BATH NATIONAL CORP
10-K, 1999-03-30
NATIONAL COMMERCIAL BANKS
Previous: GRAHAM FIELD HEALTH PRODUCTS INC, NT 10-K, 1999-03-30
Next: BATH NATIONAL CORP, DEF 14A, 1999-03-30




                                    
                    SECURITIES AND EXCHANGE COMMISSION
                    WASHINGTON, D.C. 20549

                                FORM 10-K
                                    
      [X] Annual Report Pursuant to Section 13 or Section 15(d) of
               The Securities Exchange Act of 1934
                             
               For the fiscal year ended December 31, 1998
                                   OR
      [ ] Transition Report Pursuant To Section 13 or 15(d) of The
                     Securities Exchange Act of 1934
                For the transition period from .. to .. 
                                    
                     Commission File Number 0-20142

                        BATH NATIONAL CORPORATION
          (Exact name of registrant as specified in its charter)
                                    
      New York                               16-1185097
  (State of Incorporation)                (I.R.S.  Employer
                                           Identification No.)
 44 Liberty Street
   Bath, New York                              14810
  (Address of principal                      (zip code)
   executive offices)
                          (607) 776-9661
           (Registrant's telephone number, including area code)

        Securities registered pursuant to Section 12(b) of the Act:
                                    
     Title of Each Class   Name of Each Exchange Where Registered 
             
           None                            None
        Securities registered pursuant to Section 12(g) of the Act:
                                    
                  Common Stock Par Value $5 per Share
                           (Title of Class)

Indicate by check mark whether the registrant: (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such
shorter period that the registrant was required to file such reports),
and (2) has been subject to such filing requirements for the past 90
days.

          Yes    X                  No ______

Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of registrant's knowledge, in definitive proxy
or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. 
                          
    The aggregate market value of the voting common stock of the
registrant held by non-affiliates of the registrant as of March 15,
1999 was $65,894,000.

    Indicate the number of shares outstanding of each of the
Registrant's classes of common stock as of March 15, 1999.
<PAGE>   
    1,365,801 shares, common stock, $5.00 par value.                    
                             
                      DOCUMENTS INCORPORATED BY REFERENCE

    1)  Portions of Annual Report to Stockholders for the year ended    
        December 31,1998 - Part I & II
    2)  Portions of Proxy statement for 1999 Annual Meeting - Part III


<PAGE>

                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                          TABLE OF CONTENTS

            PART I
          

ITEM    1.  Business                                       1-25

ITEM    2.  Properties                                       25  

ITEM    3.  Legal Proceedings                                25

ITEM    4.  Submission of Matters to a                     
            Vote of Security Holders                         26

  
            PART II
 
ITEM    5.  Market for the Registrant's Securities
            and Related Stockholder Matters               26-27

ITEM    6.  Selected Financial Data                       27-29   

ITEM    7.  Management's Discussion and Analysis of
            Financial Condition and Results of                 
            Operations                                    29-33

ITEM    8.  Financial Statements and 
            Supplementary Data                               33   

ITEM    9.  Changes in and disagreements with Accountants
            on Accounting and Financial Disclosure           33


            PART III

ITEM   10.  Directors and Executive Officers
            of the Registrant                                33

ITEM   11.  Executive Compensation                           33

ITEM   12.  Security Ownership of Certain Beneficial       
            Owners and Management                            34 

ITEM   13.  Certain Relationships and Related
            Transactions                                     34


            PART IV

ITEM   14.  Exhibits, Financial Statement
            Schedules and Reports on Form 8-K             34-35   
            

<PAGE>









PART I

ITEM 1.  Business

     The Company functions primarily as the holder of stock of Bath
National Corporation (BNC or the "Company").  BNC is a one bank holding
company which was incorporated in 1982 and is registered under the Bank
Holding  company Act of 1956.  Bath National Bank (BNB or "the Bank")
is a full service commercial bank with trust powers. 

     BNC Financial Services, a financial services subsidiary that sells
annuities, life insurance and mutual funds, was incorporated during
1997.  This subsidiary employs three series seven investment
representatives.  Investment services are available at all branch
locations.  Investment products are sold through Caderet, Grant & Co.,
Inc. and is a member of NASD/SIPC.  Insurance products are offered
through Finger Lakes Investments Corporation, which is based in
Rochester, New York.  No proprietary funds are sold.
                                         
     In addition to holding the stock of BNB and BNC Financial Services
(collectively, the "Subsidiaries"), both of which are wholly-owned by
the Company, the Company assists in the management of the subsidiaries
as appropriate.  The Company is a legal entity separate and distinct
from the Subsidiaries.  The right of the Company to participate in any
distribution of the assets or earnings of the Subsidiaries is subject
to the claims of creditors of the Subsidiaries, except to the extent
that claims, if any, of the Company itself as a creditor may be
recognized.  BNC derives all of its income from dividends paid to it by
the Subsidiaries.

     The Bank offers personal and business checking accounts, savings
accounts, money market checking accounts, various types of certificates
of deposit, commercial loans, consumer/installments loans, real estate
loans, safe deposit boxes and provides such services as banking by
mail, drive up teller service, night depository, money orders, bond
coupon redemptions, cashier and travelers checks, credit cards, direct
deposit of social security funds, wire transfers and automatic teller
services (ATM's).  The Bank also offers individual retirement accounts. 
The Bank is a member of the Federal Deposit Insurance Corporation.  

     The following discussion of the business of the Company (primarily
that of BNB) contains certain statistical information concerning the
Company's operations.

Market Area and Competition:

The primary market areas of the Bank include Dundee, Hammondsport,
Erwin, Corning, Wayland, Hornell, Atlanta, Naples, Penn Yan, Watkins
Glen and Bath, New York  from which the Bank draws principally all of
its business.   

The area has a well developed system of financial institutions,
including banks, savings and loan associations, and credit unions.  
The Bank encounters aggressive competition for both deposit and loan
customers.  The Bank is required to compete with financial institutions
which are subsidiaries of larger bank holding companies.  The financial
institutions located in the Bank's market area offer all of the
services which the Bank offers.  Neither the Company nor the Bank has
any foreign operations.

<PAGE>

                                                                        
PART I, Continued

ITEM 1.  Business, Continued

Consolidated Average Balances


The following is a presentation of average assets, liabilities and
equity of the Company for the years ended December 31, 1998, 1997 and 
1996 with respect to each major category of assets, liabilities and
equity.

                                     AVERAGE ASSETS
                                 (dollars in thousands)

                    Year Ended         Year Ended         Year Ended    
                December 31, 1998  December 31, 1997  December 31, 1996

Interest Earning
  Dep. with Banks    $    900         $  2,200           $  3,300
Taxable Invest. Sec.   50,000           58,200             51,400
Non-Tax. Inv. Sec.     37,300           33,700             27,400
Federal Funds Sold      6,400            2,900              1,500
Net Loans             169,200          159,300            152,000

Total Earning Assets  263,800          256,300            235,600

Other Assets           19,300           15,900             16,700

Total Assets         $283,100         $272,200           $252,300

                                     
                            AVERAGE LIABILITIES AND EQUITY
                               (dollars in thousands)

Non-Int. Bearing    
    Deposits        $ 32,800         $ 29,400           $ 27,900
Interest Bear. Dep.       
    Savings           42,500           43,700             45,700
    NOW Accounts      35,200           34,500             33,200
    Money Market Acct 10,700           10,900             12,100
    Time Deposits    100,500           98,000             87,400
Federal Home Loan 
  Bank Borrowings      2,600              600              2,500
Securities Sold Under          
  Agree. to Repurch.  24,600           21,500             11,400
Other Liabilities      2,400            1,900              1,400
Federal Funds Purch.     100              300              1,200
                                      
Total Liabilities    251,400          240,800            222,800

Common Stock           6,800            6,800              6,800
Add. Paid in Capital   1,500            1,500              1,500
Retained Earnings     23,400           23,100             21,200

Total Equity          31,700           31,400             29,500

Total Liabilities
   and Equity       $283,100         $272,200           $252,300


<PAGE>


PART I, Continued

ITEM 1.  Business, Continued

Analysis of Net Interest Earnings

The following is a presentation of an analysis of the net interest    
earnings of the Company for years ended December 31, 1998, 1997 and
1996, respectively, with respect to each major category of interest-
earning assets and interest-bearing liabilities:

                                  Year Ended December 31, 1998
                                     (dollars in thousands)   
                                             Interest
                               Average       Earned        Average
         Assets                 Amount       or Paid    Yield or Rate 


Interest-Earning
 Deposits with Banks           $    900      $    51        5.67%
Taxable Investment Securities    50,000        3,469        6.94%
Non-Taxable Investment        
 Securities <F1>                 37,300        2,700        7.24%
Federal Funds Sold                6,400          346        5.40%
Net Loans <F2><F3>              169,200       15,058        8.90%

     Total Earning Assets      $263,800      $21,624        8.20% 


         Liabilities

Savings Deposits               $ 42,500      $ 1,163        2.73%
Now Deposits                     35,200          605        1.71%
Money Market Deposits            10,700          303        2.83%
Time Deposits                   100,500        5,430        5.40%
Federal Home Loan Bank
 Borrowings                       2,600          155        5.96%
Repurchase Agreements            24,600        1,522        6.19%
Federal Funds Purchased             100            4        4.00%

Total Interest-Bearing
     Liabilities               $216,200      $ 9,182        4.25%



Interest Income/Earning Assets                              8.20%

Interest Expense/Earning Assets                             3.48%

Net Yield                                                   4.72%

[FN]
<F1> Non-Taxable interest is stated on a tax-equivalent basis, using a
     marginal tax rate of 34%.

<F2> Net Loans includes non-accrual loans of $512,000.

<F3> Includes Loan Fees Totaling $100,000.                             
                          
<PAGE>


       
PART I, Continued

ITEM 1.  Business, Continued

Analysis of Net Interest Earnings, Continued

                                  Year Ended December 31, 1997
                                     (dollars in thousands)   
                                             Interest
                               Average       Earned        Average
         Assets                 Amount       or Paid    Yield or Rate 


Interest-Earning
 Deposits with Banks             2,200           127        5.77%
Taxable Investment Securities   58,200         4,118        7.08%
Non-Taxable Investment    
 Securities <F1>                33,700         2,475        7.34%
Federal Funds Sold               2,900           156        5.38%
Net Loans <F2><F3>             159,300        14,736        9.25%

     Total Earning Assets     $256,300       $21,612        8.44%


         Liabilities

Savings Deposits                43,700         1,207        2.76%
Now Deposits                    34,500           606        1.76%
Money Market Deposits           10,900           316        2.90%
Time Deposits                   98,000         5,331        5.44%
Federal Home Loan Bank
 Borrowings                        600            32        5.33%
Repurchase Agreements           21,500         1,372        6.38%
Federal Funds Purchased            300            19        6.33%

Total Interest-Bearing
     Liabilities              $209,500        $8,883        4.24%


Interest Income/Earning Assets                              8.44%

Interest Expense/Earning Assets                             3.47%

Net Yield                                                   4.97%

[FN]
<F1> Non-Taxable interest is stated on a tax-equivalent basis, using a
     marginal tax rate of 34%.

<F2> Net Loans includes non-accrual loans of $661,000.

<F3> Includes Loan Fees Totaling $60,000.

<PAGE>









PART I, Continued

ITEM 1.  Business, Continued

Analysis of Net Interest Earnings, Continued


                                  Year Ended December 31, 1996
                                     (dollars in thousands)   
                                             Interest
                               Average       Earned        Average
         Assets                 Amount       or Paid    Yield or Rate 


Interest-Earning
 Deposits with Banks           $  3,300      $    192       5.82%
Taxable Investment Securities    51,400         3,517       6.84%
Non-Taxable Investment      
 Securities <F1>                 27,400         2,043       7.46%
Federal Funds Sold                1,500            82       5.47%
Net Loans <F1><F2><F3>          152,000        13,955       9.18%

     Total Earning Assets      $235,600      $ 19,789       8.40% 


         Liabilities

Savings Deposits               $ 45,700      $  1,292       2.83%
Now Deposits                     33,200           583       1.76%
Money Market Deposits            12,100           344       2.84%
Time Deposits                    87,400         4,671       5.34%
Federal Home Loan Bank
 Borrowings                       2,500           158       6.32%
Repurchase Agreements            11,400           718       6.30%
 Federal Funds Purchased          1,200            76       6.33%

Total Interest-Bearing
     Liabilities                193,500         7,842       4.05%


Interest Income/Earning Assets                              8.40%

Interest Expense/Earning Assets                             3.32%

Net Yield                                                   5.08%

[FN]
<F1> Non-Taxable interest is stated on a tax-equivalent basis, using a
     marginal tax rate of 34%.

<F2> Net Loans includes non-accrual loans of $820,000.

<F3> Includes Loan Fees Totaling $62,000.                              
             
<PAGE>

PART I, Continued

ITEM 1.  Business, Continued

Rate/Volume Analysis of Net Interest Income

The effect on interest income, interest expense, and net interest
income in the periods indicated from changes in average balances
(volume) and changes in rate from the corresponding prior period is
shown in the tabulation on the following page.  The effect of a
change in average balance has been determined by applying the average
rate in the earlier period to the change in average balances. 
Changes resulting from rate variance from the prior period have been
determined by applying the average volume in the earlier period to
the change in average rate from the earlier to the later period. 
Changes in interest due to both rate and volume have been allocated
to changes due to volume and changes due to rate based on the
percentage relationship of such variances to each other.  The final
column entitled "Total Change" indicates the total change in the
gross interest income or expense over the prior year as indicated in
the later year's statement of income.

The Rate/Volume Analysis for the years ended December 31, 1998 and
1997, appear in their entirety on the following page.  

<PAGE>





































PART I, Continued

ITEM 1.  Business, Continued
                                     
             December 31, 1998 compared with December 31, 1997
                          (dollars in thousands)

                       Changes in net interest income as a result of:

                                                          Total
                                    Volume     Rate      Change
Interest earned on:
  Interest-earning
   deposits with banks             $  (75)    $   (1)   $   (76)
  Taxable Investment
   Securities                        (580)       (69)      (649)
  Non-Taxable
      Investment Securities           264        (39)       225
  Federal Funds Sold                  188          2        190 
  Net Loans                           916       (594)       322
Total Interest Income                 713       (701)        12

Interest paid on:
  Interest-bearing
      deposits                        284         15        299 

Change in net interest
   income                          $  429     $ (716)    $ (287)

                                     
                                     
               December 31, 1997 compared with December 1996
                            (dollars in thousands)

                       Changes in net interest income as a result of:

                                                        Total  
                                    Volume     Rate    Change
Interest earned on:
  Interest-earning
   deposits with banks            $   (64)   $    (1)  $  (65)  
  Taxable Investment
   Securities                         465        136      601 
  Non-Taxable
      Investment Securities           470        (38)     432
  Federal Funds Sold                   77         (3)      74
  Net Loans                           670        111      781

Total Interest Income               1,618        205    1,823 
Interest paid on 
  Interest-bearing
      deposits                        648        393    1,041

Change in net interest
   income                         $   970   $   (188) $   782

<PAGE>






PART I, Continued

ITEM 1.  Business, Continued

Investments

Investment securities comprised approximately 29% of the Bank's
assets at December 31, 1998, with loans comprising approximately 63%
of total assets.  The Bank invests primarily in obligations of the
United States or its agencies or obligations guaranteed as to
principal and interest by the United States or its agencies, and tax
exempt municipal securities.  The Bank's policy is to invest in
highly rated bonds.  The Bank also enters into Federal Funds
transactions with its principal correspondent bank, and acts as a net
seller of such funds.  The sale of Federal Funds amounts to a short-
term loan from the Bank to another bank.

A tabulation of the Bank's investments is included in its entirety on
the following page.

<PAGE>










































PART I, Continued

ITEM 1.  Business, Continued

Investments, Continued

The following tables present, at December 31, 1998, 1997, and 1996,
the book value and market values of both the available for sale (AFS)
and the held to maturity (HTM) categories of the Bank's investments. 
The table also indicates the amount of investments due in (i) one
year or less, (ii) one to five years, (iii) five to ten years, and
(iv) over ten years.
                                  1998                1997
 Investment         Book     Market   Avg.   Book     Market   Avg.
  Category          Value    Value    Yield  Value    Value    Yield
                    (dollars in thousands)   (dollars in thousands)

Available-for-Sale Investments:             

Obligations of U.S. 
   Treasury and other U.S.
   Agencies and Corporations:


  0 - 1 year        $3,803   $3,827   7.02%  $ 6,008  $ 5,990  4.75%
  1 - 5 years        5,784    5,793   6.06%    4,333    4,323  7.63%  
  5 - 10 years          -        -     -  %      987    1,001  7.09%  
  Over 10 years         -        -     -         -        -     -   


Obligations of States and
   Political subdivisions


  0 - 1 year       $ 1,685  $ 1,694   4.92%  $   982  $   986  5.99%  
  1 - 5 years       19,178   19,781   5.18%   14,756   15,067  5.10%  
  5 - 10 years      15,147   15,911   5.17%   18,932   19,666  5.28%
  Over 10 years      1,285    1,372   5.92%    1,367    1,433  5.70%


Other Securities


  0 - 1 year        $  737   $  739   7.54%      444      446  8.76%
  1 - 5 years          374      397   6.88%    7,445    7,436  6.83%
  5 - 10 years       2,035    2,020   6.60%    2,017    2,126  7.58%
  Over 10 years     15,133   15,039   6.56%   11,928   11,948  7.24%

Total AFS Securit. $65,161  $66,573          $69,199  $70,422

Held-to-Maturity Investments:
                    
Agency

  1 - 5 years       $20,000  $20,269  7.67%  $20,000  $20,539  7.67%

Total Securities    $85,161  $86,842         $89,199  $90,961

<PAGE>




PART I, Continued

ITEM 1.  Business, Continued

Investments, Continued


                                  1996                    
 Investment         Book     Market   Avg.                          
  Category          Value    Value    Yield                         
                    (dollars in thousands)                          
             

Obligations of U.S. 
   Treasury and other U.S.
   Agencies and Corporations:


  0 - 1 year        $10,511  $10,421  6.27%                         
  1 - 5 years         5,336    5,354  6.54%                           
  5 - 10 years           21       21  7.37%                           
  Over 10 years           -        -     -                          


Obligations of States and
   Political subdivisions


  0 - 1 year        $ 1,036    1,051  6.85%                           
  1 - 5 years         9,849    9,942  4.56%                           
  5 - 10 years       18,806   19,125  4.90%                         
  Over 10 years       1,355    1,360  5.17%                           


Other Securities


  0 - 1 year         10,534   10,181  9.45%                         
  1 - 5 years         6,749    6,694  8.25%                          
  5 - 10 years        3,198    3,348  9.23%                         
  Over 10 years       3,628    3,631  7.94%          

Total Securities    $71,023  $71,128         


Yields are computed on a tax equivalent basis using a marginal tax
rate of 34%.

As of December 31, 1998, a total of $71,743,226 of investments were
pledged to secure public deposits.  

<PAGE>











PART I, Continued

ITEM 1.  Business, Continued

Loan Portfolio:

The Bank engages in a full complement of lending activities,
including commercial, consumer/instalment, real estate loans and
accounts receivable financing.  At December 31, 1998, loans secured
by real estate comprised 48% of the total loan portfolio.  At
December 31, 1998 none of the real estate loans were being held
specifically for resale in the secondary market.

Loans Outstanding:

The following table presents various categories of loans contained in
the Bank's loan portfolio on the dates indicated and the total amount
of all categories on these dates:

                                   Year Ended December 31,
                                   (dollars in thousands)


Loan Type                1998      1997      1996      1995      1994
  
Commercial, Financial
  Agricultural        $ 56,435  $ 45,466  $ 38,224  $ 38,325  $31,520

Real Estate Mortgage    89,404    83,872    84,131    78,666   82,217

Installment Loans       36,922    31,805    33,244    29,765   24,097
  to Individuals

All Other                5,007     3,516     2,492     3,247    3,945

  Sub-Total            187,768   164,659   158,091   150,003  141,779

Allowance for Loan 
  Losses                 1,650     1,650     1,650     1,650    1,725
        

  Loans - Net         $186,118  $163,009  $156,441  $148,353 $140,054

<PAGE>



















PART I, Continued

ITEM 1.  Business, Continued

Loans Outstanding, Continued

Maturity Distribution and Interest Sensitivity:

The following tabulation presents an analysis of maturities of
Commercial, Financial, and Agricultural loans as of December 31, 1998 
stated in thousands of dollars:                                       
  
                                      Years To Maturity

     Loan Type              1 or less   1 - 5    Over 5    Total

Commercial, Financial,
   and Agricultural         $14,612     $11,347  $30,476   $56,435



Demand loans, loans having no stated schedule of repayments and no
stated maturity are reported as due in one year or less.

The following is a presentation of an analysis of sensitivities of    
commercial, financial and agricultural loans to changes in interest
rates as of December 31, 1998, stated in thousands of dollars:


Loans due after 1 year with predetermined         $14,865 
     Interest Rates


Loans due after 1 year with floating
     Interest Rates                               $26,958 


<PAGE>















  
   









PART I, Continued

ITEM 1.  Business, Continued

Non-Performing Loans and Leases:

The following table presents, for the period indicated, the aggregate
amount of non-accrual, past due and restructured loans:

Type of Loan      12/31/98   12/31/97   12/31/96   12/31/95  12/31/94

Loans accounted 
 for on non-
 accrual basis    $512,000   $661,000   $820,000   $435,000  $454,000

Number of loans         13          9         13          9        17

Accruing Loans 
 Past due 90 Days
 or more as to 
 principal or
 interest payments 274,000    330,000    321,000    209,000   324,000

Number of loans          7         47         38         17        17

Loans not included 
 above which
 are troubled debt 
 restructuring <F1>   ----       ----       ----       ----   290,000

Number of loans           0         0          0          0         2
[FN]
<F1> These are loans whose terms have been restructured to provide a   
     reduction or deferral of interest or principal because of a       
     deterioration in the financial position of the borrower.

Accrual of interest income is discontinued on loans when, in the
opinion of management, collection of such interest income becomes
doubtful.  When a loan is reclassified to non-accrual status, all
accrued interest is immediately charged against current income. 
Accrual of interest on such loans is resumed only when, in
management's judgment, the collection of said loan is probable.  At
that time, any accrued interest previously written off is restored
through current income.  Payments received on non-accrual loans are
applied to principal.

Interest income for the year ended December 31, 1998 would have
included approximately $40,000 of interest income for the above non-
accrual loans if they had kept current in accordance with their
original terms.  No interest income was included in income for 1998
for the non-accrual loans.

The Bank maintains a problem loan report.  As of December 31, 1998,
there were no individual loans identified which would materially
impact the Bank.                                              

The Bank has no foreign loans.

There are no concentrations of credit.

<PAGE>


PART I, Continued

ITEM 1.  Business, Continued

Summary of Loan Loss Experience:

An analysis of the loan loss experience is furnished in the following
table for the periods indicated, as well as the allocation of the
allowance for loan losses.  Loans are presented net of unearned
income.
                                 Year Ended December 31,
                                 (dollars in thousands)

                      1998      1997      1996      1995      1994
Allowance balance 
  at beginning
  of the year       $ 1,650   $  1,650  $  1,650  $  1,725  $  1,600


Loans Charged Off:
  Real Estate            35          0         0         0         9
  Commercial, 
   Financial & 
   Agricultural         101        134       191       212        59
  Installment Loans 
   to Individuals       177        166       111       146       180
  Credit Cards           90         81        47        31        28
         Total          403        381       349       389       276


Recoveries of Loans 
 Previously Charged Off:
  Real Estate              0         0         0        17         0
  Commercial, 
   Financial & 
   Agricultural           19        34        14        96        40
  Installment Loans 
   to Individuals         42        49        62        65       271
  Credit Cards             8         3         4         4        13
         Total            69        86        80       182       324

Additions charged to 
      Operations         334       295       269       132        77

Allowance Balance at
 end of the year    $  1,650  $  1,650     1,650     1,650     1,725



Average loans       $169,200  $160,200   152,000   142,900   137,700

Ratio of net 
 charge-offs during 
 the period to 
 average loans during
 the period             .19%      .18%      .18%      .15%     -.03%


<PAGE>




PART I, Continued

ITEM 1.  Business, Continued

Summary of Loan Loss Experience, Continued

At December 31, 1998, the allowance balance was allocated as follows:

                                                    % of loans
                                   Amount           in each type
        Loan Type              (in thousands)       to total loans   

Commercial, Financial
   and Agricultural              $1,200               30.05%          
       

Real Estate - Mortgage               45               47.61%

Installment loans to individuals    400               19.66%

All Other                             5                2.68%


               Total             $1,650              100.00%



At December 31, 1997, the allowance balance was allocated as follows:

                                                    % of loans
                                   Amount           in each type
        Loan Type              (in thousands)       to total loans

Commercial, Financial
   and Agricultural                $1,200               27.63%

Real Estate - Mortgage                 45               50.94%

Installment loans to individuals      400               19.32%

All Other                               5                2.11%


               Total               $1,650              100.00%

<PAGE>

















PART I, Continued

ITEM 1.  Business, Continued

Summary of Loan Loss Experience, Continued

At December 31, 1996, the allowance balance was allocated as follows:

                                                    % of loans
                                   Amount           in each type
        Loan Type              (in thousands)       to total loans   

Commercial, Financial
   and Agricultural              $1,100               24.18%          
       

Real Estate - Mortgage               50               53.22%

Installment loans to individuals    500               21.03%

All Other                             0                1.57%


               Total             $1,650              100.00%


At December 31, 1995, the allowance balance was allocated as follows:

                                                    % of loans
                                   Amount           in each type
        Loan Type              (in thousands)       to total loans

Commercial, Financial
   and Agricultural                $1,100               25.53%

Real Estate - Mortgage                 50               52.45%

Installment loans to individuals      500               19.85%

All Other                               0                2.17%


               Total               $1,650              100.00%

At December 31, 1994, the allowance balance was allocated as follows:

                                                    % of loans
                                   Amount           in each type
        Loan Type              (in thousands)       to total loans

Commercial, Financial
   and Agricultural                $1,175               22.24%

Real Estate - Mortgage                 50               57.99%

Installment loans to individuals      500               17.00%

All Other                               0                2.77%


               Total               $1,725              100.00%
<PAGE>

PART I, Continued

ITEM 1.  Business, Continued

Loan Loss Reserve, Continued

In considering the adequacy of the Bank's allowance for possible loan
losses and, thus, the amount of additions to the allowance charged to
operating expense in 1998, management has focused on the fact that as
of December 31, 1998, 30% of outstanding loans are in the category of
commercial loans.  Commercial loans are generally considered by
management as having greater risk than other categories of loans in
the Bank's loan portfolio.

Management considers loans to finance 1-4 family, owner occupied
property to have minimal risk due to the fact that these loans
represent conventional residential real estate mortgages where the
amount of the original loan does not exceed 80% of the appraised
value of the collateral.

The Bank's Board of Directors monitors the loan portfolio monthly to
enable it to evaluate the adequacy of the allowance for loan losses
quarterly and to implement its policy of identification and isolation
of potential problem loans.  The loans are rated and the reserve
established based on an assigned rating.  The provision for loan
losses charged to operating expenses is based on this established
reserve.  Factors considered by the Board in rating the loans include
delinquent loans, underlying collateral value, payment history,
financial condition of the borrowers, and local and general economic
conditions affecting collectibility.

While no assurance can be given, management believes that losses
during 1999 will be no more than the losses during 1998.  Although
management of the Company believes that the allowance (as
supplemented by projected provisions and recoveries) is adequate to
absorb anticipated losses, there can be no assurance that the Company
will not sustain losses in any given period which could be
substantial in relation to the size of the allowance or in relation
to the estimates set forth above.

<PAGE>






















PART I, Continued

ITEM 1.  Business, Continued                                          
                           
Deposits

The Bank offers a wide range of commercial and consumer deposit
accounts, including non-interest bearing checking accounts, money
market checking accounts (consumer and commercial), individual
retirement accounts, time certificates of deposit and regular savings
accounts.  The sources of deposits are residents, businesses,
employees of businesses and local municipalities within the Bank's
market area.

The Bank pays competitive interest rates on time and savings
deposits.  In addition, the Bank utilizes a service charge fee
schedule competitive with other financial institutions in the Bank's
market area, covering such matters as maintenance fees on checking
accounts, per item processing fees on checking accounts, returned
check charges and the like.

The following table presents, for the periods indicated, the average
amount of and average rate paid on each of the major deposit
categories:

                     Year Ended        Year Ended      Year Ended
                      12/31/98          12/31/97        12/31/96

                    Amount   Rate    Amount   Rate    Amount   Rate   
Deposit Category                  (dollars in thousands)

Non-Interest Bearing
 Demand Deposits    $32,800  N/A     $29,400  N/A     $27,900  N/A

NOW Deposits         35,200  1.71%    34,500  1.76%    33,200  1.75%

Money Market Dep.    10,700  2.83%    10,900  2.90%    12,100  2.84%

Savings Deposits     42,500  2.73%    43,700  2.77%    45,700  2.82%

Time Deposits       100,500  5.40%    98,000  5.44%    87,400  5.34%
 (including  
 Certificates of Dep.)


The following presents time certificates of deposit of $100,000 or
more and amounts of their maturities (amounts in thousands):

                                              Maturity

                                  3 Months                      Over
                                     or       3-6      6-12      12
                                    Less    Months    Months   Months

Time Certificates of Deposit      $10,365   $ 3,703   $ 2,958  $1,868

<PAGE>






PART I, Continued

ITEM 1.  Business, Continued

Return on Equity and Assets

Returns on average consolidated assets and average consolidated
equity for the periods indicated and certain other data are as
follows:
                                       Year Ended
                                       December 31,

                                1998       1997       1996

Return on Average Assets <F1>   1.20%      1.30%      1.37%
Return on Average Equity <F2>  10.76%     11.26%     11.69%
Dividend Payout Ratio <F3>        99%        76%        42%
Equity to Assets Ratio     
(Average) <F4>                 11.20%     11.54%     11.69%
[FN]
<F1> Net income divided by average assets
<F2> Net income divided by average equity
<F3> Dividends declared per share divided by net income per share
<F4> Average equity divided by average assets

Liquidity and Asset/Liability Management

Liquidity is the capacity of a banking enterprise to meet customer
loan demand, depositor withdrawals and other financial obligations. 
The most immediate and efficient source of liquidity for the Bank is
a line of credit with the Federal Home Loan Bank of NY.  Based upon
the current level of stock ownership, the Bank is authorized to
borrow up to $17.8 million.  In addition, the Bank has a borrowing
line with a correspondent bank in the amount of $4 million.  Other
sources of liquidity include repayment of loans, sale of loans and
securities maturing within one year, although the usefulness of such
securities for liquidity purposes is limited to the extent that such
securities are pledged.  Day to day changes in cash needs caused by
flows of customer funds in and out of the Bank are generally
reflected in adjustments to the federal funds position.               
                           
Liquidity is managed on the liability side mainly by the Company's
ability to attract sources of funds (such as large denomination
certificates of deposit) to supplement maturing earning assets.

Closely related to the concept of liquidity is the management of the
Company's asset/liability mix and interest rate sensitivity.  The
Board of Directors of the Company has the overall responsibility for
the implementation, communication, coordination and control of the
asset/liability and interest rate sensitivity policies for the
Company and the Bank.  These policies are implemented by an
Asset/Liability Management Committee which is charged with the
responsibility of assuring balance sheet flexibility primarily with
respect to liquidity and interest rate sensitivity.  Current,
prospective and unanticipated liquidity requirements are provided for
by attempting to preserve the high quality of marketable assets, by
managing the maturity structure of those assets and by maintaining
discretionary access to short-term funding sources.  The management
of interest rate sensitive asset and liability differentials,
referred to as "gaps", has become increasingly important as a result 

<PAGE>

PART I

ITEM 1.  Business, Continued

Liquidity and Asset/Liability Management, Continued

of the more volatile interest rate environment.  The continuing
deregulation of the banking industry has greatly increased the        
interest rate sensitivity of the Company's deposit base and has made
the monitoring of the "gap" between interest rate sensitive assets
and liabilities critical to continued profitability.  It is
management's policy to seek to achieve a relatively balanced interest
rate sensitivity position, with a goal of achieving stability in
earnings performance, regardless of interest rate volatility.

The table on pages 32 and 33 under the caption "Interest Rate
Sensitivity Analysis" provides information on interest sensitive
assets and liabilities.

Correspondent Banking

Correspondent banking involves the provision of services by one bank
to another bank which cannot provide that service for itself from an
economic or practical standpoint.  The Bank is required to purchase
correspondent services offered by larger banks, including purchase of
federal funds, security safekeeping, investment services, and wire
transfer services. 

Data Processing

The Bank's installation includes a full complement of hardware and
software to enable the Bank to provide total processing of its own
work on a daily basis with the exception of complete ATM processing. 
The Bank utilizes a service center as its link to the ATM Networks.

Facilities

The Bank's main office is located in a freestanding building built on
property located in Bath, New York.  The Bank has a drive-through
teller facility adjacent to its main office.  The Bank owns a branch
in Bath, which in addition to drive-through teller facilities, houses
its Electronic Data Processing installation.

The Bank also operates branch offices in Dundee, Hammondsport,
Hornell, Atlanta, Naples, Wayland, Erwin, Watkins Glen and Penn Yan,
New York.  These branches are equipped with both ATM's and teller
stations.  All of the offices, with the exception of our Atlanta,
Hammondsport, Penn Yan and Watkins Glen Offices, have drive-through
teller facilities.

The Company's offices are located in the Bank's main office.

Employees

The Bank presently employs approximately 148 persons on a full-time
equivalent basis, including four senior officers.  It is anticipated
that the Bank will hire additional persons as needed including
additional tellers and customer service representatives.

The bank offers certain fringe benefits to its qualified employees

<PAGE>

PART I, Continued

ITEM 1.  Business, Continued

Employees, Continued

including life insurance, health benefits and participation in a
profit sharing plan/401(K) plan.

Monetary Policies 

The results of operations of the Bank are affected by credit policies
of monetary authorities, particularly the Federal Reserve Board.  The
instruments of monetary policy employed by the Federal Reserve Board
include open market operations in US Government securities, changes
in the discount rate on member bank borrowings and changes in reserve
requirements against member bank deposits.  In view of changing
conditions in the national economy and in the money markets, as well
as the effect of action by monetary and fiscal authorities, including
the Federal Reserve Board, no prediction can be made as to possible
future changes in interest rates, deposit levels, loan demand or the
business and earnings of the Bank.

Supervision and Regulation

The Company and the Bank operate in a highly regulated environment,
with their business activities governed by statutes, regulations and
administrative policies.  The business activities of the Company and
the Bank are closely supervised by a number of regulatory agencies,
including the Board of Governors of the Federal Reserve System
("Federal Reserve Board") in the case of the Company, and in the case
of the Bank, the Office of the Comptroller of the Currency
("Comptroller") and the Federal Deposit Insurance Corporation
("FDIC").

The Company is regulated by the Federal Reserve Board (Board) under
the Federal Bank Holding Company Act of 1956, as amended.

A bank holding company must obtain Board approval before acquiring,
directly or indirectly, ownership or control of any voting shares of
a bank or bank holding company if, after such acquisition, it would
own or control 5% or more of such shares (unless it already owns or
controls a majority of such shares).  Board approval must also be
obtained before any bank or bank holding company merges or
consolidates with another bank holding company.  Furthermore, any
acquisition by a bank holding company of 5 percent or more of the
voting shares, or of all or substantially all of the assets, of a
bank located in another state is subject to approval provided in the 
Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994.  
 
A bank holding company and its subsidiaries are prohibited from       
engaging in certain tie-in arrangements in connection with the
extension of credit or the lease or the sale of any property or the
furnishing of services.  The subsidiary bank of a bank holding
company is also subject to certain restrictions imposed by the
Federal Reserve Act on any extensions of credit to the bank holding
company or any of its subsidiaries, thereof, and on the taking of
such stocks or securities as collateral for loans.  The Board
possesses cease and desist powers over bank holding companies if
their actions represent unsafe or unsound practices or violations of
law.
<PAGE>

PART I, Continued

ITEM 1.  Business, Continued

Supervision and Regulation, Continued

A bank holding company is generally prohibited from acquiring more
than five percent of any class of voting securities of any company
which is not a bank and from engaging in any business other than the
business of banking or managing and controlling banks.  However,
there are certain activities which have been identified by the Board
to be so closely related to banking as to be a proper incident 
thereto and thus permissible for bank holding companies provided that
the Federal Reserve Board has notice of or has consented to the
acquisition.

In addition to the traditional activities of banks such as lending
and accepting deposit functions, the Bank is permitted to engage in,
by way of example, the following types of activities: acting as
investment or financial advisor to subsidiaries and certain outside
companies; leasing personal and real property or acting as a broker
with respect thereto; providing management consulting advice to non-
affiliated banks and non-bank depository institutions; providing
consumer financial counseling services; operating collection agencies
and credit bureaus; providing data processing and data transmission
services; acting as an insurance agent or underwriter with respect to
limited types of insurance; performing real estate appraisals;
arranging commercial real estate equity financing; providing
securities brokerage services; providing certain types of courier
services; and underwriting and dealing in obligations of the United
States, the states and their political subdivisions.

The Company and the Bank are subject to regulatory capital
requirements imposed by the Federal Reserve Board and the
Comptroller, respectively, which generally parallel each other.  In
1989, the Federal Reserve Board issued new risk-based capital
guidelines for bank holding companies which make regulatory capital
requirements more sensitive to differences in risk profiles of
various banking organizations.  These capital adequacy guidelines
issued by the Federal Reserve Board are applied to bank holding
companies on a consolidated basis with the banks owned by the holding
company.  These new requirements were phased in over a three year
period.  The new guidelines provided that by the end of 1990, banking
organizations must have had capital (as defined in the new rules)
equivalent to 7.25% of weighted risk assets.  By the end of 1992,
when the guidelines became fully effective, banking organizations
were required to have capital equivalent to 8% of risk assets.  The  
risk weights assigned to assets are based primarily on credit risk. 
Depending upon the riskiness of a particular asset, it is assigned to
a risk category.  For example, securities with an unconditional
guarantee by the United States Government are assigned to the lowest
risk category, whereas a risk weight of 50% is assigned to loans
secured by owner-occupied, one to four family residential mortgages. 
The aggregate amount of assets assigned to each risk category is
multiplied by the risk weight assigned to that category to determine
the weight values, which are added together to determine total risk-
weighted assets.

The Federal Reserve Board and the Comptroller have each issued
minimum capital leverage ratios to be used in tandem with the risk-

<PAGE>

PART I, Continued

ITEM 1.  Business, Continued

Supervision and Regulation, Continued

based guidelines in assessing the overall capital rules.  Bank
holding companies and national banks are required to maintain a ratio
of 3% "Tier 1" capital to total assets (net of goodwill).  "Tier 1"
capital includes common stockholder's equity, non-cumulative
perpetual preferred stock and minority interests in the equity
accounts of consolidated subsidiaries.

Both the risk-based capital guidelines and the leverage ratios are
minimum requirements, applicable only to top-rated banking
institutions.  Institutions operating at or near these levels are
expected to have well-diversified risk, excellent asset quality, high
liquidity, good earnings and in general, have to be considered strong
banking organizations, rating composite 1 under the OCC's CAMELS
rating system for banks or the BOPEC rating system for bank holding
companies.  Institutions with a lower rating and institutions with
high levels of risk or experiencing or anticipating significant
growth would be expected to maintain ratios 100 to 200 basis points
above the stated minimums.

The Company's ratio of capital to assets, as defined by the
regulations, as of the end of each of its last three fiscal years has
been as follows:
                            TIER I                  TOTAL RISK
                        LEVERAGE RATIO          BASED CAPITAL RATIO
                                 
                       Required    Company     Required     Company
                       Minimum      Ratio      Minimum       Ratio  
For year ended
   December 31, 1998    3.00%      10.34%       8.00%       18.09%
For year ended
   December 31, 1997    3.00%      11.12%       8.00%       21.31%
For year ended
   December 31, 1996    3.00%      11.56%       8.00%       22.27%

The scope of regulation and permissible activities of the Company and
the Bank is subject to change by future federal and state
legislation.

The Bank is subject to supervision by the Comptroller and the Federal
Deposit Insurance Corporation.  Various federal and state laws and
regulations apply to many aspects of the operations of the Bank,
including capital adequacy, reserves on deposits, loans, investments,
mergers and acquisitions, and the establishment of branch offices and
facilities.  Restrictions on rates of interest payable by banks on
deposits have been essentially eliminated.  The capital adequacy
guidelines of the Comptroller are substantially the same as those of
the Federal Reserve Board.

All of the revenue of the Company available for the payment of
dividends on the Common Stock results from amounts paid to the
Company by the Bank.  The Bank is required by Federal law to obtain
governmental approval for the payment of dividends to the Company if
the total of all dividends declared by the Bank in any year will
exceed the total of the Bank's net profits (as defined and 
<PAGE>


PART I, Continued

ITEM 1.  Business, Continued

Supervision and Regulation, Continued

interpreted by regulation) for that year and the retained net profits
(as defined) for the preceding two years less any required transfers
to surplus.  As of January 1, 1999, the Bank could have declared
aggregate dividends of approximately $2.8 million without the
approval of regulatory authorities.

The Comptroller has authority to prohibit a national bank from
engaging in conduct which, in his opinion, constitutes an unsafe or
unsound practice in conducting its business.  Thus, depending upon
the financial condition of the bank in question and other factors,
the Comptroller may assert that the payment of dividends or other
funds from a subsidiary bank to a bank holding company could
constitute, under certain circumstances, an unsafe or unsound banking
practice.  In addition, the capital guidelines of the Federal Reserve
Board, the Comptroller and FDIC could limit the amount of dividends
which the Company may pay in the future.  Furthermore, regulatory
pressures to reclassify and charge off loans and to establish
additional loan loss reserves can have the effect of reducing current
operating earnings and thus impairing an institution's ability to pay
dividends.

If at any time, the Federal Reserve Board believes that an activity
of the Company constitutes a serious risk to the financial safety,
soundness, or stability of the Bank or the Company, and is
inconsistent with sound banking principles or the purposes of the
Bank Holding Company Act, the Federal Reserve Board may require the
Company to terminate the activity or to terminate control over the
Bank.

On December 19, 1991, the Federal Deposit Insurance Corporation
Improvement Act of 1991 (FDICIA) was enacted.  Among other things,
FDICIA required FDIC to establish a risk-based assessment system for
FDIC deposit insurance.  FDICIA also contains provisions limiting
certain activities and business methods of depository institutions,
including limiting the acceptance of brokered deposits by certain
depository institutions; placing restrictions on the terms of bank
investment contracts that may be offered by depository institutions.
Finally, FDICIA provides for expanded regulation of depository
institutions and their affiliates, including parent holding
companies, by such institutions' appropriate Federal banking
regulator, and requires the appropriate Federal banking regulator to
take "prompt corrective action" with respect to a depository
institution if such institution does not meet certain capital
adequacy standards.

Governmental Policies and Legislation

The policies of regulatory authorities, including the Federal Reserve
Board and the FDIC, have had a significant effect on the operating
results of commercial banks in the past and are expected to do so in
the future.  An important function of the Federal Reserve System is
to regulate aggregate bank credit and money through such means as
open market dealing in securities, establishment of the discount rate
on member bank borrowings, and changes in reserve requirements 

<PAGE>

PART I, Continued

ITEM 1.  Business, Continued

Governmental Policies and Legislation, Continued

against member bank deposits.  Policies at these agencies may be
influenced by many factors, including inflation, unemployment, short-
term changes in the international trade balance, and fiscal policies
of the United States Government.

The United States Congress has periodically considered and adopted
legislation which has resulted in, and could result in, further
deregulation of both banks and financial institutions.  Such
legislation could modify or eliminate geographic restrictions on 
banks and bank holding companies and could modify or eliminate
current prohibitions against the Company's engaging in one or more 
non-banking activities.  Such legislative changes could place the
Company in more direct competition with other financial institutions,
including mutual funds, securities brokerage firms, insurance
companies and investment banking firms.  No assurance can be given as
to whether any additional legislation will be adopted and as to the
effect of such legislation on the business of the Company.

Significant Accounting Policies

The significant accounting policies of the Bank are documented in
Note 1 of the financial statements.

 
ITEM 2.  Properties

BNC occupies space at the main banking office of BNB.  No real
properties are owned or leased by BNC.

The Bank's operations are conducted from eleven full service
facilities located in Bath, Hammondsport, Atlanta, Naples, Wayland,
Dundee, Penn Yan, Hornell, Watkins Glen and Erwin, New York.  In
addition, the Bank also operates one seasonal office.  The seasonal
office is located in the Wayland-Cohocton Central School.  The main
office is located at 44 Liberty Street, Bath, New York.  All
administrative functions of the Bank are conducted at the main
office.  There is a drive-up facility adjacent to the main bank at 44
Liberty Street.  There is another drive-up, walk-up facility at West
Washington Street, Bath.  The Bank leases the building for its Penn
Yan and Erwin Offices and owns all of its other offices and branches. 
            
The carrying value of property for BNC on a consolidated basis as of
December 31, 1998 and 1997 is included under the caption "Notes to
Consolidated Financial Statements", Note 5, of the financial
statements found in the Annual Report to Shareholders
and is incorporated herein by reference.                              

BNC Financial Services is located in Dundee, New York and maintains
offices in each of the Bank's branch locations.                       
                     
ITEM 3.  Legal Proceedings

There are no material legal proceedings pending, or to the knowledge
of management, threatened against the Company or the Subsidiaries.

<PAGE>


PART I, Continued

ITEM 4.  Submission Matters to a Vote of Security Holders
                            None
 
                            PART II

ITEM 5.  Market for Registrant's Common Equity and Related            
         Stockholder Matters 

     A.  Market Information

During the period covered by this report and as of the date hereof,
there is no established public trading market for the Company's
common stock.

The range of high and low bid information (in dollars) for each full
quarterly period for 1998 and 1997:

                         1998                     1997      
                 1Q    2Q   3Q   4Q        1Q   2Q   3Q   4Q

High             40    44   47   49        38   39   39   40

Low              39    44   47   47        37   38   38   39


The high and low bid information represents the price paid for shares
of stock of the Company by investors purchasing through the Company's
market makers, First Albany Corporation and Sandler O'Neill &  
Partners, and trades between holders of Common Stock to the extent
the company is aware of such trades.

     B. Holders of Common Stock

As of March 15, 1999, the approximate number of holders of record of
the Company's common stock was 656.

     C. Dividends

For 1998 and 1997 the Company paid quarterly cash dividends,
amounting to a total for the year of $2.55 and $2.00 per share
respectively.  

The Bank is restricted in its ability to pay dividends to the Company 

<PAGE>


PART II, Continued

ITEM 5.  Market for Registrant's Common Equity and Related            
         Stockholder Matters, Continued

     C. Dividends, Continued
  
by banking regulations. Generally, dividends may be declared and paid
in cash or property only out of the retained earnings of the Bank. 
Dividends may not be declared or paid at any time that a bank does
not have the paid in capital and appropriate retained earnings as
required by law.  Dividends may not be paid without prior approval of
the regulator in excess of specified amounts as may be fixed by
banking regulations to ensure that banks maintain an adequate capital
structure.

ITEM 6.  Selected Financial Data

The data appearing on the following page represent selected
consolidated financial data of the Company for the years ended
December 31, 1998, 1997, 1996, 1995 and 1994 and are derived from the
Company's consolidated financial statements.  These data should be
read in conjunction with the Company's consolidated financial
statements and the notes thereto and Management's Discussion and
Analysis of Financial Condition and Results of Operations included
elsewhere herein and are qualified in their entirety thereby and by
other detailed information elsewhere in this Form 10K.

<PAGE>


































PART II, Continued
ITEM 6.  Selected Financial Data, Continued

                       1998      1997      1996       1995       1994
Condensed Statements         
of Income (in
thousands, except per
share data)
Interest Income <F1> $ 21,637  $ 21,478  $ 19,793  $ 18,226  $ 16,192 

Interest Expense 
  Deposits              7,485     7,447     6,891     6,280     4,506
Interest Expense
  Borrowings            1,681     1,436       952       271        61
 
  Net Interest Income  12,471    12,595    11,950    11,675    11,625

Loan Loss Provision       334       295       269       132        77 

Net Interest Income        
  After Loan Loss 
  Provision            12,137    12,300    11,681    11,543    11,548

Other Operating
  Income <F3>           1,503     1,108       993       898       856

Other Operating
  Expenses              8,047     7,560     6,951     6,768     6,579

Income Before
  Income Tax            5,593     5,848     5,723     5,673     5,825

Tax Equivalent
  Adjustment            1,029       930       779       668       590

Income Taxes            1,153     1,384     1,496     1,627     1,815

Net Income           $  3,411  $  3,534  $  3,448  $  3,378  $  3,420

Per Share Data <F2>

Book Value              22.99     23.12     22.23     20.90     18.69
Cash Dividends           2.55      2.00      1.05      1.20      2.51 
Net Income               2.56      2.61      2.52      2.49      2.66
Weighted Average
  Common Shares     1,331,567 1,354,869 1,365,832 1,354,492 1,285,762

Balance Sheet Data    
(in thousands, except
number of outstanding
shares) at 
December 31

Assets               $295,477  $271,734  $269,238  $235,165  $209,158
Securities (Book Val.) 84,799    89,198    91,022    64,937    43,878
Loans, Net            186,118   163,009   156,441   148,353   140,054
Deposits              224,604   212,042   208,473   197,760   180,866
Equity               $ 30,523  $ 31,137  $ 30,363  $ 28,554  $ 25,181
Common Shares
  Outstanding       1,365,801 1,365,801 1,365,801 1,366,234 1,346,780
Treasury Stock         37,953    19,203      -         -         -

<PAGE>
PART II, Continued

ITEM 6. Selected Financial Date, Continued
[FN]
<F1> Presented on a tax equivalent basis utilizing a marginal tax rate 
     of 34%.                                                          
<F2> All per share data has been restated to reflect a two-for-one     
     stock split on April 24, 1996.
<F3> Discount Revenue was reclassified from Other Operating Income to
     Interest for the years 1996 through 1994.

ITEM 7.  Management's Discussion and Analysis of Financial Condition  
         and Results of Operations.

The purpose of this section is to focus on relevant business events
and information provided in this Annual Report.  For a full
understanding of this discussion, reference should be made to the
Consolidated Financial Statements and Notes thereto, and the
Consolidated Financial Highlights herein and statistical data
included under Item 1 of this form 10K.

Liquidity and Capital Resources:

Management has not identified any trends, demands, commitments,
events or uncertainties that will result in or are reasonably likely
to result in any material decreases or increases in the Company's
liquidity.

Liquidity is an important factor in the financial condition of the 
Company and affects its ability to meet the borrowing needs and
deposit withdrawal requirements of its customers.  Assets, consisting
principally of loans and investment securities, are funded by
customer deposits.

The investment portfolio is one of the Company's primary sources of
liquidity.  The Company's primary sources of liquidity are federal
funds sold and purchased.  Other resources of liquidity include
repayment of loans and sale of loans.  Maturities of securities and
principal payments on mortgage backed securities provide a constant
flow of funds which are available for cash needs.  High quality
securities are readily marketable and provide another level of
liquidity.  Maturities in the loan portfolio also provide a steady
flow of funds.  At December 31, 1998 loans with an aggregate balance
of $45.7 million and securities of $10.5 million were due to mature
in one year or less.  Additional funds flow from payments on
installment and revolving credit loans and from a historically high
level of net operating earnings.  The Company's liquidity also
continues to be enhanced by a relatively stable deposit base.  At
December 31, 1998, the loan to deposit ratio was 84% and the ratio of
loans to core deposits (excluding certificates of deposit of $100,000
or more) was 91%.

In addition to the sources of liquidity above, the Bank may borrow
from the Federal Reserve Bank in the event of a short term liquidity
deficiency.  The Bank also has an agreement with its correspondent
bank to borrow overnight federal funds.  During 1998, the Bank had an
average daily net federal funds sold of $6.2 million.  The Bank is
also a member of, and has a line of credit with, the Federal Home
Loan Bank of New York, and based upon the current level of stock
ownership, the Bank is authorized to borrow up to $17.8 million under
this line.  The Bank borrowed an average of $2.6 million during 1998 
<PAGE>

PART II, Continued

ITEM 7.  Management's Discussion and Analysis of Financial Condition  
         and Results of Operations, Continued

Liquidity and Capital Resources, Continued

against this line of credit.

At December 31, 1998, banking regulations required conformity with a 
minimum risk based capital standard of 8%.  The Bank's risk based
capital level as of December 31, 1998 is approximately 18%.  Neither
the Company nor the Bank had any material commitments for capital
expenditures as of December 31, 1998.  The adequacy of the Bank's
capital is reviewed on an ongoing basis with reference to the size,
composition and quality of the Bank's resources.  An adequate capital
base is important for continued growth, expansion and added
protection against unexpected losses.

The Company has repurchased 37,953 shares of stock at a price equal
to the then current market value at the time of acquisition.  The
shares are being recorded on the cost basis and have not yet been
retired.  The Board of Directors believes the repurchase of this
stock was an excellent investment opportunity for the company and its
shareholders in light of the Company's strong capital position.

Year 2000

During 1998, management advised its Board of Directors of the issues
surrounding the approach of January 1, 2000.  Nearly all computer
hardware and software developed during the current century have been
programmed with two digit reference to each year.  Such hardware and
software, if not upgraded by January 1, 2000, may become useless. 
Management is undergoing a five phase project to respond to this
issue, with major emphasis upon identifying all applications and data
bases supporting the Bank's mission critical applications.  The five
phases are awareness, assessment, renovation, validation and
implementation, and will seek to neutralize not only the Bank's
vulnerability, but to determine the financial capacity of its
vendors, determine alternate vendors, and evaluate the capacity of
its customers to respond to this challenge.  A committee continues to
direct the Company's Year 2000 activities under the framework of the
FFIEC's Five Step Program.  Testing of critical applications has been
substantially completed with testing of other non-critical
applications expected to be completed by March 31, 1999.  The Company
has begun evaluating Year 2000 readiness of its commercial loan
applicants as part of the loan underwriting process and is calling
upon major existing borrowers to assess their readiness and identify
potential problems.

In addition, the Company is currently formulating a contingency plan
for business continuation in the event of Year 2000 systems failure. 
This contingency plan will be based upon the Company's existing
disaster recovery plan with modifications for Year 2000 risks.  The
Company expects to complete its systems contingency plan by June
1999.

Significant Year 2000 failures in the Company's systems or in the
systems of third parties (or third parties upon whom they depend)
could have a material adverse effect on the Company's financial
condition and results of operation.  The Company believes that its 
<PAGE>

PART II, Continued

ITEM 7.  Management's Discussion and Analysis of Financial Condition  
         and Results of Operations, Continued

Year 2000, Continued

reasonably likely worse case Year 2000 scenario is (i) a material
increase in the Company's credit losses due to Year 2000 problems for

the Company's borrowers and obligors, and (ii) disruption in
financial markets causing liquidity stress to the Company.  The
magnitude of these potential credit losses and disruption cannot be
determined at this time.

It is expected that costs associated with Year 2000 readiness
including hardware and software upgrades as well as costs of testing
will be approximately $75,000.
 
Results of Operations

Fiscal 1998 Compared with Fiscal 1997

Total bank assets grew from $271.7 million at year end 1997 to $295.5
at year end 1998 or 8.8%.  Loan demand increased sharply from $163.0
million at year end 1997 to $186.1 million at year end 1998, an
increase of 14%.  Deposits increased from $212.0 million to $224.6
million.  Securities sold under agreements to repurchase increased
from $23.8 million to $28.1 million. 

Although net income declined from $3.5 million to $3.4 million for
the year ended December 31, 1998, net income per share declined
modestly from $2.61 to $2.56.  New office openings and the staffing
required account for the decline.  As growth and the resulting income
derived from additional deposits and loans is realized we expect
earnings to improve.  

Net loan losses increased from $295,000 to $334,000.  Loan losses as
a percent of average loans outstanding however, remained steady at
 .18%. 

Other operating income increased from $292,000 to $613,000 due
primarily to the increase in the bank's mortgage broker fee income
and the additional fee income generated by BNC Financial Services. 

Fiscal 1997 Compared with Fiscal 1996

Total Bank assets continued to grow from $269.2 million at year end
1996 to $271.7 million at year end 1997.  Loan demand increased from
$156.4 million to $163.1 million or 4.3%.  Deposits increased from
$208.5 million to $212.0 million.

Net income increased from $2.52 per share in 1996 to $2.61 per share
in 1997.  Although the net yield on earnings assets continues to
decline (from 5.05% in 1996 to 4.96% in 1997), increased loan
activity is expected to provide a basis for improvement in 1998.

Net loan losses were higher than anticipated for 1997.  Bankruptcy
losses continue to plague the banking industry in general.

Salaries and employee benefits expense increased significantly in
1997 compared to 1996.  This increase is primarily due to the
duplication of positions resulting from the impending retirement of 
<PAGE>

PART II, Continued

ITEM 7.  Management's Discussion and Analysis of Financial Condition  
         and Results of Operations, Continued

Fiscal 1997 Compared with Fiscal 1996, Continued

four officers of the bank.  While management expects salaries to
remain approximately the same in 1998, additional employees have been
hired to staff the Erwin and Watkins Glen offices.

For detailed information concerning changes in operating income and
operating assets refer to Item 1, which includes statistical data.

Interest Sensitivity Analysis

The following table sets forth the maturity distribution of the
Company's interest-earning assets and interest bearing liabilities as
of December 31, 1998, the Company's interest rate sensitivity gap
(i.e. interest rate sensitive assets less interest rate sensitive
liabilities), the Company's cumulative interest rate sensitivity gap,
the Company's interest rate sensitivity ratio (i.e. interest rate
sensitive assets divided by interest rate sensitive liabilities) and
the Company's cumulative interest rate sensitivity ratio.  The
following assumptions were used in preparation of this table:
variable rate loans are included in the period in which their next
scheduled rate adjustment is expected to take place; fixed rate loans
are assumed to be repaid in accordance with their contractual terms; 
no prepayments are advanced on any loans; and securities are included
in the period in which they mature, or in the case of variable rate
securities, the period in which the next rate change is anticipated.  
                             
                                Interest Rate Sensitivity Analysis
                                     (dollars in thousands)

                         0-30   31-90  91-180 181-365  1 - 5   Over 5
As of
December 31, 1998:

Earning Assets:
 Federal Funds Sold                
 Loans                 46,700   5,700   8,300  19,800  69,700  35,900 
 
 Securities            20,000   1,300   4,000  21,100  21,600  16,800
 Total Earning Assets  66,700   7,000  12,300  40,900  91,300  52,700 
                                             
Interest Bearing Liab.
 Money Market Demand   11,400           
 Interest Bearing
  Deposits             36,100             
 Certificates of Deposit
  Under $100,000        8,500  14,200  17,700  36,000   3,700         
  $100,000 and over     6,300   3,900   3,700   4,500     500         
 Savings Accounts      43,000            
Securities Sold
 Agreement to Repurch.  7,400           1,800  18,900                 
FHLB Borrowings         5,000
 Federal Funds Purch.   2,100                                         
                      119,800  18,100  23,200  59,400   4,200
<PAGE>




PART II, Continued

ITEM 7.  Management's Discussion and Analysis of Financial Condition  
         and Results of Operations, Continued

Interest Sensitivity Analysis, Continued

Total Int. Bear. Liab.                                               
Incremental Gap <F1>   (53,100)(11,100)(10,900)(18,500) 87,100         
Cumulative Gap  <F2>   (53,100)(64,200)(75,100)(93,600) (6,500)        
Sensitivity Gap <F3>       .56     .39     .53     .69   21.73
Cumulative Sensit. <F4>    .56     .53     .53     .55     .97   
[FN]
<F1> Total earning assets less total interest bearing liabilities for  
     each period.

<F2> Total earning assets less total interest bearing liabilities,     
     cumulative for periods.
<F3> Total earning assets divided by total interest bearing            
     liabilities.
<F4> Total earning assets divided by total interest bearing            
     liabilities cumulative for periods.

Typically, a banking institution which is "liability sensitive" will
be expected to benefit from a decrease in interest rates and be
adversely impacted by an increase in interest rates.  However,
because (as noted above) the repricing of assets and liabilities is
frequently subject to management discretion, the correlation between
an institution's interest sensitivity position and a change in the
interest rate environment is rarely precise.  Although the Company
currently is "liability sensitive", within one year after December
31, 1998 a decline in interest rates would adversely impact the
Company to the extent that the Company determines not to make a
corresponding adjustment to the rates paid on NOW and money market
deposit accounts.

Inflation:

Inflation may effect financial institutions through impaired asset
growth, reduced earnings and substandard capital adequacy ratios. 
Since the majority of assets and liabilities are monetary in nature,
variations in economic policies issued by the Federal Reserve Board
to control interest rates have a greater impact on the profitability
of a financial institution.  The investment committee continually
monitors the rate sensitivity of its earning assets and interest
bearing liabilities to minimize any adverse effects on future
earnings.

Future Outlook:

The profitability of the Company, like all financial institutions, is
subject to the volatility of interest rates throughout the year.  The
composition of the Company's statement of financial condition and the
repricing frequency of its interest bearing assets and liabilities
have a direct impact on the interest margin, a key indicator of
profitability.  Since there will always be economic events and trends
that will influence the decision making of management, a main goal of
the Bank is controlling interest rate risk through managing the
interest sensitivity gap and by controlling the quality of assets
through credit policies and diversification.  At this time,
management believes that the Company's balance sheet does not include
significant concentrations of assets or liabilities that would have a
material adverse affect on earnings.
<PAGE>

Part II, Continued

ITEM 8.   Financial Statements and Supplementary Data

The information required under Item 8 is incorporated by reference to
the Registrant's Annual Report, for the fiscal year ended December
31, 1998, pages 6 through 9.

ITEM 9.   Changes in and Disagreements with Accountants on Accounting 
          and Financial Disclosures
                                    None                                
                                     
                              Part III      
                              
ITEM 10.  Directors and Executive Officers of the Registrant 

Information required by this Item 10 has been included in the
Registrant's Proxy Statement, included on pages 6 through 11, for its
1999 Annual Meeting filed with the Securities and Exchange Commission
in March 1999 and which is incorporated herein by reference.
                                                                   
ITEM 11.  Executive Compensation 

Information under this Item 11 has been included in the Registrant's
Proxy Statement, pages 8 through 11, for its 1999 Annual Meeting
filed with the Securities and Exchange Commission in March 1999 and
which is incorporated herein by reference.

ITEM 12.  Security Ownership of certain Beneficial Owners and         
          Management                                                 

Information under this Item 12 has been included in Registrant's
Proxy Statement, pages 7 and 8, for its 1999 Annual Meeting filed
with the Securities and Exchange Commission in March 1999 and which
is incorporated herein by reference.

ITEM 13.  Certain Relationships and Related Transactions  

Information under this Item 13 has been included in the Registrant's
Proxy Statement, page 12, for its 1999 Annual Meeting filed with the
Securities and Exchange Commission in March 1999 and which is 
incorporated herein by reference.


                                 PART IV

ITEM 14.  Exhibits, Financial Statement Schedules, and Reports on     
          Form 8-K   

A. Financial Statements, Financial Statement Schedules and Exhibits

The following consolidated financial statements and independent
auditor's report, included in pages 9 through 27 of the Registrant's
Annual Report for the fiscal year ended December 31, 1998, are
incorporated herein by reference:

         Independent Auditor's Report
 
         Consolidated Balance Sheets - December 31, 1998 and 1997

         Consolidated Statements of Income - Years ended December 31,
           1998, 1997 and 1996
<PAGE>

PART IV, Continued

ITEM 14. Exhibits, Financial Statement Schedules, and Reports on 
         Form 8-K, Continued

         Consolidated Statements of Stockholders' Equity - Years      
           ended December 31, 1998, 1997 and 1996

         Consolidated Statements of Cash Flows - Years ended December 
           31, 1998, 1997 and 1996

         Notes to Consolidated Financial Statements

B. Reports on Form 8-K                                        
                                                                     
No reports on form 8-K were required to be filed for the fourth
quarter of 1998.                                                      
                                                                      
C.  Exhibits 

The following exhibits are filed with this report.

         S-K
     Exhibit No.     Description of Exhibit

        3.1          Certificate of Incorporation*

        3.2          By-Laws of Registrant*

        4.1          Specimen Common Stock Certificate*

       10.1          Deferred Compensation Agreement*

       10.2          Early Retirement Plan - Officers*

       10.3          Trustee Fee Plan*

       10.4          Severance Agreement of Douglas L. McCabe

       10.5          Severance Agreement of Edward C. Galpin

       13            Annual Report to Security Holders

       21            Subsidiaries of the Registrant

       27            Financial Data Schedules
                     
*Filed with Registrant's Form 10-K for the year ended December 31,    
 1991 and incorporated herein by reference thereto.


D. Financial Statements Schedules

Financial Statements Schedules are omitted in this particular section
since the required information is inapplicable or the required
information is presented in the Consolidated Financial Statements and
related Notes to Consolidated Financial Statements presented as Item
8 in Part II.

<PAGE>



                                SIGNATURES

Pursuant to the requirements of Section 13 of the Securities and
Exchange Act of 1934, the registrant has duly caused this report to
be signed on its behalf by the undersigned, hereunto duly authorized
as of the       day of        , 1999.

                                          BATH NATIONAL CORPORATION




                                          By:
                                            Douglas McCabe, President
                                            Chief Executive Officer

Pursuant to the requirements of the Securities and Exchange Act of
1934, this report has been signed below by the following persons on
behalf of the registrant and in the capacities indicated all as of
the 30th day of March 1999.

Principal Executive Officer:


_____________________________
Douglas McCabe, President
Chief Executive Officer and
Director


Principal Financial and Accounting Officer:


______________________________________
Edward C. Galpin, Vice President,
Chief Financial Officer, and Director



Directors:


____________________________
Laverne H. Billings, Director


____________________________
Theodore P. Capron, Director


____________________________
Herbert Fort, Director


____________________________
Lisle E. Hopkins, Director


___________________________
Lawrence Howell, Director


<PAGE>




____________________________
Constance Manikas, Director


____________________________
Robert H. Cole, Director


____________________________
Joseph F. Meade, Jr., Director


____________________________
Freeman H. Smith, III, Director


____________________________
Patrick Sullivan, Director


____________________________
Alan J. Wilcox, Director







                    BATH NATIONAL CORPORATION
                        AND SUBSIDIARIES
                                
                  CONSOLIDATED FINANCIAL REPORT
                                
                        December 31, 1998


                       Bath National Corporation and Subsidiaries
                                                                 
                                                         Contents




Independent Auditor's Report                                    1


Financial Statements

 Consolidated statements of financial condition                2
 Consolidated statements of income                             3
 Consolidated statements of stockholders' equity               4
 Consolidated statements of cash flows                         5
 Notes to consolidated financial statements                 6-23
<PAGE>
Independent Auditor's Report


To the Board of Directors and Stockholders
Bath National Corporation

We  have  audited  the  accompanying consolidated  statements  of
financial condition of Bath National Corporation and subsidiaries
as  of  December 31, 1998 and 1997, and the related  consolidated
statements  of income, stockholders' equity, and cash  flows  for
each  of  the three years in the period ended December 31,  1998.
These   financial  statements  are  the  responsibility  of   the
Company's management. Our responsibility is to express an opinion
on these financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to
above  present  fairly, in all material respects,  the  financial
position  of  Bath  National Corporation and subsidiaries  as  of
December  31, 1998 and 1997, and the results of their  operations
and  their  cash flows for each of the three years in the  period
ended  December  31, 1998, in conformity with generally  accepted
accounting principles.









Albany, New York
February 20, 1999
<PAGE>

                                        Bath National Corporation
                                                                 
                   Consolidated Statements of Financial Condition
                                       December 31, 1998 and 1997

                                                      
                                             1998        1997
                                                      
Assets                                                
Cash and due from banks                    $12,009,241 $    7,453,597
intterest bearing deposits in other banks      396,377      1,477,829
Securities                                  84,799,120     89,030,914
Loans, net                                 186,117,798    163,009,225
Premises and equipment, net                  5,462,078      5,625,903
Accrued interest receivable                  2,351,959      2,310,129
Other                                        4,340,714      2,826,444
                                                      
                                                      
                                          $295,477,287   $271,734,041
                                                      
Liabilities and Stockholders' Equity                  
Liabilities                                           
 Deposits:                                            
   Demand                                  35,30,118  $ 31,218,815
   Savings                                43,039,599    41,781,937
   NOW accounts                           36,145,813    33,030,029
   Money market accounts                  11,384,049    10,572,735
   Time deposits ($100,000 or more)       18,894,039    19,620,007
   Other time accounts                    80,110,976    75,818,040
                                                      
                                         224,604,584   212,041,563
 Federal funds purchased                   2,150,000          -
 Securities  sold  under  agreements  to  28,090,773    23,840,977
repurchase
 Borrowed funds                           5,000,000         -
 Other                                    5,108,937      4,714,097
                                                      
                                          264,954,294  240,596,637
                                    
Commitments and Contingencies                         
                                                      
Stockholders' Equity                                  
 Preferred   stock,   $10   par   value,              
300,000 shares                               -            -
   authorized; none issued
 Common  stock, $5 par value,  1,500,000              
shares authorized,1,365,801authorized, 
 1,365,801   issued   and
outstanding                                6,829,005     6,829,005
 Additional paid in capital                1,494,678     1,494,678
 Undivided profits                        22,839,159    22,816,135
 Accumulated other comprehensive income      851,210       736,902
 Treasury stock (18,750 shares in  1998,              
19,203                                    (1,491,059)  (739,316)
,   shares in 1997)
                                                      
                                          30,522,993   31,137,404
                                                      
                                          

                                        $295,477,287 $271,734,041


                  See Notes to Consolidated Financial Statements.
<PAGE>
                                                  Bath National Corporation
                                                                           
                                          Consolidated Statements of Income
                               Years Ended December 31, 1998, 1997 and 1996

                                                                  
                                            1998        1997        1996
                                                                  
Interest income:                       
 Loans                                  $14,968,012   $14,518,778 $13,878,041
                                       
 Securities                                                       
   Held-to-maturity                                               
     U.S. Government and agency           1,538,000     1,538,000     730,550
obligations
   Available-for-sale                                             
     U.S. Government and agency           1,754,087     2,355,672   2,725,582
obligations
     State and municipal obligations      1,876,492     1,784,057   1,343,952
 Federal funds sold                         346,195       156,219      81,539
 Deposits in other banks                    126,658       195,583     254,709
                                                                  
        Total interest income            20,609,444    20,548,309  19,014,373
                                                                  
Interest expense:                                                 
 Deposits                                 7,485,833     7,447,411   6,891,164
 Borrowings                               1,681,381     1,436,903     952,038
                                                                  
        Total interest expense            9,167,214     8,884,314   7,843,202
                                                                  
        Net interest income               11,442,230   11,663,995  11,171,171
Provision for loan losses                    333,689      295,468     268,793
                                                                  
 Net interest income after                          
provision for loan losses                 11,108,54 1  11,368,527  10,902,378
          
                                                                  
Noninterest income:                                               
 Service charges                          831,068         784,299     762,002
 Net realized gains (losses) on sale  of                          
available-for-sale securities              58,095          33,218     (21,653)
   
 Other                                    613,393         292,161     252,930
                                                                  
        Total other income              1,502,556       1,109,678     993,279
                                                                  
Noninterest expenses:                                             
 Salaries and employee benefits         4,499,521       4,400,690   3,806,366
 Occupancy                              1,306,538       1,092,288   1,058,539
 Other                                  2,240,966       2,067,879   2,086,289
                                                                  
        Total other expenses            8,047,025       7,560,857   6,951,194
                                                                  
Income before income taxes              4,564,072       4,917,348   4,944,463
Income taxes                            1,152,696       1,383,784   1,496,384
                                                                  
        Net Income                    $ 3,411,376       3,533,564   3,448,079
                                       
                                                                  
Net Income per Common Share                 $2.56           $2.61       $2.52

                            See Notes to Consolidated Financial Statements.
<PAGE>
                                                       Bath National Corporation
                                                                                
                                 Consolidated Statements of Stockholders' Equity
<TABLE>
                                    Years Ended December 31, 1998, 1997 and 1996

                                                                                             
                           [---------                                                        
                            - COMMON
                           STOCK ----
<CAPTION>
                             ------]
                                                                    Accumulate               
                                                                        d                 Total
                            Number of           AdditionalUndivided   Other    Treasury Stockholde
                             Shares     Amount   Paid in   Profits  Comprehens  Stock   rs' Equity
                                                 Capital            ive Income
<S>                         <C>      <C>        <C>       <C>         <C>         <C>     <C>  
Balance, January 1, 1996    683,117  $3,415,585 $4,923,490$19,966,387 $248,300            $28,553,762
2-for-1 stock split         683,117   3,415,585 (3,415,585)     -          -          -        -
                                    
fractional shares repurc.      (433)     (2,165)   (13,227)     -          -          -       (15,392)
Comprehensive income                                                                        , 
 Net income                    -          -          -      3,448,079      -          -     3,448,079      
  
 Other comprehensive                                                                          
income:
   Net change in                                                                              
unrealized gains (losses)                                                                     
on securities available
for-sale net of taxes
     of $181,310              -           -         -          -      (211,393)       -      (211,393)       
   Less: reclass. adjust.     -           -         -          -        21,653     -           21,653

                                                                                              
     Total other                                                                              
comprehensive income                                                                         (189,740)
                                                                                              
         Total                                                                                
comprehensive income                                                                        3,258,339
                                                                                              
Cash dividends declared             
($1.05 per common share)    -          -          -      (1,434,116)      -        -       (1,434,116)
                                  
                                                                                              
Balance, December 31, 1996  1,365,801  6,829,005  1,494,678 21,980,350 58,560      -       30,362,593  
                    
Purchase of treasury stock                     
(19,203 shares)             -          -          -           -          -     (739,316)     (739,316)
Comprehensive income                                                                          
 Net income                 -          -          -          3,533,564   -          -    .    3,533,564          
Other comprehensive                                                                          
income:
   Net change in                             
unrealized gains (losses)                                                                     
on 
     securities available-
for-sale net of taxes
     of $437,286           -           -          -          -        711,560      -          711,560                    
   Less: reclassification 
adjustment                 -           -          -          -        (33,218)     -          (33,218)    
                                                                                              
     Total other                                                                               
comprehensive income                                                                           678,342    
                                                                                              
         Total                                                                                
comprehensive income                                                                         4,211,906
                                                                                              
Cash dividends declared             
($2.00 per common share)  -           -          -    (2,697,779)         -        -        (2,697,779)
                          
                                                                                              
Balance, December 31, 1997 1,365,801  6,829,005  1,494,678 22,816,135 736,902 (739,316)  31,137,404 
                        
Purchase of treasury stock                     
(18,750 shares)             -          -          -           -          -    (751,743)    (751,743)
Comprehensive income                                                                          
 Net income                 -          -          -         3,411,376    -         -      3,411,376
 Other comprehensive                                                                          
income:
   Net change in                                                                              
unrealized gains (losses)                                                                     
on                        
     securities available-
for-sale net of taxes
     of $76,205             -          -           -          -          172,403    -        172,403       
   Less: reclass. adjust.   -          -           -          -          (58,095)   -        (58,095)

                                                                                              
     Total other                                                                               
comprehensive income                                                                           114,308    
                                                                                              
         Total                                                                                
comprehensive income                                                                         3,525,684
                                                                                              
Cash dividends declared           
($2.55 per common share)   -           -          -     (3,388,352)          -       -      (3,388,352)     
                                    
                                                                                              
Balance, December 31, 1998  1,365,801 6,829,005  1,494,678  22,839,159  851,210  (1,491,059)30,522,993     
</TABLE>
           
                       
        


            See Notes to Consolidated Financial Statements.
<PAGE>
                                                  Bath National Corporation
<TABLE>
                                                                           
                                      Consolidated Statements of Cash Flows
                               Years Ended December 31, 1998, 1997 and 1996
<CAPTION>
                                                                  
                                            1998        1997        1996
<S>                                     <C>         <C>          <C>           
Cash Flows From Operating Activities                              
Net income                              3,411,376   3,533,564    3,448,079
Adjustments to reconcile net income to                            
net cash provided by
 operating activities:
   Depreciation and amortization          520,691     437,578      409,581
   Provision for loan losses              333,689     295,468      268,793
   Deferred taxes                         -           (50,538)     17,472
   Loan origination costs deferred       (189,348)   (69,465)     (72,635)
   Bond premium amortized and discount    160,355     140,080      175,703
accreted
   Losses (gains) on sale of              (58,095)    (33,218)      21,653
investments
   Loss on disposed assets                 11,629        -            -
   Changes in:                                                    
     Interest receivable                  (41,830)     78,964     (613,958)
     Other assets                       (1,538,450     19,050     (459,293)
                    
     Other liabilities                    (253,161)   408,984      232,718
                                                                  
        Net cash provided by operating   
activities                                2,356,856   4,760,467    3,428,113 
                                                                  
Cash Flows From Investing Activities                              
 Proceeds from sales and maturities of   
available-for-sale securities             16,562,804  9,949,448    13,926,729  
 Purchases of held-to-maturity                        
securities                                    -          -        (20,000,000)
                                                   
 Purchases of available-for-sale                                  
securities                               (12,242,757)(7,911,437)  (20,424,362)
                                    
 Federal funds purchased/sold              2,150,000 (4,225,000)    1,675,000
                                                 
 Net decrease in interest bearing        
deposits in other banks                    1,081,452  1,478,712       578,797
 Increase in loans, net                  (23,252,914)(6,794,600)   (8,283,737)
                                        
 Capital expenditures                       (374,743)  (976,873)     (329,947)
 Proceeds from sales of equipment             30,428      -            -
                                                                  
        Net cash used in investing                                
activities                               (16,045,730)(8,479,750)   (32,857,520)
                                   
                                                                  
Cash Flows From Financing Activities                              
 Proceeds from Federal Home Loan Bank     
borrowings                                 5,000,000     -              -
 Repayments of Federal Home Loan Bank    
borrowings                                     -     (2,000,000)  (1,000,000)
 Net increase in securities sold under   
repurchase agreements                     4,249,796   1,912,040    20,858,081
 Purchase of treasury stock                (751,743)   (739,316)       -
 Increase in deposits                    12,563,021   3,568,593    10,711,651
 Dividends paid                          (2,816,556) (1,427,667)   (1,499,743)                         
                                   
                                                                  
        Net cash provided by financing   
activities                               18,244,518   1,313,650    29,069,989
                                                                  
Net increase (decrease) in cash and due  
from banks                                4,555,644  (2,405,633)     (359,418) 
Cash and due from banks:                                          
 Beginning of year                        7,453,597   9,859,230    10,218,648
                                                                  
                                                       
 End of Year                            $12,009,241 $   7,453,59 $   9,859,23
                                          
                                                                  
Supplemental Disclosures of Cash Flow                             
Information
                                                                  
 Interest paid                            9,206,412   9,023,686    7,415,700
                                                                  
 Income taxes paid                          902,984   1,531,283    1,698,800
                                                                  
 Dividends payable (included in other 
liabilities)                              2,456,519   1,884,723      614,611
</TABLE>

                            See Notes to Consolidated Financial Statements.
<PAGE>
Note 1. Summary of Significant Accounting Policies

      General

        Bath    National    Corporation    (the    "Company"),    a    bank
        holding    company,    its    wholly   owned    subsidiary,    Bath
        National     Bank     (the     "Bank"),     a     federal-chartered
        financial    institution,   and   BNC   Financial    Services,    a
        wholly     owned     subsidiary    providing     securities     and
        insurance   products   and   services,   are   incorporated   under
        the   laws   of  New  York  State.  The  accounting  and  financial
        reporting    policies   of   the   entities   are   in   accordance
        with     generally     accepted    accounting    principles     and
        general practices within the industry.

      Consolidation

        The     consolidated    financial    statements     include     the
        accounts     of    the    Company    and    its    wholly     owned
        subsidiaries.    All    material    intercompany    accounts    and
        transactions have been eliminated in consolidation.

      Securities

        The   Bank   has   investments  in  debt  and   other   securities.
        Debt   securities   consist  primarily  of   obligations   of   the
        U.S.    government,    its   agencies   and    corporations,    and
        state    and    municipal   governments.   Management    determines
        the   appropriate  classification  of  securities   at   the   time
        of purchase.

        Trading

          Trading    account    assets   are    held    for    resale    in
          anticipation    of    short-term   market   movements.    Trading
          account   assets,   consisting   of   debt   and   money   market
          instruments,    are   stated   at   fair   value.    Gains    and
          losses,   both   realized  and  unrealized,   are   included   in
          other    income.   The   Bank   did   not   hold   any    trading
          account assets at December 31, 1998 and 1997.

        Held-to-Maturity

          Securities   for   which  the  Bank  has  the   positive   intent
          and   ability  to  hold  to  maturity  are  reported   at   cost,
          adjusted     for    premiums    and    discounts     that     are
          recognized    in   interest   income   over   the    period    to
          maturity.

        Available-for-Sale

          Available-for-sale   securities   consist   of   bonds,    notes,
          debentures,     and     certain     equity     securities     not
          classified      as     trading     or     as     held-to-maturity
          securities.

          Unrealized   gains  and  losses,  net  of  tax,   on   available-
          for-sale      securities     are      reported      in      other
          comprehensive income.

<PAGE>
Note 1. Summary of Significant Accounting Policies, Continued

      Securities, Continued

        Available-for-Sale, Continued

          Gains    and   losses   on   the   sale   of   available-for-sale
          securities     are     determined     using     the      specific
          identification method.

          Premiums    and    discounts   are   recognized    in    interest
          income over the period to maturity.

      Loans and Allowance for Loan Losses

        Loans   are   stated   at   the   amount   of   unpaid   principal,
        adjusted    for    net    deferred    loan    origination    costs,
        unearned   fees   and   discounts,  and  an  allowance   for   loan
        losses.    Certain    direct    loan    origination    costs    are
        deferred    and   recognized   as   an   adjustment   to   interest
        income   over  the  estimated  life  of  the  loans.  Interest   on
        loans   is   recognized  over  the  term  of  the   loan   and   is
        calculated   using   the  simple  interest  method   on   principal
        amounts outstanding.

        The   allowance  for  loan  losses  is  maintained   at   a   level
        which,   in   management's  judgment,   is   adequate   to   absorb
        potential   losses   inherent   in   the   loan   portfolio.    The
        amount    of    the    allowance   is   based    on    management's
        evaluation   of   the   collectibility  of  the   loan   portfolio,
        including     the     nature    of    the     portfolio,     credit
        concentrations,    trends    in   historical    loss    experience,
        specific     impaired     loans,    and    economic     conditions.
        Allowances    for   impaired   loans   are   generally   determined
        based   on   collateral   values   or   the   present   value    of
        estimated   cash   flows.  The  allowance   is   increased   by   a
        provision   for   loan   losses,  which  is  charged   to   expense
        and   reduced   by   charge-offs,  net   of   recoveries.   Changes
        in   the   allowance  relating  to  impaired  loans   are   charged
        or   credited  to  the  provision  for  loan  losses.  Because   of
        uncertainties     inherent    in    the     estimation     process,
        management's   estimate   of  credit   losses   inherent   in   the
        loan   portfolio   and  the  related  allowance   may   change   in
        the  near  term.  However,  the  amount  of  the  change  that   is
        reasonably    possible   cannot   be   estimated.   In    addition,
        various    regulatory   agencies,   as   an   integral   part    of
        their     examination    process,    periodically    review     the
        Company's   allowance   for   losses  on   loans.   Such   agencies
        may   require   the   Company  to  recognize   additions   to   the
        allowances    based    on    their   judgments    of    information
        available to them at the time of their examination.

        Accounting   for   loan  impairments  is  governed   by   Statement
        of    Financial   Accounting   Standards   No.   114,   "Accounting
        by   Creditors   for  Impairment  of  a  Loan"   (SFAS   114)   and
        SFAS   118,   "Accounting  by  Creditors  for   Impairment   of   a
        Loan   -   Income   Recognition  and  Disclosure,"  which   amended
        SFAS     114.      These    Statements    prescribe     recognition
        criteria    for    loan    impairment,   generally    related    to
        commercial    type    loans,    and   measurement    methods    for
        certain   impaired   loans   and  all   loans   whose   terms   are
        modified   in   troubled   debt   restructurings   subsequent    to
        the   adoption   of   these  statements.  A  loan   is   considered
        impaired   when  it  is  probable  that  the  borrower   will   not
        repay    the   loan   according   to   the   original   contractual
        terms of the loan agreement.
<PAGE>

Note 1. Summary of Significant Accounting Policies, Continued

      Loans and Allowance for Loan Losses, Continued

        As    a    matter   of   policy,   the   Bank   generally    places
        impaired    loans    on    nonaccrual   status    and    recognizes
        interest   income  on  such  loans  only  on  a  cash  basis   upon
        receipt   of   interest   payments  from  the   borrower.   Accrual
        of   interest   is   discontinued  on  a   loan   when   management
        believes,      after      considering      economics,      business
        conditions    and   collection   efforts,   that   the   borrower's
        financial   condition   is   such  that  collection   of   interest
        is    doubtful,    or   after   three   months    of    nonpayment,
        whichever    is   earlier.   Uncollectible   interest    previously
        accrued     is     charged    off.    Income    is     subsequently
        recognized   only  to  the  extent  cash  payments   are   received
        until,   in   management's   judgment,   the   borrower's   ability
        to   make   periodic  interest  and  principal  payments  is   back
        to   normal,  in  which  case  the  loan  is  returned  to  accrual
        status.

      Premises and Equipment, Net

        Premises    and    equipment    are    stated    at    cost    less
        accumulated    depreciation.   Depreciation   is   provided    over
        the    estimated   useful   lives   using   straight    line    and
        accelerated methods.

      Other Real Estate Owned

        Real   estate   properties  acquired  through,  or  in   lieu   of,
        loan    foreclosure   are   to   be   sold   and   are    initially
        recorded    at    fair   value   at   the   date   of   foreclosure
        establishing    a    new    cost    basis.    After    foreclosure,
        valuations   are   periodically   performed   by   management   and
        the   real   estate   is   carried  at  the   lower   of   carrying
        amount   or   fair   value   less  cost  to   sell.   Revenue   and
        expenses   from   operations   and   changes   in   the   valuation
        allowances are included in noninterest expense.

        Real    estate   properties   formally   acquired   in   settlement
        of loans were not material in 1998 and 1997.

      Income Taxes

        Income   taxes   are   provided  for  the  tax   effects   of   the
        transactions    reported   in   the   financial   statements    and
        consist   of   taxes  currently  due  and  deferred  taxes,   which
        relate   primarily   to   differences   between   the   basis    of
        available-for-sale     securities;     allowance      for      loan
        losses;    accumulated   depreciation;   and   employee    benefits
        for    financial   and   income   tax   reporting.   Deferred   tax
        assets   and   liabilities  represent   the   future   tax   return
        consequences   of   those  differences,  which   will   either   be
        taxable   or   deductible   when   the   assets   and   liabilities
        are    recovered    or   settled.   Deferred   tax    assets    and
        liabilities   are   reflected  at  income  tax   rates   applicable
        to   the   period   in   which   the   deferred   tax   assets   or
        liabilities   are   expected  to  be  realized   or   settled.   As
        changes   in   tax  laws  or  rates  are  enacted,   deferred   tax
        assets    and    liabilities    are    adjusted    through      the
        provision for income taxes.
<PAGE>

Note 1. Summary of Significant Accounting Policies, Continued

      Employee Benefit Plans

        Retirement     Benefits:     The     Bank     has     a     defined
        contribution   pension   plan   and   a   profit   sharing    plan,
        with   a   salary   deferral  feature,  for  those  employees   who
        meet    the   eligibility   requirements   set   forth    in    the
        plans.    Contributions   to   the   defined   contribution    plan
        are   based  on  a  formula  while  contributions  to  the   profit
        sharing   plan   are   at   the  discretion   of   the   board   of
        directors.

        Postretirement    Benefits:     The    Bank    provides     certain
        health   care  benefits  for  all  retired  employees   that   meet
        certain    eligibility   requirements.   The   Bank's   share    of
        the   estimated   costs   that  will  be  paid   after   retirement
        is   generally   being   accrued  by  charges   to   expense   over
        the   employees'   active  service  periods  to  the   dates   they
        are   fully   eligible  for  benefits,  except  that   the   Bank's
        unfunded   cost  that  existed  prior  to  the  adoption   of   the
        plan    is   being   accrued   primarily   in   a   straight   line
        manner.

      Stock Split and Net Income Per Common Share

        On  March  21,  1996,  the  Board  of  Directors  approved  a  two-
        for-one   common   stock   split,  distributable   on   April   24,
        1996   to   stockholders  of  record  at  the  close  of   business
        on   that   date.   All   per   share  amounts   and   numbers   of
        shares    in    the   consolidated   financial   statements    have
        been   restated   to   reflect  this   split.   In   addition,   an
        amount  equal  to  the  $5  par  value  of  the  split  shares  has
        been    transferred   from   additional   paid   in   capital    to
        common stock.

        Net   income   per  common  share  is  computed  on  the   weighted
        average   number   of   shares  outstanding   during   each   year.
        The   weighted   average   number  of   shares   outstanding   were
        1,331,567,   1,354,869   and   1,365,832   in   1998,   1997    and
        1996, respectively.

      Use of Estimates

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

      Reclassifications

        Certain   items   have   been  reclassified   in   the   1997   and
        1996    financial   statements   to   conform   with    the    1998
        presentation.


Note 2. Cash and Due From Banks

      The   Bank   is   required   to  maintain   reserve   cash   balances
      with   the   Federal  Reserve  Bank.  The  total  of  those   reserve
      cash   balances   was   approximately   $5,645,000   and   $2,938,000
      at December 31, 1998 and 1997, respectively.
<PAGE>

Note 3. Securities

      The   amortized   cost   and   fair  values   of   available-for-sale
      securities   as   of   December   31,   1998   are   summarized    as
      follows:

                                                
                                       [-----Gross Unrealized -----]
                          Amortized                         
                             Cost     Gains     Losses    Fair
                                                          Value
                                                           
      U.S. Government and                                  
      agency               
        securities        9,587,648     63,977     30,938     9,620,687
      State and municipal                                  
      securities         37,295,393  1,470,182      3,917    38,761,658
      Mortgage-backed and                                  
      related                                              
        securities       15,957,808     45,417    152,329    15,850,896
      Other                 545,184     22,829      2,134       565,879
                                                           
                                                           
                        $63,386,033 $1,602,405   $189,318   $64,799,120
      
      The  amortized  cost  and fair value of  available-for-sale
      securities as of December 31, 1998 by contractual  maturity
      are  shown  below.  For  purposes of  the  maturity  table,
      mortgage-backed securities, which are not due at  a  single
      maturity  date, have been allocated over maturity groupings
      based  on  the  weighted-average contractual maturities  of
      underlying  collateral. The mortgage-backed securities  may
      mature  earlier  than  their  weighted-average  contractual
      maturities because of principal prepayments.

                                                  
                                    Amortized          Fair
                                      Cost            Value
                                                  
      Due in one year or less       $ 6,224,171   $     6,260,246
      Due after one year             
      through five years             25,337,213        25,971,923 
      Due after five years           
      through ten years              17,182,269        17,930,619  
      Due after ten years            14,642,380        14,636,332
                                                  
                                     $63,386,033      $64,799,120

      The  amortized  cost  and fair values  of  held-to-maturity
      securities  as  of  December 31,  1998  are  summarized  as
      follows:

                                                
                                       [-----Gross Unrealized -----]
                          Amortized                         
                             Cost     Gains     Losses    Fair
                                                          Value
                                                           
      U.S. Government and                                  
      agency                                      
        securities        $20,000,000  $268,750   -     $20,268,750
      
      The amortized cost and fair value of securities being held-
      to-maturity   as  of  December  31,  1998  by   contractual
      maturity are shown below.

                                                  
                                    Amortized          Fair
                                      Cost            Value
                                                  
      Due in one year or less      $20,000,000     $20,268,750
<PAGE>

Note 3. Securities, Continued

      The  amortized  cost  and fair values of available-for-sale
      securities  as  of  December 31,  1997  are  summarized  as
      follows:

                                                
                                       [-----Gross Unrealized -----]
                          Amortized                         
                             Cost     Gains     Losses    Fair
                                                          Value
                                                           
      U.S. Government and                                  
      agency                    
        securities        $11,327,853    66,558     80,270     $11,314,141
      State and municipal                                  
      securities          36,036,771  1,115,839      1,290      37,151,320
      Mortgage-backed and                                  
      related                                              
        securities        19,059,605    139,891    123,490      19,076,006
      Other                1,384,109    105,338       -          1,489,447
                                                           
                                                           
                         $67,808,338 $1,427,626   $205,050     $69,030,914

      The  amortized  cost  and fair values  of  held-to-maturity
      securities  as  of  December 31,  1997  are  summarized  as
      follows:

                                                
                                       [-----Gross Unrealized -----]
                          Amortized                         
                             Cost     Gains     Losses    Fair
                                                          Value
                                                           
      U.S. Government and                                  
      agency                                      
        securities        $20,000,000  $539,200   -       $20,539,200

      Proceeds  from sales and calls of securities  during  1998,
      1997  and  1996,  which  were principally  attributable  to
      those  available-for-sale, were $8,557,804, $5,599,231  and
      $6,867,918,  respectively, with  gross  gains  of  $92,692,
      $58,983  and  $23,080 and gross losses of $34,597,  $25,765
      and $44,733 realized on those sales.

      Securities  with  a  carrying  value  of  $71,743,226   and
      $68,621,401   and   market  values   of   $72,772,816   and
      $69,556,886  at  December 31, 1998 and 1997,  respectively,
      were  pledged  to  secure public deposits, securities  sold
      under  agreements to repurchase, and for other purposes  as
      required or permitted by law.
<PAGE>

Note 4. Loans, Net

      The  components of loans at December 31, 1998 and 1997 were
      as follows:

                                                   
                                        1998           1997
                                                   
      Commercial                 91,073,309       71,582,995
      Installment                18,872,768       19,002,523
      Real estate mortgage       42,872,595       41,788,215
      Home equity loans          23,351,490       21,697,621
      Student                     8,938,556        7,932,328
      Credit card loans           1,700,208        1,886,019
      Net deferred loan                            
      origination costs and           
         unearned discounts         958,872          769,524 
                                                   
                                                   
                                 187,767,798      164,659,225
      Less allowance for loan          
      losses                       1,650,000        1,650,000
                                                   
      Loans, net                $186,117,798     $163,009,225

      Real estate mortgage and home equity loans consist of:

                                                   
      Mortgages with fixed rates $23,685,162
      Mortgages with variable                      
      rates                       19,187,433
      Home equity loans with                       
      fixed rates                 18,873,518
      Home equity loans with           
      variable rates               4,477,972
                                                   
        Total real estate loans  $66,224,085
      
      Changes  in  the allowance for loan losses  for  the  years
      ended December 31, 1998, 1997 and 1996 were as follows:

                                                         
                                    1998       1997       1996
                                                         
      Balance, beginning of                              
      year                       $1,650,000  $1,650,000  $1,650,000
      Provision for loan losses     333,689     295,469     268,793
      Recoveries credited to                             
      the allowance                  69,167      86,306      80,752
      Losses charged to the                              
      allowance                    (402,856)   (381,775)   (349,545)
                                                         
      Balance, end of year       $1,650,000  $1,650,000  $1,650,000

      The  Bank  has, and may be expected to have in the  future,
      banking  transactions with directors,  principal  officers,
      their  immediate families and affiliated companies in which
      they  are principal stockholders (commonly referred  to  as
      related  parties). The aggregate amount of loans to related
      parties was $550,000 and $675,000 at December 31, 1998  and
      1997, respectively.

<PAGE>
Note 4. Loans, Net, Continued

      The  activity with respect to loans to related parties  for
      the year ended December 31, 1998 follows:

                                                  
      Aggregate amount beginning of period             $675,000
      New loans                                         135,000
      Repayments                                       (260,000)
                                                  
      Aggregate amount end of period                   $550,000


Note 5. Premises and Equipment

      At  December  31,  1998  and 1997, premises  and  equipment
      consist of:

                                                   
                                        1998           1997
                                                   
      Land                                502,389         502,389
      Buildings and improvements        6,229,904       6,161,265
      Furniture                         3,545,907       3,315,991
        Total                          10,278,200       9,979,645
      Less accumulated    
      depreciation                      4,816,122       4,353,742
      
                                                   
      Premises and equipment, net                  
                                     $  5,462,078     $5,625,903

      Depreciation  expense was $496,511, $411,672  and  $379,401
      for  the  years  ended December 31, 1998,  1997  and  1996,
      respectively.


Note 6. Deposits

      A  summary of deposit accounts at December 31, by maturity,
      is as follows:

                                                   
                                        1998           1997
                                                   
      No contractual maturity   $125,599,569    $116,625,042
      Maturity within one year    81,109,227      80,899,368
      Maturity after one year                      
      through five years          17,895,788      14,517,153
                                                   
                                                   
                                $224,604,584    $212,041,563


Note 7. Securities Sold Under Agreements to Repurchase

      Substantially   all   securities  sold   under   repurchase
      agreements   were  delivered  to  the  broker-dealers   who
      arranged  the transactions. These broker-dealers  may  have
      sold,  loaned, or otherwise disposed of such securities  to
      other  parties  in  the normal course of their  operations,
      and  have  agreed  to  resell  to  the  Bank  substantially
      identical  securities at the maturities of the  agreements.
      The agreements mature in less than one year.

<PAGE>
Note 7. Securities Sold Under Agreements to Repurchase, Continued

      Information concerning securities sold under agreements  to
      repurchase is summarized as follows:

                                                   
                                        1998           1997
                                                   
      Average balance during the                   
      year                        $24,577,300      $21,533,500
                                                   
      Average interest rate             6.2%            6.2%
      during the year
                                                   
      Maximum month-end balance                    
      during                                       
        the year                  $28,887,900      $23,841,000

      Securities underlying the agreements at year-end:

                                                   
      Carrying value             $32,539,000      $28,086,000
                                                   
      Estimated fair value       $32,884,000      $28,136,500


Note 8. Borrowed Funds

      Borrowed  funds  represent advances from the  Federal  Home
      Loan  Bank.  There were no advances at December  31,  1997.
      Advances at December 31, 1998 are summarized as follows:

      
              1998
                                               
            Advance             Interest            Maturity
             Amount               Rate                Date
                                               
          $5,000,000                6.08%           June 2008


Note 9. Income Taxes

      A summary of the components of income taxes is as follows:

                              
                              [----------Years Ended December 31, -------]
                              
                                  1998        1997       1996
                                                        
      Current Tax                                       
        Federal             $828,322      $1,091,641   $1,099,494
        State                324,374         342,681      379,418
                                                        
          Total current tax                             
      expense              1,152,696       1,434,322    1,478,912
      Deferred tax                                      
        Federal and State          -         (50,538)      17,472
                                                        
          Total provision                               
      for income                                        
            taxes         $1,152,696      $1,383,784   $1,496,384
<PAGE>
Note 9. Income Taxes, Continued

      A  reconciliation  of  the  expected  income  tax  expense,
      computed  at  the federal statutory rate  of  34%,  to  the
      income  tax expense included in the consolidated statements
      of income is as follows:

                              
                              [----------Years Ended December 31, -------]
                               
                                  1998        1997       1996
                                                        
      Statutory provision  $1,551,784   $1,671,898   $1,681,117
      Tax exempt interest    (672,113)    (608,027)    (508,980)
      State income tax, net                             
      of federal                                        
        benefit               225,967      226,169      250,416
      Non deductible               
      interest                 90,004       80,956       57,800
      Other                   (42,946)      12,788       16,031
                          
                                                        
          Total            $1,152,696   $1,383,784   $1,496,384

      Net   deferred   tax  liabilities  (classified   as   other
      liabilities) consist of the following at December 31,  1998
      and 1997:

                                                     
                                           1998         1997
                                                     
      Deferred tax assets:                           
        Provision for loan losses       $502,464      $502,464
        Employee benefits                361,500       322,724
                                                     
                                         863,964       825,188
        Less valuation allowance            -              -
                                                     
                                         863,964       825,188
                                                     
      Deferred tax liabilities:                      
        Depreciation                     486,295       467,495
        Deferred loan fees               383,549       307,810
                                                     
                                         869,844       775,305
                                                     
      Net deferred tax asset    
     (liability)                         (5,880)       49,883

      This  analysis does not include the recorded  deferred  tax
      liabilities  of  $565,235  and  $489,030  related  to   the
      unrealized   gains  in  the  available-for-sale  securities
      portfolio  as  of December 31, 1998 and 1997, respectively.
      These  amounts  are included in other liabilities  and  the
      changes in the deferred taxes related to the available-for-
      sale   securities   portfolio   are   reported   in   other
      comprehensive  income  in  the statement  of  stockholders'
      equity.

<PAGE>
Note 10.  Employee Benefit Plans and Postretirement Benefits

      Employee Benefit Plans:

        The  Bank  has  a defined contribution pension  plan  for
        those  employees  who  meet the eligibility  requirements
        set  forth  in the plan. Substantially all of the  Bank's
        full   time   employees   are  covered   by   the   plan.
        Contributions  to  the plan are based  on  a   percentage
        computation.  The  Bank's  defined  contribution  pension
        plan  expense  was  $265,600, $268,000 and  $214,300  for
        1998, 1997 and 1996, respectively.

        The  Bank  also has a profit sharing plan, with a  salary
        deferral  feature,  for  those  employees  who  meet  the
        eligibility   requirements  set  forth   in   the   plan.
        Contributions  to the plan are at the discretion  of  the
        Board of Directors. Substantially all of the Bank's  full
        time  employees  are  covered by  the  plan.  The  Bank's
        profit  sharing plan expense was $177,300,  $208,700  and
        $198,800 for 1998, 1997 and 1996, respectively.

        The  Bank has severance compensation agreements with  two
        of  its  officers  which do not become  effective  unless
        there  has  been  a  change in control  of  the  Bank  as
        defined   and   the   Bank   terminates   the   officers'
        employment. Under those conditions the Bank will pay,  as
        severance,  a lump sum payment equal to three  times  the
        aggregate  annual  compensation  paid  to  the  executive
        officers  during the calendar year immediately  preceding
        the change in control.

      Postretirement Benefits:

        The  Bank  provides health and dental  care  benefits  to
        retired  employees  who meet specified  age  and  service
        requirements through a postretirement health  and  dental
        care  plan  in which both the Bank and retiree share  the
        cost.  The  plan  provides  for  substantially  the  same
        medical insurance coverage as for active employees  until
        their  death  and is integrated with Medicare  for  those
        retirees aged 65 or older.

        A summary of the plan's funded status is as follows:

                                                       
                                              1998       1997
                                                       
        Change in benefit obligation                   
              Benefit obligation at   
        beginning of year                  924,328     874,469
              Service cost                  37,489      26,798
              Interest cost                 83,253      68,154
              Plan participants'                       
        contributions                       13,70        9,402
              Actuarial loss               399,387         -
                                        
              Benefits paid                (79,405)    (54,495)
                Benefit obligation at end              
        of year                          1,378,752     924,328
                                                       
        Change in plan assets                          
              Fair value of plan assets         
        at beginning of year                    -            - 

        Actual return on plan          
        assets                                  -            -
              Employer contribution         65,705      45,093
              Plan participants'                       
        contributions                       13,700       9,402
              Benefits paid                (79,405)    (54,495)
                Fair value of plan assets    
        at end of year                          -            -
                                                       
        Funded status                   (1,378,752)   (924,328)
        Unrecognized transition                        
        obligation                         371,211     397,725
        Unrecognized net actuarial loss    511,957     125,437
                                                       
        Accrued benefit cost (classified    
        as other liabilities)             (495,584)   (401,166)
<PAGE>

Note 10.   Employee  Benefit  Plans and Postretirement  Benefits,
      Continued

      Postretirement Benefits, Continued:

                                                        
                                               1998       1997
                                                        
        Weighted-average assumptions as of              
        December 31
                                                        
              Discount rate                    6.75%     8.00%
                                                        
              Expected return on plan          
         assets                                 n/a       n/a
                                                        
              Rate of compensation            
        increase                                n/a       n/a

          For measurement purposes, a 7.5 percent annual rate  of
        increase  in  the per capita cost of covered health  care
        benefits  was assumed for 1999. The rate was  assumed  to
        decrease gradually to 4.5 percent for 2004 and remain  at
        that level thereafter. The dental trend rate assumed  was
        3 percent.

                                                          
                                        1998     1997     1996
                                                          
        Components of net periodic                        
        benefit cost
              Service cost          37,489     26,798    26,690
              Interest cost         83,253     68,154    70,005
              Amortization of                             
        transition obligation       26,514     26,514    26,514
              Amortization of net                         
        loss                        12,867      2,714     8,078
                                                          
                Net periodic benefit                      
        cost                      $160,123   $124,180  $131,287

        Assumed  health and dental care cost trend rates  have  a
        significant effect on the amounts reported for the  plan.
        A  one-percentage-point  change  in  assumed  health  and
        dental  care  cost trend rates would have  the  following
        effects at December 31, 1998:

                                                     
                                       1-Percentage-1-Percentage-
                                           Point        Point
                                         Increase     Decrease
                                                     
        Effect on total service and                  
        interest cost                 
              components               16,978        (13,958)
                                                     
        Effect on postretirement             
        benefit obligation            121,915       (102,342)


Note 11.  Regulatory Matters

      The   Bank   is  subject  to  various  regulatory   capital
      requirements administered by the federal banking  agencies.
      Failure  to  meet  minimum regulatory 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  the   regulatory   capital
      adequacy  guidelines  and  the  regulatory  framework   for
      prompt  corrective  action, the  Bank  must  meet  specific
      capital guidelines that involve quantitative

<PAGE>
Note 11.  Regulatory Matters, Continued

      measures  of  the Bank's assets, liabilities,  and  certain
      off-balance-sheet  items  as  calculated  under  regulatory
      accounting  practices.  The  Bank's  capital  amounts   and
      classifications  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
      risk-based  capital and Tier I capital (as defined  in  the
      regulations) to risk-weighted assets (as defined),  and  of
      Tier  I  capital  to  adjusted total assets  (as  defined).
      Management  believes, as of December  31,  1998,  that  the
      Bank  meets all capital adequacy requirements to  which  it
      is subject.

      As  of December 31, 1998, the most recent notification from
      the  Office  of Controller of the Currency categorized  the
      Bank  as  well  capitalized under the regulatory  framework
      for  prompt  corrective action. To be categorized  as  well
      capitalized  the  Bank must maintain  minimum  total  risk-
      based,  Tier  I risk-based, and Tier I leverage  ratios  as
      set  forth in the table. There are no conditions or  events
      since  that  notification  that  management  believes  have
      changed the Bank's category.

      The  Bank's actual and required capital amounts and  ratios
      are as follows (dollars in thousands):

                                               
                                For Capital         
                                   Adequacy    To Be Well
                        Actual   Purposes:    Capitalized:
                        Amount  Ratio Amount  Ratio Amount Ratio
                                                                
      As of December                                            
      31, 1998
      Total Risk- Based                                         
      Capital
        (to Risk-                                               
      Weighted Assets)  $31,053  18.1%   $13,734  >=8.0%   $17,167  >=10.0%
                       
      Tier I Capital                                            
        (to Risk-                                               
      Weighted Assets)   29,403  17.1%     6,867  >=4.0%    10,300  >=6.0%
      Tier I Capital                                            
        (to Adjusted                                            
      Total Assets)      29,403  10.3%    11,374  >=4.0%    14,217  >=5.0%
                                                                
      As of December                                            
      31, 1997
      Total Risk-Based                                          
      Capital
        (to Risk-                                               
      Weighted Assets)  31,757  21.3%    11,923  >=8.0%    14,904  >=10.0%
      Tier I Capital                                            
        (to Risk-                                               
      Weighted Assets)  30,107  20.2%     5,962  >=4.0%     8,943  >=6.0%
      Tier I Capital                                            
        (to Adjusted                                            
      Total Assets)     30,107  11.1%    10,832  >=4.0%    13,540  >=5.0%
                                                                
      
      The  Bank is restricted as to the amount of dividends which
      can  be  paid.  Dividends declared by national  banks  that
      exceed  net income (as defined) for the current  year  plus
      retained  net  income for the preceding two years  must  be
      approved  by  the  Comptroller of the Currency.  Under  the
      formula, dividends of approximately $2,800,000 may be  paid
      without  prior  regulatory approval. Regardless  of  formal
      regulatory  restrictions, the Bank may  not  pay  dividends
      that  would  result in capital levels being  reduced  below
      the minimum requirements shown above.

<PAGE>
Note 12.  Commitments and Contingencies

      Financial instruments with off balance sheet risk:

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

        The  Bank's exposure to credit loss in the event  of  non
        performance   by  the  other  party  to   the   financial
        instrument  for commitments to extend credit and  standby
        letters  of  credit  is represented  by  the  contractual
        amount  of  those  instruments. The Bank  uses  the  same
        credit  policies  in making commitments  and  conditional
        obligations  as they do for on balance sheet instruments.
        A  summary of the Bank's commitments at December 31, 1998
        is as follows (dollars in thousands):

                                                    
        Revolving open-end lines secured by 1-4                 
        family residential                             
          properties                                    $  3,807   
                                                    
        Credit card lines                                  5,277
                                                    
        Commercial real estate, construction and           
        land development                                   3,432
                                                    
        Commercial and similar letters of credit,            
        net                                                  363 
                                                    
        Other unused commitments                          20,418
                                                    
                                                         $33,297

        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. Since many of  the
        commitments  are expected to expire without  being  drawn
        upon,  the  total  commitment amounts do not  necessarily
        represent  future cash requirements. The  Bank  evaluates
        each  customer's  creditworthiness  on  a  case  by  case
        basis.  The  amount  of  collateral  obtained  if  deemed
        necessary by the Bank upon extension of credit  is  based
        on  management's  credit evaluation of the  counterparty.
        Collateral   held   varies  but  may   include   accounts
        receivable,  inventory, property,  equipment  and  income
        producing commercial properties.

        Letters  of credit are conditional commitments issued  by
        the Bank to guarantee the performance of a customer to  a
        third  party.  Those guarantees are primarily  issued  to
        support  private borrowing arrangements. The credit  risk
        involved in issuing letters of credit is essentially  the
        same  as  that  involved in extending loan facilities  to
        customers. Collateral held varies as specified above  and
        is required in instances where the Bank deems necessary.

<PAGE>
Note 12.  Commitments and Contingencies, Continued

      Concentrations of credit risk:

        The  Company  and  the Bank are located in  the  Southern
        Tier  of  the Finger Lakes region of New York State.  The
        Bank  grants  commercial, consumer and residential  loans
        primarily   to   customers   in  Allegheny,   Livingston,
        Ontario,  Schuyler,  Steuben  and  Yates  counties.   The
        Bank's  loan  portfolio consists primarily of commercial,
        installment  and real estate secured loans. A substantial
        portion  of its debtors' ability to honor their contracts
        is dependent upon the economic conditions of the region.

        All  of  the  Bank's loans, commitments to extend  credit
        and  letters of credit have been granted to customers  in
        the  Bank's market area. Investments in securities issued
        by   state   and  political  subdivisions  also   involve
        governmental entities within the Bank's market area.  The
        concentrations of credit by type of loan  are  set  forth
        in  Note  4.  The distribution of commitments  to  extend
        credit    approximates   the   distribution   of    loans
        outstanding.  Standby  letters  of  credit  were  granted
        primarily to commercial borrowers.

      Line of credit:

        The  Bank has credit available from the Federal Home Loan
        Bank and Manufacturers and Traders Bank in the amount  of
        $12,812,000   and   $4,000,000,  respectively,   at   the
        overnight federal funds rate.


Note 13.  Disclosures About Fair Value of Financial Instruments

      The  fair  values  shown  below  (in  thousands)  represent
      management's  estimates  of values  at  which  the  various
      types   of  the  Bank's  financial  instruments  could   be
      exchanged   in  transactions  between  willing,   unrelated
      parties.  They  do not necessarily represent  amounts  that
      would  be  received  or paid in actual trades  of  specific
      financial instruments.


                              ...1998...         ...1997...
                              Carrying   Fair   Carrying   Fair
                               Amount    Value   Amount   Value
                                                            
      Financial assets:                                     
        Cash and short term      
      investments             12,406    12,406    8,931     8,931
        Securities            84,799    85,068   89,031    89,570
                            
        Loans, net           186,118   188,401  163,009   170,048
                           
                                                            
                                                           
                            $283,323  $285,875 $260,971  $268,549
                                                            
      Financial liabilities:                                
        Deposits              224,605 $225,007 $212,042   $212,171        
                           
        Federal funds         
      purchased               2,150     2,150     -            - 
        Securities sold under           
      agreements to                                         
          repurchase         28,091    28,091   23,841     23,841
        Borrowed funds        5,000     5,000      -         -
                             
                                                            
                                                            
                           $259,846  $260,248  $235,883  $236,012
                                                            
      Unrecognized financial                                
      instruments
        Commitments to extend   
      credit               $ 33,297    33,297    24,225    24,225
<PAGE>
Note  13.  Disclosures About Fair Value of Financial Instruments,
Continued

      The  specific estimation methods and assumptions  used  can
      have  a substantial impact on the resulting fair values  of
      financial instruments. Following is a brief summary of  the
      significant  methods  and assumptions  used  in  the  above
      table:

      Cash and short term investments:

        For those short term instruments, the carrying amount  is
        a reasonable estimate of fair value.

      Securities:

        For  securities  held as investments, fair  value  equals
        quoted  market  price, if available. If a  quoted  market
        price  is  not  available, fair value is estimated  using
        quoted market prices for similar securities.

      Loans, net:

        For  certain  homogeneous categories of  loans,  such  as
        residential  mortgages,  credit  card  receivables,   and
        other  consumer loans, fair value is estimated using  the
        quoted  market  prices for securities backed  by  similar
        loans,  adjusted for differences in loan characteristics.
        The  fair  value of other types of loans is estimated  by
        discounting  the  future  cash flows  using  the  current
        rates  at  which similar loans would be made to borrowers
        with  similar  credit ratings and for the same  remaining
        maturities.

      Deposits:

        The  fair value of demand deposits, savings accounts  and
        certain  money market deposits is the amount  payable  on
        demand  at  the reporting date. The fair value  of  fixed
        maturity  certificates of deposit is estimated using  the
        rates   currently   offered  for  deposits   of   similar
        remaining maturities.

      Securities   sold  under  agreements  to   repurchase   and
      borrowed funds:

        The  carrying amounts of securities sold under agreements
        to  repurchase and borrowed funds approximate their  fair
        values.

      Commitments  to  extend  credit  and  standby  letters   of
      credit:

        The  fair  value  of commitments is estimated  using  the
        fees  currently charged to enter into similar agreements,
        taking   into   account  the  remaining  terms   of   the
        agreements  and  the  present  creditworthiness  of   the
        counterparties.  For  fixed rate loan  commitments,  fair
        value  also  considers  the  difference  between  current
        levels  of  interest rates and the committed  rates.  The
        fair  value  of  letters  of  credit  is  based  on  fees
        currently  charged  for  similar  agreements  or  on  the
        estimated cost to terminate them or otherwise settle  the
        obligations  with  the counterparties  at  the  reporting
        date.

<PAGE>
Note 14.  Parent Company Only Financial Information

      Parent  company (Bath National Corporation) only  condensed
      financial information is as follows:

      Condensed Statements of Financial Condition
      December 31, 1998 and 1997

                                                       
                                              1998       1997
                                                       
      Assets                                           
                                                       
      Cash                                    2,144       1,297
                                                       
      Dividend receivable                 2,460,000   1,886,000
                                                       
      Investment in subsidiaries         30,545,229  31,163,993
                                                       
            Total assets                $33,007,373 $33,051,290
                                      
                                                       
      Liabilities and Stockholders'                    
      Equity
                                                       
      Liabilities                                      
                                                       
        Dividend payable                 2,456,519   1,884,723
                                                       
        Other liabilities                   27,861      29,163
                                                       
                                                       
                                         2,484,380   1,913,886
                                                       
      Stockholders' Equity                             
                                                       
        Common stock                     6,829,005   6,829,005
                                                       
        Additional paid in capital       1,494,678   1,494,678
                                                       
        Undivided profits               22,839,159  22,816,135
                                                       
        Accumulated other comprehensive                
      income                               851,210     736,902
                                                       
        Treasury stock                  (1,491,059)   (739,316)
                                         
                                                       
                                                       
                                        30,522,993  31,137,404
                                                       
            Total liabilities and                      
      stockholders' equity             $33,007,373 $33,051,290
                                        
      
      
      Condensed Statements of Operations
      Years Ended December 31, 1998, 1997 and 1996
      
                                                        
                                   1998       1997       1996
                                                        
      Revenue                    $    -  $     -    $      -
                                                        
      Expenses                                          
                                                        
              Other operating                    
             expenses                1,295       2,165       1,835
                                                        
      Loss before equity in                             
      earnings of                                       
              subsidiaries          (1,295)     (2,165)     (1,835)
                                                        
      Equity in earnings of                             
      subsidiaries               3,412,671   3,535,729   3,449,914
                                                        
      Net income                $3,411,376  $3,533,564  $3,448,079

<PAGE>
Note 14.  Parent Company Only Financial Information, Continued

      Condensed Statements of Cash Flows
      Years Ended December 31, 1998, 1997 and 1996

                                                         
                                       1998     1997      1996
                                                         
      Cash Flows from Operating                          
      Activities
                                                         
            Net income            $3,411,376  $3,533,564  $3,448,079
                                  
                                                         
            Adjustments to                               
      reconcile net income to net
              cash used in
      operating activities:
                                                         
                Net earnings of                          
      subsidiaries               (3,412,671) (3,535,729)  (3,449,914)
                                
                                                         
                Change in other                          
      liabilities                   (1,302)   (2,788)   (1,392)
                                                         
                  Net cash used in                       
      operating activities          (2,597)   (4,953)   (3,227)
                                                         
      Cash Flows from Investing                          
      Activities
                                                         
         Cash dividend received  3,571,743 2,170,313 1,505,608
                                                         
      Cash Flows from Financing                          
      Activities
                                                         
            Payments for purchase                         
      of treasury stock         (751,743 ) (739,316)     -
                                                         
        Cash dividends paid    (2,816,556) (1,427,667) (1,499,743)
                                  
                                                         
            Net cash used in                       
      financing activities     (3,568,299) (2,166,983) (1,499,743)
                                 
                                                         
      Net increase (decrease) in                         
      cash                           847       (1,623)      2,638
                                                         
      Cash, January 1              1,297        2,920         282
                                                         
      Cash, December 31            2,144        1,297       2,920





Subsidiaries of the Registrant

Bath National Bank, a New York corporation

BNC Financial Services, a New York corporation



<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                      12,009,241
<SECURITIES>                                84,799,120
<RECEIVABLES>                                        0
<ALLOWANCES>                               (1,650,000)
<INVENTORY>                                          0
<CURRENT-ASSETS>                             2,351,959
<PP&E>                                       5,462,078
<DEPRECIATION>                                 496,511
<TOTAL-ASSETS>                             295,477,287
<CURRENT-LIABILITIES>                       11,740,773
<BONDS>                                              0
                                0
                                          0
<COMMON>                                     6,829,005
<OTHER-SE>                                  24,333,837
<TOTAL-LIABILITY-AND-EQUITY>               295,477,287
<SALES>                                              0
<TOTAL-REVENUES>                            20,609,444
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                             8,047,025
<LOSS-PROVISION>                               333,689
<INTEREST-EXPENSE>                           9,167,214
<INCOME-PRETAX>                              4,564,072
<INCOME-TAX>                                 1,152,696
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 3,411,376
<EPS-PRIMARY>                                     2.56
<EPS-DILUTED>                                     2.56
        

</TABLE>



                   SEVERANCE COMPENSATION AGREEMENT

               dated as of February 18, 1999, between BATH NATIONAL
BANK, a New York Corporation (the "Company") and DOUGLAS L. MCCABE

     The Company's Board of Directors has determined that it is
appropriate to reinforce and encourage the continued attention and
dedication of members of the Company's management, including the
Executive, to their assigned duties without distraction in
potentially disturbing circumstances arising from the possibility of
a change in control of the Company.

     This Agreement sets forth the severance compensation which the
Company agrees it will pay to the Executive if the Executive's
employment with the Company terminates under one of the circumstances
described herein following a Change in Control of the Company (as
defined herein).

     1.  Term.  This Agreement shall terminate, except to the extent
that any obligation of the Company hereinunder remains unpaid as of
such time, upon the earliest of (i) five years from the date hereof
if a Change in Control of the Company has not occurred within such
five year period; (ii) the termination of the Executive's employment
with the Company based on death, Disability (as defined in Section
3(b)), Retirement (as defined in Section 3(c)) or Cause (as defined
in Section 3(d) or by the Executive other than for Good Reason (as
defined in Section 3(e)); and (iii) five years from the date of a
Change in Control of the Company if the Executive has not terminated
his employment for Good Reason as of such time.

     2.  Change in Control.  No compensation shall be payable under
this Agreement unless and until (a) there shall have been a Change in
Control of the Company, while the Executive is still an employee of
the Company and (b) the Executive's employment by the Company
thereafter shall have been terminated in accordance with Section 3.
For purposes of this Agreement, a Change in Control of the Company
shall be deemed to have occurred if (i) there shall be consummated
(x) any consolidation or merger of the Company in which the Company
shares of the Company's Common Stock would be converted into cash,
securities or other property, other than a merger of the Company in
which the holders of the Company's Common Stock immediately prior to
the merger have the same proportionate ownership of common stock of
the surviving corporation immediately after the merger, or (y) any
sale, lease, exchange or other transfer (in one transaction or a
series of related transactions) of all, or substantially all, of the
assets of the Company, or (ii) the stockholders of the Company
approved any plan or proposal for the liquidation or dissolution of
the Company, or (iii) any person (as such term is used in Sections
13(d) and 14 (d) (2) of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), shall become the beneficial owner
(within the meaning of Rule 13d-3 under the Exchange Act) of 30% or
more of the Company's outstanding Common Stock, or (iv) during any
period of five consecutive years, individuals who at the beginning of
such period constitute the entire Board of Directors shall cease for
any reason to constitute a majority thereof unless the election, or

<PAGE>

the nomination for election by the Company's stockholders, of each
new director was approved by a vote of at least two-thirds of the
directors then still in office who where directors at the beginning
of the period.

     3.  Termination Following Change in Control.  (a)  If a Change
in Control of the Company shall have occurred while the Executive is
still an employee of the Company, the Executive shall be entitled to
the compensation provided in Section 4 upon the subsequent
termination of the Executive's Employment with the Company by the
Executive or by the Company unless such termination is as a result of
(i) the Executive's death; (ii) the Executive's Disability (as
defined in Section 3(c) below; (iv) the Executive's termination by
the Company for Cause (as defined in Section 3(d) below; or (v) the
Executive's decision to terminate employment other than for Good
Reason (as defined in Section 3(e) below).

     (b)  For purposes of Section 1 of this Agreement, the Executive
shall incur a disability if the Executive is absent from his duties
with the Company for a period of more than six consecutive months due
to a physical or mental illness and the Executive does not return to
the full time performance of his duties within 30 days after the
receipt of written notice from the Company of its intention to
terminate his employment.


     (c)  Retirement.  The term "Retirement" as used in this
Agreement shall mean termination by the Company or the Executive of
the Executive's employment based on the Executive's having reached
age 65 or such other age as shall have been stated in any written
agreement between the Executive and the Company.

     (d)  Cause.  The Company may terminate the Executive's
employment for Cause.  For purposes of this Agreement only, the
Company shall have "Cause" to terminate the Executive's employment
hereunder only on the basis of fraud, misappropriation or
embezzlement on the part of the Executive, that is , in the opinion
of the Board of Directors of the Company, detrimental to the
business, assets, or reputation of the Company.  Notwithstanding the
foregoing, the Executive shall not be deemed to have been terminated
for Cause unless and until there shall have been delivered to the
Executive a copy of a resolution duly adopted by the affirmative vote
of not less than three-quarters of the entire membership of the
Company's Board of Directors at a meeting of the Board called and
held for the purpose (after reasonable notice to the Executive and an
opportunity for the Executive, together with the Executive's counsel,
to be heard before the Board), finding that in the good faith opinion
of the Board the Executive was guilty of conduct set forth in the
second sentence of this Section 3(d) and specifying the particulars
thereof in detail.

     (e)  Good Reason.  The Executive may terminate the Executive's
employment for Good Reason at any time during the term of this
Agreement.  For purposes of this Agreement "Good Reason" shall mean
any of the following (without the Executive's express written
consent):

<PAGE>


       (  i)  The assignment to the Executive by the Company of
      duties inconsistent with the Executive's position, duties,
      responsibilities and status with the Company immediately prior
      to a Change in Control of the Company, or a change in the
      Executive's titles or offices as in effect immediately prior to
      a Change in Control of the Company, or any removal of the
      Executive from or any failure to reelect the Executive to any
      of such positions, except in connection with the termination of
      his employment for Disability, Retirement or Cause or as a
      result of the Executive's death or by the Executive other than
      for Good Reason;

        ( ii)  a reduction by the Company in the Executive's base
      salary as in effect on the date hereof or as the same may be
      increased from time to time during the term of this Agreement
      or the Company's failure to increase (within 12 months of the
      Executive's last increase in base salary) the Executive's base
      salary after a Change in Control of the Company in an amount
      which at least equals, on a percentage basis, the average
      percentage increase in base salary for all officers of the
      Company effected in the preceding 12 months;

        (iii)  any failure by the Company to continue in effect any
      benefit plan or arrangement (including, without limitation, the
      Company's Profit Sharing Plan, Group Annuity Contract, group
      life insurance plan, senior executive survivor life insurance
      supplement, and medical, dental, accident and disability plans)
      in which the Executive is participating at the time of a Change
      in Control of the Company (or any other plans providing the
      Executive with substantially similar benefits) (hereinafter
      referred to as "Benefit Plans"), or the taking of any action by
      the Company which would adversely affect the Executive's
      participation in or materially reduce the Executive's benefits
      under any such Benefit Plan or deprive the Executive of any
      material fringe benefit enjoyed by the Executive at the time of
      a Change in Control of the Company;

       ( iv)  any failure by the Company to continue in effect any
     incentive plan or arrangement (including, without limitation,
     the Company's Annual Incentive Compensation Plan, Long-Term
     Performance Incentive Plan, Long-Term Incentive Bonus Plan, as
     amended, bonus and contingent bonus arrangements and credits and
     the right to receive performance awards and similar incentive
     compensation benefits) in which the Executive is participating
     at the time of a Change in Control of the Company (or any other
     plans or arrangements providing him with substantially similar
     benefits) hereinafter referred to as "Incentive Plans") or the
     taking of any action by the Company which would adversely affect
     the Executive's Participation in any such Incentive Plan or
     reduce the Executive's benefits under any such Incentive Plan,
     expressed as a percentage of his base salary, by more than 10
     percentage points in any fiscal years as compared to the
     immediately preceding fiscal year;

<PAGE>

       (  v)  a relocation of the Company's principal executive
     offices to a location outside of Steuben County, or the
     Executive's relocation to any place other than the location at
     which the Executive performed the Executive's duties prior to a
     Change in Control of the Company, except for required travel by
     the Executive on the Company's business to an extent
     substantially consistent with the Executive's business travel
     obligations at the time of a Change in Control of the Company;

       ( vi)  any failure by the Company to provide the Executive
     with the number of paid vacation days to which the Executive is
     entitled at the time of a Change in Control of the Company;

       (vii)  any material breach by the Company of any provision of
     this Agreement;

       (viii)  any failure by the Company to obtain the assumption of
     this Agreement by any successor or assign of the Company; or

       ( ix)  any purported termination of the Executive's employment
     which is not effected pursuant to a Notice of Termination
     satisfying the requirements of Section 3(f), and for purposes of
     this Agreement, no such purported termination shall be
     effective.

     (f)  Notice of Termination.  Any termination by the Company
pursuant to Section 3(b), 3(c) or 3(d) shall be communicated by a
Notice of Termination.  For purposes of this Agreement, a "Notice of
Termination" shall mean a written notice which shall indicate those
specific termination provisions in the Agreement relied upon and
which sets forth in reasonable detail the facts and circumstances
claimed to provide a basis for termination provisions in this
Agreement relied upon and which sets forth in reasonable detail the
facts and circumstances claimed to provide a basis for termination of
the Executive's employment under the provisions so indicated.  For
purposes of this Agreement, no such purported termination by the
Company shall be effective without such Notice of Termination.

     (g)  Date of Termination.  "Date of Termination" shall mean (a)
if this Agreement is terminated by the Company for Disability, 30
days after Notice of Termination is given to the Executive (provided
that the Executive shall not have returned to the performance of the
Executive's duties on a full-time basis during such 30-day period) or
(b)  if the Executive's employment is terminated by the Company for
any other reason, the date on which a Notice of Termination is given;
provided that if within 30 days after any Notice of Termination is
given to the Executive by the Company the Executive notifies the
Company that a dispute exists concerning the termination, the Date of
Termination shall be the date the dispute is finally determined,
whether by mutual agreement by the parties or upon final judgment,
order or decree of a court of competent jurisdiction (the time for
appeal therefrom having expired and no appeal having been perfected).

<PAGE>


     4.  Severance Compensation upon Termination of Employment.  If
the Company shall terminate the Executive's employment other than
pursuant to Section 3(b), 3(c) or 3(d) or if the Executive shall
terminate his employment for Good Reason, then the Company shall pay
to the Executive as severance pay in a lump sum, in cash, on the
thirtieth day following the Date of Termination, an amount equal to
three times the average of the aggregate annual compensation paid to
the Executive during the 3 calendar years preceding the change in
control of the Company by the Company and any of its subsidiaries
subject to United States or Canadian income taxes.  Average annual
compensation shall include base salary, annual bonus, and profit
sharing plan contributions.  If the company does not agree with the
Executive's calculation of the lump sum payment, the matter will be
resolved by Urbach, Kahn & Werlin, PC, Certified Public Accountants,
and both the Executive and the Company will accept Urbach, Kahn &
Werlin's calculation as final.

     5.  No Obligation To Mitigate Damages; No Effect on Other
Contractual Rights.   (a)  The Executive shall not be required to
mitigate damages or the amount of any payment provided for under this
Agreement by seeking other employment or otherwise, nor shall the
amount of any payment provided for under this Agreement be reduced by
any compensation earned by the Executive as the result of employment
by another employer after the Date of Termination, or otherwise.

     (b)  The provisions of this Agreement, and any payment provided
for hereunder, shall not reduce any amounts otherwise payable, or in
any way diminish the Executive's existing rights, or rights which
would accrue solely as a result of the passage of time, under any
Benefit Plan, Incentive Plan or Securities Plan, employment agreement
or other contract, plan or arrangement.

     6.  Successor to the Company. (a)  The Company will require any
successor or assign (whether direct or indirect, by purchase, merger,
consolidation or otherwise) to all or substantially all of the
business and/or assets of the Company, by agreement in form and
substance satisfactory to the Executive, expressly, absolutely and
unconditionally to assume and agree to perform this Agreement in the
same manner and to the same extent that the Company would be required
to perform it if no such succession or assignment had taken place.
The company will deliver to the Executive within ten days of the
effectiveness of any such succession or assignment, the written
Agreement of the succession to perform all of the obligations of the
Company under this Agreement and that the failure to deliver such
Agreement will entitle the Executive to terminate his employment for
Good Reason at any time thereafter.  As used in this Agreement,
"Company" shall mean the Company as hereinbefore defined and any
successor or assign to its business and/or assets as aforesaid which
executes and delivers the agreement provided for in this Section 6 or
which otherwise becomes bound by all the terms and provisions of this
Agreement by operation of law.  If at any time during the term of
this Agreement the Executive is employed by any corporation a
majority of the voting securities of which is then owned by the
Company, "Company" as used in Sections 3, 4, 11 and 12 hereof shall

<PAGE>


in addition include such employer.  In such event, the Company agrees
that it shall pay or shall cause such employer to pay any amounts
owed to the Executive pursuant to Section 4 hereof.

     (b)  This Agreement shall inure to the benefit of and be
enforceable by the Executive's personal and legal representatives,
executors, administrators, successors, heirs, distributees, devisees
and legatees.  If the Executive should die while any amounts are
still payable to him hereunder, all such amounts, unless otherwise
provided herein, shall be paid in accordance with the terms of this
Agreement to the Executive's devisee, legatee, or other designee or,
if there is no such designee, to the Executive's estate.

     7.  Notice.  For purpose of this Agreement, notices and all
other communications provided for in the Agreement shall be in
writing and shall be deemed to have been duly given when delivered or
mailed by United States registered mail, return receipt requested,
postage prepaid, as follows:

               If to the Company:
                 Bath National Bank
                 44 Liberty Street
                 Bath, New York 14810

               If to the Executive:
                 Douglas L. McCabe
                 48 Lake Street
                 Hammondsport, NY 14840

or such other address as either party may have furnished to the other
in writing in accordance herewith, except that notices of change of
address shall be effective only upon receipt.

     8.  Miscellaneous.  No provisions of this Agreement may be
modified, waived or discharged unless such waiver, modification or
discharge is agreed to in writing signed by the Executive and the
Company.  No waiver by either party hereto at any time of any breach
by the other party hereto of, or compliance with, any condition or
provision of this Agreement to be performed by such other party shall
be deemed a waiver of similar or dissimilar provisions or conditions
at the same or at any prior or subsequent time.  No agreements or
representations, oral or otherwise, express or implied, with respect
to the subject matter hereof have been made by either party which are
not set forth expressly in this Agreement.  This Agreement shall be
governed by and construed in accordance with the laws of the State of
New York.

     9.  Validity.  The invalidity or unenforceability of any
provisions of this Agreement shall not affect the validity or
enforceability of any other provision of this Agreement, which shall
remain in full force and effect.

<PAGE>

    10.  Counterparts.  This Agreement may be executed in one or more
counterparts, each of which shall be deemed to be an original but all
of which together will constitute one and the same instrument.

    11.  Legal Fees and Expenses.  The Company shall pay all legal
fees and expenses which the Executive may incur as a result of the
Company's contesting the validity, interpretation, and enforceability
of the Agreement.

    12.  Confidentiality.  The Executive shall retain in confidence
any and all confidential information known to the Executive
concerning the Company and its business so long as such information
is not otherwise publicly disclosed.

IN WITNESS WHEREOF, the parties have executed this Agreement as of
the date first above written.



                               BATH NATIONAL BANK



Date: February 18, 1999       _______________________________
                               Name:    Robert H. Cole
                               Title:   Chairman of the Board



                               ______________________________
Date: February 18, 1999        Name:    Douglas L. McCabe
                               Title:   Senior Vice President





                   SEVERANCE COMPENSATION AGREEMENT

               dated as of February 18, 1999, between BATH NATIONAL
BANK, a New York Corporation (the "Company") and EDWARD C. GALPIN

     The Company's Board of Directors has determined that it is
appropriate to reinforce and encourage the continued attention and
dedication of members of the Company's management, including the
Executive, to their assigned duties without distraction in
potentially disturbing circumstances arising from the possibility of
a change in control of the Company.

     This Agreement sets forth the severance compensation which the
Company agrees it will pay to the Executive if the Executive's
employment with the Company terminates under one of the circumstances
described herein following a Change in Control of the Company (as
defined herein).

     1.  Term.  This Agreement shall terminate, except to the extent
that any obligation of the Company hereinunder remains unpaid as of
such time, upon the earliest of (i) five years from the date hereof
if a Change in Control of the Company has not occurred within such
five year period; (ii) the termination of the Executive's employment
with the Company based on death, Disability (as defined in Section
3(b)), Retirement (as defined in Section 3(c)) or Cause (as defined
in Section 3(d) or by the Executive other than for Good Reason (as
defined in Section 3(e)); and (iii) five years from the date of a
Change in Control of the Company if the Executive has not terminated
his employment for Good Reason as of such time.

     2.  Change in Control.  No compensation shall be payable under
this Agreement unless and until (a) there shall have been a Change in
Control of the Company, while the Executive is still an employee of
the Company and (b) the Executive's employment by the Company
thereafter shall have been terminated in accordance with Section 3.
For purposes of this Agreement, a Change in Control of the Company
shall be deemed to have occurred if (i) there shall be consummated
(x) any consolidation or merger of the Company in which the Company
shares of the Company's Common Stock would be converted into cash,
securities or other property, other than a merger of the Company in
which the holders of the Company's Common Stock immediately prior to
the merger have the same proportionate ownership of common stock of
the surviving corporation immediately after the merger, or (y) any
sale, lease, exchange or other transfer (in one transaction or a
series of related transactions) of all, or substantially all, of the
assets of the Company, or (ii) the stockholders of the Company
approved any plan or proposal for the liquidation or dissolution of
the Company, or (iii) any person (as such term is used in Sections
13(d) and 14 (d) (2) of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), shall become the beneficial owner
(within the meaning of Rule 13d-3 under the Exchange Act) of 30% or
more of the Company's outstanding Common Stock, or (iv) during any
period of five consecutive years, individuals who at the beginning of
such period constitute the entire Board of Directors shall cease for
any reason to constitute a majority thereof unless the election, or
<PAGE>



the nomination for election by the Company's stockholders, of each
new director was approved by a vote of at least two-thirds of the
directors then still in office who where directors at the beginning
of the period.

     3.  Termination Following Change in Control.  (a)  If a Change
in Control of the Company shall have occurred while the Executive is
still an employee of the Company, the Executive shall be entitled to
the compensation provided in Section 4 upon the subsequent
termination of the Executive's Employment with the Company by the
Executive or by the Company unless such termination is as a result of
(i) the Executive's death; (ii) the Executive's Disability (as
defined in Section 3(c) below; (iv) the Executive's termination by
the Company for Cause (as defined in Section 3(d) below; or (v) the
Executive's decision to terminate employment other than for Good
Reason (as defined in Section 3(e) below).

     (b)  For purposes of Section 1 of this Agreement, the Executive
shall incur a disability if the Executive is absent from his duties
with the Company for a period of more than six consecutive months due
to a physical or mental illness and the Executive does not return to
the full time performance of his duties within 30 days after the
receipt of written notice from the Company of its intention to
terminate his employment.


     (c)  Retirement.  The term "Retirement" as used in this
Agreement shall mean termination by the Company or the Executive of
the Executive's employment based on the Executive's having reached
age 65 or such other age as shall have been stated in any written
agreement between the Executive and the Company.

     (d)  Cause.  The Company may terminate the Executive's
employment for Cause.  For purposes of this Agreement only, the
Company shall have "Cause" to terminate the Executive's employment
hereunder only on the basis of fraud, misappropriation or
embezzlement on the part of the Executive, that is , in the opinion
of the Board of Directors of the Company, detrimental to the
business, assets, or reputation of the Company.  Notwithstanding the
foregoing, the Executive shall not be deemed to have been terminated
for Cause unless and until there shall have been delivered to the
Executive a copy of a resolution duly adopted by the affirmative vote
of not less than three-quarters of the entire membership of the
Company's Board of Directors at a meeting of the Board called and
held for the purpose (after reasonable notice to the Executive and an
opportunity for the Executive, together with the Executive's counsel,
to be heard before the Board), finding that in the good faith opinion
of the Board the Executive was guilty of conduct set forth in the
second sentence of this Section 3(d) and specifying the particulars
thereof in detail.

     (e)  Good Reason.  The Executive may terminate the Executive's
employment for Good Reason at any time during the term of this
Agreement.  For purposes of this Agreement "Good Reason" shall mean
any of the following (without the Executive's express written
consent):
<PAGE>


        (  i)  The assignment to the Executive by the Company of
      duties inconsistent with the Executive's position, duties,
      responsibilities and status with the Company immediately prior
      to a Change in Control of the Company, or a change in the
      Executive's titles or offices as in effect immediately prior to
      a Change in Control of the Company, or any removal of the
      Executive from or any failure to reelect the Executive to any
      of such positions, except in connection with the termination of
      his employment for Disability, Retirement or Cause or as a
      result of the Executive's death or by the Executive other than
      for Good Reason;

        ( ii)  a reduction by the Company in the Executive's base
      salary as in effect on the date hereof or as the same may be
      increased from time to time during the term of this Agreement
      or the Company's failure to increase (within 12 months of the
      Executive's last increase in base salary) the Executive's base
      salary after a Change in Control of the Company in an amount
      which at least equals, on a percentage basis, the average
      percentage increase in base salary for all officers of the
      Company effected in the preceding 12 months;

        (iii)  any failure by the Company to continue in effect any
      benefit plan or arrangement (including, without limitation, the
      Company's Profit Sharing Plan, Group Annuity Contract, group
      life insurance plan, senior executive survivor life insurance
      supplement, and medical, dental, accident and disability plans)
      in which the Executive is participating at the time of a Change
      in Control of the Company (or any other plans providing the
      Executive with substantially similar benefits) (hereinafter
      referred to as "Benefit Plans"), or the taking of any action by
      the Company which would adversely affect the Executive's
      participation in or materially reduce the Executive's benefits
      under any such Benefit Plan or deprive the Executive of any
      material fringe benefit enjoyed by the Executive at the time of
      a Change in Control of the Company;

       ( iv)  any failure by the Company to continue in effect any
     incentive plan or arrangement (including, without limitation,
     the Company's Annual Incentive Compensation Plan, Long-Term
     Performance Incentive Plan, Long-Term Incentive Bonus Plan, as
     amended, bonus and contingent bonus arrangements and credits and
     the right to receive performance awards and similar incentive
     compensation benefits) in which the Executive is participating
     at the time of a Change in Control of the Company (or any other
     plans or arrangements providing him with substantially similar
     benefits) hereinafter referred to as "Incentive Plans") or the
     taking of any action by the Company which would adversely affect
     the Executive's Participation in any such Incentive Plan or
     reduce the Executive's benefits under any such Incentive Plan,
     expressed as a percentage of his base salary, by more than 10
     percentage points in any fiscal years as compared to the
     immediately preceding fiscal year;

<PAGE>


       (  v)  a relocation of the Company's principal executive
     offices to a location outside of Steuben County, or the
     Executive's relocation to any place other than the location at
     which the Executive performed the Executive's duties prior to a
     Change in Control of the Company, except for required travel by
     the Executive on the Company's business to an extent
     substantially consistent with the Executive's business travel
     obligations at the time of a Change in Control of the Company;

       ( vi)  any failure by the Company to provide the Executive
     with the number of paid vacation days to which the Executive is
     entitled at the time of a Change in Control of the Company;

       (vii)  any material breach by the Company of any provision of
     this Agreement;

       (viii)  any failure by the Company to obtain the assumption of
     this Agreement by any successor or assign of the Company; or

       ( ix)  any purported termination of the Executive's employment
     which is not effected pursuant to a Notice of Termination
     satisfying the requirements of Section 3(f), and for purposes of
     this Agreement, no such purported termination shall be
     effective.

     (f)  Notice of Termination.  Any termination by the Company
pursuant to Section 3(b), 3(c) or 3(d) shall be communicated by a
Notice of Termination.  For purposes of this Agreement, a "Notice of
Termination" shall mean a written notice which shall indicate those
specific termination provisions in the Agreement relied upon and
which sets forth in reasonable detail the facts and circumstances
claimed to provide a basis for termination provisions in this
Agreement relied upon and which sets forth in reasonable detail the
facts and circumstances claimed to provide a basis for termination of
the Executive's employment under the provisions so indicated.  For
purposes of this Agreement, no such purported termination by the
Company shall be effective without such Notice of Termination.

     (g)  Date of Termination.  "Date of Termination" shall mean (a)
if this Agreement is terminated by the Company for Disability, 30
days after Notice of Termination is given to the Executive (provided
that the Executive shall not have returned to the performance of the
Executive's duties on a full-time basis during such 30-day period) or
(b)  if the Executive's employment is terminated by the Company for
any other reason, the date on which a Notice of Termination is given;
provided that if within 30 days after any Notice of Termination is
given to the Executive by the Company the Executive notifies the
Company that a dispute exists concerning the termination, the Date of
Termination shall be the date the dispute is finally determined,
whether by mutual agreement by the parties or upon final judgment,
order or decree of a court of competent jurisdiction (the time for
appeal therefrom having expired and no appeal having been perfected).

<PAGE>



     4.  Severance Compensation upon Termination of Employment.  If
the Company shall terminate the Executive's employment other than
pursuant to Section 3(b), 3(c) or 3(d) or if the Executive shall
terminate his employment for Good Reason, then the Company shall pay
to the Executive as severance pay in a lump sum, in cash, on the
thirtieth day following the Date of Termination, an amount equal to
three times the average of the aggregate annual compensation paid to
the Executive during the 3 calendar years preceding the change in
control of the Company by the Company and any of its subsidiaries
subject to United States or Canadian income taxes.  Average annual
compensation shall include base salary, annual bonus, and profit
sharing plan contributions.  If the company does not agree with the
Executive's calculation of the lump sum payment, the matter will be
resolved by Urbach, Kahn & Werlin, PC, Certified Public Accountants,
and both the Executive and the Company will accept Urbach, Kahn &
Werlin's calculation as final.

     5.  No Obligation To Mitigate Damages; No Effect on Other
Contractual Rights.   (a)  The Executive shall not be required to
mitigate damages or the amount of any payment provided for under this
Agreement by seeking other employment or otherwise, nor shall the
amount of any payment provided for under this Agreement be reduced by
any compensation earned by the Executive as the result of employment
by another employer after the Date of Termination, or otherwise.

     (b)  The provisions of this Agreement, and any payment provided
for hereunder, shall not reduce any amounts otherwise payable, or in
any way diminish the Executive's existing rights, or rights which
would accrue solely as a result of the passage of time, under any
Benefit Plan, Incentive Plan or Securities Plan, employment agreement
or other contract, plan or arrangement.

     6.  Successor to the Company. (a)  The Company will require any
successor or assign (whether direct or indirect, by purchase, merger,
consolidation or otherwise) to all or substantially all of the
business and/or assets of the Company, by agreement in form and
substance satisfactory to the Executive, expressly, absolutely and
unconditionally to assume and agree to perform this Agreement in the
same manner and to the same extent that the Company would be required
to perform it if no such succession or assignment had taken place.
The company will deliver to the Executive within ten days of the
effectiveness of any such succession or assignment, the written
Agreement of the succession to perform all of the obligations of the
Company under this Agreement and that the failure to deliver such
Agreement will entitle the Executive to terminate his employment for
Good Reason at any time thereafter.  As used in this Agreement,
"Company" shall mean the Company as hereinbefore defined and any
successor or assign to its business and/or assets as aforesaid which
executes and delivers the agreement provided for in this Section 6 or
which otherwise becomes bound by all the terms and provisions of this
Agreement by operation of law.  If at any time during the term of
this Agreement the Executive is employed by any corporation a
majority of the voting securities of which is then owned by the
Company, "Company" as used in Sections 3, 4, 11 and 12 hereof shall

<PAGE>


in addition include such employer.  In such event, the Company agrees
that it shall pay or shall cause such employer to pay any amounts
owed to the Executive pursuant to Section 4 hereof.

     (b)  This Agreement shall inure to the benefit of and be
enforceable by the Executive's personal and legal representatives,
executors, administrators, successors, heirs, distributees, devisees
and legatees.  If the Executive should die while any amounts are
still payable to him hereunder, all such amounts, unless otherwise
provided herein, shall be paid in accordance with the terms of this
Agreement to the Executive's devisee, legatee, or other designee or,
if there is no such designee, to the Executive's estate.

     7.  Notice.  For purpose of this Agreement, notices and all
other communications provided for in the Agreement shall be in
writing and shall be deemed to have been duly given when delivered or
mailed by United States registered mail, return receipt requested,
postage prepaid, as follows:

               If to the Company:
                 Bath National Bank
                 44 Liberty Street
                 Bath, New York 14810

               If to the Executive:
                 Edward C. Galpin
                 7227 Apple Street
                 Bath, New York 14810

or such other address as either party may have furnished to the other
in writing in accordance herewith, except that notices of change of
address shall be effective only upon receipt.

     8.  Miscellaneous.  No provisions of this Agreement may be
modified, waived or discharged unless such waiver, modification or
discharge is agreed to in writing signed by the Executive and the
Company.  No waiver by either party hereto at any time of any breach
by the other party hereto of, or compliance with, any condition or
provision of this Agreement to be performed by such other party shall
be deemed a waiver of similar or dissimilar provisions or conditions
at the same or at any prior or subsequent time.  No agreements or
representations, oral or otherwise, express or implied, with respect
to the subject matter hereof have been made by either party which are
not set forth expressly in this Agreement.  This Agreement shall be
governed by and construed in accordance with the laws of the State of
New York.

     9.  Validity.  The invalidity or unenforceability of any
provisions of this Agreement shall not affect the validity or
enforceability of any other provision of this Agreement, which shall
remain in full force and effect.

<PAGE>


    10.  Counterparts.  This Agreement may be executed in one or more
counterparts, each of which shall be deemed to be an original but all
of which together will constitute one and the same instrument.

    11.  Legal Fees and Expenses.  The Company shall pay all legal
fees and expenses which the Executive may incur as a result of the
Company's contesting the validity, interpretation, and enforceability
of the Agreement.

    12.  Confidentiality.  The Executive shall retain in confidence
any and all confidential information known to the Executive
concerning the Company and its business so long as such information
is not otherwise publicly disclosed.

IN WITNESS WHEREOF, the parties have executed this Agreement as of
the date first above written.



                               BATH NATIONAL BANK



Date: February 18, 1999       _______________________________
                               Name:    Robert H. Cole
                               Title:   Chairman of the Board



                               ______________________________
Date: February 18, 1999        Name:    Edward C. Galpin
                               Title:   Executive Vice President




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