  the
Certification  Form.  This  order  is not  valid  if the  Stock  Order  Form and
Certification Form are not both signed.  Your order will be filled in accordance
with the provisions of the prospectus.  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    OFFICE USE  Date Rec'd __/___/___ Check #________
___________________________                Amount    $__________ Catgory________
Signature              Date    Batch # ________ Order #_________ Deposit $______
___________________________

<PAGE>


                              COHOES BANCORP, INC.
- --------------------------------------------------------------------------------
Item (5) continued: Purchaser Information

Account Title (Names on Accounts)         Account Number
______________________________________|________________________
______________________________________|________________________
______________________________________|________________________
______________________________________|________________________
______________________________________|________________________

- --------------------------------------------------------------------------------
Item (7)  continued  - NASD  Affiliation  (This  section  only  applies to those
individuals who meet the delincated criteria).

Check  box 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 to whose  support such person  contributes,
directly or  indirectly,  or the holder of an account in which an 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 Wihholding 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.
- --------------------------------------------------------------------------------

                               CERTIFICATION FORM

    (This Certification Must Be Signed In Addition to the Stock Order Form)

I  ACKNOWLEDGE  THAT  THE SHARES OF COMMON STOCK,  PAR VALUE $.01 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 shares of Common Stock  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 Stock of Cohoes Bancorp,
Inc.,  I  received  a copy of the  Prospectus  dated  November  xx,  1998  which
discloses the nature of the Common Stock being offered thereby and describes the
following  risks involved in an investment in the Common Stock under the heading
"Risk Factors" beginning on page 12 of the Prospectus:

1.   Decreased Return on Average Equity and Increased Expenses Immediately After
     Conversion
2.   Dilutive Effect of Issuance of Additional Shares
3.   Interest Rate Exposure
4.   Risks Related to Multi-Family and Commercial Real Estate Loans;  Geographic
     Concentration of Loans
5.   Competition
6.   Defensive Takeover Provisions
7.   Post-Conversion Compensation and Other Expense
8.   Absence of Active Market for the Common Stock
9.   Year 2000 Compliance
10.  Risks Associated with the Establishment of the Charitable Foundation


_____________________________                   ________________________________
Signature          Date                         Signature            Date

(Note:  If shares are to be held jointly, both parties must sign)

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 GOVERNMENT AGENCY.



                                                                    Exhibit 99.5


                               COHOES SAVINGS BANK
                                75 Remsen Street
                           Cohoes, New York 12047-2892
                                 (518) 233-6500


                     NOTICE OF SPECIAL MEETING OF DEPOSITORS
                           To Be Held on ______, 1998


         NOTICE IS HEREBY GIVEN that a Special  Meeting of Depositors  ("Special
Meeting")   of  Cohoes   Savings   Bank  (the   "Bank")  will  be  held  at  the
_______________,  located  at  _______________,  Cohoes,  New York at _:___ p.m.
Eastern time, on ____________, 1998, to consider and vote upon approval of:

         The  Plan of  Conversion  ("Plan  of  Conversion"  or  "Plan")
         pursuant to which the Bank will be  converted  from a New York
         chartered  mutual savings bank to a New York  chartered  stock
         savings bank with the  concurrent  issuance and sale of all of
         the Bank's outstanding  capital stock to Cohoes Bancorp,  Inc.
         (the  "Company")  and the issuance  and sale of the  Company's
         common stock to the public;  and other  transactions  provided
         for  in the  Plan,  including  the  adoption  of the  Restated
         Organization  Certificate  and  Bylaws  of the  Bank  and  the
         establishment of the Cohoes Savings Foundation.

         The Board of Trustees  has fixed  _____ __,  1998 as the voting  record
date  ("Voting  Record  Date") for the  determination  of depositors of the Bank
entitled to notice of and to vote at the Special Meeting and at any postponement
or adjournment thereof. Only those depositors having aggregate deposits with the
Bank of $100 or more as of the close of business  on the Voting  Record Date are
Voting  Depositors of the Bank. Only Voting  Depositors will be entitled to vote
at the Special Meeting or any postponement or adjournment  thereof.  The Plan of
Conversion must be approved by the affirmative vote of (i) at least seventy-five
percent (75%) in amount of deposit liabilities of Voting Depositors  represented
in person or by proxy at the Special Meeting and (ii) at least a majority of the
amount of votes entitled to be cast at the Special Meeting by Voting Depositors.
If there are not  sufficient  votes for  approval of the Plan at the time of the
Special  Meeting,  the Special  Meeting may be  postponed or adjourned to permit
further solicitation of proxies.

         Whether  or not  you  plan  to  attend  the  Special  Meeting,  you are
requested to sign,  date and return the enclosed proxy card(s)  without delay in
the enclosed  postage-paid  envelope  marked "Proxy  Return" to ensure that your
vote will be counted even if you are unable to attend.



                                          By Order of the Board of Trustees


                                          ---------------------------------
                                          Secretary
Cohoes, New York
___________, 1998


<PAGE>



                               COHOES SAVINGS BANK
                                75 Remsen Street
                           Cohoes, New York 12047-2892
                                 (518) 233-6500

                                 PROXY STATEMENT
                                     FOR THE
                    SPECIAL MEETING OF DEPOSITORS OF THE BANK
                          To Be Held On _________, 1998

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

Purpose of the Special Meeting

         This Proxy  Statement,  together with the Prospectus of Cohoes Bancorp,
Inc. (the "Company") attached hereto, constitutes the Proxy Statement for and is
being  furnished  to Voting  Depositors  of Cohoes  Savings Bank (the "Bank") in
connection with the solicitation by the Board of Trustees of the Bank of proxies
to be voted at the  Special  Meeting  of  Depositors  of the Bank (the  "Special
Meeting")  to be held on _____ __,  1998 at the  ______________________________,
located at __ __________,  ______,  New York, at _:__ _.m., Eastern time, and at
any postponement or adjournment  thereof.  The Special Meeting is being held for
the purpose of  considering  and voting upon  approval of the Plan of Conversion
(the  "Plan"  or "Plan of  Conversion"),  pursuant  to  which  the Bank  will be
converted from a New York chartered  mutual savings bank to a New York chartered
stock savings bank (the "Conversion")  with the concurrent  issuance and sale of
all of the Bank's outstanding  capital stock to the Company and the issuance and
sale of the Company's common stock, par value $0.01 per share to the public; and
other  transactions  contemplated by and provided for in the Plan of Conversion,
including the adoption of the Restated  Organization  Certificate  and Bylaws of
the  Bank  and  the   establishment  of  the  Cohoes  Savings   Foundation  (the
"Foundation")  which will be funded with an amount of the Company's common stock
equal to 3% of the Company's common stock sold in the Conversion.

         Voting for or against  approval  of the Plan of  Conversion  includes a
vote for or against the adoption of the Restated  Organization  Certificate  and
Bylaws of the Bank and establishment of the Foundation.

         Voting for  approval of the Plan of  Conversion  will not  obligate any
person to purchase  any of the  Company's  common  stock and will not affect the
balance, interest rate or federal deposit insurance of any deposits.


                                       P-1

<PAGE>



         THE BOARD OF TRUSTEES  RECOMMENDS  THAT YOU VOTE "FOR" THE  APPROVAL OF
THE PLAN OF CONVERSION.

Voting Rights and Votes Required for Approval

         The Board of Trustees  has fixed  ______ __, 1998 as the voting  record
date ("Voting  Record  Date") for the  determination  of depositors  entitled to
notice  of and to  vote  at  the  Special  Meeting  or at  any  postponement  or
adjournment thereof. Only those depositors of the Bank having aggregate deposits
of $100 or more as of the close of  business  on the  Voting  Record  Date,  are
Voting  Depositors  of the  Bank.  Only  Voting  Depositors  of the Bank will be
entitled to vote at the Special Meeting or at any adjournment  thereof. The Plan
of  Conversion  must  be  approved  by the  affirmative  vote  of  (i) at  least
seventy-five percent (75%) in amount of deposit liabilities of Voting Depositors
represented  in person or by proxy at such  Special  Meeting and (ii) at least a
majority of the amount of votes  entitled to be cast at such Special  Meeting by
Voting Depositors. If there are not sufficient votes for approval of the Plan at
the time of the  Special  Meeting,  the  Special  Meeting  may be  postponed  or
adjourned to permit further solicitation of proxies.

         Each Voting  Depositor will be entitled at the Special  Meeting to cast
one vote for each $100 such Voting  Depositor had on deposit with the Bank as of
the Voting Record Date;  however,  no Voting  Depositor may cast more than 1,000
votes at the Special Meeting.  In general,  accounts held in different ownership
capacities  will be treated as separate  accounts  for  purposes of applying the
1,000 vote  limitation.  For example,  if two persons hold a $100,000 account in
their  joint  names and each of the  persons  also holds a separate  account for
$100,000 in their own name, each person would be entitled to 1,000 votes for the
separate  account and they would together be entitled to cast 1,000 votes on the
basis of the joint account.  The Bank's  records  indicate that as of the Voting
Record Date, there were approximately  ______ Voting Depositors entitled to cast
a total of _________ votes at the Special Meeting.

         Deposits held in trust or other fiduciary  capacity may be voted by the
trustee or other  fiduciary to whom voting rights are delegated  under the trust
instrument  or  other  governing  document  or  applicable  law.  In the case of
Individual  Retirement  Account and tax qualified plan  accounts,  such as Keogh
accounts  established at the Bank, the beneficiary may direct the trustee's vote
on the Plan of  Conversion  by  returning a proxy card to the Bank.  If no proxy
card is returned,  the Bank, as trustee,  will vote FOR the adoption of the Plan
of Conversion.

Proxies

         The Bank's Voting  Depositors may vote at the Special Meeting or at any
postponement or adjournment  thereof in person or by proxy.  Enclosed is a proxy
card  which  may be  used  by any  Voting  Depositor  to  vote  on the  Plan  of
Conversion.  The enclosed  proxy card may not be used for any other  meetings of
the Bank's  depositors.  All properly executed proxies received by the Bank will
be voted in  accordance  with the  instruction  indicated  thereon by the Voting
Depositor giving such proxies.  If no instructions  are given,  executed proxies
will be voted FOR the adoption of the Plan of Conversion.

                                       P-2

<PAGE>


Revocability of Proxies

         A proxy may be revoked at any time before it is voted by filing written
revocation  of the proxy with the  Secretary of the Bank,  by  submitting a duly
executed  proxy bearing a later date or by attending and voting in person at the
Special Meeting or any  postponement or adjournment  thereof.  The presence of a
Voting  Depositor  at the  Special  Meeting  shall not  revoke a proxy  unless a
written  revocation  is filed  with the  Secretary  prior to the  voting of such
proxy. The proxies being solicited by the Board of Trustees of the Bank are only
for use at the Special Meeting or at any postponement or adjournment thereof and
will not be used at any other meeting.

Solicitation of Proxies and Tabulation of the Vote

           To the extent necessary to permit approval of the Plan of Conversion,
proxies may be  solicited by  officers,  trustees or  employees of the Bank,  by
telephone or through other forms of communication and, if necessary, the Special
Meeting may be  postponed  or  adjourned  to a later date.  Such persons will be
reimbursed by the Bank for their reasonable  out-of-pocket  expenses incurred in
connection with such solicitation. The Company has retained _________________ to
provide  solicitation of proxies and other services,  for a fee of $_______ plus
reimbursement of reasonable out-of-pocket expenses. The Bank will bear all costs
of this solicitation.

           The  Board  of  Trustees   has   appointed   ________________________
("_____") as the  independent  custodian  and  tabulator to receive and hold the
proxy cards and to count the votes cast for and against both proposals.  Proxies
delivered  to the Bank at its branch  offices  will be  deposited  unopened  and
sealed in containers  that are  maintained  and  delivered  unopened in a sealed
state to _____ as custodian and tabulator.

Reasons for the Conversion

         See  "Summary"  and "The  Conversion  --  Purposes of  Conversion"  and
"--Effects of  Conversion"  in the  Prospectus  for discussion of the basis upon
which the Board of Trustees  determined  to approve the Plan of  Conversion.  As
more fully  discussed in those sections and in other sections of the Prospectus,
the  Board of  Trustees  believes  that the  Plan of  Conversion  is in the best
interests of the Bank, its depositors and the communities it serves.

Management of the Company and the Bank

           For information regarding the management of the Bank and the Company,
including  compensation-related  information,  see  "Management  of the  Holding
Company" and "Management of the Bank" in the Prospectus.

THE ATTACHED PROSPECTUS IS AN INTEGRAL PART OF THIS PROXY STATEMENT AND CONTAINS
DETAILED  INFORMATION  ABOUT THE  BANK,  THE  COMPANY,  THE  FOUNDATION  AND THE
CONVERSION,  INCLUDING THE RIGHTS OF CERTAIN  DEPOSITORS TO SUBSCRIBE FOR SHARES
OF THE COMPANY'S  COMMON  STOCK.  VOTING  DEPOSITORS  ARE URGED TO CONSIDER SUCH
INFORMATION CAREFULLY PRIOR TO SUBMITTING THEIR PROXIES.


                                       P-3

<PAGE>




                                 REVOCABLE PROXY

                               COHOES SAVINGS BANK
                          SPECIAL MEETING OF DEPOSITORS
                                __________, 1998

         The undersigned hereby appoints the Board of Trustees of Cohoes Savings
Bank. (the "Bank"), and its survivor, with full power of substitution, to act as
attorneys and proxies for all votes which the undersigned  depositor is entitled
to cast at the Special  Meeting of  Depositors  (the  "Meeting"),  to be held on
__________,  1998 at the main  office of the Bank  located at 75 Remsen  Street,
Cohoes,  New York, at _:__ P.M. New York time,  and at any and all  adjournments
thereof, as follows:


                                                        FOR             AGAINST
   The approval of the Plan of Conversion  (the         ---             -------
   "Plan"),  pursuant  to which  the Bank  will
   convert  from a New  York  chartered  mutual         [  ]              [  ]
   savings bank to a New York  chartered  stock
   savings bank,  with the concurrent  issuance
   of all  outstanding  shares  of its  capital
   stock  to   Cohoes   Bancorp,   Inc.,   (the
   "Company")  and the issuance and sale of the
   Company's  common  stock to the public;  and
   other transactions provided for in the Plan,
   including   the  adoption  of  the  Restated
   Organization  Certificate  and Bylaws of the
   Bank  and the  establishment  of the  Cohoes
   Savings Foundation.


In their  discretion,  the proxies are  authorized to vote on any other business
that may properly come before the Meeting or any adjournment thereof.

      The Board of Trustees recommends a vote "FOR" the listed proposals.



THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED, THIS
PROXY WILL BE VOTED FOR THE PROPOSALS STATED. IF ANY OTHER BUSINESS IS PRESENTED
AT SUCH MEETING,  THIS PROXY WILL BE VOTED BY THOSE NAMED IN THIS PROXY IN THEIR
BEST  JUDGMENT.  AT THE PRESENT  TIME,  THE BOARD OF TRUSTEES  KNOWS OF NO OTHER
BUSINESS TO BE PRESENTED AT THE MEETING.


<PAGE>


           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF TRUSTEES


         The  depositor  may revoke this proxy by: (i) filing with the Secretary
of the Bank at or before the Meeting a written  notice of  revocation  bearing a
later date than the proxy;  (ii) duly  executing a subsequent  proxy relating to
the same shares and  delivering it to the Secretary of the Bank at or before the
Meeting;  or  (iii)  attending  the  Meeting  and  voting  in  person  (although
attendance at the Meeting will not in and of itself  constitute  revocation of a
proxy).

         The  undersigned  acknowledges  receipt  from  the  Bank,  prior to the
execution of this Proxy, of Notice of the Meeting and a Proxy Statement dated on
or about __________, 1998.




                                                 Dated: ________________________




                                                 _______________________________
                                                 PRINT NAME OF DEPOSITOR



                                                 _______________________________
                                                 SIGNATURE OF DEPOSITOR


IMPORTANT:  Please  sign your name  exactly as it appears on this  proxy.  Joint
accounts need only one  signature.  When signing as an attorney,  administrator,
agent,  corporation,  officer,  executor,  trustee or guardian, etc., please add
your full title to your signature.

NOTE:   IF YOU  RECEIVE  MORE THAN ONE PROXY  CARD,  PLEASE  SIGN AND RETURN ALL
        CARDS IN THE ACCOMPANYING ENVELOPE.

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

          PLEASE PROMPTLY COMPLETE, DATE, SIGN AND MAIL THIS PROXY IN
                       THE ENCLOSED POSTAGE-PAID ENVELOPE
- --------------------------------------------------------------------------------







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