FNB ROCHESTER CORP
10-K, 1997-03-27
NATIONAL COMMERCIAL BANKS
Previous: MACROCHEM CORP, 10-K, 1997-03-27
Next: INTERMET CORP, 10-K405, 1997-03-27




                                      FORM 10-K

                          SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, D.C. 20549


          (X) ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
          SECURITIES EXCHANGE ACT OF 1934

               For the fiscal year ended December 31, 1996

                                          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 0-13423
                                     -------

                                 FNB ROCHESTER CORP.
                -----------------------------------------------------
                (Exact name of registrant as specified in its charter)

          New York                                            16-1231984
          ----------------------------------------------------------------
          (State or other jurisdiction of              (I.R.S. Employer 
          incorporation or organization)              Identification No.)

          35 State Street, Rochester, New York                  14614
          ----------------------------------------------------------------
          (Address of principal executive offices)             (Zip Code)

          Registrant's telephone number, including area code (716) 546-3300
                                                             --------------
             Securities registered pursuant to Section 12 (b) of the Act:

                   None                             None           
          -------------------------      --------------------------
           (Title of Each Class)          (Name of Each Exchange on
                                           Which Registered)

               Securities registered pursuant to Section 12(g) of the Act:

                       Common Stock, $1.00 Par Value Per Share
                       ---------------------------------------
                                (Title of Each 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 of  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  2,534,117 shares  of Common
          Stock-Voting  held by non-affiliates  of the registrant  at March
          20, 1997 (based  on the average of  high and low prices  on March
          20,  1997) was  $35,636,020.   Solely  for the  purposes of  this
          calculation, all persons who are directors and executive officers
          of  the  Registrant and  all  persons  who  are believed  by  the
          Registrant  to  be beneficial  owners  of  more  than 5%  of  its
          outstanding common stock have been deemed to be affiliates.

          Number of shares of  Common Stock outstanding as of the  close of
          business on March 20,1997 was 3,574,424. 


                         DOCUMENTS INCORPORATED BY REFERENCE

          Portions of the following documents are incorporated by reference
          in the  following parts of this  report; Parts I  and II -  - the
          Registrant's 1996 Annual Report to  Shareholders; Part III -- the
          Registrant's definitive proxy statement  as filed or to  be filed
          with the  Securities  and  Exchange  Commission and  as  used  in
          connection  with the solicitation of proxies for the Registrant's
          annual meeting of shareholders to be held on May 27, 1997.
          <PAGE>
                                        Part I

          Item 1.  Business


          General

          FNB Rochester Corp. (the "Company") is a bank holding company. 
          First National Bank of Rochester ("First National" or the "Bank")
          is its only subsidiary.  The Company was organized under the New
          York Business Corporation Law and commenced operations on
          September 10, 1984. At December 31, 1996, the Company had
          consolidated assets and deposits of $437.9 million and $404.8
          million, respectively.   The Bank is a member of the Federal
          Reserve System and its deposits are insured by the Federal
          Deposit Insurance Corporation ("FDIC").  Until April 1, 1994, the
          Company also owned Atlanta National Bank ("Atlanta") in Atlanta,
          NY.  Atlanta was sold to Bath National Bank.

          The Bank was established in 1965, in Rochester, New York as a
          national bank.  It provides a full range of commercial banking,
          trust, and consumer banking services to businesses and
          individuals.

          Market Area

          The Company's business is conducted from its corporate
          headquarters located in the Powers Building at the corner of
          State and Main Streets in downtown Rochester, New York.  The
          Bank's fifteen banking offices are located in Monroe, Chemung,
          Erie,  and Onondaga Counties in New York State.  The Bank sold
          its Odessa office in Schuyler County in 1996 and its Shop City
          office in Onondaga County in 1994, but still provides services in
          Onondaga County through its Downtown Syracuse office.  The Bank
          expanded into the metropolitan Buffalo area in 1993 with the
          addition of a loan production office to serve  business and
          professional customers in a suburban section of Erie County.  In
          August 1994, the Buffalo office became a full service branch. 
          Both the Buffalo and Downtown Syracuse banking offices focus
          their sales and service efforts on business and professional
          customers.  

          The Bank considers its primary service and market area to be the
          City of Rochester and surrounding towns, which have a total
          population of approximately 1 million.  Rochester, located in the
          western part of New York State on the south shore of Lake
          Ontario, is the third largest city in New York State. Greater
          Rochester has a diversified manufacturing base. Four national
          firms with significant manufacturing facilities and other major
          business operations in the Greater Rochester area are Eastman
          Kodak Company, Xerox Corporation, Bausch & Lomb Inc. and General
          Motors Corporation.  Rochester is the home of the corporate
          headquarters of both Eastman Kodak and Bausch & Lomb.  Other
          institutions that add stability to the area's employment include
          the University of Rochester, Rochester Institute of Technology,
          eight other institutions of higher education, and seven large
          hospitals. Although primarily agricultural and residential in
          nature, the surrounding communities served by the Company also
          have office, commercial, educational, retail, and light
          industrial facilities. Businesses in these communities constitute
          an important part of the Bank's customer base.

          Banking Services

          First National's  services are provided through thirteen full-
          service community banking offices, twelve of which have drive-up
          facilities, plus the Buffalo and Syracuse offices.  Automated
          teller machines (ATM's) are located at the eleven Monroe County
          banking offices, and customers may use ATM's throughout the
          United States and abroad through ATM networks. The Bank opened
          its newest banking office in Monroe County (Town of Perinton) in
          March 1996.  Three new Monroe County banking offices were opened
          in 1995.

          The Bank is engaged in general commercial banking, providing a
          wide range of loan and deposit services. As of December 31, 1996,
          the Bank had approximately 42,100 deposit accounts and 11,300
          loans outstanding.  The Bank offers a wide range of retail
          services, including installment loans, credit cards, checking
          accounts, savings accounts, money market accounts, and various
          types of time-deposit instruments.  Mortgage lending activities
          include commercial, industrial, and residential loans secured by
          real estate. Commercial lending activities include originating
          secured and unsecured loans  and lines of credit and providing
          cash management and accounts receivable financing services to a
          variety of businesses. The Bank also operates a merchant credit
          card program.  The Bank's installment loan department makes
          direct auto, home equity, home improvement,  and personal loans
          to individuals. The Bank offers safe deposit box services at
          twelve of the banking offices.

          The Trust & Investment Division of First National was expanded in
          1993.  The Trust & Investment Division at First National Bank
          acts as executor and/or trustee and provides administration,
          record-keeping, and professional portfolio management for
          individuals, corporations, institutions, and not-for-profits. 
          Assets under management increased $23.9 million, or 58.6%, from
          $40.7 million at year end 1995 to $64.6 million at year end 1996,
          through product offerings such as 401(k) plans, investment
          management, corporate and cash management services, mutual funds,
          annuities, and traditional trust and record-keeping services. 
          The Trust & Investment Division has established various strategic
          alliances with service partners to reduce costs, provide better
          and more efficient services, obtain access to other markets and
          enhance its capabilities and product offerings.  As with any
          major business expansion, this is a long-term commitment on the
          part of the Bank.

          Employees

          At December 31, 1996, the Company had 241 employees of whom 46
          worked on a part-time basis. None of the employees are covered by
          a collective bargaining agreement. The Company considers its
          relations with its employees to be good.


          Competition

          The Bank is one of approximately fourteen commercial and savings
          institutions competing for deposits and loans in Monroe County.
          Approximately nine commercial and savings institutions compete in 
          Chemung County. The Bank considers its business to be highly
          competitive in its service areas. Many of the competitors are
          larger than First National in terms of number of offices, assets,
          and resources, and many have higher lending limits than First
          National.

          The primary competition for the Trust & Investment Division comes
          from investment advisory and brokerage firms, as well as other
          bank trust departments in the Bank's primary market area.

          In recent years, non-bank financial institutions such as credit
          unions, money market funds, stock brokerage firms, insurance
          companies, and mortgage banking firms have been an increased
          source of competition. Non-bank financial institutions continue
          to be subject to less regulation than commercial banks in certain
          areas.

          Supervision and Regulation

          As a bank holding company, the Company is subject to the Bank
          Holding Company Act of 1956, as amended (the "Act"), and is
          required to file annual reports and such additional information
          as may be required by the Federal Reserve Board (the "FRB")
          pursuant to the Act. The FRB has the authority to examine the
          Company and its subsidiaries.

          The Act and regulations thereunder limit, with certain
          exceptions, the business which a bank holding company may engage
          in, directly or indirectly through subsidiaries, to banking,
          managing or controlling banks, furnishing or performing services
          for banks controlled by the Company, and services incident
          thereto. In addition, the Act and regulations thereunder require
          the prior approval of the FRB for the acquisition of a bank or
          bank holding company if thereafter the bank holding company will,
          directly or indirectly, control more than 5% of the voting stock
          of such bank or bank holding company, or substantially all the
          assets of such bank or bank holding company.

          Among the activities permitted to bank holding companies is the
          ownership of shares of any company which engages in activities
          that the FRB determines to be so closely related to banking,
          managing, or controlling banks as to be a proper incident
          thereto. The FRB has determined a number of activities to be
          closely related to banking, and has proposed others for
          consideration. Such activities include leasing real or personal
          property under certain conditions; operating as a mortgage
          financing or factoring company; servicing loans and other
          extensions of credit; acting as a fiduciary; acting as an
          investment or financial advisor under certain conditions; acting
          as an insurance agent or broker principally in connection with
          the extension of credit by the bank holding company or any
          subsidiary; acting as underwriter for credit life insurance and
          credit accident and health insurance that is directly related to
          extension of credit by the bank holding company or any
          subsidiary; providing bookkeeping or data processing services for
          the bank holding company, its affiliates, other financial
          institutions and others, with certain limitations; making certain
          equity and debt investments in community rehabilitation and
          development corporations; and providing certain kinds of
          management consulting advice to unaffiliated banks.

          The Federal Reserve Act imposes restrictions on extensions of
          credit by subsidiary banks of a bank holding company to the bank
          holding company or any of its subsidiaries, or investments in the
          stock or other securities of the holding company, and on the use
          of such stock or securities as collateral for loans to any
          borrower. Further, under the FRB's regulations, a bank holding
          company and its subsidiaries are prohibited from engaging in
          certain tie-in arrangements in connection with any extension of
          credit, lease or sale of property, or furnishing of services.

          From time to time the FRB may adopt further regulations pursuant
          to the Act. The Company cannot predict whether any further
          regulations will be adopted or how such regulations will affect
          the consolidated operating results or business of the Company.

          The primary supervisory authority of the Bank is the Office of
          the Comptroller of the Currency (the " OCC"), which regularly
          examines such risk areas as capital adequacy, reserves, loans,
          investments, management practices, and other aspects of the
          Bank's' operations.  In addition to these regular examinations,
          the Bank must furnish quarterly and annual reports to the OCC.
          The OCC has the authority to issue cease-and-desist orders to
          prevent a bank from engaging in an unsafe or an unsound practice
          or violating the law in conducting its business.

          The Bank is also a member of the Federal Reserve System, and as
          such, is subject to certain laws and regulations administered by
          the FRB. As a member of the Federal Reserve System, the Bank is
          required to maintain non-interest bearing reserves against
          certain accounts. The amount of reserves required to be
          maintained is established by regulations of the FRB and is
          subject to adjustment from time to time.

          The Bank's deposits are insured by the Bank Insurance Fund (BIF)
          of the FDIC up to a maximum of $100,000 per insured deposit
          account, subject to the rules and regulations of the FDIC. For
          this protection, the Banks pay a quarterly statutory assessment.

          The policies of regulatory authorities 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 national
          credit and money supply through such means as open market
          dealings in securities, establishment of the discount rate on
          bank borrowing, changes in reserve requirements against bank
          deposits, and limitations on the deposits on which a bank may pay
          interest. Policies of these agencies may be influenced by many
          factors including inflation, unemployment, short-term and long-
          term changes in the international trade balance, and fiscal
          policies of the United States Government. Supervision,
          regulation, or examination of the Company by bank regulatory
          agencies is not intended for the protection of the Company's
          shareholders.

          Loans made by the Bank are also subject to numerous other federal
          and state laws and regulations, including the Truth in Lending
          Act, the Community Reinvestment Act, the Equal Credit Opportunity
          Act, the Real Estate Settlement Procedures Act, and the Financial
          Institutions Reform, Recovery, and Enforcement Act of 1989.

          The United States Congress has periodically considered and
          adopted legislation that has resulted in deregulation of both
          banks and other financial institutions.  Congress has adopted
          further legislation to modify or eliminate geographic
          restrictions on banks and bank holding companies, and could
          modify or eliminate current prohibitions against banks engaging
          in one or more non-banking activities. Such legislative changes
          could place the Bank in more direct competition with other
          financial institutions including mutual funds, securities
          brokerage firms, insurance companies, and investment banking
          firms. The effect of any such legislation on the business of the
          Bank cannot be predicted.

          Statistical data required to be disclosed by bank holding
          companies is included under the caption Management's Discussion
          and Analysis of Financial Condition and Results of Operations
          included in the Company's Annual Report to Shareholders for the
          year ended December 31, 1996.

          Item 2. Properties

          The Bank  operates fifteen banking offices. Eight of the banking
          offices are owned (five are on leased land), six are leased, and
          one is rented on a month to month basis. The Bank also owns the
          building at 35 State Street, Rochester, New York and leases
          additional office space in the adjacent Powers Building. The
          leases are long-term and non-cancelable and expire at various
          dates from 2000 through 2016 with optional renewal terms of five
          to ten years and rent escalation clauses. Some of the leases also
          provide for contingency rent to be paid annually based upon
          increases in deposits or the cost of living.  The properties are
          as follows:
          <PAGE>
   <TABLE>
   <CAPTION>
                                                              Owned(O)
                                                              Leased(L)
                                                              Leased   Lease 
   Location                     Principal Use                 Land(LL) Exp Date
   ________                     _____________                 ________ ________
   <S>                          <C>                           <C>      <C>
   35 State St.,
    Rochester, NY               Bank Office Space             O  

   Powers Building,             Four Corners Banking Office   L        12/31/09
    Rochester, NY               Bank Office Space

   1 E. Main St.,
    Rochester,  NY              Partially subleased           L        08/31/01

   3140 Monroe Ave.,
    Rochester,  NY              Pittsford Banking Office      O

   2147 W. Ridge Rd.,
    Rochester, NY               Greece Banking Office         O

   Hard & Ridge Rd.,
    Webster,  NY                Webster Banking Office        O

   1000 E. Ridge Rd.,
    Rochester, NY               Irondequoit Banking Office    LL       11/30/02  

   28 N. Main St.,
    Honeoye Falls, NY           Honeoye Falls Banking Office  L        01/31/11

   3333 W. Henrietta Rd.,
    Rochester, NY               Henrietta Banking Office      L        01/07/16

   Warren & Washington Sts.,
   Syracuse, NY                 Syracuse Banking Office       L        05/31/05

   Miracle Mile,
    Elmira, NY                  Horseheads Banking Office     LL       06/30/03

   Broadway & Pennsylvania Ave.,
    Elmira, NY                  Southport Banking Office      L        02/28/00

   Snyder Square,
    Amherst, NY                 Buffalo Banking Office        L        Monthly

   214 W. Commercial St.,
    E. Rochester, NY            E. Rochester Banking Office   L        02/28/03

   3175 Chili Ave.,
    Rochester, NY               Chili Banking Office          LL       09/09/15

   Penfield Rd. & Rt. 250,
    Rochester, NY               Penfield Banking Office       LL       12/24/15

   Pittsford/Palmyra Rd.
    & Rt. 250                   Perinton Banking Office       LL       03/31/16
    Rochester, NY
   </TABLE>


          The Banking Offices in the above table range in size from
          approximately 2,000 square feet to 4,500 square feet.

          The Bank took occupancy of 36,000 square feet in the Powers
          Building during 1994 and vacated two floors (approximately 9,800
          square feet) in the Wilder Building at 1 E. Main Street,
          consolidating all operations including the  banking office into
          the Powers Building and the adjacent 35 State Street Building. 
          These consolidated facilities have increased efficiency and are
          strategically located in downtown Rochester.  The space in the
          Wilder Building that the Bank continues to lease is approximately
          4,700 square feet and  of that space 2,700 square feet is
          subleased.

          Item 3. Legal Proceedings

          None

          Item 4. Submission of Matters to a Vote of Security Holders

          During the fourth quarter of 1996, no matter was submitted to a
          vote of Company's shareholders.

                                       PART II

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

          Dividends Paid and Market Prices of Registrant's Stock

          The following table displays the range of bid price quotations
          for the Company's common stock for the years ended December 31,
          1996 and December 31, 1995. The Company declared a $.05 per share
          dividend on common stock in December 1996 payable January 31,
          1997 to shareholders of record January 15, 1997. No dividends
          were paid on common stock in 1995. The Company's common stock
          trades on the over-the-counter market and is quoted on the NASDAQ
          National Market System under the symbol FNBR.

          Price Quotations:

                                     Price Quotations
                                     Bid Price (low-high)
                                     ____________________

          1996
          ____
          First quarter            $ 9.38  - 10.00
          Second quarter             9.00  - 10.25
          Third quarter              8.63  - 10.38
          Fourth quarter            10.13  - 13.13
                                    _____    _____
                                   $ 8.63  - 13.13
                                    =====    =====
          1995
          ____
          First quarter            $ 5.25  -  6.25
          Second quarter             5.75  -  7.88
          Third quarter              7.38  -  9.50
          Fourth quarter             7.88  -  9.75
                                    _____     -___
                                   $ 5.25  -  9.75
                                    =====    =====

          The above prices were furnished by NASDAQ, and such quotations
          reflect inter-dealer prices, without retail mark-up, mark-down,
          or commissions. The prices may not reflect actual transactions.  

          At the close of business on March 20, 1997, the Company had
          approximately 789 shareholders of record.


          Item 6. Selected Financial Data

          The financial information included under the caption "Five-year
          Summary of Selected Financial Information" in the Company's
          Annual Report to Shareholders for the year ended December 31,
          1996, submitted herewith as an exhibit, is incorporated herein by
          reference.

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

          The information included under the caption "Management's
          Discussion and Analysis of Financial Condition and Results of
          Operations" included in the Company's Annual Report to
          Shareholders for the year ended December 31, 1996, submitted
          herewith as an exhibit, is incorporated herein by reference.


          Item 8. Consolidated Financial Statements and Supplementary Data

          The consolidated statements of financial condition of FNB
          Rochester Corp. and Subsidiaries as of December 31, 1996 and 1995
          and the related consolidated statements of operations, changes in
          shareholders' equity and cash flows for each of the years in the
          three-year period ended December 31, 1996 together with the
          related notes and the report of KPMG Peat Marwick LLP,
          independent auditors, dated January 28, 1997, and the information
          under the caption "Quarterly Financial Information" (unaudited),
          all contained in the Company's 1996 Annual Report to
          Shareholders, submitted herewith as an exhibit, are incorporated
          herein by reference.


          Item 9.   Changes In and Disagreements with Accountants on
                    Accounting and Financial Disclosure

          Not Applicable.


                                       PART III


          Item 10.  Directors and Executive Officers of the Registrant.

          The information in response to this item is incorporated herein
          by reference to the information under the caption "Nominees for
          Election as Directors" and "Executive Officers" presented in the
          Company's definitive proxy statement filed or to be filed
          pursuant to Regulation 14A and used in connection with the
          Company's 1997 annual meeting of shareholders to be held on or
          about May 27, 1997.


          Item 11.  Executive Compensation.

          The information in response to this item is incorporated herein
          by reference to the information under the caption "Executive
          Compensation" presented in the Company's definitive proxy
          statement filed or to be filed pursuant to Regulation 14A in
          connection with the Company's 1997 annual meeting of shareholders
          to be held on or about May 27, 1997, provided, however, that
          information appearing under the captions "Compensation Committee
          Report on Executive Compensation" and "Share Performance Graph"
          is not incorporated herein and should not be deemed included in
          this document for any purpose.


          Item 12.  Security Ownership of Certain Beneficial Owners and
                    Management.

          The information in response to this item is incorporated herein
          by reference to the information under the caption "Beneficial
          Ownership of the Company's Stock by Certain Persons and
          Management" presented in the Company's definitive proxy statement
          filed or to be filed pursuant to Regulation 14A and used in
          connection with the Company's 1997 annual meeting of shareholders
          to be held on or about May 27, 1997.


          Item 13.  Certain Relationships and Related Transactions.

          The information in response to this item is incorporated herein
          by reference to the information under the captions "Certain
          Relationships and Related Party Transactions" and "Compensation
          Committee Interlocks and Insider Participation" presented in the
          Company's definitive proxy statement filed or to be filed
          pursuant to Regulation 14A and used in connection with the
          Company's 1997 annual meeting of shareholders to be held on or
          about May 27, 1997.


                                       PART IV

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


          (a)  The following documents are filed as part of this report:

               (1.0)     Consolidated Financial Statements are contained in
          the Company's 1996 Annual Report to Shareholders which, as
          indicated below, is included as Exhibit 13 of this report.

                                                                      Page

          - Independent Auditors' Report                              119

          - Consolidated Statements of Financial Condition
               as of December 31, 1996 and 1995                       120

          - Consolidated Statements of Operations for the
               Years Ended December 31, 1996, 1995, and 1994          121

          - Consolidated Statements of Changes in
               Shareholders' Equity for the Years
               Ended December 31, 1996, 1995, and 1994                123

          - Consolidated Statements of Cash Flows for the
               Years Ended December 31, 1996, 1995, and 1994          124

          -  Notes to Consolidated Financial Statements               126


          (2.0)     Schedules

          Schedules are omitted because of the absence of conditions under
          which they are required or because the required information is
          provided in the consolidated financial statements or notes
          thereto.

          (3.0)  Exhibits
                     Exhibit                    Incorporation by
                                                Reference or page in
                                                sequential numbering
                                                where  exhibit may be
                                                found:
                     (3.1)  Certificate of      Exhibits 4.2-4.5 to
                     Incorporation, of the      Registration Statement
                     Registrant, as amended     No. 33-7244, filed July
                                                22, 1986



                     (3.2)  Amendment to        Exhibit 3 to Form 10-Q
                     Certificate of             for period ended
                     Incorporation of           June 30, 1992
                     Registrant dated August
                     6, 1992

                     (3.3)  By-laws of the      Exhibit 3.3 to Annual
                     Registrant, as             Report on Form 10-K
                     amended.                   for the year ended
                                                December 31, 1992

                     (10.1)  1992 Stock Option  Appendix A to Proxy
                     Plan (as amended May 28,   Statement dated April 24,
                     1996)*                     1996 for Annual Meeting
                                                of Shareholders held May
                                                28, 1996
                     (10.2)  1995 Non-employee  Appendix B to Proxy
                     Director Stock Option      Statement dated April 24,
                     Plan*                      1996 for Annual Meeting
                                                of Shareholders held May
                                                28, 1996


                     (10.3)  Employment         Exhibit 1 to Form 8-K
                     Agreement dated June       filed June 23, 1992
                     8, 1992 between the
                     Registrant and R.
                     Carlos Carballada*

                     (10.4)  Extension of       Exhibit 10.1 to Form 10-Q
                     Employment Agreement       for period ended June 30,
                     between the Registrant     1996
                     and R. Carlos Carballada*


                     (10.5)  Change of Control  Exhibit 10.4 to Annual
                     Employment Agreement       Report on Form 10-K for
                     among the Registrant,      the year ended December
                     First National and R.      31, 1995
                     Carlos Carballada*

                     (10.6)  Form of Change of  Exhibit 10.5 to Annual
                     Control Employment         Report to Form 10-K for
                     Agreement between First    the year ended December
                     National and each          31, 1995
                     Executive Officer other
                     than R. Carlos
                     Carballada*


                     (10.7)  Form of Stock      Exhibit 4.2 to Form S-8
                     Option Agreement pursuant  Registration Statement
                     to 1992 Stock Option Plan  No. 333-15325, filed
                     between the Registrant     November 1, 1996
                     and each Executive
                     Officer*

                     (10.8)  Form of Stock      Exhibit 4.4 to Form S-8
                     Option Agreement pursuant  Registration Statement
                     to 1995 Non-employee       No. 333-15325, filed
                     Director Stock Option      November 1, 1996
                     Plan between the
                     Registrant and each
                     outside Director of the
                     Registrant*

                     (10.9)  401(k) Stock       Exhibit 4.5 to Form S-8
                     Purchase Plan*             Registration Statement
                                                No. 333-15325, filed
                                                November 1, 1996


                     (10.10)  Employee Stock    Exhibit 4.6 to Form S-8
                     Purchase Plan*             Registration Statement
                                                No. 333-15325, filed
                                                November 1, 1996

                     (10.11)  Loan agreements   Exhibit 10.14 and 10.15
                     between First National     to Form 8 filed April 22,
                     and Executive Square       1992
                     Associates, related to
                     Estate of Fred B. Kravetz


                     (10.12)  Loan agreement    Exhibit 10.17 to Form 8
                     between First National     filed April 22, 1992 
                     and Prioneer Daycare
                     Company, related to
                     Michael J. Falcone  

                     (10.13) Loan agreements    Exhibit 10.19 to Form 8
                     between First National     filed April 22, 1992 
                     and Carl R. Reynolds     


                     (10.14)  Line of Credit    Exhibit 10.17 to Annual
                     agreements between First   Report on Form 10-K for
                     National and JML Optical   year ended December 31,
                     Industries, Inc., related  1993 
                     to Joseph M. Lobozzo II

                     (10.15)  Loan agreements   Exhibit 10.13 to Annual
                     between First National     Report on Form 10-K for
                     and Joseph M. Lobozzo II   year ended December 31,
                                                1994

                     (10.16) Loan modification  Exhibit 10.15 to Annual
                     agreements between First   Report on form 10-K for
                     National and Executive     year ended December 31,
                     Square Associates,         1994
                     related to Estate of Fred
                     B. Kravetz
                     (10.17)  Loan              Exhibit 10.16 to Annual
                     modification agreements    Report on form 10-K for
                     between First National     year ended December 31,
                     and Pioneer Daycare        1994
                     Company, related to
                     Michael J. Falcone

                     (10.18)  Residential       Exhibit 10.1 to Form 10-Q
                     Mortgage Loan Agreement    for period ended June 30,
                     between Stacy C. Campbell  1995
                     and First National

                     (10.19)  Lease Agreement   Exhibit 10.2 to Form 10-Q
                     between Southtown Plaza    for period ended June 30,
                     Associates, related to     1995
                     William Levine, and First
                     National


                     (10.20)  Residential       Exhibit 10.1 to Form 10-Q
                     Mortgage Loan Agreements   for period ended
                     between Russell Family     September 30, 1995
                     Associates, related to H.
                     Bruce Russell, and First
                     National

                     (10.21)  Commercial Loan   Exhibit 10.2 to Form 10-Q
                     Agreements between Estate  for period ended
                     of Fred B. Kravetz and     September 30, 1995
                     First National


                     (10.22)  Commercial Line   Exhibit 10.3 to Form 10-Q
                     of Credit Agreement        for period ended
                     between GLC Outsourcing    September 30, 1995
                     Services, Inc., related
                     to James D. Ryan, and
                     First National
                     (10.23) Commercial Loan    Page 19
                     Agreements between Estate
                     of Fred B. Kravetz and
                     First National

                     (10.24) Commercial Loan    Page 43
                     Agreements between Deal
                     Road Associates, L.P.,
                     related to Estate of Fred
                     B. Kravetz, and First
                     National
                     (10.25) Commercial Line    Page 66
                     of Credit Agreements
                     between Lauri Kuskin and
                     First National 

                     (10.26)  Commercial Loan   Page 73
                     Agreements between Fred
                     Kravetz and William
                     Levine Partners, related
                     to the Estate of Fred B.
                     Kravitz and to William
                     Levine, and First
                     National
                     (11)  Statement of
                     Computation of             Page 91
                     Earnings per share


                     (13)  Annual Report to     Page 92
                     Shareholders for 
                     the year ended December
                     31, 1996

                     (21)  Subsidiaries         Page 151


                     (23)  Consent of KPMG      Page 152
                     Peat Marwick LLP

                     (27)  Financial Data       Page 153
                     Schedule



               * Management contract or compensatory plan or arrangement
               required to be filed as an exhibit to this Report pursuant
               to Item 14 (c).

               (b)  Reports on Form 8-K:

                    None
          <PAGE>
                                      SIGNATURES

          Pursuant to the requirements of Section 13 or 15(d) of the
          Securities and Exchange Act of 1934, the Registrant has duly
          caused this report to be signed on its behalf by the undersigned,
          thereunto duly authorized.


                                             FNB ROCHESTER CORP.



          March 25, 1997                     By: s/ R. Carlos Carballada    
                                                 R. Carlos Carballada,
                                                 President and Chief
                                                 Executive Officer

          Pursuant to the requirements of the Securities Exchange Act of
          1934, this report has been signed below by the following persons
          on behalf of the Registrant and in the capacities and on the
          dates indicated.

   <TABLE>
   <CAPTION>

   Signature                          Title                    Date
   _________                          _____                    ____

   <S>                                <C>                      <C>
   (i)  Principal Executive Officer:  President and Chief      March 25, 1997
                                      Executive Officer

        s/ R. Carlos Carballada
         (R. Carlos Carballada)


   (ii) Principal Accounting and      Senior Vice President    March 25, 1997
        Financial Officer:            and Chief Financial 
                                      Officer

        s/ Stacy C. Campbell
         (Stacy C. Campbell)


   (iii)  Directors:


        s/ R. Carlos Carballada       Director                 March 25, 1997
         (R. Carlos Carballada)


        s/Michael J. Falcone          Director                 March 25, 1997
        (Michael J. Falcone)


        s/Gayle C. Johnston           Director                 March 25, 1997
        (Gayle C. Johnston)


        s/ Joseph M. Lobozzo II       Director                 March 25, 1997
        (Joseph M. Lobozzo II)

        s/ Francis T. Lombardi        Director                 March 25, 1997
         (Francis T. Lombardi)


        s/ Carl R. Reynolds           Director                 March 25, 1997
         (Carl R. Reynolds)


        s/ James D. Ryan              Director                 March 25, 1997
         (James D. Ryan)


        s/H. Bruce Russell            Director                 March 25, 1997
         (H. Bruce Russell)


         s/Linda Cornell Weinstein    Director                 March 25, 1997
         (Linda Cornell Weinstein)
   </TABLE>

          <PAGE>
                                  INDEX OF EXHIBITS
                     Exhibit                    Incorporation by
                                                Reference or page in
                                                sequential numbering
                                                where  exhibit may be
                                                found:
                     (3.1)  Certificate of      Exhibits 4.2-4.5 to
                     Incorporation, of the      Registration Statement
                     Registrant, as amended     No. 33-7244, filed July
                                                22, 1986



                     (3.2)  Amendment to        Exhibit 3 to Form 10-Q
                     Certificate of             for period ended
                     Incorporation of           June 30, 1992
                     Registrant dated August
                     6, 1992

                     (3.3)  By-laws of the      Exhibit 3.3 to Annual
                     Registrant, as             Report on Form 10-K
                     amended.                   for the year ended
                                                December 31, 1992


                     (10.1)  1992 Stock Option  Appendix A to Proxy
                     Plan (as amended May 28,   Statement dated April 24,
                     1996)                      1996 for Annual Meeting
                                                of Shareholders held May
                                                28, 1996

                     (10.2)  1995 Non-employee  Appendix B to Proxy
                     Director Stock Option      Statement dated April 24,
                     Plan                       1996 for Annual Meeting
                                                of Shareholders held May
                                                28, 1996

                     (10.3)  Employment         Exhibit 1 to Form 8-K
                     Agreement dated June       filed June 23, 1992
                     8, 1992 between the
                     Registrant and R.
                     Carlos Carballada


                     (10.4)  Extension of       Exhibit 10.1 to Form 10-Q
                     Employment Agreement       for period ended June 30,
                     between the Registrant     1996
                     and R. Carlos Carballada

                     (10.5)  Change of Control  Exhibit 10.4 to Annual
                     Employment Agreement       Report on Form 10-K for
                     among the Registrant,      the year ended December
                     First National and R.      31, 1995
                     Carlos Carballada


                     (10.6)  Form of Change of  Exhibit 10.5 to Annual
                     Control Employment         Report to Form 10-K for
                     Agreement between First    the year ended December
                     National and each          31, 1995
                     Executive Officer other
                     than R. Carlos Carballada

                     (10.7)  Form of Stock      Exhibit 4.2 to Form S-8
                     Option Agreement pursuant  Registration Statement
                     to 1992 Stock Option Plan  No. 333-15325, filed
                     between the Registrant     November 1, 1996
                     and each Executive
                     Officer


                     (10.8)  Form of Stock      Exhibit 4.4 to Form S-8
                     Option Agreement pursuant  Registration Statement
                     to 1995 Non-employee       No. 333-15325, filed
                     Director Stock Option      November 1, 1996
                     Plan between the
                     Registrant and each
                     outside Director of the
                     Registrant

                     (10.9)  401(k) Stock       Exhibit 4.5 to Form S-8
                     Purchase Plan              Registration Statement
                                                No. 333-15325, filed
                                                November 1, 1996

                     (10.10)  Employee Stock    Exhibit 4.6 to Form S-8
                     Purchase Plan              Registration Statement
                                                No. 333-15325, filed
                                                November 1, 1996

                     (10.11)  Loan agreements   Exhibit 10.14 and 10.15
                     between First National     to Form 8 filed April 22,
                     and Executive Square       1992
                     Associates, related to
                     Estate of Fred B. Kravetz


                     (10.12)  Loan agreement    Exhibit 10.17 to Form 8
                     between First National     filed April 22, 1992 
                     and Prioneer Daycare
                     Company, related to
                     Michael J. Falcone  

                     (10.13) Loan agreements    Exhibit 10.19 to Form 8
                     between First National     filed April 22, 1992 
                     and Carl R. Reynolds     


                     (10.14)  Line of Credit    Exhibit 10.17 to Annual
                     agreements between First   Report on Form 10-K for
                     National and JML Optical   year ended December 31,
                     Industries, Inc., related  1993 
                     to Joseph M. Lobozzo II

                     (10.15)  Loan agreements   Exhibit 10.13 to Annual
                     between First National     Report on Form 10-K for
                     and Joseph M. Lobozzo II   year ended December 31,
                                                1994

                     (10.16) Loan modification  Exhibit 10.15 to Annual
                     agreements between First   Report on form 10-K for
                     National and Executive     year ended December 31,
                     Square Associates,         1994
                     related to Estate of Fred
                     B. Kravetz
                     (10.17)  Loan              Exhibit 10.16 to Annual
                     modification agreements    Report on form 10-K for
                     between First National     year ended December 31,
                     and Pioneer Daycare        1994
                     Company, related to
                     Michael J. Falcone

                     (10.18)  Residential       Exhibit 10.1 to Form 10-Q
                     Mortgage Loan Agreement    for period ended June 30,
                     between Stacy C. Campbell  1995
                     and First National

                     (10.19)  Lease Agreement   Exhibit 10.2 to Form 10-Q
                     between Southtown Plaza    for period ended June 30,
                     Associates, related to     1995
                     William Levine, and First
                     National

                     (10.20)  Residential       Exhibit 10.1 to Form 10-Q
                     Mortgage Loan Agreements   for period ended
                     between Russell Family     September 30, 1995
                     Associates, related to H.
                     Bruce Russell, and First
                     National


                     (10.21)  Commercial Loan   Exhibit 10.2 to Form 10-Q
                     Agreements between Estate  for period ended
                     of Fred B. Kravetz and     September 30, 1995
                     First National

                     (10.22)  Commercial Line   Exhibit 10.3 to Form 10-Q
                     of Credit Agreement        for period ended
                     between GLC Outsourcing    September 30, 1995
                     Services, Inc., related
                     to James D. Ryan, and
                     First National

                     (10.23) Commercial Loan    Page 19
                     Agreements between Estate
                     of Fred B. Kravetz and
                     First National
                     (10.24) Commercial Loan    Page 43
                     Agreements between Deal
                     Road Associates, L.P.,
                     related to Estate of Fred
                     B. Kravetz, and First
                     National

                     (10.25) Commercial Line    Page 66
                     of Credit Agreements
                     between Lauri Kuskin and
                     First National 
                     (10.26)  Commercial Loan   Page 73
                     Agreements between Fred
                     Kravetz and William
                     Levine Partners, related
                     to the Estate of Fred B.
                     Kravitz and to William
                     Levine, and First
                     National

                     (11)  Statement of
                     Computation of             Page 91
                     Earnings per share

                     (13)  Annual Report to     Page 92
                     Shareholders for 
                     the year ended December
                     31, 1996


                     (21)  Subsidiaries         Page 151

                     (23)  Consent of KPMG      Page 152
                     Peat Marwick LLP


                     (27)  Financial Data       Page 153
                     Schedule



                                   [EXHIBIT 10.23]

                                RESTATED MORTGAGE NOTE


          $575,000.00                                   Rochester, New York



                    FOR VALUE RECEIVED, the undersigned, THE ESTATE OF FRED
          B. KRAVETZ, with an office c/o Kravetz Realty, Inc., with an
          office at 150 Linden Oaks Drive, Suite C, Rochester, New York 
          14625 (hereinafter called "Borrower"), promises to pay FIRST
          NATIONAL BANK OF ROCHESTER, a national banking association, or
          order, (hereinafter called "Lender") at its principal office at
          35 State Street, Rochester, New York, or at such other place as
          may be designated in writing by the holder of this Restated
          Mortgage Note ("Mortgage Note" or "Note"), the sum of FIVE
          HUNDRED SEVENTY-FIVE THOUSAND and 00/100 DOLLARS ($575,000.00),
          in lawful money of the United States, or so much as may be
          advanced, referred to as "principal sum", with interest thereon
          to be computed from the date hereof, or of each advance, at the
          rate of eight and three quarters percent (8.75%) per annum.

               Interest only on the unpaid principal sum, from the date of
               this Note to December 31, 1996 shall be due and payable the
               date of this Note.

               Commencing on the first day of February  1997, installments
               of principal and interest shall be paid in the sum of
               $5,746.83 based upon an amortization period of fifteen (15)
               years, and a like amount on the first day of each and every
               month thereafter until the principal sum and interest are
               fully paid; said monthly payments to be applied first to the
               payment of accrued interest at the above rate and the
               balance to be applied to the reduction of the principal sum. 
               The entire principal sum evidenced hereby, if not sooner
               paid, shall be due and payable on January 1, 2002.


               The rate of interest set forth herein shall continue in
          effect until all sums owed Lender are paid in full.

               The rate of interest shall not exceed that permitted by
          applicable Federal and New York State law.

               Interest shall be computed for the actual number of days
          elapsed on the basis of a year consisting of 360 days.

               If for any reason whatsoever this Note is prepaid in part or
          in full within one (1) year from the date hereof, a prepayment
          fee of five percent (5.0%) of the original amount of the
          principal sum will be charged.  Beginning with the second loan
          year, the prepayment fee shall be reduced by one percent (1.0%)
          each year.  A loan year begins on the date this Mortgage Note is
          executed and on each anniversary thereof.

               In the event any payment due hereunder shall remain unpaid
          for more than ten days, the holder hereof may collect a late
          charge in the amount of $50.00 or 6.0% of said payment, whichever
          is greater, to cover its extra handling expense.

               If this Note is referred to attorneys for collection, all
          parties now or hereafter personally liable for the indebtedness
          hereby evidenced, jointly and severally agree to pay, the
          principal and interest due, all costs and expenses, including
          reasonable attorneys' fees, incurred by the holder hereof, with
          or without the institution of an action or proceeding.

               The rate of interest hereunder shall increase to three
          percent (3.0%) above the rate of interest then applicable to this
          Note upon the maturity date of this Note or upon an event of
          default under this Note or the Mortgage securing the Note.

               This Note is secured by a Mortgage and Consolidation
          Agreement ("Mortgage") of even date herewith on property known as
          1059 Lake Avenue and 4-6 Eldorado Place, City of Rochester,
          Monroe County, New York ("Property").

               In the event the Debt Service Coverage Ratio ("DSCR"), as
          defined below, for the Property at any time is less than 1.0
          ("Minimum DSCR"), as reasonably determined by the Lender, the
          Lender may, by written notice to Mortgagor, require a payment
          toward principal within thirty (30) days of such notice so as to
          achieve the Minimum DSCR, with failure to make such principal
          payment to bring a default under the Mortgage.  In such event,
          the applicable prepayment fee shall not be collected by Lender,
          and the monthly payment of principal and interest shall be
          recalculated based upon the reduced principal sum and the
          remaining amortization period.  DSCR shall mean Net Income (as
          defined below) divided by annual payments of principal and
          interest pursuant to this Note.  Net Operating Income shall mean
          annual rental income available after payment of annual real
          estate taxes, utilities, management fees, repairs, maintenance,
          property insurance, reasonable salaries, reasonable
          administrative expenses, and other normal operating expenses,
          exclusive of depreciation amortization and interest expense.

               This Note is being delivered solely for the purpose of
          modifying, amending and restating the terms of the notes which
          are secured by the Mortgage.  This Note does not create a new or
          additional indebtedness or obligation other than the principal
          indebtedness or obligation secured by or which under any
          contingency may be secured by the Mortgage.

               It is hereby expressly agreed, that the principal sum
          secured by this Note shall become due at the option of the holder
          thereof on the happening of any default or event by which under
          the terms of the Mortgage, the principal sum may or shall become
          due and payable; also, that all of the covenants, conditions and
          agreements contained in the Mortgage are hereby made part of this
          instrument.

               Presentment for payment, notice of dishonor, protest and
          notice of protest are hereby waived.

               This Note shall be governed by and construed in accordance
          with the laws of the State of New York.

               In the event any one or more of the provisions of the Note
          shall for any reason be invalid, illegal or unenforceable in
          whole or in part, then only such provision or provisions shall be
          deemed to be null and void and of no force or effect, but shall
          not affect any other provision of the Note.

               This Note may not be changed or terminated orally.

               Signed and sealed as of the 3rd day of December, 1996.


                                        ESTATE OF FRED B. KRAVETZ


                                        By:s/Laurie Kuskin            
                                             Laurie Kuskin, Executrix

          STATE OF NEW JERSEY)
          COUNTY OF MONMOUTH )     SS:

               On this 27th day of November, 1996, before me, the
          subscriber, personally appeared LAURIE KUSKIN, Executrix of the
          Last Will and Testament of FRED B. KRAVETZ, to me personally
          known and known to me to be the same person described in and who
          executed the within Instrument, and she acknowledged to me that
          she executed the same as such Executrix.

                                        s/Deborah A. Maretzky             
                                             Notary Public
                                        Notary Public State of New Jersey
                                          Qualified in Ocean County
                                        Commission Expires October 28, 1999

          <PAGE>
                                       MORTGAGE
                             WITH CONSOLIDATION AGREEMENT

               This Mortgage, made as of the 3rd day of December, 1996
          between THE ESTATE OF FRED B. KRAVETZ, with an office c/o Kravetz
          Realty, Inc., 150 Linden Oaks Drive, Suite C, Rochester, New York
          14625 (herein called the "Mortgagor"), and FIRST NATIONAL BANK OF
          ROCHESTER, a national banking association with its principal
          office at 35 State Street, Rochester, Monroe County, New York,
          (herein called the "Mortgagee").

               W I T N E S S E T H, to secure the payment of an
          indebtedness in the sum of FIFTY-TWO THOUSAND ONE HUNDRED FORTY
          ONE AND 79/100 DOLLARS ($52,141.79) lawful money of the United
          States (or so much as may be advanced) to be paid with interest
          thereon to be computed from the date hereof, to be paid according
          to a certain bond, note, or obligation bearing even date herewith
          ("Note"), the Mortgagor hereby mortgages to the Mortgagee the
          premises described in Schedule "A" attached hereto and made a
          part hereof (herein called the "Mortgaged Premises" or
          "Premises").

               TOGETHER with all the right, title and interest of the
          Mortgagor in and to any and all unearned premiums accrued,
          accruing or to accrue under any and all insurance policies now or
          hereafter obtained by the Mortgagor on the Mortgaged Premises,

               TOGETHER with the appurtenances and all the estate and
          rights of the Mortgagor in and to said Premises,

               TOGETHER with all and singular the tenements, hereditaments,
          and appurtenances belonging or in any way appertaining to said
          Premises, and the reversion and reversions, remainder and
          remainders, rents, issues and profits thereof.

               TOGETHER with and including any and all strips and gores of
          land adjoining or abutting said Premises,

               TOGETHER with all right, title, and interest of the
          Mortgagor in and to the land lying in the bed of any street,
          road, avenue or alley, open or proposed, in front of, running
          through or adjoining said Premises,

               TOGETHER with all buildings, structures, and improvements
          now or at any time hereafter erected, constructed or situated
          upon the Premises, and apparatus, fixtures, chattels, and
          articles of personal property now or hereafter attached to or
          used in connection with said Premises, including but not limited
          to furnaces, boilers, oil boilers, radiators and piping, coal
          stokers, plumbing and bathroom fixtures, refrigeration, air-
          conditioning and sprinkler systems, wash-tubs, sinks, gas and
          electric fixtures, stoves, ranges, awnings, screens, window
          shades, elevators, motors , dynamos, refrigerators, kitchen
          cabinets, incinerators, plants and shrubbery and all other
          equipment and machinery, appliances, fittings and fixtures of
          every kind in or used in the operation of the buildings standing
          on said Premises, together with any and all replacements thereof
          and additions thereto,

               TOGETHER with all awards heretofore and hereafter made to
          the Mortgagor for taking by eminent domain the whole or any part
          of said Premises or any easement therein, including any awards
          for changes of grade of streets, which said awards are hereby
          assigned to the Mortgagee, who is hereby authorized to collect
          and receive the proceeds of such awards and to give proper
          receipts and acquittances therefor, and to apply the same toward
          the payment of the mortgage debt, except as otherwise provided in
          this Mortgage, notwithstanding the fact that the amount owing
          thereof may not then be due and payable; and the Mortgagor hereby
          agrees, upon request, to make, execute and deliver any and all
          assignments and other instruments sufficient for the purpose or
          assigning said awards to the Mortgagee, free, clear, and
          discharged of any encumbrances of any kind or nature whatsoever,

               The Mortgagor covenants with the Mortgagee that:


               PAY INDEBTEDNESS.  The Mortgagor will pay the indebtedness
          secured hereby with interest thereon as herein provided and
          according to the Note, and if default shall be made in the
          payment of part thereof, the Mortgagee shall have power to sell
          the Mortgaged Premises according to law.


               INSURANCE.  The Mortgagor will keep the buildings on the
          Premises and the fixtures and articles of personal property
          covered by the Mortgage insured against loss by fire and other
          hazards, casualties and contingencies, including flood insurance
          if required by law, regulation or Mortgagee, for the benefit of
          the Mortgagee in an amount not less than the unpaid principal
          balance due hereunder.  The fire insurance policy as required
          hereby shall contain the usual extended coverage endorsement and
          shall provide for twenty (20) days written notice to Mortgagee
          prior to cancellation.  Mortgagor will maintain liability
          insurance in minimum amounts of $1,000,000.00 per occurrence for
          bodily injury and $100,000.00 for property damage.  In addition
          thereto the Mortgagor within thirty (30) days after notice and
          demand will keep the Premises insured against any other hazard
          that may reasonably be required by law, regulation or Mortgagee. 
          The Mortgagor will assign and deliver said policies to the
          Mortgagee and the Mortgagor will reimburse the Mortgagee for any
          premiums paid for the insurance made by the Mortgagee on the
          Mortgagor's default in so insuring the buildings or in so
          assigning and delivering the policies.  All the provisions of
          this paragraph or of any other provisions of the Mortgage
          pertaining to fire insurance or any other additional insurance
          which may be required hereunder shall be construed in accordance
          with Section 254 Subdivision 4 of the New York Real Property Law. 
          Notwithstanding the provisions of the aforesaid Section 254,
          Subdivision 4, the Mortgagor consents that the Mortgagee may
          without qualification or limitation by virtue of said section,
          retain and apply the proceeds of any such insurance in
          satisfaction or reduction of the Mortgage, or it may at its
          election pay the same, either in whole or in part, to the
          Mortgagor or its successors or assigns for the repair or
          replacement of the buildings or of the insured articles of
          personal property or for any other purpose or object reasonably
          satisfactory to the holder of the Mortgage, and if the Mortgagee
          shall receive and retain such insurance money, the lien of the
          Mortgage shall be affected only by a reduction of the amount of
          such lien by the amount of such insurance money received and
          retained by the Mortgagee.

               Notwithstanding the foregoing election available to
          Mortgagee, the proceeds of such insurance shall be made available
          to Mortgagor if, at the time such proceeds are delivered to
          Mortgagee, there is no uncured default under the Note or this
          Mortgage and the loan to value ratio (i.e. the then unpaid
          principal balance pursuant to the Note divided by the value of
          the Premises as reasonably determined by Mortgagee) shall not be
          more than 75%.  Mortgagee shall disburse such proceeds to
          Mortgagor upon completion of work and invoices therefor approved
          by Mortgagee, and any excess proceeds shall be utilized to reduce
          the unpaid principal sum secured by this Mortgage.


               ALTERATIONS, DEMOLITION OR REMOVAL.  No building, fixtures
          or personal property covered by the Mortgage shall be removed,
          demolished, or substantially altered without the prior written
          consent of the Mortgagee.


               WASTE, MAINTENANCE AND REPAIRS.  The Mortgagor will not
          commit any waste on the Premises or make any change in the use of
          the Premises which will in any way increase any ordinary fire or
          other hazard arising out of construction or operation.  The
          Mortgagor will keep and maintain or cause to be kept and
          maintained all buildings and other improvements now or at any
          time hereafter erected upon or constituting any portion of the
          Mortgaged Premises, and the sidewalks and curbs abutting the
          same, in good order and condition and in a rentable and
          tenantable state or repair, and will make or cause to be made, as
          and when the same shall become necessary, all structural and non-
          structural exterior and interior, ordinary and extraordinary,
          foreseen and unforeseen repairs, renewals, and replacements
          necessary to that end.  In the event that the Mortgaged Premises
          shall be damaged or destroyed in whole or in part, by fire or any
          other casualty, or in the event of a taking of a portion of the
          Mortgaged Premises as a result of any exercise of the power of
          eminent domain, the Mortgagor shall promptly restore, replace,
          rebuild or alter the same as nearly as possible to the condition
          they were in immediately prior to such fire, other casualty or
          taking, provided the proceeds of the condemnation or any
          insurance policy are made available to Mortgagor.  Although
          damage to or destruction of the Mortgaged Premises, or any
          portion thereof, shall not of itself constitute a default
          hereunder, the failure of the Mortgagor to restore, replace,
          rebuild, or alter the same, as hereinabove provided, shall
          constitute a default hereunder.  The Mortgagor covenants that it
          will give to the Mortgagee prompt written notice of any damage or
          injury to the Mortgaged Premises and will give like notice to the
          Mortgagee of the commencement of any condemnation proceeding
          affecting the whole or any portion of Mortgaged Premises.  The
          Mortgagor shall have the right, at any time and from time to
          time, to remove and dispose of building service equipment which
          may have become obsolete or unfit for use or which is no longer
          useful in the operation of the building now or hereafter
          constituting a portion of the Mortgaged Premises.  The Mortgagor
          agrees promptly to replace with other building service equipment,
          free of superior title, liens or claims, not necessarily of the
          same character but of at least equal usefulness and quality, any
          such building service equipment so removed or disposed of, except
          that, if by reason of technological or other developments in the
          operation and maintenance of buildings of the general character
          of the building constituting a portion of the Mortgaged Premises,
          no replacement of the building service equipment so removed or
          disposed of is necessary or desirable in the proper operation or
          maintenance of said building, the Mortgagor shall not be required
          to replace the same.


               TAXES, ASSESSMENTS, ETC.  The Mortgagor will pay all taxes,
          assessments, insurance premiums, sewer rents, or water rates, and
          in default thereof, the Mortgagee may pay the same.  Any sums so
          advanced by the Mortgagee shall bear interest at the maximum
          legal rate of interest at the time of such advance or at the
          highest rate of interest set forth herein or in the Note,
          whichever is greater, and any such sum and the interest thereon
          shall be a lien on said Premises, prior to any right, or title
          to, interest in or claim upon said Premises, or accruing
          subsequent to the lien of the Mortgage and shall be deemed
          secured hereby.  Upon written request from Mortgagee, Mortgagor
          shall deliver to Mortgagee receipted tax bills showing payment of
          all taxes on the Premises within the applicable grace period.


               ESTOPPEL STATEMENT.  The Mortgagor within ten (10) days upon
          request in person or within twenty (20) days upon request by mail
          will furnish a written statement duly acknowledged of the amount
          due on the Mortgage and whether any offsets or defenses exist
          against the Note and Mortgage.


               MORTGAGEE MAY CURE MORTGAGOR'S DEFAULTS.  The Mortgagor
          covenants and agrees with the Mortgagee that the holder of the
          Mortgage may cure any default of Mortgagor on the Mortgage or any
          prior or subsequent mortgage, including payment of any
          installments of principal and interest or part thereof, and that
          all costs and expenses, including reasonable attorneys' fees
          together with interest thereon at the highest legal rate of
          interest at the time of such default or at the highest rate of
          interest set forth herein or in the Note secured by the Mortgage,
          whichever is the greater, paid by the Mortgagee in so curing said
          default, shall be repaid by the Mortgagor to the Mortgagee on
          demand and the same shall be deemed to be secured by the Mortgage
          and to be collectible in like manner as the principal sum.


               WARRANTY OF TITLE.  The Mortgagor warrants the title to the
          Premises and will execute any further assurance of the title to
          the Premises as Mortgagee may require.


               LIEN LAW COVENANT.  The Mortgagor will, in compliance with
          Section 13 of the New York Lien Law, receive the advances secured
          hereby and will hold the right to receive such advances as a
          trust fund to be applied first for the purpose of paying the cost
          of the improvement and will apply the same first to the payment
          of the cost of the improvements before using any part of the
          total of the same for any other purpose.


               ESCROW FOR TAXES/INSURANCE.  The Mortgagee may request at
          any time after a default by Mortgagor in payment when due of
          property taxes and/or insurance premiums on the Mortgaged
          Premises that, in addition to the monthly payments of principal
          and interest, the Mortgagor will pay monthly to the Mortgagee on
          or before the first day of each and every calendar month, until
          the Note is fully paid, a sum equal to one-twelfth of the known
          or estimated yearly taxes, assessments, liens and charges levied
          or to be levied against the Mortgaged Premises and/or premiums
          for insurance held or required by Mortgagee.  The Mortgagee shall
          hold such payments in trust without obligation to pay interest
          thereon, except such interest as may be made mandatory by law or
          regulation, to pay such taxes, assessments, liens, charges and
          insurance premiums within a reasonable time after they become
          due. If the total of payments made by the Mortgagor for taxes,
          assessments, liens, charges and insurance premiums shall exceed
          the amount of payments actually made by the Mortgagee, such
          excess shall be credited by the Mortgagee on subsequent payments
          to be made by the Mortgagor or refunded upon payment in full of
          the Note.  If the total of payments made by the Mortgagor for
          taxes, assessments, liens, charges and insurance premiums shall
          not be sufficient to pay therefor, then the Mortgagor shall pay
          to the Mortgagee any amount necessary to make up the deficiency
          on or before the date when such amounts shall be due.


               LATE CHARGES.  If any payment required to be made under the
          Mortgage or the note or the obligations secured by the Mortgage
          shall be overdue in excess of 10 days, a late charge of $.06 of
          each $1.00 so overdue or $50.00, whichever is greater, will be
          paid by the Mortgagor for the purpose of defraying the expenses
          incident to handling such delinquent payments.


               LEASES.  Pursuant to the provisions of Section 291-f of the
          New York Real Property Law, the Mortgagor, except for residential
          leases with a term not exceeding one (1) year, shall not (a)
          amend, cancel, abridge, terminate, or otherwise modify any lease
          of said Premises or of any part thereof, or (b) accept prepayment
          of rent or installments of rent for more than one month in
          advance, without the written consent of the Mortgagee and in the
          event of any default under the terms of this paragraph the whole
          of said principal sum shall become due immediately upon the
          happening thereof at the option of the Mortgagee.

               In addition thereto, except for residential leases with a
          term not exceeding one (1) year, (a) the Mortgagor shall not make
          any new lease or lease renewal or extension (other than those the
          Mortgagor as landlord may be required to grant by the terms of an
          existing lease) without the prior written consent of the
          Mortgagee and (b) the Mortgagor shall furnish to the Mortgagee,
          within thirty (30) days after a request by the Mortgagee to do
          so, a written statement containing the names of all lessees of
          the Premises, the terms of their respective leases, the space
          occupied and the rentals payable thereunder.


               FINANCIAL STATEMENTS.  The Mortgagor will furnish the
          Mortgagee with copies of its signed Federal Tax returns as they
          are timely filed, but not later than 120 days after the end of
          Mortgagor's fiscal year.

               Any guarantor(s) of payment of the indebtedness also shall
          provide Mortgagee with copies of their signed Federal Tax Returns
          as they are timely filed and with annual personal financial
          statements on forms provided by Mortgagee.

               The Mortgagee shall have the right to examine the financial
          records covering the operation of the Premises at least once a
          year or as often as the Mortgagee may require if the Mortgagor be
          in default.


               PREPAYMENT FEE.  If for any reason whatsoever the
          indebtedness secured by the Mortgage is prepaid in part or in
          full within one (1) year from the date hereof, a prepayment fee
          of five percent (5.0%) of the original amount of the consolidated
          principal sum will be charged.  Beginning with the second loan
          year, the prepayment fee shall be reduced by one percent (1.0%)
          each year.  A loan year begins on the date the Mortgage is
          executed and on each anniversary thereof.  The amount of such
          prepayment consideration shall be added to and secured by the
          Note and Mortgage and shall be recoverable by the Mortgagee in
          the same manner as the principal balance hereof, and in addition
          thereto, in any action brought either on the Note or for the
          foreclosure of the Mortgage.


               ACCELERATION OF PRINCIPAL ON TRANSFER, ETC.  The principal
          sum with interest thereon shall become immediately due and
          payable, upon the voluntary or involuntary conveyance or transfer
          by operation of law or otherwise of all or any part of the
          Mortgaged Premises, or any interest or estate therein, including
          testate or intestate succession and conveyance by land contract. 
          Acceptance of payments by the Mortgagee subsequent to any such
          conveyance, transfer, or encumbering shall not be deemed a waiver
          of any of the Mortgagee's rights.

               If the Mortgagor is a corporation, the sale, assignment,
          transfer, or other disposition of any stock by any party owning
          ten (10%) percent or more of the stock, of any corporation owning
          all or any part of the Mortgaged Premises or any other similar
          significant change in ownership of such stock or in the relative
          distribution thereof, by any method or means, whether by
          increased capitalization, merger with another corporation,
          corporate or other amendments, issuance of additional or new
          stock, reclassification of stock or otherwise shall be deemed a
          conveyance or transfer within the meaning of this provision.

               If the Mortgagor is a partnership, a sale or transfer by
          operation of law or otherwise of any partners' interest in the
          partnership or a change in the identity or composition of the
          partners of the Mortgagor shall be deemed a conveyance or
          transfer within the meaning of this provision.

               Notwithstanding the foregoing, transfers of interests in the
          Premises to Gary and/or Laurie Kuskin or their children, or to
          trusts or other entities controlled by Gary Kuskin and/or Laurie
          Kuskin, shall be permitted without the Mortgagee's consent
          provided that (a) notice of transfer is given to Mortgagee; (b)
          such transferee assumes the indebtedness evidenced by this
          Mortgage; and (c) such transfer shall not affect the liability of
          any guarantor.


               ACCELERATION OF PRINCIPAL ON DEFAULT, ETC.  The whole of the
          principal sum and interest shall become due at the option of the
          Mortgagee, after (a) default in the payment of any installment of
          principal or of interest for thirty (30) days; or, (b) default in
          the payment of any tax, water rate, assessment, insurance
          premiums, or sewer rent for thirty (30) days after notice and
          demand or default after notice and demand either in assigning and
          delivering the policies insuring the buildings against any
          casualty or in reimbursing the Mortgagee for premiums paid on
          such insurance, as herein provided; or (c) default upon request
          in furnishing a statement of the amount due and whether any
          offsets or defenses exist against the mortgage debt, as provided
          herein in the Section entitled "Estoppel Statement"; or (d)
          failure to exhibit to the Mortgagee, within ten (10) days after
          demand, receipts showing payment of all taxes, water rates, sewer
          rents and assessments; or (e) the actual or alteration,
          demolition or removal of any building on the Premises without the
          written consent of the Mortgagee; or (f) the assignment of the
          rents of the Premises or any part thereof without the written
          consent of the Mortgagee; or (g) the buildings on said Premises
          are not maintained in reasonably good repair; or (h) failure to
          comply with any requirement or order or notice of violation of
          law or ordinance issued by any governmental department claiming
          jurisdiction over the Premises within two (2) months from the
          issuance thereof unless such requirement, order or notice is
          being lawfully challenged by Mortgagor and there is no risk of
          forfeiture of any of Mortgagor's rights in the Premises; or (i)
          refusal of two or more fire insurance companies lawfully doing
          business in the State of New York to issue policies insuring the
          buildings on the premises; or (j) the removal, demolition or
          destruction in whole or in part of any of the fixtures, chattels
          or articles of personal property covered hereby, unless the same
          are promptly replaced by similar fixtures, chattels and articles
          of personal property at least in quality and condition to those
          replaced, free from security interests or other encumbrances
          thereon and free from any reservation of title thereof; or (k)
          thirty (30) days notice to the Mortgagor, in the event of the
          passage of any law deducting from the value of land for the
          purposes of taxation any lien thereon, or changing in any way the
          laws for the taxation of mortgages or debts secured thereby for
          state or local purposes; or (1) the Mortgagor fails to keep,
          observe and perform any of the other covenants, conditions or
          agreements contained in the Mortgage; or (m) use of said Premises
          for any unlawful purpose or public or private nuisance; or (n)
          the Mortgagor commits or permits waste; or (o) any default under
          any mortgage or other lien on the Premises or any default under
          any other note, loan agreement or other instrument evidencing
          Mortgagor's indebtedness to Mortgagee; or (p) the Note becomes
          non-recourse to the Mortgagor.


               NOTICES.  Notice and demand to or request upon the Mortgagor
          may be oral or in writing and, if in writing, may be served in
          person or by mail.


               APPOINTMENT OF RECEIVER.  The Mortgagee, in any action to
          foreclose the Mortgage, shall be entitled, without notice or
          demand and without regard to the adequacy of any security for the
          indebtedness hereby or the solvency or insolvency of any person
          liable for the payment thereof, to the appointment of a receiver
          of the rents, issues and profits of the Mortgaged Premises.


               SALE IN ONE PARCEL.  In case of a foreclosure sale, said
          Premises, or so much thereof as may be affected by the Mortgage,
          may be sold in one parcel, any provision of law to the contrary
          notwithstanding.


               ASSIGNMENT OF RENTS.  The Mortgagor hereby absolutely and
          unconditionally assigns, transfers and conveys to the Mortgagee
          the rents, issues, and profits of the Premises as further
          security for the payment of the Note, it being the intention of
          Mortgagor and Mortgagee that this assignment be treated and
          construed as an absolute assignment and not an assignment for
          additional security only.  The Mortgagor further grants to the
          Mortgagee the right to enter upon and to take possession of the
          Premises for the purpose of collecting the same and to let the
          Premises or any part thereof, and to apply the rents, issues and
          profits, after payment of all necessary charges and expenses, on
          account of the Note.  This assignment and grant shall continue in
          effect until the Note is paid.  The Mortgagee hereby waives the
          right to enter upon and to take possession of the Premises for
          the purpose of collecting the rents, issues, and profits, and the
          Mortgagor shall be entitled to collect and receive the rents,
          issues and profits as trustee for the benefit of Mortgagee and
          Mortgagor until default under any of the covenants, conditions,
          or agreements contained in the Mortgage; Mortgagor agrees to use
          such rents, issues and profits in payment of principal and
          interest and in payment of taxes, assessments, sewer rents, water
          rates, and carrying charges against the Premises, but such right
          of the Mortgagor may be revoked by the Mortgagee upon any
          default, on five (5) days written notice.  The Mortgagor will
          not, without the written consent of the Mortgagee, receive or
          collect rent from any tenant of the Premises or any part thereof
          for a period of more than one month in advance, and in the event
          of any default under the Mortgage will pay monthly in advance to
          the Mortgagee, or to any receiver appointed to collect the rents,
          issues and profits, the fair and reasonable rental value for the
          use and occupation of the Premises or of such part thereof as may
          be in the possession of the Mortgagor, and upon default in any
          such payment will vacate and surrender the possession of the
          Premises to the Mortgagee or to such receiver, and in default
          thereof may be evicted by summary proceedings.  Mortgagor shall
          and does hereby agree to indemnify and hold Mortgagee and its
          representatives harmless of and from any and all liability, loss
          of damage which Mortgagor or its representatives may or might
          incur under or by reason of (a) any tenant of the Premises, (b)
          this Mortgage, (c) any action taken by Mortgagee or its
          representatives hereunder, unless constituting willful
          misconduct, or (d) claims and demands which may be asserted
          against Mortgagee or its representatives by reason of any alleged
          obligations or undertakings on its or their part to perform or
          discharge any of the terms, covenants or agreements contained in
          any lease affecting the Premises.  This Mortgage shall not
          operate to place upon Mortgagee any responsibility for the
          management, operation or maintenance of the Premises, and the
          execution of this Mortgage by Mortgagor shall constitute
          conclusive evidence that all responsibility for the management,
          operation and maintenance of the Premises is, shall be and shall
          remain that of Mortgagor, in the absence of the taking of actual
          possession of the Premises by Mortgagee.  The provisions of the
          foregoing indemnification obligation shall survive the assignment
          or repayment of the Note, the assignment, satisfaction,
          foreclosure or other termination of this Mortgage and the sale or
          other transfer or conveyance of the Premises.


               SECURITY AGREEMENT.  The Mortgage constitutes a security
          agreement under the Uniform Commercial Code and creates a
          security interest in all fixtures and equipment and other
          personal property (and the proceeds thereof) now or hereafter
          affixed to or constituting a portion of the Premises.  Mortgagor
          shall execute, deliver, file and refile any financing statement,
          continuation statements, or other security agreements Mortgagee
          may require from time to time to confirm the lien of the Mortgage
          with respect to such property.


               ANTI-MARSHALLING.  The Mortgagee may resort for the payment
          of any indebtedness, liability, or obligation secured hereby to
          its several securities therefor, in such order and manner as it
          may see fit, and the Mortgagee may maintain an action to
          foreclose the Mortgage notwithstanding the pendency of any action
          to recover any part of the indebtedness secured hereby, or the
          recovery of any judgment in such action.  The Mortgagee shall not
          be required during the pendency of any action to foreclose the
          Mortgage, to obtain leave of any court in order to commence or
          maintain any other action to recover any part of the indebtedness
          secured hereby.

               The Mortgagee shall also have the right in the event of
          default under the Mortgage or the obligation secured hereby to
          proceed against any or all interests of the Mortgagor and the
          Mortgagor agrees that the Mortgagee shall have the right to elect
          in writing not to cut off any interest that any Mortgagor might
          have and in the event that Mortgagee shall so elect, Mortgagor
          agrees that all of its duties and obligations as to such interest
          shall continue.


               COMPLIANCE WITH LAWS, ETC.  The Mortgagor will comply with,
          or cause compliance with, all present and future laws,
          ordinances, rules, regulations, zoning and other requirements of
          all governmental authorities whatsoever having jurisdiction of or
          with respect to the Mortgaged Premises or any portion thereof or
          the use or occupation thereof; provided, however, that the
          Mortgagor may postpone such compliance if and so long as the
          validity or legality of any such governmental requirement shall
          be contested by the Mortgagor, with diligence and in good faith,
          by appropriate legal proceedings.


               COMPLIANCE WITH ZONING, ETC.  The Mortgagor covenants: (a)
          that the buildings and improvements now on the Mortgaged Premises
          are in full compliance with all applicable zoning codes,
          ordinances and regulations and deed restrictions, if any; and (b)
          that such compliance is based solely upon Mortgagor's ownership
          of such Premises, and not upon title to or interest in any other
          Premises; and (c) buildings or improvements hereafter constructed
          on such Premises shall be in compliance as in (a) and (b) hereof
          provided, shall lie wholly within the boundaries of such Premises
          and, shall be independent and self-contained operating units
          (except for utility lines and conduits coming directly to the
          Premises from a public road or from a private road an easement
          over which for the maintenance of such utilities is covered by
          the lien hereof.)


               LEGAL EXPENSES.  If any action or proceeding be commenced
          (except an action to foreclose the Mortgage or to collect the
          debt secured thereby), to which action or proceeding the
          Mortgagee is made a party, or in which it becomes necessary to
          defend or uphold the lien of the Mortgage, all sums paid by the
          Mortgagee for the expense of any litigation to prosecute or
          defend the rights and lien created by the Mortgage (including
          counsel fees), shall be paid by the Mortgagor, together with
          interest thereon at the legal rate of interest at the time of
          said payment or at the highest rate of interest set forth herein
          or in the Note secured by the Mortgage, whichever is greater, and
          any such sum and interest thereon shall be a lien on said
          Premises, prior to any right, or title to, interest in or claim
          upon said Premises attaching or accruing subsequent to the lien
          of the Mortgage, and shall be deemed to be secured by the
          Mortgage.

               If the Mortgage is referred to attorneys for collection or
          foreclosure, the Mortgagor shall pay all sums, including
          attorneys' fees, incurred by the Mortgagee, together with all
          statutory costs, disbursements, and allowances, with or without
          the institution of an action or proceeding.  All such sums with
          interest thereon at the rate set forth herein shall be deemed to
          be secured by the Mortgage and collectible out of the Mortgaged
          Premises.


               CONDEMNATION AWARD.  In the event of a condemnation award
          for a portion of the Premises payable to Mortgagee and Mortgagor,
          Mortgagee shall make the proceeds of such award available to
          Mortgagor if, at the time such proceeds are delivered to
          Mortgagee, there is no uncured default under the Note or this
          Mortgage and the loan to value ratio (i.e. the then unpaid
          principal balance pursuant to the Note divided by the value of
          the Premises as reasonably determined by Mortgagee) shall not be
          more than 75%.  Mortgagee shall disburse such proceeds to
          Mortgagor upon completion of work and invoices therefor approved
          by Mortgagee, and any excess proceeds shall be utilized to reduce
          the unpaid principal sum secured by this Mortgage.


               INTEREST ON CONDEMNATION AWARD.  In the event of
          condemnation, or taking by eminent domain, the Mortgagee shall
          not be limited to the interest paid on the award by the
          condemning authority but shall be entitled to receive out of the
          award interest on the entire unpaid principal sum at the rate
          herein provided; the Mortgagor does hereby assign to the
          Mortgagee so much of the balance of the award payable by the
          condemning authority as is required to pay such total interest.


               INTEREST IN THE EVENT OF DEFAULT.  If default be made in the
          payment of the said indebtedness when due, pursuant to the terms
          hereof, the Mortgagee shall be entitled to receive interest on
          the entire unpaid principal sum at the legal rate of interest at
          the time of such default or at the highest rate of interest set
          forth herein or in the Note secured by the Mortgage, whichever is
          the greater, to be computed from the due date and until the
          actual receipt and collection of the entire indebtedness.  This
          charge shall be added to and shall be deemed secured by the
          Mortgage.  The within clause, however, shall not be construed as
          an agreement or privilege to extend the Mortgage, nor as a waiver
          of any other right or remedy accruing to the Mortgagee by reason
          of any such default.


               RENT/BUSINESS INTERRUPTION INSURANCE.  The Mortgagor will
          keep the buildings and improvements now erected or hereafter to
          be erected on the Mortgaged Premises and all personal property
          and fixtures covered by the Mortgage insured for the benefit of
          the Mortgagee against loss of rents or business income, as the
          case may be, by reason of fire or other casualties and in such
          amounts as may from time to time be reasonably required by the
          Mortgagee and in companies reasonably satisfactory to the
          Mortgagee, and will assign and deliver to the Mortgagee such
          policies of insurance.


               NO SECONDARY FINANCING.  The Mortgagor will not, without the
          Mortgagee's prior written consent, mortgage (including the so-
          called "wrap-around mortgage"), pledge, assign, grant a security
          interest in, cause any lien or encumbrance to attach to or any
          levy to be made on the Mortgaged Premises except for (a) taxes
          and assessments not yet delinquent and (b) any mortgage, pledge,
          security interest, assignment or other encumbrance to the
          Mortgagee.


               BANKRUPTCY.  Upon the making of an assignment for the
          benefit of creditors by, or upon the filing of a petition in
          bankruptcy by or against the Mortgagor, or any person or
          corporation who is the guarantor hereof or whose indebtedness is
          secured hereby, or upon the application for the appointment of a
          receiver of the property of the Mortgagor or any such person or
          corporation, or of the property of any person or corporation
          which may become and be owner of the Mortgaged Premises, or upon
          any act of insolvency or bankruptcy of the Mortgagor or any such
          person or corporation or of any such subsequent owner, or upon
          the legal incapacity of the Mortgagor or any such person or
          corporation or owner, or any of them, the whole of said
          indebtedness of every kind or nature held by the Mortgagee and
          now or hereafter secured hereby shall immediately become due and
          payable with interest thereon, and Mortgagor and any guarantor(s)
          hereby waive presentment, demand of payment, protest, notice of
          non-payment, and/or protest of any instrument on which the
          Mortgagor or such guarantors are or may become liable now or
          hereafter secured hereby, and the Mortgagor expressly agrees that
          the Mortgagee may release or extend the time of any party liable
          on any such obligation without notice and without affecting his
          obligation thereon or under this instrument.


               LIENS.  The Premises shall be kept free and clear from any
          liens and/or encumbrances of any type and description after the
          date hereof.  Upon the recording of any lien or encumbrance, and
          the same not having been cleared or bonded of record within
          thirty (30) days after filing thereof, the entire debt secured
          hereby shall immediately become due and payable.


               RIGHT TO INSPECT.  The Mortgagee and any persons authorized
          by Mortgagee shall have the right to enter and inspect the
          Mortgaged Premises at all reasonable times during usual business
          hours.


               WAIVER.  No waiver by the Mortgagee of the breach of any of
          the covenants contained in the Note, the Mortgage, or other loan
          document, or failure of the Mortgagee to exercise any option
          given to it, shall be deemed to be a waiver of any other breach
          of the same or any other covenant, or of its rights thereafter to
          exercise any such option.


               MODIFICATION.  No change, amendment, modification,
          cancellation or discharge hereof, or any part hereof, shall be
          valid unless in writing and signed by the parties hereto or their
          respective successors and assigns.


               COVENANTS SHALL RUN WITH THE LAND, ETC.  The covenants
          contained in the Mortgage shall run with the land and bind the
          Mortgagor, the heirs, personal representatives, successors and
          assigns of the Mortgagor and all subsequent owners,
          encumbrancers, tenants and subtenants of the Premises, and shall
          enure to the benefit of the Mortgagee, the personal
          representatives, successors and assigns of the Mortgagee and all
          subsequent holders of the Mortgage.


               CONSOLIDATION/SPREADING AGREEMENT.  The Mortgage is
          consolidated with prior existing mortgages according to Schedule
          B attached hereto and made a part hereof.


               ENVIRONMENTAL REPRESENTATIONS, WARRANTIES AND COVENANTS.

                    1.   Except as otherwise disclosed in the Phase I
          Assessment referenced in the Indemnification Agreement (as
          hereinafter defined), Mortgagor makes the following
          representations and warranties which shall survive the closing of
          this loan:

                         A.   Mortgagor is in compliance in all respects
          with all applicable federal, state and local laws, including,
          without limitation, those relating to toxic and hazardous
          substances and other environmental matters.

                         B.   No portion of the Premises is being used or
          has been used at any previous time, for the disposal, storage,
          treatment, processing or other handling of any hazardous or toxic
          substances.

                    2.   Mortgagor agrees that Mortgagee or its agents or
          representatives may, at any reasonable time and at Mortgagor's
          expenses inspect Mortgagor's books and records and inspect and
          conduct any tests on the Property including taking soil samples
          in order to determine whether Mortgagor is in continuing
          compliance with all environmental laws and regulations.

                    3.   If any environmental contamination is found on the
          property for which any removal or remedial action is required
          pursuant to law, ordinance, order, rule, regulation or
          governmental action, Mortgagor agrees that it will at its sole
          cost and expense remove or take such remedial action promptly and
          to Mortgagee's satisfaction.

                    4.   Mortgagor agrees to defend, indemnify and hold
          harmless Mortgagee, its employees, agents, officers and directors
          from and against any claims, actions, demands, penalties, fines,
          liabilities, settlements, damages, costs or expenses (including,
          without limitation, attorney and consultant fees, investigation
          and laboratory fees, court costs and litigation expenses) of
          whatever kind or nature known or unknown contingent or otherwise
          arising out of or in any way related to:

                         A.   The past or present disposal, release or
          threatened release of any hazardous or toxic substances on the
          Premises;

                         B.   Any personal injury (including wrongful death
          or property damage, real or personal) arising out of or related
          to such hazardous or toxic substances;

                         C.   Any lawsuit brought or threatened, settlement
          reached or government order given relating to such hazardous or
          toxic substances; and/or

                         D.   Any violation of any law, order, regulation,
          requirement, or demand of any government authority, or any
          policies or requirements of Mortgagee, which are based upon or in
          any way related to such hazardous or toxic substances.

                    5.   Mortgagor knows of no on-site or off-site
          locations where hazardous or toxic substances from the operation
          of the facility on the Premises have been stored, treated,
          recycled or disposed of.

                    6.   Mortgagor agrees that it will conduct no
          excavations at the Premises unless it gives Mortgagee ten days'
          notice of its intention to do so.  Mortgagor further agrees that
          it will not commence such excavation until Mortgagee has had the
          opportunity to sample and test at the excavation location if
          Mortgagee so desires.  Should the testing results disclose the
          presence of hazardous or toxic substances which require removal
          and/or remedy under any environmental laws or regulations, the
          suspension of excavation activity at such location shall continue
          until the hazardous or toxic substances are removed and/or
          remedied to Mortgagee's reasonable satisfaction.  Mortgagor shall
          pay for any and all reasonable costs for any such testing and
          removal and/or remedy conducted pursuant to this paragraph.

                    7.   Unless waived in writing by Mortgagee, the breach
          of any of the covenants and warranties contained in this section
          shall be an event of default under the Mortgage.

                    8.   For purposes of this section, "hazardous and toxic
          substances" includes, without limit, any flammable explosives,
          radioactive materials, hazardous materials, hazardous wastes,
          hazardous or toxic substances or related materials defined in the
          Comprehensive Environmental Response, Compensation, and Liability
          Act of 1980, as amended, the Hazardous Materials Transportation
          Act, as amended, the New York State Environmental Conservation
          Law, the Resource Conservation and Recovery Act, as amended, and
          in the regulations adopted and publications promulgated pursuant
          thereto.  The provisions of this section shall be in addition to
          any other obligations and liabilities Mortgagor may have to
          Mortgagee at common law, and shall survive the transactions
          contemplated herein.  Mortgagee may, at its option, require
          Mortgagor to carry adequate insurance, if available at a
          reasonable cost, to fulfill Mortgagor's obligations under this
          paragraph.  Mortgagor's failure to obtain insurance within 30
          days after being requested to do so by Mortgagee, shall
          constitute an event of default hereunder.

                    9.   When the terms and provisions contained in the
          foregoing Paragraphs 1-8 in any way conflict with the terms and
          provisions contained in a certain Environmental Compliance and
          Indemnification Agreement of even date herewith ("Indemnification
          Agreement"), the terms and provisions contained in the
          Indemnification Agreement shall prevail, and, in the event of any
          overlapping terms, covenants and conditions, insofar as possible,
          the terms, covenants and conditions contained herein and in the
          Indemnification Agreement shall both be applicable.


                    TAX ON NOTE.  That in the event that hereafter it is
          claimed by any governmental agency that any tax or other
          governmental charge or imposition is due, unpaid and payable by
          the Mortgagor or the Mortgagee upon the Note (other than a tax on
          the interest receivable by the Mortgagee thereunder), the
          Mortgagor will upon sixty (60) days prior written notice either
          (a) pay such tax and within a reasonable time thereafter deliver
          to the Mortgagee satisfactory proof of payment thereof or (b)
          deposit with the Mortgagee the amount of such claimed tax,
          together with interest and penalties thereon, pending an
          application for a review of the claim for such tax, and within a
          reasonable time, deliver to the Mortgagee either (i) evidence
          satisfactory to the Mortgagee that such claim of taxability has
          been withdrawn or defeated in which event any such deposit shall
          be returned to the Mortgagor or (ii) a direction from the
          Mortgagor to the Mortgagee to pay the same out of the deposit
          above mentioned, any excess due over the amount of said deposit
          to be paid by the Mortgagor directly to the taxing authority and
          any excess of such deposit over such payment by the Mortgagee to
          be returned promptly to the Mortgagor.  Upon the failure of the
          Mortgagor to comply with the provisions of this Article, the
          whole of said principal sum and interest secured by the Mortgage
          shall at the option of the Mortgagee become due and payable.  If
          liability for such tax is asserted against the Mortgagee, the
          Mortgagee will give to the Mortgagor prompt notice of such claim,
          and the Mortgagor, upon complying with the provisions of this
          Article, shall have full right and authority to contest such
          claim of taxability.


                    COMPLIANCE WITH ARTICLE 31-B OF NEW YORK STATE TAX LAW.
          The Mortgagor will keep true and complete records pertaining to
          its acquisition of title to the Premises, all subsequent
          transfers of any interests in the Premises or any part thereof
          and all changes in the controlling interest (by way of changes in
          stock ownership, capital, profits, beneficial interest or
          otherwise) in the Mortgagor or any related entity which may
          hereafter own the Premises, including, but not limited to, a copy
          of the contract of sale, title report, deed, closing statement,
          transferor's affidavit, questionnaire or return, statement of
          tentative assessment and any other notices or determinations of
          tax received from the New York State Department of Taxation and
          Finance, transferor's supplemental return, the date and cost of
          all "capital improvements" made to the Premises or any part
          thereof and evidence of the payment of any real property transfer
          gains tax imposed by reason of Article 31-B of the New York State
          Tax Law and the filing of all reports and any other information
          or documentation required by the New York State Department of
          Taxation and Finance by reason of said Article or any regulations
          promulgated thereunder.  All such records shall be made available
          to Mortgagee for inspection from time to time upon its request.

                    If any real property transfer gains tax shall be due
          and payable upon the conveyance of the Premises pursuant to a
          judicial sale in any action, suit or proceeding brought to
          foreclose the Mortgage or deed in lieu of foreclosure, the
          Mortgagor will, at Mortgagee's request, (a) provide Mortgagee
          with a copy of all such records and will prepare, execute,
          deliver and file any affidavits, records questionnaires, returns
          or supplemental returns required of the Mortgagor, as transferor,
          including, but not limited to, a statement in affidavit form as
          to the "original purchase price" of the Premises and the cost of
          all "capital improvements" made to the Premises or any part
          thereof by the Mortgagor or any related entity and the date or
          dates on which such improvements were made and (b) pay or cause
          to be paid any real property transfer gains tax, together with
          interest and penalties thereon, which may be due and payable by
          reason of such conveyance.  The Mortgagor hereby irrevocably
          appoints Mortgagee its agent and attorney-in-fact (which
          appointment shall be deemed to be an agency coupled with an
          interest), with full power of substitution in the Premises, to
          prepare, execute, deliver and file on its behalf any and all
          affidavits, questionnaires, returns and supplemental returns
          which the Mortgagor, as transferor, has failed or refused to
          execute and deliver to Mortgagee within 10 days after notice and
          request therefor by Mortgagee.  In the event that the Mortgagor
          fails to pay any such tax, interest and penalties within 20 days
          after notice and demand for payment is given by Mortgagee,
          Mortgagee is hereby authorized to pay the same, and the amount
          thereof so paid by Mortgagee, together with all costs and
          expenses incurred by Mortgagee in connection with such payment,
          including, but not limited to, reasonable attorneys' fees and
          disbursements and interest on all such amounts, costs and
          expenses at the rate of one percent (1%) in excess of the rate
          specified in the Note, but in no event in excess of the maximum
          interest rate permitted by law, shall be paid by the Mortgagor to
          Mortgagee on demand.  Until paid by the Mortgagor, all such
          amounts, costs and expenses, together with interest thereon,
          shall be secured by the Mortgage and may be added to the judgment
          in any suit brought by Mortgagee against the Mortgagor hereon.

                    The foregoing shall not be applicable if the aforesaid
          Article 31-B does not pertain to the Premises.


               CONSTRUCTION.  The word "Mortgagor" shall be construed as if
          it read "Mortgagors" and the "Mortgagee" shall be construed as if
          it read "Mortgagees" whenever the sense of the Mortgage so
          requires.  This Mortgage shall be governed by and construed in
          accordance with the laws of the State of New York.


               CONFLICT WITH OTHER LOAN AGREEMENTS.  Mortgagor represents
          and warrants to Mortgagee that the execution and delivery of this
          Mortgage and all related documents and the performance of any
          term, covenant, or condition herein provided in any agreement or
          instrument executed in connection therewith, have been duly
          authorized on behalf of the Mortgagor by all proper and necessary
          action, and are not in conflict with, or result in any breach of,
          or constitute a default under or violate:

               A.   Any of the terms, conditions, or provisions of any
                    agreement, lease or other instrument to which Mortgagor
                    is a party or subject to; or,

                B.  Any law, regulation, order, writ, injunction or decree
                    to which Mortgagor is subject or any rules or
                    regulations of any administrative agency which have
                    jurisdiction over Mortgagor or over any property of
                    Mortgagor that would have a material adverse affect on
                    Mortgagor's business or financial condition.


               SEVERABILITY.  In the event any one or more of the
          provisions of the Mortgage or the Note shall for any reason be
          invalid, illegal or unenforceable in whole or in part, then only
          such provision or provisions shall be deemed to be null and void
          and of no force or effect, but shall not affect any other
          provision of the Mortgage or the Note.


               ASSIGNMENT OF MORTGAGE.  Upon Mortgagee's receipt of payment
          in full of the indebtedness evidenced by the Note and Mortgage
          and receipt of a $200.00 assignment processing fee to Mortgagee,
          Mortgagee covenants to assign the Mortgage to any new lender
          selected by Mortgagor on the following conditions:

                    A.   The Assignment shall be in accordance with Section
          275 of the Real Property Law and in a form reasonably acceptable
          to Mortgagee and such new lender, suitable for recording in the
          Monroe County Clerk's Office, but without any representation or
          warranty by, or recourse to, Mortgagee.

                    B.   The Note shall be endorsed, without recourse, as
          reasonably requested by such new lender.

                    C.   The Note, Mortgage and Assignment shall be
          delivered to such new lender.

               IN WITNESS WHEREOF, the Mortgage has been duly executed by
          the Mortgagor and Mortgagee, the day and year first above
          written.

                                        ESTATE OF FRED B. KRAVETZ


                                        By: s/Laurie Kuskin                 
                                             Laurie Kuskin, Executrix

                                        FIRST NATIONAL BANK OF ROCHESTER

                                        By: s/Dorian C. Chapman             
                                             Dorian C. Chapman
                                             Vice President




          STATE OF NEW JERSEY )
          COUNTY OF MONMOUTH  )    SS:

               On this 27th day of November, 1996, before me, the
          subscriber, personally appeared LAURIE KUSKIN, Executrix of the
          Last Will and Testament of FRED B. KRAVETZ, to me personally
          known and known to me to be the same person described in and who
          executed the within Instrument, and she acknowledged to me that
          she executed the same as such Executrix.

                                        s/Deborah A. Maretzky               
                    
                                                  Notary Public
                                        Notary Public State of New Jersey
                                          Qualified in Ocean County
                                        Commission Expires October 28, 1999



          STATE OF NEW YORK)
          COUNTY OF MONROE )  

                    On this 4th day of December, 1996, before me, the
          subscriber, personally appeared DORIAN C. CHAPMAN, to me known,
          who, being by me duly sworn, did depose and say that he resides
          in Rochester, New York, that he is the Vice President of FIRST
          NATIONAL BANK OF ROCHESTER, the corporation described in, and
          which executed the within Instrument, and that he signed his name
          thereto by order of the Board of Directors.

                                             s/Samuel O. Tilton             
                             
                                                       Notary Public
          <PAGE>
                                      SCHEDULE A

             Description of Mortgaged Premises - omitted in this exhibit.

          <PAGE>
                                      SCHEDULE B

                          CONSOLIDATION/SPREADING AGREEMENT

               The Mortgage is hereby consolidated, combined and made equal
          and coordinate in lien without priority of one over the other
          with certain note(s) and mortgage(s) owned and held by the
          Mortgagee herein and made, executed and acknowledged by the then
          owners of the Mortgaged Premises and described as follows in
          attached Schedule C:

               The above described mortgage(s), which may be valid liens on
          only a portion of the Mortgaged Premises, are hereby modified so
          that the liens thereof shall be spread over the whole of the
          Mortgaged Premises.

               The above described mortgage(s) and the Mortgage shall
          constitute in law but one first mortgage and a single lien upon
          the Mortgaged Premises for the total sum of FIVE HUNDRED SEVENTY-
          FIVE THOUSAND and 00/100 Dollars ($575,000.00) which the
          Mortgagor does hereby assume, agree and bind itself to pay to the
          Mortgagee with interest thereon to be computed from the date
          hereof, or of each advance, at the rate of interest set forth in
          a certain Restated Mortgage Note ("Restated Note") executed by
          Mortgagor on even date herewith and the terms of the above-
          described mortgage(s) and the Mortgage and the notes which they
          secure, are coordinated and consolidated and extended so that the
          total mortgage indebtedness shall become due and payable with
          interest in accordance with the Restated Note.

                    The terms, covenants and conditions of the Mortgage
          containing these consolidation provisions are hereby incorporated
          in and made the terms, covenants and conditions of the notes and
          mortgages consolidated herewith and of the Restated Note to the
          same effect as though originally incorporated therein, and the
          same shall apply to the full amount of the mortgage debt as
          consolidated hereby.  When the terms and provisions contained
          herein in any way conflict with the terms and provisions
          contained in the notes and mortgages consolidated herewith, and
          of the Restated Note, the terms and provisions herein contained
          shall prevail, and, in the event of any overlapping terms,
          covenants and conditions, insofar as possible, the terms,
          covenants and conditions contained herein and in the notes and
          mortgages consolidated herewith and the Restated Note shall both
          be applicable.  The said notes and mortgages shall otherwise
          remain in full force and effect and as modified by this
          Agreement, the notes and mortgages are hereby ratified and
          confirmed.  If the instruments which are being consolidated
          herewith are bonds and mortgages, then whenever the words "Note"
          or "Notes" appear herein, the same shall be construed to mean
          "bond" or "bonds".
          <PAGE>
                                      SCHEDULE C

                             Mortgages Being Consolidated

               1.   Mortgage made by FRED B. KRAVETZ and RICHARD J.
          CHIARENZA to HALE MANOR, INC. in the original principal amount of
          $1,100,000.00, dated August 6, 1987 and recorded August 10, 1987
          in the Monroe County Clerk's Office in Liber 8334 of Mortgages,
          at page 230.

               The above mortgage was assigned by HALE MANOR, INC. to KARL
          H. KITTELBERGER, KARL W. KITTELBERGER, STEVEN KITTELBERGER, JAMES
          KITTELBERGER, BRYAN KITTELBERGER and SCOTT KITTELBERGER, by an
          assignment dated August 6, 1992 and recorded September 1, 1992 in
          the Monroe County Clerk's Office in Liber 926 of Assignments of
          Mortgages, page 495.

               The above mortgage was assigned by SCOTT KITTELBERGER to
          KARL H. KITTELBERGER, KARL W. KITTELBERGER, STEVEN KITTELBERGER,
          JAMES KITTELBERGER and BRYAN KITTELBERGER, by an assignment dated
          October 12, 1988 and recorded September 1, 1992 in the Monroe
          County Clerk's Office in Liber 926 of Assignments of Mortgages,
          page 498.

               The above mortgage was assigned by JAMES KITTELBERGER to
          FLEET BANK OF NEW YORK N.A., by an assignment dated August 31,
          1992 and recorded September 1, 1992 in the Monroe County Clerk's
          Office in Liber 926 of Assignments of Mortgages, page 501.

               The above mortgage was assigned by STEVEN KITTELBERGER to
          FLEET BANK OF NEW YORK N.A., by an assignment dated August 31,
          1992 and recorded September 1, 1992 in the Monroe County Clerk's
          Office in Liber 926 of Assignments of Mortgages, page 504.

               The above mortgage was assigned by KARL H. KITTELBERGER,
          KARL W. KITTELBERGER and BRYAN KITTELBERGER to FLEET BANK OF NEW
          YORK N.A., by an assignment dated August 29, 1992 and recorded
          September 1, 1992 in the Monroe County Clerk's Office in Liber
          926 of Assignments of Mortgages, page 507.

               The above mortgage was modified by a Mortgage Modification,
          Extension, Spreading & Security Agreement made by and between
          FRED B. KRAVETZ and FLEET BANK OF NEW YORK, N.A., dated September
          1, 1992 and recorded September 1, 1992 in Liber 11119 of
          Mortgages, page 518.

               The unpaid principal balance on the above mortgage is
          $522,858.21.
          <PAGE>
                            CONTINUING UNLIMITED GUARANTY


               In consideration of any extension of credit by FIRST
          NATIONAL BANK OF ROCHESTER, (hereinafter called "Bank") to the
          ESTATE OF FRED B. KRAVETZ, L.P., (hereinafter called "Customer"),
          either alone or with one or more persons, the undersigned does
          hereby (jointly and severally if the undersigned be more than one
          person) guarantee the full and prompt payment to said Bank, when
          due, whether accelerated or not, of any and all indebtedness,
          liabilities and obligations of every nature and kind, whether
          heretofore or hereafter arising of Customer to Bank, including
          but not limited to all currently existing indebtedness of Company
          to Bank, and all indebtedness of Company to Bank hereafter
          incurred, all of which is referred to herein as the
          "Indebtedness".


               1.   The undersigned further (jointly and severally, if the
          undersigned be more than one person) agree(s) to pay all costs,
          expenses and reasonable attorney's fees at any time paid or
          incurred by the Bank in endeavoring to collect the Indebtedness
          or any part thereof and in and about the enforcement of this
          instrument.


               2.   This instrument is and is intended to be a continuing
          guaranty for the Indebtedness (irrespective of the aggregate
          amount thereof, or changes in the same from time to time) to the
          extent above specified, independent of and in addition to any
          other guaranty, endorsement or security held by Bank therefor,
          and without right of subrogation on the part of the undersigned
          until the Indebtedness is paid in full.  The undersigned
          acknowledge that this guaranty does not modify or terminate any
          previous guaranties executed and delivered to Bank by the
          undersigned or either of them, which guaranties, if any, remain
          in full force and effect.  This guaranty shall remain in full
          force and effect until the Bank or its successors or assigns,
          shall actually receive written notice of its discontinuance or
          notice of the death of the undersigned and all of the
          Indebtedness contracted for or created before the receiving of
          such notice, and any extensions or renewals thereof whether made
          before or after the receipt of such notice, together with
          interest accrued thereon, shall be paid in full.  In the event of
          the discontinuance of this guaranty as to any of the undersigned
          because of receipt by the Bank of notice of death or notice of
          discontinuance, this guaranty shall, notwithstanding, still
          continue and remain in full force against the survivor or
          survivors of the undersigned until discontinued as to them in the
          same manner.  In the event all of the Indebtedness shall at any
          time, or from time to time, be satisfied, this guaranty shall,
          nevertheless, continue in full force and effect as to any such
          Indebtedness contracted for or incurred thereafter, from time to
          time, before receipt by Bank of written notice of discontinuance
          or written notice of death of the undersigned.


               3.   If any default shall be made in the payment of any or
          all of the Indebtedness, the undersigned hereby (jointly and
          severally, if the undersigned be more than one person) agree(s)
          to pay the same without requiring protest or notice of
          non-payment or notice of default to the undersigned, to the
          Customer, or to any other person, without proof of demand and
          without requiring the Bank to resort first to the Customer or to
          any other guaranty, security or collateral which it may have or
          hold.  The undersigned hereby waives demands of protest and
          notice of non-payment and protest to the undersigned, to the
          Customer, or to any other person; notice of acceptance hereof or
          assent hereto by Bank; and notice that any Indebtedness has been
          incurred by the Customer to Bank, and notice in the change of the
          terms of payment of any of the Indebtedness, including but not
          limited to a change in the interest rate on any or all of the
          Indebtedness.


               4.   Upon default being made in the payment of any of the
          Indebtedness, the undersigned authorize(s) and empowers the Bank,
          in addition to its other remedies, to charge any account of
          the undersigned, and if the undersigned be more than one person,
          any account of any or all of the undersigned with the full amount
          then due on this guaranty and to sell, at any broker's board or
          at a public or private sale, (with such notice, if any, referred
          under the Uniform Commercial Code, to the undersigned,) any
          property of the undersigned (or any of them) in the possession or
          custody of the Bank and to apply the proceeds thereof to any
          balance due on this guaranty.  Upon any such sale the Bank may
          itself purchase the whole or any part of any property sold free
          from any right of redemption which is expressly waived and
          released.


               5.   The undersigned also further agree(s) that the Bank
          shall have the irrevocable right, in its sole discretion, with or
          without notice to the undersigned, either before or after the
          institution of bankruptcy or other legal proceedings by or
          against the undersigned or any of them, or before or after
          receipt of written notice of the death of the undersigned, or any
          of them, or written notice of discontinuance of any of the
          undersigned's liability hereunder from any of the undersigned, to
          extend the time given for the payment of the Indebtedness or any
          part thereof.   Bank may accept one or more renewal notes for the
          Indebtedness which shall be considered not as new obligations but
          as extensions of the obligations renewed, and no such extensions
          shall discharge or in any manner affect the liability of the
          undersigned, or the liability of the estate or estates of either
          or any of the undersigned under this guaranty.

               6.   The liability of the undersigned hereunder shall not be
          affected or impaired by any acceptance by the Bank of security
          for payment of the Indebtedness, or any part thereof, or by any
          disposition of or failure, neglect or omission on the part of the
          Bank to realize upon any such security or any security at any
          time held by or left with the Bank for any or all of the
          Indebtedness, or upon which a lien may exist therefor, may be
          exchanged, withdrawn or surrendered from time to time or
          otherwise dealt with by the Bank without notice to or assent from
          the undersigned, to the same extent as though this guaranty had
          not been given.  Bank shall have the exclusive right to determine
          how, when and what application of payments and credits, if any,
          shall be made on the Indebtedness, or any part thereof, and may
          apply the same upon principal or interest or fees or expense as
          it sees fit.  The undersigned hereby (jointly and severally)
          agree(s) and consent(s) that the Bank shall have the right to
          make any agreement with the Customer or with any party to or any
          one liable for the payment of all or any of the Indebtedness or
          interested therein, for the compounding, compromise, discharge or
          release thereof, in whole or in part, for any modification or
          alteration of any of the terms thereof, including but not limited
          to, a change in the interest rate, or of any contract between the
          Bank and the Customer or any other party without notice to or
          assent from the undersigned.  The Bank shall also have the right
          to discharge or release one or more of the undersigned from any
          obligation hereunder, in whole or in part, without in any way
          releasing, impairing or affecting its rights against the other or
          others of the undersigned.


               7.   This guaranty is absolute and unconditional and shall
          not be affected by any act or thing whatsoever, except the
          payment in full of the Indebtedness hereby secured.  This is a
          guaranty of payment and not collection.  The failure of any other
          person to sign this guaranty shall not release or affect the
          liability of any signer hereof.  This guaranty has been
          unconditionally delivered to Bank by each of the persons who have
          signed it.


               8.   If a claim is made upon Bank at any time for repayment
          or recovery of any amount of the Indebtedness, or other value
          received by Bank from any source, in payment of or on account of
          any of the Indebtedness, and Bank repays or otherwise becomes
          liable for all or any part of such claim by reason of (a) any
          judgment, decree, or order of any court or administrative body,
          or (b) any settlement or compromise of such claim or claims, the
          undersigned shall remain liable to Bank hereunder for the amount
          so repaid or for which Bank is otherwise liable, to the same
          extent as if any such amounts had not been received by Bank,
          notwithstanding any return or destruction of the original of this
          guaranty, or termination hereof or cancellation of any note, bond
          or other obligation which evidences all or a portion of the
          Indebtedness.


               9.   The undersigned unconditionally agrees that he will not
          assert, and he does hereby waive, any right he may have against
          Customer for indemnity, subrogation, reimbursement, contribution,
          or any other claim to Customer's assets, thereby relinquishing
          any right he may have to be a creditor of Customer.


               10.  This document is the final expression of this guaranty
          of the undersigned in favor of Bank, and is the complete and
          exclusive statement of the terms of this guaranty.  No course of
          prior dealings between the undersigned and Bank, nor any usage of
          trade, nor any parol or extrinsic evidence of any nature or kind,
          shall be used or be relevant to supplement, explain or modify
          this guaranty.


               11.  All payments of principal or interest made on the
          Indebtedness by the Customer to the Bank shall be deemed to have
          been made as agent for the undersigned for the purpose of tolling
          or renewing the Statute of Limitations.


               12.  This guaranty and every part hereof shall be binding
          (jointly and severally) upon the undersigned and the heirs, legal
          representatives, successors and assigns of the undersigned, and
          shall inure to the benefit of the Bank, its successors and
          assigns.


               13.  This instrument cannot be changed or modified or
          discharged in whole or in part, orally, and shall be governed by
          New York law.  Any litigation involving this guaranty shall, at
          Bank's option, be tried only in a court of competent jurisdiction
          located in Monroe County, New York.


               14.  All obligations of the undersigned under this guaranty
          are joint and several.


               IN WITNESS WHEREOF the undersigned has signed and sealed
          this instrument at Ocean County, New Jersey, as of the 3rd day of
          December, 1996


                                        s/Gary Kuskin                       
                                           (L.S.)
                                        Gary Kuskin


          STATE OF NEW JERSEY   )
          COUNTY OF MONMOUTH    )  SS:

                    On this 27th day of November, 1996, before me
          personally appeared GARY KUSKIN, to me personally known and known
          to me to be the same person described in and who executed the
          within Guaranty, and he duly acknowledged to me that he executed
          the same.

                                        s/Deborah A. Maretzky               

                                             Notary Public

                                        Notary Public State of New Jersey

                                          Qualified in Ocean County
                                        Commission Expires October 28, 1999

          <PAGE>
                            CONTINUING UNLIMITED GUARANTY


               In consideration of any extension of credit by FIRST
          NATIONAL BANK OF ROCHESTER, (hereinafter called "Bank") to the
          ESTATE OF FRED B. KRAVETZ, (hereinafter called "Customer"),
          either alone or with one or more persons, the undersigned does
          hereby (jointly and severally if the undersigned be more than one
          person) guarantee the full and prompt payment to said Bank, when
          due, whether accelerated or not, of any and all indebtedness,
          liabilities and obligations of every nature and kind, whether
          heretofore or hereafter arising of Customer to Bank, including
          but not limited to all currently existing indebtedness of Company
          to Bank, and all indebtedness of Company to Bank hereafter
          incurred, all of which is referred to herein as the
          "Indebtedness".


               1.   The undersigned further (jointly and severally, if the
          undersigned be more than one person) agree(s) to pay all costs,
          expenses and reasonable attorney's fees at any time paid or
          incurred by the Bank in endeavoring to collect the Indebtedness
          or any part thereof and in and about the enforcement of this
          instrument.


               2.   This instrument is and is intended to be a continuing
          guaranty for the Indebtedness (irrespective of the aggregate
          amount thereof, or changes in the same from time to time) to the
          extent above specified, independent of and in addition to any
          other guaranty, endorsement or security held by Bank therefor,
          and without right of subrogation on the part of the undersigned
          until the Indebtedness is paid in full.  The undersigned
          acknowledge that this guaranty does not modify or terminate any
          previous guaranties executed and delivered to Bank by the
          undersigned or either of them, which guaranties, if any, remain
          in full force and effect.  This guaranty shall remain in full
          force and effect until the Bank or its successors or assigns,
          shall actually receive written notice of its discontinuance or
          notice of the death of the undersigned and all of the
          Indebtedness contracted for or created before the receiving of
          such notice, and any extensions or renewals thereof whether made
          before or after the receipt of such notice, together with
          interest accrued thereon, shall be paid in full.  In the event of
          the discontinuance of this guaranty as to any of the undersigned
          because of receipt by the Bank of notice of death or notice of
          discontinuance, this guaranty shall, notwithstanding, still
          continue and remain in full force against the survivor or
          survivors of the undersigned until discontinued as to them in the
          same manner.  In the event all of the Indebtedness shall at any
          time, or from time to time, be satisfied, this guaranty shall,
          nevertheless, continue in full force and effect as to any such
          Indebtedness contracted for or incurred thereafter, from time to
          time, before receipt by Bank of written notice of discontinuance
          or written notice of death of the undersigned.


               3.   If any default shall be made in the payment of any or
          all of the Indebtedness, the undersigned hereby (jointly and
          severally, if the undersigned be more than one person) agree(s)
          to pay the same without requiring protest or notice of
          non-payment or notice of default to the undersigned, to the
          Customer, or to any other person, without proof of demand and
          without requiring the Bank to resort first to the Customer or to
          any other guaranty, security or collateral which it may have or
          hold.  The undersigned hereby waives demands of protest and
          notice of non-payment and protest to the undersigned, to the
          Customer, or to any other person; notice of acceptance hereof or
          assent hereto by Bank; and notice that any Indebtedness has been
          incurred by the Customer to Bank, and notice in the change of the
          terms of payment of any of the Indebtedness, including but not
          limited to a change in the interest rate on any or all of the
          Indebtedness.


               4.   Upon default being made in the payment of any of the
          Indebtedness, the undersigned authorize(s) and empowers the Bank,
          in addition to its other remedies, to charge any account of
          the undersigned, and if the undersigned be more than one person,
          any account of any or all of the undersigned with the full amount
          then due on this guaranty and to sell, at any broker's board or
          at a public or private sale, (with such notice, if any, referred
          under the Uniform Commercial Code, to the undersigned,) any
          property of the undersigned (or any of them) in the possession or
          custody of the Bank and to apply the proceeds thereof to any
          balance due on this guaranty.  Upon any such sale the Bank may
          itself purchase the whole or any part of any property sold free
          from any right of redemption which is expressly waived and
          released.

               5.   The undersigned also further agree(s) that the Bank
          shall have the irrevocable right, in its sole discretion, with or
          without notice to the undersigned, either before or after the
          institution of bankruptcy or other legal proceedings by or
          against the undersigned or any of them, or before or after
          receipt of written notice of the death of the undersigned, or any
          of them, or written notice of discontinuance of any of the
          undersigned's liability hereunder from any of the undersigned, to
          extend the time given for the payment of the Indebtedness or any
          part thereof.   Bank may accept one or more renewal notes for the
          Indebtedness which shall be considered not as new obligations but
          as extensions of the obligations renewed, and no such extensions
          shall discharge or in any manner affect the liability of the
          undersigned, or the liability of the estate or estates of either
          or any of the undersigned under this guaranty.


               6.   The liability of the undersigned hereunder shall not be
          affected or impaired by any acceptance by the Bank of security
          for payment of the Indebtedness, or any part thereof, or by any
          disposition of or failure, neglect or omission on the part of the
          Bank to realize upon any such security or any security at any
          time held by or left with the Bank for any or all of the
          Indebtedness, or upon which a lien may exist therefor, may be
          exchanged, withdrawn or surrendered from time to time or
          otherwise dealt with by the Bank without notice to or assent from
          the undersigned, to the same extent as though this guaranty had
          not been given.  Bank shall have the exclusive right to determine
          how, when and what application of payments and credits, if any,
          shall be made on the Indebtedness, or any part thereof, and may
          apply the same upon principal or interest or fees or expense as
          it sees fit.  The undersigned hereby (jointly and severally)
          agree(s) and consent(s) that the Bank shall have the right to
          make any agreement with the Customer or with any party to or any
          one liable for the payment of all or any of the Indebtedness or
          interested therein, for the compounding, compromise, discharge or
          release thereof, in whole or in part, for any modification or
          alteration of any of the terms thereof, including but not limited
          to, a change in the interest rate, or of any contract between the
          Bank and the Customer or any other party without notice to or
          assent from the undersigned.  The Bank shall also have the right
          to discharge or release one or more of the undersigned from any
          obligation hereunder, in whole or in part, without in any way
          releasing, impairing or affecting its rights against the other or
          others of the undersigned.


               7.   This guaranty is absolute and unconditional and shall
          not be affected by any act or thing whatsoever, except the
          payment in full of the Indebtedness hereby secured.  This is a
          guaranty of payment and not collection.  The failure of any other
          person to sign this guaranty shall not release or affect the
          liability of any signer hereof.  This guaranty has been
          unconditionally delivered to Bank by each of the persons who have
          signed it.


               8.   If a claim is made upon Bank at any time for repayment
          or recovery of any amount of the Indebtedness, or other value
          received by Bank from any source, in payment of or on account of
          any of the Indebtedness, and Bank repays or otherwise becomes
          liable for all or any part of such claim by reason of (a) any
          judgment, decree, or order of any court or administrative body,
          or (b) any settlement or compromise of such claim or claims, the
          undersigned shall remain liable to Bank hereunder for the amount
          so repaid or for which Bank is otherwise liable, to the same
          extent as if any such amounts had not been received by Bank,
          notwithstanding any return or destruction of the original of this
          guaranty, or termination hereof or cancellation of any note, bond
          or other obligation which evidences all or a portion of the
          Indebtedness.


               9.   The undersigned unconditionally agrees that he will not
          assert, and he does hereby waive, any right he may have against
          Customer for indemnity, subrogation, reimbursement, contribution,
          or any other claim to Customer's assets, thereby relinquishing
          any right he may have to be a creditor of Customer.


               10.  This document is the final expression of this guaranty
          of the undersigned in favor of Bank, and is the complete and
          exclusive statement of the terms of this guaranty.  No course of
          prior dealings between the undersigned and Bank, nor any usage of
          trade, nor any parol or extrinsic evidence of any nature or kind,
          shall be used or be relevant to supplement, explain or modify
          this guaranty.


               11.  All payments of principal or interest made on the
          Indebtedness by the Customer to the Bank shall be deemed to have
          been made as agent for the undersigned for the purpose of tolling
          or renewing the Statute of Limitations.


               12.  This guaranty and every part hereof shall be binding
          (jointly and severally) upon the undersigned and the heirs, legal
          representatives, successors and assigns of the undersigned, and
          shall inure to the benefit of the Bank, its successors and
          assigns.


               13.  This instrument cannot be changed or modified or
          discharged in whole or in part, orally, and shall be governed by
          New York law.  Any litigation involving this guaranty shall, at
          Bank's option, be tried only in a court of competent jurisdiction
          located in Monroe County, New York.

               14.  All obligations of the undersigned under this guaranty
          are joint and several.


               IN WITNESS WHEREOF the undersigned has signed and sealed
          this instrument at Ocean County, New Jersey, as of the 3rd day of
          December, 1996


                                        s/Laurie Kuskin                     
                                         (L.S.)
                                        Laurie Kuskin

          STATE OF NEW JERSEY   )
          COUNTY OF MONMOUTH    )  SS:


                    On this 27th day of November, 1996, before me
          personally appeared LAURIE KUSKIN, to me personally known and
          known to me to be the same person described in and who executed
          the within Guaranty, and she duly acknowledged to me that she
          executed the same.

                                        s/Deborah A. Maretzky               
                                             Notary Public

                                        Notary Public State of New Jersey
                                          Qualified in Ocean County
                                        Commission Expires October 28, 1999



                                   [EXHIBIT 10.24]

                                RESTATED MORTGAGE NOTE


          $400,000.00                                   Rochester, New York


               FOR VALUE RECEIVED, the undersigned, DEAL ROAD ASSOCIATES,
          L.P., with an office c/o Kravetz Realty, Inc., 150 Linden Oaks
          Drive, Suite C, Rochester, New York  14625 (hereinafter called
          "Borrower"), promises to pay FIRST NATIONAL BANK OF ROCHESTER, a
          national banking association, or order, (hereinafter called
          "Lender") at its principal office at 35 State Street, Rochester,
          New York, or at such other place as may be designated in writing
          by the holder of this Restated Mortgage Note ("Mortgage Note" or
          "Note"), the sum of FOUR HUNDRED THOUSAND and 00/100 DOLLARS
          ($400,000.00), in lawful money of the United States, or so much
          as may be advanced, referred to as "principal sum", with interest
          thereon to be computed from the date hereof, or of each advance,
          at the rate of eight and three quarters percent (8.75%) per
          annum.

               Interest only on the unpaid principal sum, from the date of
               this Note to December 31, 1996 shall be due and payable the
               date of this Note.

               Commencing on the first day of February, 1997, installments
               of principal and interest shall be paid in the sum of
               $3,997.79 based upon an amortization period of fifteen (15)
               years, and a like amount on the first day of each and every
               month thereafter until the principal sum and interest are
               fully paid; said monthly payments to be applied first to the
               payment of accrued interest at the above rate and the
               balance to be applied to the reduction of the principal sum. 
               The entire principal sum evidenced hereby, if not sooner
               paid, shall be due and payable on January 1, 2002.


               The rate of interest set forth herein shall continue in
               effect until all sums owed Lender are paid in full.

               The rate of interest shall not exceed that permitted by
               applicable Federal and New York State law.

               Interest shall be computed for the actual number of days
               elapsed on the basis of a year consisting of 360 days.

               If for any reason whatsoever this Note is prepaid in part or
          in full within one (1) year from the date hereof, a prepayment
          fee of five percent (5.0%) of the original amount of the
          principal sum will be charged.  Beginning with the second loan
          year, the prepayment fee shall be reduced by one percent (1.0%)
          each year.  A loan year begins on the date this Mortgage Note is
          executed and on each anniversary thereof.

               In the event any payment due hereunder shall remain unpaid
          for more than ten days, the holder hereof may collect a late
          charge in the amount of $50.00 or 6.0% of said payment, whichever
          is greater, to cover its extra handling expense.

               If this Note is referred to attorneys for collection, all
          parties now or hereafter personally liable for the indebtedness
          hereby evidenced, jointly and severally agree to pay, the
          principal and interest due, all costs and expenses, including
          reasonable attorneys' fees, incurred by the holder hereof, with
          or without the institution of an action or proceeding.

               The rate of interest hereunder shall increase to three
          percent (3.0%) above the rate of interest then applicable to this
          Note upon the maturity date of this Note or upon an event of
          default under this Note or the Mortgage securing the Note.

               This Note is secured by a Mortgage and Consolidation
          Agreement ("Mortgage") of even date herewith on property known as
          520 Panorama Trail, Penfield, Monroe County, New York
          ("Property").

               In the event the Debt Service Coverage Ratio ("DSCR"), as
          defined below, for the Property at any time is less than 1.0
          ("Minimum DSCR"), as reasonably determined by the Lender, the
          Lender may, by written notice to Mortgagor, require a payment
          toward principal so as to achieve the Minimum DSCR.  In such
          event, the applicable prepayment fee shall not be collected by
          Lender, and the monthly payment of principal and interest shall
          be recalculated based upon the reduced principal sum and the
          remaining amortization period.  DSCR shall mean Net Income (as
          defined below) divided by annual payments of principal and
          interest pursuant to this Note.  Net Operating Income shall mean
          annual rental income available after payment of annual real
          estate taxes, utilities, management fees, repairs, maintenance,
          property insurance, reasonable salaries, reasonable
          administrative expenses, and other normal operating expenses,
          exclusive of depreciation amortization and interest expense.

               This Note is being delivered solely for the purpose of
          modifying, amending and restating the terms of the notes which
          are secured by the Mortgage.  This Note does not create a new or
          additional indebtedness or obligation other than the principal
          indebtedness or obligation secured by or which under any
          contingency may be secured by the Mortgage.

               It is hereby expressly agreed, that the principal sum
          secured by this Note shall become due at the option of the holder
          thereof on the happening of any default or event by which under
          the terms of the Mortgage, the principal sum may or shall become
          due and payable; also, that all of the covenants, conditions and
          agreements contained in the Mortgage are hereby made part of this
          instrument.

               Presentment for payment, notice of dishonor, protest and
          notice of protest are hereby waived.

               This Note shall be governed by and construed in accordance
          with the laws of the State of New York.

               In the event any one or more of the provisions of the Note
          shall for any reason be invalid, illegal or unenforceable in
          whole or in part, then only such provision or provisions shall be
          deemed to be null and void and of no force or effect, but shall
          not affect any other provision of the Note.

               This Note may not be changed or terminated orally.

               Signed and sealed as of the 3rd day of December, 1996.

                                        DEAL ROAD ASSOCIATES, L.P.

                                        BY:  KUSKIN ADVISORS, INC.
                                             GENERAL PARTNER

                                        BY: s/Laurie Kuskin                 
                                             Laurie Kuskin, President

          STATE OF NEW JERSEY )
          COUNTY OF MONMOUTH  )    ss:

                    On this 27th day of November, 1996, before me
          personally came Laurie Kuskin, to me known and known to me to be
          the President of Kuskin Advisors, Inc. the general partner of
          Deal Road Associates, L.P., the partnership described in, and
          which executed the foregoing instrument, and who acknowledged
          that she executed the foregoing Instrument for and on behalf of
          said partnership.

                                        s/Deborah A. Maretzky               
                 
                                             Notary Public
                                        Notary Public State of New Jersey
                                          Qualified in Ocean County
                                        Commission Expires October 28, 1999
          <PAGE>
                                       MORTGAGE
                             WITH CONSOLIDATION AGREEMENT

               This Mortgage, made as of the 3rd day of December, 1996
          between DEAL ROAD ASSOCIATES, L.P., with an office c/o Kravetz
          Realty, Inc., 150 Linden Oaks Drive, Suite C, Rochester, New York
          14625 (herein called the "Mortgagor"), and FIRST NATIONAL BANK OF
          ROCHESTER, a national banking association with its principal
          office at 35 State Street, Rochester, Monroe County, New York,
          (herein called the "Mortgagee").

               W I T N E S S E T H, to secure the payment of an
          indebtedness in the sum of TWO HUNDRED FIFTY-FOUR THOUSAND
          NINETY-TWO AND 76/100 DOLLARS ($254,092.76) lawful money of the
          United States (or so much as may be advanced) to be paid with
          interest thereon to be computed from the date hereof, to be paid
          according to a certain bond, note, or obligation bearing even
          date herewith ("Note"), the Mortgagor hereby mortgages to the
          Mortgagee the premises described in Schedule "A" attached hereto
          and made a part hereof (herein called the "Mortgaged Premises" or
          "Premises").

               TOGETHER with all the right, title and interest of the
          Mortgagor in and to any and all unearned premiums accrued,
          accruing or to accrue under any and all insurance policies now or
          hereafter obtained by the Mortgagor on the Mortgaged Premises,

               TOGETHER with the appurtenances and all the estate and
          rights of the Mortgagor in and to said Premises,

               TOGETHER with all and singular the tenements, hereditaments,
          and appurtenances belonging or in any way appertaining to said
          Premises, and the reversion and reversions, remainder and
          remainders, rents, issues and profits thereof.

               TOGETHER with and including any and all strips and gores of
          land adjoining or abutting said Premises,

               TOGETHER with all right, title, and interest of the
          Mortgagor in and to the land lying in the bed of any street,
          road, avenue or alley, open or proposed, in front of, running
          through or adjoining said Premises,

               TOGETHER with all buildings, structures, and improvements
          now or at any time hereafter erected, constructed or situated
          upon the Premises, and apparatus, fixtures, chattels, and
          articles of personal property now or hereafter attached to or
          used in connection with said Premises, including but not limited
          to furnaces, boilers, oil boilers, radiators and piping, coal
          stokers, plumbing and bathroom fixtures, refrigeration, air-
          conditioning and sprinkler systems, wash-tubs, sinks, gas and
          electric fixtures, stoves, ranges, awnings, screens, window
          shades, elevators, motors, dynamos, refrigerators, kitchen
          cabinets, incinerators, plants and shrubbery and all other
          equipment and machinery, appliances, fittings and fixtures of
          every kind in or used in the operation of the buildings standing
          on said Premises, together with any and all replacements thereof
          and additions thereto,

               TOGETHER with all awards heretofore and hereafter made to
          the Mortgagor for taking by eminent domain the whole or any part
          of said Premises or any easement therein, including any awards
          for changes of grade of streets, which said awards are hereby
          assigned to the Mortgagee, who is hereby authorized to collect
          and receive the proceeds of such awards and to give proper
          receipts and acquittances therefor, and to apply the same toward
          the payment of the mortgage debt, except as otherwise provided in
          this Mortgage, notwithstanding the fact that the amount owing
          thereof may not then be due and payable; and the Mortgagor hereby
          agrees, upon request, to make, execute and deliver any and all
          assignments and other instruments sufficient for the purpose or
          assigning said awards to the Mortgagee, free, clear, and
          discharged of any encumbrances of any kind or nature whatsoever,

          The Mortgagor covenants with the Mortgagee that:


               PAY INDEBTEDNESS.  The Mortgagor will pay the indebtedness
          secured hereby with interest thereon as herein provided and
          according to the Note, and if default shall be made in the
          payment of part thereof, the Mortgagee shall have power to sell
          the Mortgaged Premises according to law.


               INSURANCE.  The Mortgagor will keep the buildings on the
          Premises and the fixtures and articles of personal property
          covered by the Mortgage insured against loss by fire and other
          hazards, casualties and contingencies, including flood insurance
          if required by law, regulation or Mortgagee, for the benefit of
          the Mortgagee in an amount not less than the unpaid principal
          balance due hereunder.  The fire insurance policy as required
          hereby shall contain the usual extended coverage endorsement and
          shall provide for twenty (20) days written notice to Mortgagee
          prior to cancellation.  Mortgagor will maintain liability
          insurance in minimum amounts of $1,000,000.00 per occurrence for
          bodily injury and $100,000.00 for property damage.  In addition
          thereto the Mortgagor within thirty (30) days after notice and
          demand will keep the Premises insured against any other hazard
          that may reasonably be required by law, regulation or Mortgagee. 
          The Mortgagor will assign and deliver said policies to the
          Mortgagee and the Mortgagor will reimburse the Mortgagee for any
          premiums paid for the insurance made by the Mortgagee on the
          Mortgagor's default in so insuring the buildings or in so
          assigning and delivering the policies.  All the provisions of
          this paragraph or of any other provisions of the Mortgage
          pertaining to fire insurance or any other additional insurance
          which may be required hereunder shall be construed in accordance
          with Section 254 Subdivision 4 of the New York Real Property Law. 
          Notwithstanding the provisions of the aforesaid Section 254,
          Subdivision 4, the Mortgagor consents that the Mortgagee may
          without qualification or limitation by virtue of said section,
          retain and apply the proceeds of any such insurance in
          satisfaction or reduction of the Mortgage, or it may at its
          election pay the same, either in whole or in part, to the
          Mortgagor or its successors or assigns for the repair or
          replacement of the buildings or of the insured articles of
          personal property or for any other purpose or object reasonably
          satisfactory to the holder of the Mortgage, and if the Mortgagee
          shall receive and retain such insurance money, the lien of the
          Mortgage shall be affected only by a reduction of the amount of
          such lien by the amount of such insurance money received and
          retained by the Mortgagee.

               Notwithstanding the foregoing election available to
          Mortgagee, the proceeds of such insurance shall be made available
          to Mortgagor if, at the time such proceeds are delivered to
          Mortgagee, there is no uncured default under the Note or this
          Mortgage and the loan to value ratio (i.e. the then unpaid
          principal balance pursuant to the Note divided by the value of
          the Premises as reasonably determined by Mortgagee) shall not be
          more than 75%.  Mortgagee shall disburse such proceeds to
          Mortgagor upon completion of work and invoices therefor approved
          by Mortgagee, and any excess proceeds shall be utilized to reduce
          the unpaid principal sum secured by this Mortgage.


               ALTERATIONS, DEMOLITION OR REMOVAL.  No building, fixtures
          or personal property covered by the Mortgage shall be removed,
          demolished, or substantially altered without the prior written
          consent of the Mortgagee.


               WASTE, MAINTENANCE AND REPAIRS.  The Mortgagor will not
          commit any waste on the Premises or make any change in the use of
          the Premises which will in any way increase any ordinary fire or
          other hazard arising out of construction or operation.  The
          Mortgagor will keep and maintain or cause to be kept and
          maintained all buildings and other improvements now or at any
          time hereafter erected upon or constituting any portion of the
          Mortgaged Premises, and the sidewalks and curbs abutting the
          same, in good order and condition and in a rentable and
          tenantable state or repair, and will make or cause to be made, as
          and when the same shall become necessary, all structural and non-
          structural exterior and interior, ordinary and extraordinary,
          foreseen and unforeseen repairs, renewals, and replacements
          necessary to that end.  In the event that the Mortgaged Premises
          shall be damaged or destroyed in whole or in part, by fire or any
          other casualty, or in the event of a taking of a portion of the
          Mortgaged Premises as a result of any exercise of the power of
          eminent domain, the Mortgagor shall promptly restore, replace,
          rebuild or alter the same as nearly as possible to the condition
          they were in immediately prior to such fire, other casualty or
          taking, provided the proceeds of the condemnation or any
          insurance policy are made available to Mortgagor.  Although
          damage to or destruction of the Mortgaged Premises, or any
          portion thereof, shall not of itself constitute a default
          hereunder, the failure of the Mortgagor to restore, replace,
          rebuild, or alter the same, as hereinabove provided, shall
          constitute a default hereunder.  The Mortgagor covenants that it
          will give to the Mortgagee prompt written notice of any damage or
          injury to the Mortgaged Premises and will give like notice to the
          Mortgagee of the commencement of any condemnation proceeding
          affecting the whole or any portion of Mortgaged Premises.  The
          Mortgagor shall have the right, at any time and from time to
          time, to remove and dispose of building service equipment which
          may have become obsolete or unfit for use or which is no longer
          useful in the operation of the building now or hereafter
          constituting a portion of the Mortgaged Premises.  The Mortgagor
          agrees promptly to replace with other building service equipment,
          free of superior title, liens or claims, not necessarily of the
          same character but of at least equal usefulness and quality, any
          such building service equipment so removed or disposed of, except
          that, if by reason of technological or other developments in the
          operation and maintenance of buildings of the general character
          of the building constituting a portion of the Mortgaged Premises,
          no replacement of the building service equipment so removed or
          disposed of is necessary or desirable in the proper operation or
          maintenance of said building, the Mortgagor shall not be required
          to replace the same.


               TAXES, ASSESSMENTS, ETC.  The Mortgagor will pay all taxes,
          assessments, insurance premiums, sewer rents, or water rates, and
          in default thereof, the Mortgagee may pay the same.  Any sums so
          advanced by the Mortgagee shall bear interest at the maximum
          legal rate of interest at the time of such advance or at the
          highest rate of interest set forth herein or in the Note,
          whichever is greater, and any such sum and the interest thereon
          shall be a lien on said Premises, prior to any right, or title
          to, interest in or claim upon said Premises, or accruing
          subsequent to the lien of the Mortgage and shall be deemed
          secured hereby.  Upon written request from Mortgagee, Mortgagor
          shall deliver to Mortgagee receipted tax bills showing payment of
          all taxes on the Premises within the applicable grace period.


               ESTOPPEL STATEMENT.  The Mortgagor within ten (10) days upon
          request in person or within twenty (20) days upon request by mail
          will furnish a written statement duly acknowledged of the amount
          due on the Mortgage and whether any offsets or defenses exist
          against the Note and Mortgage.


               MORTGAGEE MAY CURE MORTGAGOR'S DEFAULTS.  The Mortgagor
          covenants and agrees with the Mortgagee that the holder of the
          Mortgage may cure any default of Mortgagor on the Mortgage or any
          prior or subsequent mortgage, including payment of any
          installments of principal and interest or part thereof, and that
          all costs and expenses, including reasonable attorneys' fees
          together with interest thereon at the highest legal rate of
          interest at the time of such default or at the highest rate of
          interest set forth herein or in the Note secured by the Mortgage,
          whichever is the greater, paid by the Mortgagee in so curing said
          default, shall be repaid by the Mortgagor to the Mortgagee on
          demand and the same shall be deemed to be secured by the Mortgage
          and to be collectible in like manner as the principal sum.


               WARRANTY OF TITLE.  The Mortgagor warrants the title to the
          Premises and will execute any further assurance of the title to
          the Premises as Mortgagee may require.


               LIEN LAW COVENANT.  The Mortgagor will, in compliance with
          Section 13 of the New York Lien Law, receive the advances secured
          hereby and will hold the right to receive such advances as a
          trust fund to be applied first for the purpose of paying the cost
          of the improvement and will apply the same first to the payment
          of the cost of the improvements before using any part of the
          total of the same for any other purpose.


               ESCROW FOR TAXES/INSURANCE.  The Mortgagee may request at
          any time after a default by Mortgagor in payment when due of
          property taxes and/or insurance premiums on the Mortgaged
          Premises that, in addition to the monthly payments of principal
          and interest, the Mortgagor will pay monthly to the Mortgagee on
          or before the first day of each and every calendar month, until
          the Note is fully paid, a sum equal to one-twelfth of the known
          or estimated yearly taxes, assessments, liens and charges levied
          or to be levied against the Mortgaged Premises and/or premiums
          for insurance held or required by Mortgagee.  The Mortgagee shall
          hold such payments in trust without obligation to pay interest
          thereon, except such interest as may be made mandatory by law or
          regulation, to pay such taxes, assessments, liens, charges and
          insurance premiums within a reasonable time after they become
          due. If the total of payments made by the Mortgagor for taxes,
          assessments, liens, charges and insurance premiums shall exceed
          the amount of payments actually made by the Mortgagee, such
          excess shall be credited by the Mortgagee on subsequent payments
          to be made by the Mortgagor or refunded upon payment in full of
          the Note.  If the total of payments made by the Mortgagor for
          taxes, assessments, liens, charges and insurance premiums shall
          not be sufficient to pay therefor, then the Mortgagor shall pay
          to the Mortgagee any amount necessary to make up the deficiency
          on or before the date when such amounts shall be due.


               LATE CHARGES.  If any payment required to be made under the
          Mortgage or the note or the obligations secured by the Mortgage
          shall be overdue in excess of 10 days, a late charge of $.06 of
          each $1.00 so overdue or $50.00, whichever is greater, will be
          paid by the Mortgagor for the purpose of defraying the expenses
          incident to handling such delinquent payments.


               LEASES.  Pursuant to the provisions of Section 291-f of the
          New York Real Property Law, the Mortgagor, except for residential
          leases with a term not exceeding one (1) year, shall not (a)
          amend, cancel, abridge, terminate, or otherwise modify any lease
          of said Premises or of any part thereof, or (b) accept prepayment
          of rent or installments of rent for more than one month in
          advance, without the written consent of the Mortgagee and in the
          event of any default under the terms of this paragraph the whole
          of said principal sum shall become due immediately upon the
          happening thereof at the option of the Mortgagee.

               In addition thereto, except for residential leases with a
          term not exceeding one (1) year, (a) the Mortgagor shall not make
          any new lease or lease renewal or extension (other than those the
          Mortgagor as landlord may be required to grant by the terms of an
          existing lease) without the prior written consent of the
          Mortgagee and (b) the Mortgagor shall furnish to the Mortgagee,
          within thirty (30) days after a request by the Mortgagee to do
          so, a written statement containing the names of all lessees of
          the Premises, the terms of their respective leases, the space
          occupied and the rentals payable thereunder.


               FINANCIAL STATEMENTS.  The Mortgagor will furnish the
          Mortgagee with copies of its signed Federal Tax returns as they
          are timely filed, but not later than 120 days after the end of
          Mortgagor's fiscal year.

               Any guarantor(s) of payment of the indebtedness also shall
          provide Mortgagee with copies of their signed Federal Tax Returns
          as they are timely filed and with annual personal financial
          statements on forms provided by Mortgagee.

               The Mortgagee shall have the right to examine the financial
          records covering the operation of the Premises at least once a
          year or as often as the Mortgagee may require if the Mortgagor be
          in default.


               PREPAYMENT FEE.  If for any reason whatsoever the
          indebtedness secured by the Mortgage is prepaid in part or in
          full within one (1) year from the date hereof, a prepayment fee
          of five percent (5.0%) of the original amount of the consolidated
          principal sum will be charged.  Beginning with the second loan
          year, the prepayment fee shall be reduced by one percent (1.0%)
          each year.  A loan year begins on the date the Mortgage is
          executed and on each anniversary thereof.  The amount of such
          prepayment consideration shall be added to and secured by the
          Note and Mortgage and shall be recoverable by the Mortgagee in
          the same manner as the principal balance hereof, and in addition
          thereto, in any action brought either on the Note or for the
          foreclosure of the Mortgage.


               ACCELERATION OF PRINCIPAL ON TRANSFER, ETC.  The principal
          sum with interest thereon shall become immediately due and
          payable, upon the voluntary or involuntary conveyance or transfer
          by operation of law or otherwise of all or any part of the
          Mortgaged Premises, or any interest or estate therein, including
          testate or intestate succession and conveyance by land contract. 
          Acceptance of payments by the Mortgagee subsequent to any such
          conveyance, transfer, or encumbering shall not be deemed a waiver
          of any of the Mortgagee's rights.

               If the Mortgagor is a corporation, the sale, assignment,
          transfer, or other disposition of any stock by any party owning
          ten (10%) percent or more of the stock, of any corporation owning
          all or any part of the Mortgaged Premises or any other similar
          significant change in ownership of such stock or in the relative
          distribution thereof, by any method or means, whether by
          increased capitalization, merger with another corporation,
          corporate or other amendments, issuance of additional or new
          stock, reclassification of stock or otherwise shall be deemed a
          conveyance or transfer within the meaning of this provision.

               If the Mortgagor is a partnership, a sale or transfer by
          operation of law or otherwise of any partners' interest in the
          partnership or a change in the identity or composition of the
          partners of the Mortgagor shall be deemed a conveyance or
          transfer within the meaning of this provision.


               ACCELERATION OF PRINCIPAL ON DEFAULT, ETC.  The whole of the
          principal sum and interest shall become due at the option of the
          Mortgagee, after (a) default in the payment of any installment of
          principal or of interest for thirty (30) days; or, (b) default in
          the payment of any tax, water rate, assessment, insurance
          premiums, or sewer rent for thirty (30) days after notice and
          demand or default after notice and demand either in assigning and
          delivering the policies insuring the buildings against any
          casualty or in reimbursing the Mortgagee for premiums paid on
          such insurance, as herein provided; or (c) default upon request
          in furnishing a statement of the amount due and whether any
          offsets or defenses exist against the mortgage debt, as provided
          herein in the Section entitled "Estoppel Statement"; or (d)
          failure to exhibit to the Mortgagee, within ten (10) days after
          demand, receipts showing payment of all taxes, water rates, sewer
          rents and assessments; or (e) the actual or alteration,
          demolition or removal of any building on the Premises without the
          written consent of the Mortgagee; or (f) the assignment of the
          rents of the Premises or any part thereof without the written
          consent of the Mortgagee; or (g) the buildings on said Premises
          are not maintained in reasonably good repair; or (h) failure to
          comply with any requirement or order or notice of violation of
          law or ordinance issued by any governmental department claiming
          jurisdiction over the Premises within two (2) months from the
          issuance thereof unless such requirement, order or notice is
          being lawfully challenged by Mortgagor and there is no risk of
          forfeiture of any of Mortgagor's rights in the Premises; or (i)
          refusal of two or more fire insurance companies lawfully doing
          business in the State of New York to issue policies insuring the
          buildings on the premises; or (j) the removal, demolition or
          destruction in whole or in part of any of the fixtures, chattels
          or articles of personal property covered hereby, unless the same
          are promptly replaced by similar fixtures, chattels and articles
          of personal property at least in quality and condition to those
          replaced, free from security interests or other encumbrances
          thereon and free from any reservation of title thereof; or (k)
          thirty (30) days notice to the Mortgagor, in the event of the
          passage of any law deducting from the value of land for the
          purposes of taxation any lien thereon, or changing in any way the
          laws for the taxation of mortgages or debts secured thereby for
          state or local purposes; or (1) the Mortgagor fails to keep,
          observe and perform any of the other covenants, conditions or
          agreements contained in the Mortgage; or (m) use of said Premises
          for any unlawful purpose or public or private nuisance; or (n)
          the Mortgagor commits or permits waste; or (o) any default under
          any mortgage or other lien on the Premises or any default under
          any other note, loan agreement or other instrument evidencing
          Mortgagor's indebtedness to Mortgagee; or (p) the Note becomes
          non-recourse to the Mortgagor.


               NOTICES.  Notice and demand to or request upon the Mortgagor
          may be oral or in writing and, if in writing, may be served in
          person or by mail.


               APPOINTMENT OF RECEIVER.  The Mortgagee, in any action to
          foreclose the Mortgage, shall be entitled, without notice or
          demand and without regard to the adequacy of any security for the
          indebtedness hereby or the solvency or insolvency of any person
          liable for the payment thereof, to the appointment of a receiver
          of the rents, issues and profits of the Mortgaged Premises.


               SALE IN ONE PARCEL.  In case of a foreclosure sale, said
          Premises, or so much thereof as may be affected by the Mortgage,
          may be sold in one parcel, any provision of law to the contrary
          notwithstanding.


               ASSIGNMENT OF RENTS.  The Mortgagor hereby absolutely and
          unconditionally assigns, transfers and conveys to the Mortgagee
          the rents, issues, and profits of the Premises as further
          security for the payment of the Note, it being the intention of
          Mortgagor and Mortgagee that this assignment be treated and
          construed as an absolute assignment and not an assignment for
          additional security only.  The Mortgagor further grants to the
          Mortgagee the right to enter upon and to take possession of the
          Premises for the purpose of collecting the same and to let the
          Premises or any part thereof, and to apply the rents, issues and
          profits, after payment of all necessary charges and expenses, on
          account of the Note.  This assignment and grant shall continue in
          effect until the Note is paid.  The Mortgagee hereby waives the
          right to enter upon and to take possession of the Premises for
          the purpose of collecting the rents, issues, and profits, and the
          Mortgagor shall be entitled to collect and receive the rents,
          issues and profits as trustee for the benefit of Mortgagee and
          Mortgagor until default under any of the covenants, conditions,
          or agreements contained in the Mortgage; Mortgagor agrees to use
          such rents, issues and profits in payment of principal and
          interest and in payment of taxes, assessments, sewer rents, water
          rates, and carrying charges against the Premises, but such right
          of the Mortgagor may be revoked by the Mortgagee upon any
          default, on five (5) days written notice.  The Mortgagor will
          not, without the written consent of the Mortgagee, receive or
          collect rent from any tenant of the Premises or any part thereof
          for a period of more than one month in advance, and in the event
          of any default under the Mortgage will pay monthly in advance to
          the Mortgagee, or to any receiver appointed to collect the rents,
          issues and profits, the fair and reasonable rental value for the
          use and occupation of the Premises or of such part thereof as may
          be in the possession of the Mortgagor, and upon default in any
          such payment will vacate and surrender the possession of the
          Premises to the Mortgagee or to such receiver, and in default
          thereof may be evicted by summary proceedings.  Mortgagor shall
          and does hereby agree to indemnify and hold Mortgagee and its
          representatives harmless of and from any and all liability, loss
          of damage which Mortgagor or its representatives may or might
          incur under or by reason of (a) any tenant of the Premises, (b)
          this Mortgage, (c) any action taken by Mortgagee or its
          representatives hereunder, unless constituting willful
          misconduct, or (d) claims and demands which may be asserted
          against Mortgagee or its representatives by reason of any alleged
          obligations or undertakings on its or their part to perform or
          discharge any of the terms, covenants or agreements contained in
          any lease affecting the Premises.  This Mortgage shall not
          operate to place upon Mortgagee any responsibility for the
          management, operation or maintenance of the Premises, and the
          execution of this Mortgage by Mortgagor shall constitute
          conclusive evidence that all responsibility for the management,
          operation and maintenance of the Premises is, shall be and shall
          remain that of Mortgagor, in the absence of the taking of actual
          possession of the Premises by Mortgagee.  The provisions of the
          foregoing indemnification obligation shall survive the assignment
          or repayment of the Note, the assignment, satisfaction,
          foreclosure or other termination of this Mortgage and the sale or
          other transfer or conveyance of the Premises.


               SECURITY AGREEMENT.  The Mortgage constitutes a security
          agreement under the Uniform Commercial Code and creates a
          security interest in all fixtures and equipment and other
          personal property (and the proceeds thereof) now or hereafter
          affixed to or constituting a portion of the Premises.  Mortgagor
          shall execute, deliver, file and refile any financing statement,
          continuation statements, or other security agreements Mortgagee
          may require from time to time to confirm the lien of the Mortgage
          with respect to such property.


               ANTI-MARSHALLING.  The Mortgagee may resort for the payment
          of any indebtedness, liability, or obligation secured hereby to
          its several securities therefor, in such order and manner as it
          may see fit, and the Mortgagee may maintain an action to
          foreclose the Mortgage notwithstanding the pendency of any action
          to recover any part of the indebtedness secured hereby, or the
          recovery of any judgment in such action.  The Mortgagee shall not
          be required during the pendency of any action to foreclose the
          Mortgage, to obtain leave of any court in order to commence or
          maintain any other action to recover any part of the indebtedness
          secured hereby.

               The Mortgagee shall also have the right in the event of
          default under the Mortgage or the obligation secured hereby to
          proceed against any or all interests of the Mortgagor and the
          Mortgagor agrees that the Mortgagee shall have the right to elect
          in writing not to cut off any interest that any Mortgagor might
          have and in the event that Mortgagee shall so elect, Mortgagor
          agrees that all of its duties and obligations as to such interest
          shall continue.


               COMPLIANCE WITH LAWS, ETC.  The Mortgagor will comply with,
          or cause compliance with, all present and future laws,
          ordinances, rules, regulations, zoning and other requirements of
          all governmental authorities whatsoever having jurisdiction of or
          with respect to the Mortgaged Premises or any portion thereof or
          the use or occupation thereof; provided, however, that the
          Mortgagor may postpone such compliance if and so long as the
          validity or legality of any such governmental requirement shall
          be contested by the Mortgagor, with diligence and in good faith,
          by appropriate legal proceedings.


               COMPLIANCE WITH ZONING, ETC.  The Mortgagor covenants: (a)
          that the buildings and improvements now on the Mortgaged Premises
          are in full compliance with all applicable zoning codes,
          ordinances and regulations and deed restrictions, if any; and (b)
          that such compliance is based solely upon Mortgagor's ownership
          of such Premises, and not upon title to or interest in any other
          Premises; and (c) buildings or improvements hereafter constructed
          on such Premises shall be in compliance as in (a) and (b) hereof
          provided, shall lie wholly within the boundaries of such Premises
          and, shall be independent and self-contained operating units
          (except for utility lines and conduits coming directly to the
          Premises from a public road or from a private road an easement
          over which for the maintenance of such utilities is covered by
          the lien hereof.)


               LEGAL EXPENSES.  If any action or proceeding be commenced
          (except an action to foreclose the Mortgage or to collect the
          debt secured thereby), to which action or proceeding the
          Mortgagee is made a party, or in which it becomes necessary to
          defend or uphold the lien of the Mortgage, all sums paid by the
          Mortgagee for the expense of any litigation to prosecute or
          defend the rights and lien created by the Mortgage (including
          counsel fees), shall be paid by the Mortgagor, together with
          interest thereon at the legal rate of interest at the time of
          said payment or at the highest rate of interest set forth herein
          or in the Note secured by the Mortgage, whichever is greater, and
          any such sum and interest thereon shall be a lien on said
          Premises, prior to any right, or title to, interest in or claim
          upon said Premises attaching or accruing subsequent to the lien
          of the Mortgage, and shall be deemed to be secured by the
          Mortgage.

               If the Mortgage is referred to attorneys for collection or
          foreclosure, the Mortgagor shall pay all sums, including
          attorneys' fees, incurred by the Mortgagee, together with all
          statutory costs, disbursements, and allowances, with or without
          the institution of an action or proceeding.  All such sums with
          interest thereon at the rate set forth herein shall be deemed to
          be secured by the Mortgage and collectible out of the Mortgaged
          Premises.


               CONDEMNATION AWARD.  In the event of a condemnation award
          for a portion of the Premises payable to Mortgagee and Mortgagor,
          Mortgagee shall make the proceeds of such award available to
          Mortgagor if, at the time such proceeds are delivered to
          Mortgagee, there is no uncured default under the Note or this
          Mortgage and the loan to value ratio (i.e. the then unpaid
          principal balance pursuant to the Note divided by the value of
          the Premises as reasonably determined by Mortgagee) shall not be
          more than 75%.  Mortgagee shall disburse such proceeds to
          Mortgagor upon completion of work and invoices therefor approved
          by Mortgagee, and any excess proceeds shall be utilized to reduce
          the unpaid principal sum secured by this Mortgage.


               INTEREST ON CONDEMNATION AWARD.  In the event of
          condemnation, or taking by eminent domain, the Mortgagee shall
          not be limited to the interest paid on the award by the
          condemning authority but shall be entitled to receive out of the
          award interest on the entire unpaid principal sum at the rate
          herein provided; the Mortgagor does hereby assign to the
          Mortgagee so much of the balance of the award payable by the
          condemning authority as is required to pay such total interest.


               INTEREST IN THE EVENT OF DEFAULT.  If default be made in the
          payment of the said indebtedness when due, pursuant to the terms
          hereof, the Mortgagee shall be entitled to receive interest on
          the entire unpaid principal sum at the legal rate of interest at
          the time of such default or at the highest rate of interest set
          forth herein or in the Note secured by the Mortgage, whichever is
          the greater, to be computed from the due date and until the
          actual receipt and collection of the entire indebtedness.  This
          charge shall be added to and shall be deemed secured by the
          Mortgage.  The within clause, however, shall not be construed as
          an agreement or privilege to extend the Mortgage, nor as a waiver
          of any other right or remedy accruing to the Mortgagee by reason
          of any such default.


               RENT/BUSINESS INTERRUPTION INSURANCE.  The Mortgagor will
          keep the buildings and improvements now erected or hereafter to
          be erected on the Mortgaged Premises and all personal property
          and fixtures covered by the Mortgage insured for the benefit of
          the Mortgagee against loss of rents or business income, as the
          case may be, by reason of fire or other casualties and in such
          amounts as may from time to time be reasonably required by the
          Mortgagee and in companies reasonably satisfactory to the
          Mortgagee, and will assign and deliver to the Mortgagee such
          policies of insurance.


               NO SECONDARY FINANCING.  The Mortgagor will not, without the
          Mortgagee's prior written consent, mortgage (including the so-
          called "wrap-around mortgage"), pledge, assign, grant a security
          interest in, cause any lien or encumbrance to attach to or any
          levy to be made on the Mortgaged Premises except for (a) taxes
          and assessments not yet delinquent and (b) any mortgage, pledge,
          security interest, assignment or other encumbrance to the
          Mortgagee.


               BANKRUPTCY.  Upon the making of an assignment for the
          benefit of creditors by, or upon the filing of a petition in
          bankruptcy by or against the Mortgagor, or any person or
          corporation who is the guarantor hereof or whose indebtedness is
          secured hereby, or upon the application for the appointment of a
          receiver of the property of the Mortgagor or any such person or
          corporation, or of the property of any person or corporation
          which may become and be owner of the Mortgaged Premises, or upon
          any act of insolvency or bankruptcy of the Mortgagor or any such
          person or corporation or of any such subsequent owner, or upon
          the legal incapacity of the Mortgagor or any such person or
          corporation or owner, or any of them, the whole of said
          indebtedness of every kind or nature held by the Mortgagee and
          now or hereafter secured hereby shall immediately become due and
          payable with interest thereon, and Mortgagor and any guarantor(s)
          hereby waive presentment, demand of payment, protest, notice of
          non-payment, and/or protest of any instrument on which the
          Mortgagor or such guarantors are or may become liable now or
          hereafter secured hereby, and the Mortgagor expressly agrees that
          the Mortgagee may release or extend the time of any party liable
          on any such obligation without notice and without affecting his
          obligation thereon or under this instrument.


               LIENS.  The Premises shall be kept free and clear from any
          liens and/or encumbrances of any type and description after the
          date hereof.  Upon the recording of any lien or encumbrance, and
          the same not having been cleared or bonded of record within
          thirty (30) days after filing thereof, the entire debt secured
          hereby shall immediately become due and payable.


               RIGHT TO INSPECT.  The Mortgagee and any persons authorized
          by Mortgagee shall have the right to enter and inspect the
          Mortgaged Premises at all reasonable times during usual business
          hours.


               WAIVER.  No waiver by the Mortgagee of the breach of any of
          the covenants contained in the Note, the Mortgage, or other loan
          document, or failure of the Mortgagee to exercise any option
          given to it, shall be deemed to be a waiver of any other breach
          of the same or any other covenant, or of its rights thereafter to
          exercise any such option.


               MODIFICATION.  No change, amendment, modification,
          cancellation or discharge hereof, or any part hereof, shall be
          valid unless in writing and signed by the parties hereto or their
          respective successors and assigns.


               COVENANTS SHALL RUN WITH THE LAND, ETC.  The covenants
          contained in the Mortgage shall run with the land and bind the
          Mortgagor, the heirs, personal representatives, successors and
          assigns of the Mortgagor and all subsequent owners,
          encumbrancers, tenants and subtenants of the Premises, and shall
          enure to the benefit of the Mortgagee, the personal
          representatives, successors and assigns of the Mortgagee and all
          subsequent holders of the Mortgage.


               PARTNERSHIP MORTGAGOR.  The Mortgagor, if a partnership,
          covenants that it is duly formed and validly existing under the
          laws of the State of New York, and that execution of the Mortgage
          and related instruments is authorized by the partnership
          agreement and/or all partners.   


               CONSOLIDATION/SPREADING AGREEMENT.  The Mortgage is
          consolidated with prior existing mortgages according to Schedule
          B attached hereto and made a part hereof.


               ENVIRONMENTAL REPRESENTATIONS, WARRANTIES AND COVENANTS.

               1.   Except as otherwise disclosed in the Phase I Assessment
          referenced in the Indemnification Agreement (as hereinafter
          defined), Mortgagor makes the following representations and
          warranties which shall survive the closing of this loan:

                    A.   Mortgagor is in compliance in all respects with
          all applicable federal, state and local laws, including, without
          limitation, those relating to toxic and hazardous substances and
          other environmental matters.

                    B.   No portion of the Premises is being used or has
          been used at any previous time, for the disposal, storage,
          treatment, processing or other handling of any hazardous or toxic
          substances.

               2.   Mortgagor agrees that Mortgagee or its agents or
          representatives may, at any reasonable time and at Mortgagor's
          expenses inspect Mortgagor's books and records and inspect and
          conduct any tests on the Property including taking soil samples
          in order to determine whether Mortgagor is in continuing
          compliance with all environmental laws and regulations.

               3.   If any environmental contamination is found on the
          property for which any removal or remedial action is required
          pursuant to law, ordinance, order, rule, regulation or
          governmental action, Mortgagor agrees that it will at its sole
          cost and expense remove or take such remedial action promptly and
          to Mortgagee's satisfaction.

               4.   Mortgagor agrees to defend, indemnify and hold harmless
          Mortgagee, its employees, agents, officers and directors from and
          against any claims, actions, demands, penalties, fines,
          liabilities, settlements, damages, costs or expenses (including,
          without limitation, attorney and consultant fees, investigation
          and laboratory fees, court costs and litigation expenses) of
          whatever kind or nature known or unknown contingent or otherwise
          arising out of or in any way related to:

                    A.   The past or present disposal, release or
          threatened release of any hazardous or toxic substances on the
          Premises;

                    B.   Any personal injury (including wrongful death or
          property damage, real or personal) arising out of or related to
          such hazardous or toxic substances;

                    C.   Any lawsuit brought or threatened, settlement
          reached or government order given relating to such hazardous or
          toxic substances; and/or

                    D.   Any violation of any law, order, regulation,
          requirement, or demand of any government authority, or any
          policies or requirements of Mortgagee, which are based upon or in
          any way related to such hazardous or toxic substances.

               5.   Mortgagor knows of no on-site or off-site locations
          where hazardous or toxic substances from the operation of the
          facility on the Premises have been stored, treated, recycled or
          disposed of.

               6.   Mortgagor agrees that it will conduct no excavations at
          the Premises unless it gives Mortgagee ten days' notice of its
          intention to do so.  Mortgagor further agrees that it will not
          commence such excavation until Mortgagee has had the opportunity
          to sample and test at the excavation location if Mortgagee so
          desires.  Should the testing results disclose the presence of
          hazardous or toxic substances which require removal and/or remedy
          under any environmental laws or regulations, the suspension of
          excavation activity at such location shall continue until the
          hazardous or toxic substances are removed and/or remedied to
          Mortgagee's reasonable satisfaction.  Mortgagor shall pay for any
          and all reasonable costs for any such testing and removal and/or
          remedy conducted pursuant to this paragraph.

               7.   Unless waived in writing by Mortgagee, the breach of
          any of the covenants and warranties contained in this section
          shall be an event of default under the Mortgage.

               8.   For purposes of this section, "hazardous and toxic
          substances" includes, without limit, any flammable explosives,
          radioactive materials, hazardous materials, hazardous wastes,
          hazardous or toxic substances or related materials defined in the
          Comprehensive Environmental Response, Compensation, and Liability
          Act of 1980, as amended, the Hazardous Materials Transportation
          Act, as amended, the New York State Environmental Conservation
          Law, the Resource Conservation and Recovery Act, as amended, and
          in the regulations adopted and publications promulgated pursuant
          thereto.  The provisions of this section shall be in addition to
          any other obligations and liabilities Mortgagor may have to
          Mortgagee at common law, and shall survive the transactions
          contemplated herein.  Mortgagee may, at its option, require
          Mortgagor to carry adequate insurance, if available at a
          reasonable cost, to fulfill Mortgagor's obligations under this
          paragraph.  Mortgagor's failure to obtain insurance within 30
          days after being requested to do so by Mortgagee, shall
          constitute an event of default hereunder.

               9.   When the terms and provisions contained in the
          foregoing Paragraphs 1-8 in any way conflict with the terms and
          provisions contained in a certain Environmental Compliance and
          Indemnification Agreement of even date herewith ("Indemnification
          Agreement"), the terms and provisions contained in the
          Indemnification Agreement shall prevail, and, in the event of any
          overlapping terms, covenants and conditions, insofar as possible,
          the terms, covenants and conditions contained herein and in the
          Indemnification Agreement shall both be applicable.


               TAX ON NOTE.  That in the event that hereafter it is claimed
          by any governmental agency that any tax or other governmental
          charge or imposition is due, unpaid and payable by the Mortgagor
          or the Mortgagee upon the Note (other than a tax on the interest
          receivable by the Mortgagee thereunder), the Mortgagor will upon
          sixty (60) days prior written notice either (a) pay such tax and
          within a reasonable time thereafter deliver to the Mortgagee
          satisfactory proof of payment thereof or (b) deposit with the
          Mortgagee the amount of such claimed tax, together with interest
          and penalties thereon, pending an application for a review of the
          claim for such tax, and within a reasonable time, deliver to the
          Mortgagee either (i) evidence satisfactory to the Mortgagee that
          such claim of taxability has been withdrawn or defeated in which
          event any such deposit shall be returned to the Mortgagor or (ii)
          a direction from the Mortgagor to the Mortgagee to pay the same
          out of the deposit above mentioned, any excess due over the
          amount of said deposit to be paid by the Mortgagor directly to
          the taxing authority and any excess of such deposit over such
          payment by the Mortgagee to be returned promptly to the
          Mortgagor.  Upon the failure of the Mortgagor to comply with the
          provisions of this Article, the whole of said principal sum and
          interest secured by the Mortgage shall at the option of the
          Mortgagee become due and payable.  If liability for such tax is
          asserted against the Mortgagee, the Mortgagee will give to the
          Mortgagor prompt notice of such claim, and the Mortgagor, upon
          complying with the provisions of this Article, shall have full
          right and authority to contest such claim of taxability.


               COMPLIANCE WITH ARTICLE 31-B OF NEW YORK STATE TAX LAW.
          The Mortgagor will keep true and complete records pertaining to
          its acquisition of title to the Premises, all subsequent
          transfers of any interests in the Premises or any part thereof
          and all changes in the controlling interest (by way of changes in
          stock ownership, capital, profits, beneficial interest or
          otherwise) in the Mortgagor or any related entity which may
          hereafter own the Premises, including, but not limited to, a copy
          of the contract of sale, title report, deed, closing statement,
          transferor's affidavit, questionnaire or return, statement of
          tentative assessment and any other notices or determinations of
          tax received from the New York State Department of Taxation and
          Finance, transferor's supplemental return, the date and cost of
          all "capital improvements" made to the Premises or any part
          thereof and evidence of the payment of any real property transfer
          gains tax imposed by reason of Article 31-B of the New York State
          Tax Law and the filing of all reports and any other information
          or documentation required by the New York State Department of
          Taxation and Finance by reason of said Article or any regulations
          promulgated thereunder.  All such records shall be made available
          to Mortgagee for inspection from time to time upon its request.

               If any real property transfer gains tax shall be due and
          payable upon the conveyance of the Premises pursuant to a
          judicial sale in any action, suit or proceeding brought to
          foreclose the Mortgage or deed in lieu of foreclosure, the
          Mortgagor will, at Mortgagee's request, (a) provide Mortgagee
          with a copy of all such records and will prepare, execute,
          deliver and file any affidavits, records questionnaires, returns
          or supplemental returns required of the Mortgagor, as transferor,
          including, but not limited to, a statement in affidavit form as
          to the "original purchase price" of the Premises and the cost of
          all "capital improvements" made to the Premises or any part
          thereof by the Mortgagor or any related entity and the date or
          dates on which such improvements were made and (b) pay or cause
          to be paid any real property transfer gains tax, together with
          interest and penalties thereon, which may be due and payable by
          reason of such conveyance.  The Mortgagor hereby irrevocably
          appoints Mortgagee its agent and attorney-in-fact (which
          appointment shall be deemed to be an agency coupled with an
          interest), with full power of substitution in the Premises, to
          prepare, execute, deliver and file on its behalf any and all
          affidavits, questionnaires, returns and supplemental returns
          which the Mortgagor, as transferor, has failed or refused to
          execute and deliver to Mortgagee within 10 days after notice and
          request therefor by Mortgagee.  In the event that the Mortgagor
          fails to pay any such tax, interest and penalties within 20 days
          after notice and demand for payment is given by Mortgagee,
          Mortgagee is hereby authorized to pay the same, and the amount
          thereof so paid by Mortgagee, together with all costs and
          expenses incurred by Mortgagee in connection with such payment,
          including, but not limited to, reasonable attorneys' fees and
          disbursements and interest on all such amounts, costs and
          expenses at the rate of one percent (1%) in excess of the rate
          specified in the Note, but in no event in excess of the maximum
          interest rate permitted by law, shall be paid by the Mortgagor to
          Mortgagee on demand.  Until paid by the Mortgagor, all such
          amounts, costs and expenses, together with interest thereon,
          shall be secured by the Mortgage and may be added to the judgment
          in any suit brought by Mortgagee against the Mortgagor hereon.

               The foregoing shall not be applicable if the aforesaid
          Article 31-B does not pertain to the Premises.


               CONSTRUCTION.  The word "Mortgagor" shall be construed as if
          it read "Mortgagors" and the "Mortgagee" shall be construed as if
          it read "Mortgagees" whenever the sense of the Mortgage so
          requires.  This Mortgage shall be governed by and construed in
          accordance with the laws of the State of New York.


               CONFLICT WITH OTHER LOAN AGREEMENTS.  Mortgagor represents
          and warrants to Mortgagee that the execution and delivery of this
          Mortgage and all related documents and the performance of any
          term, covenant, or condition herein provided in any agreement or
          instrument executed in connection therewith, have been duly
          authorized on behalf of the Mortgagor by all proper and necessary
          action, and are not in conflict with, or result in any breach of,
          or constitute a default under or violate:


               A.   Any of the terms, conditions, or provisions of any
                    agreement, lease or other instrument to which Mortgagor
                    is a party or subject to; or,

               B.   Any law, regulation, order, writ, injunction or decree
                    to which Mortgagor is subject or any rules or
                    regulations of any administrative agency which have
                    jurisdiction over Mortgagor or over any property of
                    Mortgagor that would have a material adverse affect on
                    Mortgagor's business or financial condition.


               SEVERABILITY.  In the event any one or more of the
          provisions of the Mortgage or the Note shall for any reason be
          invalid, illegal or unenforceable in whole or in part, then only
          such provision or provisions shall be deemed to be null and void
          and of no force or effect, but shall not affect any other
          provision of the Mortgage or the Note.


               ASSIGNMENT OF MORTGAGE.  Upon Mortgagee's receipt of payment
          in full of the indebtedness evidenced by the Note and Mortgage
          and receipt of a $200.00 assignment processing fee to Mortgagee,
          Mortgagee covenants to assign the Mortgage to any new lender
          selected by Mortgagor on the following conditions:

                    A.   The Assignment shall be in accordance with Section
          275 of the Real Property Law and in a form reasonably acceptable
          to Mortgagee and such new lender, suitable for recording in the
          Monroe County Clerk's Office, but without any representation or
          warranty by, or recourse to, Mortgagee.

                    B.   The Note shall be endorsed, without recourse, as
          reasonably requested by such new lender.

                    C.   The Note, Mortgage and Assignment shall be
          delivered to such new lender.

               IN WITNESS WHEREOF, the Mortgage has been duly executed by
          the Mortgagor and Mortgagee, the day and year first above
          written.


                                        DEAL ROAD ASSOCIATES, L.P.

                                        BY:  KUSKIN ADVISORS, INC.
                                             GENERAL PARTNER

                                        By:s/Laurie Kuskin                  
                                           Laurie Kuskin, President



                                        FIRST NATIONAL BANK OF ROCHESTER


                                        By:s/Dorian C. Chapman              
                                           Dorian C. Chapman
                                           Vice President

          STATE OF NEW JERSEY )
          COUNTY OF MONMOUTH  )    ss:

                    On this 27th day of November, 1996, before me
          personally came LAURIE KUSKIN, to me known and known to me to be
          the President of KUSKIN ADVISORS, INC. the general partner of
          Deal Road Associates, L.P., the partnership described in, and
          which executed the foregoing instrument, and who acknowledged
          that she executed the foregoing Instrument for and on behalf of
          said partnership.

                                        s/Deborah A. Maretzky               
                                                Notary Public

                                        Notary Public State of New Jersey
                                          Qualified in Ocean County
                                        Commission Expires October 28, 1999



          STATE OF NEW YORK)
          COUNTY OF MONROE )  SS:

                    On this 4th day of December, 1996, before me, the
          subscriber, personally appeared DORIAN C. CHAPMAN, to me known,
          who, being by me duly sworn, did depose and say that he resides
          in Rochester, New York, that he is the Vice President of FIRST
          NATIONAL BANK OF ROCHESTER, the corporation described in, and
          which executed the within Instrument, and that he signed his name
          thereto by order of the Board of Directors.

                                        s/Samuel O. Tilton                  
                                           Notary Public

                                        Notary Public State of New York
                                          Qualified in Monroe County
                                        Commission Expires June 30, 1997

          <PAGE>
                                      SCHEDULE A

           Description of Mortgaged Premises is omitted from this exhibit.

          <PAGE>
                                      SCHEDULE B

                          CONSOLIDATION/SPREADING AGREEMENT

               The Mortgage is hereby consolidated, combined and made equal
          and coordinate in lien without priority of one over the other
          with certain note(s) and mortgage(s) owned and held by the
          Mortgagee herein and made, executed and acknowledged by the then
          owners of the Mortgaged Premises and described in attached
          Schedule C with an unpaid principal balance of $145,907.24.

               The above described mortgage(s), which may be valid liens on
          only a portion of the Mortgaged Premises, are hereby modified so
          that the liens thereof shall be spread over the whole of the
          Mortgaged Premises.

               The above described mortgage(s) and the Mortgage shall
          constitute in law but one first mortgage and a single lien upon
          the Mortgaged Premises for the total sum of FOUR HUNDRED THOUSAND
          and 00/100 DOLLARS ($400,000.00) which the Mortgagor does hereby
          assume, agree and bind itself to pay to the Mortgagee with
          interest thereon to be computed from the date hereof, or of each
          advance, at the rate of interest set forth in a certain Restated
          Mortgage Note ("Restated Note") executed by Mortgagor on even
          date herewith and the terms of the above-described mortgage(s)
          and the Mortgage and the notes which they secure, are coordinated
          and consolidated and extended so that the total mortgage
          indebtedness shall become due and payable with interest in
          accordance with the Restated Note.

               The terms, covenants and conditions of the Mortgage
          containing these consolidation provisions are hereby incorporated
          in and made the terms, covenants and conditions of the notes and
          mortgages consolidated herewith and of the Restated Note to the
          same effect as though originally incorporated therein, and the
          same shall apply to the full amount of the mortgage debt as
          consolidated hereby.  When the terms and provisions contained
          herein in any way conflict with the terms and provisions
          contained in the notes and mortgages consolidated herewith, and
          of the Restated Note, the terms and provisions herein contained
          shall prevail, and, in the event of any overlapping terms,
          covenants and conditions, insofar as possible, the terms,
          covenants and conditions contained herein and in the notes and
          mortgages consolidated herewith and the Restated Note shall both
          be applicable.  The said notes and mortgages shall otherwise
          remain in full force and effect and as modified by this
          Agreement, the notes and mortgages are hereby ratified and
          confirmed.  If the instruments which are being consolidated
          herewith are bonds and mortgages, then whenever the words "Note"
          or "Notes" appear herein, the same shall be construed to mean
          "bond" or "bonds".
          <PAGE>
                            CONTINUING UNLIMITED GUARANTY


               In consideration of any extension of credit by FIRST
          NATIONAL BANK OF ROCHESTER, (hereinafter called "Bank") to DEAL
          ROAD ASSOCIATES, L.P., (hereinafter called "Customer"), either
          alone or with one or more persons, the undersigned does hereby
          (jointly and severally if the undersigned be more than one
          person) guarantee the full and prompt payment to said Bank, when
          due, whether accelerated or not, of any and all indebtedness,
          liabilities and obligations of every nature and kind, whether
          heretofore or hereafter arising of Customer to Bank, including
          but not limited to all currently existing indebtedness of Company
          to Bank, and all indebtedness of Company to Bank hereafter
          incurred, all of which is referred to herein as the
          "Indebtedness".


               1.   The undersigned further (jointly and severally, if the
          undersigned be more than one person) agree(s) to pay all costs,
          expenses and reasonable attorney's fees at any time paid or
          incurred by the Bank in endeavoring to collect the Indebtedness
          or any part thereof and in and about the enforcement of this
          instrument.


               2.   This instrument is and is intended to be a continuing
          guaranty for the Indebtedness (irrespective of the aggregate
          amount thereof, or changes in the same from time to time) to the
          extent above specified, independent of and in addition to any
          other guaranty, endorsement or security held by Bank therefor,
          and without right of subrogation on the part of the undersigned
          until the Indebtedness is paid in full.  The undersigned
          acknowledge that this guaranty does not modify or terminate any
          previous guaranties executed and delivered to Bank by the
          undersigned or either of them, which guaranties, if any, remain
          in full force and effect.  This guaranty shall remain in full
          force and effect until the Bank or its successors or assigns,
          shall actually receive written notice of its discontinuance or
          notice of the death of the undersigned and all of the
          Indebtedness contracted for or created before the receiving of
          such notice, and any extensions or renewals thereof whether made
          before or after the receipt of such notice, together with
          interest accrued thereon, shall be paid in full.  In the event of
          the discontinuance of this guaranty as to any of the undersigned
          because of receipt by the Bank of notice of death or notice of
          discontinuance, this guaranty shall, notwithstanding, still
          continue and remain in full force against the survivor or
          survivors of the undersigned until discontinued as to them in the
          same manner.  In the event all of the Indebtedness shall at any
          time, or from time to time, be satisfied, this guaranty shall,
          nevertheless, continue in full force and effect as to any such
          Indebtedness contracted for or incurred thereafter, from time to
          time, before receipt by Bank of written notice of discontinuance
          or written notice of death of the undersigned.


               3.   If any default shall be made in the payment of any or
          all of the Indebtedness, the undersigned hereby (jointly and
          severally, if the undersigned be more than one person) agree(s)
          to pay the same without requiring protest or notice of
          non-payment or notice of default to the undersigned, to the
          Customer, or to any other person, without proof of demand and
          without requiring the Bank to resort first to the Customer or to
          any other guaranty, security or collateral which it may have or
          hold.  The undersigned hereby waives demands of protest and
          notice of non-payment and protest to the undersigned, to the
          Customer, or to any other person; notice of acceptance hereof or
          assent hereto by Bank; and notice that any Indebtedness has been
          incurred by the Customer to Bank, and notice in the change of the
          terms of payment of any of the Indebtedness, including but not
          limited to a change in the interest rate on any or all of the
          Indebtedness.


               4.   Upon default being made in the payment of any of the
          Indebtedness, the undersigned authorize(s) and empowers the Bank,
          in addition to its other remedies, to charge any account of
          the undersigned, and if the undersigned be more than one person,
          any account of any or all of the undersigned with the full amount
          then due on this guaranty and to sell, at any broker's board or
          at a public or private sale, (with such notice, if any, referred
          under the Uniform Commercial Code, to the undersigned,) any
          property of the undersigned (or any of them) in the possession or
          custody of the Bank and to apply the proceeds thereof to any
          balance due on this guaranty.  Upon any such sale the Bank may
          itself purchase the whole or any part of any property sold free
          from any right of redemption which is expressly waived and
          released.


               5.   The undersigned also further agree(s) that the Bank
          shall have the irrevocable right, in its sole discretion, with or
          without notice to the undersigned, either before or after the
          institution of bankruptcy or other legal proceedings by or
          against the undersigned or any of them, or before or after
          receipt of written notice of the death of the undersigned, or any
          of them, or written notice of discontinuance of any of the
          undersigned's liability hereunder from any of the undersigned, to
          extend the time given for the payment of the Indebtedness or any
          part thereof.   Bank may accept one or more renewal notes for the
          Indebtedness which shall be considered not as new obligations but
          as extensions of the obligations renewed, and no such extensions
          shall discharge or in any manner affect the liability of the
          undersigned, or the liability of the estate or estates of either
          or any of the undersigned under this guaranty.


               6.   The liability of the undersigned hereunder shall not be
          affected or impaired by any acceptance by the Bank of security
          for payment of the Indebtedness, or any part thereof, or by any
          disposition of or failure, neglect or omission on the part of the
          Bank to realize upon any such security or any security at any
          time held by or left with the Bank for any or all of the
          Indebtedness, or upon which a lien may exist therefor, may be
          exchanged, withdrawn or surrendered from time to time or
          otherwise dealt with by the Bank without notice to or assent from
          the undersigned, to the same extent as though this guaranty had
          not been given.  Bank shall have the exclusive right to determine
          how, when and what application of payments and credits, if any,
          shall be made on the Indebtedness, or any part thereof, and may
          apply the same upon principal or interest or fees or expense as
          it sees fit.  The undersigned hereby (jointly and severally)
          agree(s) and consent(s) that the Bank shall have the right to
          make any agreement with the Customer or with any party to or any
          one liable for the payment of all or any of the Indebtedness or
          interested therein, for the compounding, compromise, discharge or
          release thereof, in whole or in part, for any modification or
          alteration of any of the terms thereof, including but not limited
          to, a change in the interest rate, or of any contract between the
          Bank and the Customer or any other party without notice to or
          assent from the undersigned.  The Bank shall also have the right
          to discharge or release one or more of the undersigned from any
          obligation hereunder, in whole or in part, without in any way
          releasing, impairing or affecting its rights against the other or
          others of the undersigned.


               7.   This guaranty is absolute and unconditional and shall
          not be affected by any act or thing whatsoever, except the
          payment in full of the Indebtedness hereby secured.  This is a
          guaranty of payment and not collection.  The failure of any other
          person to sign this guaranty shall not release or affect the
          liability of any signer hereof.  This guaranty has been
          unconditionally delivered to Bank by each of the persons who have
          signed it.


               8.   If a claim is made upon Bank at any time for repayment
          or recovery of any amount of the Indebtedness, or other value
          received by Bank from any source, in payment of or on account of
          any of the Indebtedness, and Bank repays or otherwise becomes
          liable for all or any part of such claim by reason of (a) any
          judgment, decree, or order of any court or administrative body,
          or (b) any settlement or compromise of such claim or claims, the
          undersigned shall remain liable to Bank hereunder for the amount
          so repaid or for which Bank is otherwise liable, to the same
          extent as if any such amounts had not been received by Bank,
          notwithstanding any return or destruction of the original of this
          guaranty, or termination hereof or cancellation of any note, bond
          or other obligation which evidences all or a portion of the
          Indebtedness.


               9.   The undersigned unconditionally agrees that he will not
          assert, and he does hereby waive, any right he may have against
          Customer for indemnity, subrogation, reimbursement, contribution,
          or any other claim to Customer's assets, thereby relinquishing
          any right he may have to be a creditor of Customer.


               10.  This document is the final expression of this guaranty
          of the undersigned in favor of Bank, and is the complete and
          exclusive statement of the terms of this guaranty.  No course of
          prior dealings between the undersigned and Bank, nor any usage of
          trade, nor any parol or extrinsic evidence of any nature or kind,
          shall be used or be relevant to supplement, explain or modify
          this guaranty.


               11.  All payments of principal or interest made on the
          Indebtedness by the Customer to the Bank shall be deemed to have
          been made as agent for the undersigned for the purpose of tolling
          or renewing the Statute of Limitations.


               12.  This guaranty and every part hereof shall be binding
          (jointly and severally) upon the undersigned and the heirs, legal
          representatives, successors and assigns of the undersigned, and
          shall inure to the benefit of the Bank, its successors and
          assigns.


               13.  This instrument cannot be changed or modified or
          discharged in whole or in part, orally, and shall be governed by
          New York law.  Any litigation involving this guaranty shall, at
          Bank's option, be tried only in a court of competent jurisdiction
          located in Monroe County, New York.


               14.  All obligations of the undersigned under this guaranty
          are joint and several.


               IN WITNESS WHEREOF the undersigned has signed and sealed
          this instrument at Ocean, New Jersey, as of the 3rd day of
          December, 1996


                                        s/Laurie Kuskin                     
                                          (L.S.)
                                        Laurie Kuskin


          STATE OF NEW JERSEY   )
          COUNTY OF MONMOUTH    )  SS:

                    On this 27th day of November, 1996, before me
          personally appeared LAURIE KUSKIN, to me personally known and
          known to me to be the same person described in and who executed
          the within Guaranty, and he duly acknowledged to me that he
          executed the same.

                                        s/Deborah A. Maretzky               
                                             Notary Public


                                        Notary Public State of New Jersey
                                          Qualified in Ocean County
                                        Commission Expires October 28, 1999
          <PAGE>

                            CONTINUING UNLIMITED GUARANTY


               In consideration of any extension of credit by FIRST
          NATIONAL BANK OF ROCHESTER, (hereinafter called "Bank") to DEAL
          ROAD ASSOCIATES, L.P., (hereinafter called "Customer"), either
          alone or with one or more persons, the undersigned does hereby
          (jointly and severally if the undersigned be more than one
          person) guarantee the full and prompt payment to said Bank, when
          due, whether accelerated or not, of any and all indebtedness,
          liabilities and obligations of every nature and kind, whether
          heretofore or hereafter arising of Customer to Bank, including
          but not limited to all currently existing indebtedness of Company
          to Bank, and all indebtedness of Company to Bank hereafter
          incurred, all of which is referred to herein as the
          "Indebtedness".


               1.   The undersigned further (jointly and severally, if the
          undersigned be more than one person) agree(s) to pay all costs,
          expenses and reasonable attorney's fees at any time paid or
          incurred by the Bank in endeavoring to collect the Indebtedness
          or any part thereof and in and about the enforcement of this
          instrument.


               2.   This instrument is and is intended to be a continuing
          guaranty for the Indebtedness (irrespective of the aggregate
          amount thereof, or changes in the same from time to time) to the
          extent above specified, independent of and in addition to any
          other guaranty, endorsement or security held by Bank therefor,
          and without right of subrogation on the part of the undersigned
          until the Indebtedness is paid in full.  The undersigned
          acknowledge that this guaranty does not modify or terminate any
          previous guaranties executed and delivered to Bank by the
          undersigned or either of them, which guaranties, if any, remain
          in full force and effect.  This guaranty shall remain in full
          force and effect until the Bank or its successors or assigns,
          shall actually receive written notice of its discontinuance or
          notice of the death of the undersigned and all of the
          Indebtedness contracted for or created before the receiving of
          such notice, and any extensions or renewals thereof whether made
          before or after the receipt of such notice, together with
          interest accrued thereon, shall be paid in full.  In the event of
          the discontinuance of this guaranty as to any of the undersigned
          because of receipt by the Bank of notice of death or notice of
          discontinuance, this guaranty shall, notwithstanding, still
          continue and remain in full force against the survivor or
          survivors of the undersigned until discontinued as to them in the
          same manner.  In the event all of the Indebtedness shall at any
          time, or from time to time, be satisfied, this guaranty shall,
          nevertheless, continue in full force and effect as to any such
          Indebtedness contracted for or incurred thereafter, from time to
          time, before receipt by Bank of written notice of discontinuance
          or written notice of death of the undersigned.


               3.   If any default shall be made in the payment of any or
          all of the Indebtedness, the undersigned hereby (jointly and
          severally, if the undersigned be more than one person) agree(s)
          to pay the same without requiring protest or notice of
          non-payment or notice of default to the undersigned, to the
          Customer, or to any other person, without proof of demand and
          without requiring the Bank to resort first to the Customer or to
          any other guaranty, security or collateral which it may have or
          hold.  The undersigned hereby waives demands of protest and
          notice of non-payment and protest to the undersigned, to the
          Customer, or to any other person; notice of acceptance hereof or
          assent hereto by Bank; and notice that any Indebtedness has been
          incurred by the Customer to Bank, and notice in the change of the
          terms of payment of any of the Indebtedness, including but not
          limited to a change in the interest rate on any or all of the
          Indebtedness.


               4.   Upon default being made in the payment of any of the
          Indebtedness, the undersigned authorize(s) and empowers the Bank,
          in addition to its other remedies, to charge any account of
          the undersigned, and if the undersigned be more than one person,
          any account of any or all of the undersigned with the full amount
          then due on this guaranty and to sell, at any broker's board or
          at a public or private sale, (with such notice, if any, referred
          under the Uniform Commercial Code, to the undersigned,) any
          property of the undersigned (or any of them) in the possession or
          custody of the Bank and to apply the proceeds thereof to any
          balance due on this guaranty.  Upon any such sale the Bank may
          itself purchase the whole or any part of any property sold free
          from any right of redemption which is expressly waived and
          released.


               5.   The undersigned also further agree(s) that the Bank
          shall have the irrevocable right, in its sole discretion, with or
          without notice to the undersigned, either before or after the
          institution of bankruptcy or other legal proceedings by or
          against the undersigned or any of them, or before or after
          receipt of written notice of the death of the undersigned, or any
          of them, or written notice of discontinuance of any of the
          undersigned's liability hereunder from any of the undersigned, to
          extend the time given for the payment of the Indebtedness or any
          part thereof.   Bank may accept one or more renewal notes for the
          Indebtedness which shall be considered not as new obligations but
          as extensions of the obligations renewed, and no such extensions
          shall discharge or in any manner affect the liability of the
          undersigned, or the liability of the estate or estates of either
          or any of the undersigned under this guaranty.

               6.   The liability of the undersigned hereunder shall not be
          affected or impaired by any acceptance by the Bank of security
          for payment of the Indebtedness, or any part thereof, or by any
          disposition of or failure, neglect or omission on the part of the
          Bank to realize upon any such security or any security at any
          time held by or left with the Bank for any or all of the
          Indebtedness, or upon which a lien may exist therefor, may be
          exchanged, withdrawn or surrendered from time to time or
          otherwise dealt with by the Bank without notice to or assent from
          the undersigned, to the same extent as though this guaranty had
          not been given.  Bank shall have the exclusive right to determine
          how, when and what application of payments and credits, if any,
          shall be made on the Indebtedness, or any part thereof, and may
          apply the same upon principal or interest or fees or expense as
          it sees fit.  The undersigned hereby (jointly and severally)
          agree(s) and consent(s) that the Bank shall have the right to
          make any agreement with the Customer or with any party to or any
          one liable for the payment of all or any of the Indebtedness or
          interested therein, for the compounding, compromise, discharge or
          release thereof, in whole or in part, for any modification or
          alteration of any of the terms thereof, including but not limited
          to, a change in the interest rate, or of any contract between the
          Bank and the Customer or any other party without notice to or
          assent from the undersigned.  The Bank shall also have the right
          to discharge or release one or more of the undersigned from any
          obligation hereunder, in whole or in part, without in any way
          releasing, impairing or affecting its rights against the other or
          others of the undersigned.


               7.   This guaranty is absolute and unconditional and shall
          not be affected by any act or thing whatsoever, except the
          payment in full of the Indebtedness hereby secured.  This is a
          guaranty of payment and not collection.  The failure of any other
          person to sign this guaranty shall not release or affect the
          liability of any signer hereof.  This guaranty has been
          unconditionally delivered to Bank by each of the persons who have
          signed it.


               8.   If a claim is made upon Bank at any time for repayment
          or recovery of any amount of the Indebtedness, or other value
          received by Bank from any source, in payment of or on account of
          any of the Indebtedness, and Bank repays or otherwise becomes
          liable for all or any part of such claim by reason of (a) any
          judgment, decree, or order of any court or administrative body,
          or (b) any settlement or compromise of such claim or claims, the
          undersigned shall remain liable to Bank hereunder for the amount
          so repaid or for which Bank is otherwise liable, to the same
          extent as if any such amounts had not been received by Bank,
          notwithstanding any return or destruction of the original of this
          guaranty, or termination hereof or cancellation of any note, bond
          or other obligation which evidences all or a portion of the
          Indebtedness.


               9.   The undersigned unconditionally agrees that he will not
          assert, and he does hereby waive, any right he may have against
          Customer for indemnity, subrogation, reimbursement, contribution,
          or any other claim to Customer's assets, thereby relinquishing
          any right he may have to be a creditor of Customer.


               10.  This document is the final expression of this guaranty
          of the undersigned in favor of Bank, and is the complete and
          exclusive statement of the terms of this guaranty.  No course of
          prior dealings between the undersigned and Bank, nor any usage of
          trade, nor any parol or extrinsic evidence of any nature or kind,
          shall be used or be relevant to supplement, explain or modify
          this guaranty.


               11.  All payments of principal or interest made on the
          Indebtedness by the Customer to the Bank shall be deemed to have
          been made as agent for the undersigned for the purpose of tolling
          or renewing the Statute of Limitations.


               12.  This guaranty and every part hereof shall be binding
          (jointly and severally) upon the undersigned and the heirs, legal
          representatives, successors and assigns of the undersigned, and
          shall inure to the benefit of the Bank, its successors and
          assigns.


               13.  This instrument cannot be changed or modified or
          discharged in whole or in part, orally, and shall be governed by
          New York law.  Any litigation involving this guaranty shall, at
          Bank's option, be tried only in a court of competent jurisdiction
          located in Monroe County, New York.


               14.  All obligations of the undersigned under this guaranty
          are joint and several.


               IN WITNESS WHEREOF the undersigned has signed and sealed
          this instrument at Belmar, New Jersey, as of the 3rd day of
          December, 1996


                                        s/Gary Kuskin                       
                                           (L.S.)
                                        Gary Kuskin


          STATE OF NEW JERSEY   )
          COUNTY OF MONMOUTH    )  SS:

                    On this 27th day of November, 1996, before me
          personally appeared GARY KUSKIN, to me personally known and known
          to me to be the same person described in and who executed the
          within Guaranty, and he duly acknowledged to me that he executed
          the same.

                                        s/Deborah A. Maretzky               
                                             Notary Public

                                        Notary Public State of New Jersey
                                          Qualified in Ocean County
                                        Commission Expires October 28, 1999




                                   [EXHIBIT 10.25]

          FIRST NATIONAL BANK
          OF ROCHESTER
          35 State Street                 COMMERCIAL LINE OF CREDIT NOTE
          Rochester, New York 14614


          Account Name:  Laurie Kuskin

          Dated:         November 20, 1996

          Maximum Credit
          Amount:        One hundred fifty thousand and no/100  DOLLARS
                         ($150,000.00)


               FOR VALUE RECEIVED, the undersigned (individually a
          "Borrower") (if more than one, jointly and severally) promises to
          pay to the order of FIRST NATIONAL BANK OF ROCHESTER,  a national
          banking association having its chief executive office at 35 State
          Street, Rochester, New York 14614, ("Bank") at any of the banking
          offices of the Bank in lawful money of the United States and in
          immediately available funds, the outstanding principal sum on the
          line of credit made available to the Borrower pursuant to the
          terms and conditions hereof (the "Credit) plus interest on such
          principal sum in accordance with the terms and conditions set
          forth in the following paragraphs. (Check or "X"  / / spaces
          where applicable.)

          1.   Obtaining Advances on Credit.  The Borrower may obtain
          advances on the Credit in multiples of the lesser of (a)
          $1,000.00 or (b) the unused balance of the Maximum Credit Amount
          indicated above (the "Maximum Credit") by making written or oral
          requests for such advances to Bank through any of its authorized
          Commercial Lending Officers. The decision to make such an advance
          or to refuse to make such an advance shall be subject to the
          discretion of Bank. Such requests may be made by the Borrower, by
          any authorized agent of the Borrower (including any partner or
          officer of the Borrower) or by any other person designated by
          Borrower as a person having authority to authorize an advance
          under this Note. Bank shall be entitled to rely upon the request
          of any person it in good faith believes to be authorized by
          Borrower to borrow under this Note and Bank shall not be liable
          to Borrower as a result of making or failing to make any advance
          hereunder. Advances on the Credit will be deposited by Bank to a
          demand deposit account of Borrower with Bank.  Bank reserves the
          right, at its sole discretion, to make advances on the Credit to
          cover either overdrafts by Borrower on a deposit account with
          Bank or any drawings by Borrower against uncollected funds in a
          deposit account with Bank.

          2.   Statement of Balance Due. Bank shall provide periodic
          statements to Borrower describing, as of the effective date of
          such statement, the outstanding principal balance, the interest
          owing, any other charges owing and the advances and payments made
          during the period covered by the statement. The Bank's records
          shall be presumptive evidence of the balances owing with respect
          to the Credit.

          3.   _X_  Out of Debt Period.  During each twelve-month period
          that the Credit is available to Borrower, there shall be at least
          one thirty-day period when Borrower is not indebted to Bank
          pursuant to the Credit.

          4.   Interest Rate; Interest Payments. Borrower shall pay
          interest on the outstanding principal sum of the Credit from and
          including the date of this Note to but not including the date
          such sum is paid in full (including each day on which Bank is
          closed) at a variable rate per year that shall on each day be
          0.50% above the rate per year in effect such day as that
          designated by Bank as the prime rate of interest of Bank, with
          such interest to be calculated on the basis of a 360-day year for
          the actual number of days of each year.  Notwithstanding the
          foregoing, the rate of interest per year on and after maturity of
          the outstanding principal balance, because of Bank's demand for
          immediate payment in full of such outstanding principal balance,
          shall on each day be 3% per year above the rate described in the
          preceding sentence. Interest will be billed to Borrower     / X /
          monthly   /   / quarterly     on the outstanding principal sum.
          Notwithstanding the generality of the foregoing, in no event
          shall interest be payable at a rate in excess of the maximum rate
          permitted by applicable law.
          /   / The interest rate applicable to this Note is further
          affected by the Compensating Balance Addendum made applicable
          hereto.

          5.   Credit Facility Fees.  The Credit shall be subject to the
          following fees (as checked or marked with "X"):

               /   /  Except with respect to any out of debt period
               required by Section 3 hereof, Borrower shall pay to Bank
               when billed therefor a non-usage fee based upon the Maximum
               Credit that was available but was not in use   by Borrower.
               The fee shall be payable in arrears and shall be in an
               amount equal to ____% of the average daily amount of the
               available but unused credit.
3
               /   /  Borrower shall pay an annual facility fee equal to
               ___%  of the Maximum Credit upon execution of this Note and
               annually hereafter  as long as the Credit is available. If
               Bank exercises its termination rights under Section 10
               hereof, Borrower shall be entitled to a pro-rata refund of
               the annual facility fee described in this paragraph based
               upon the amount of time that the Credit was unavailable to
               Borrower.

          6.   Late Charges. Borrower shall pay a late charge equal to 6%
          of the amount of any scheduled payment with respect to each
          payment not received by Bank on or before the 10th day after it
          is due.

          7.   Application of Payments; Charging Deposit Accounts for
          Payments. All payments received by Bank shall be applied on the
          date received first to late charges, if any, second to accrued
          interest and third to Principal. Borrower  agrees that Bank may,
          at its option and in addition to the right of offset, charge any
          demand deposit account of Borrower at Bank for any amount that
          has become due and owing to Bank hereunder.

          8.   Use of Proceeds. Borrower represents and warrants to Bank
          that the advances to be made hereunder shall be used solely for
          business or commercial purposes.

          9.   Financial Information. Borrower agrees to provide Bank,
          promptly upon Bank's request, with (a) periodic financial
          statements in form satisfactory to Bank, (b) copies of federal
          and state income tax returns and (c) all other financial
          information requested by Bank from time to time.

          9.   Termination of Credit.  Borrower may terminate its rights to
          take advances under the Credit at any time by giving written
          notice to Bank of its desire to do so. Notice should be directed
          to the "Commercial Lending Department" at the address above or at
          any other address provided to Borrower by Bank for the purposes
          of such notices. The Credit shall become unavailable after Bank
          has received such notice and has had a reasonable time to act
          thereon. The Credit may be terminated by Bank at any time for any
          or no reason without prior notice to Borrower. The Credit is also
          subject to Bank's continuing rights of modification, restriction
          or suspension, provided, however, that Bank may not modify the
          interest rate applicable to outstanding balances or other fees or
          charges except as specified in this Note. Termination   of the
          Credit shall not affect the Borrower's obligation to pay the
          outstanding balance under the Credit and all interest and other
          applicable charges.

          10.  Demand Obligation; Demands for Payment.  All amounts owing
          pursuant to this Note but not yet paid shall, without any notice,
          demand, presentment or protest of any kind  (each of which is
          waived by Borrower), automatically become immediately due if
          Borrower commences or has commenced against it any bankruptcy or
          insolvency proceeding. This Note is payable "ON DEMAND" and Bank
          may demand immediate payment in full of all amounts owing
          hereunder in its sole discretion. Without limiting Bank's rights
          as described in the previous sentence, all amounts owing pursuant
          to this Note but not yet  paid may  become  immediately  due at
          the sole option of Bank if (a) any amount owing pursuant to this
          Note is not paid when due, (b) Borrower or any guarantor or 
          endorser  of  this  Note (a "Guarantor") is dissolved, dies or
          becomes incompetent or insolvent (however such insolvency is
          evidenced), (c) any Guarantor commences or has commenced against
          it any bankruptcy or insolvency proceeding, (d) Bank in good
          faith deems itself insecure with respect to any amount owing
          pursuant to this Note or is of the opinion that any guaranty,
          endorsement, collateral or other security now or hereafter
          securing the payment of or otherwise applicable to any amount
          owing pursuant to this Note is not sufficient or has declined or
          may decline in value, (e) there occurs or exists any event or
          condition of default for purposes of any mortgage, security
          agreement, collateral assignment agreement or other agreement now
          or hereafter in effect between Bank and any Borrower or (f) there
          occurs or exists any event or condition of default for purposes
          of any  mortgage, security agreement, collateral assignment
          agreement, guaranty or other agreement that secures or applies to
          the payment of any amount owing pursuant to this Note and that is
          now or hereafter in effect between Bank and any person or entity
          other than any Borrower. Borrower waives any and all rights to
          any notice, demand, presentment for payment, notice of protest
          and protest with respect to this Note.

          11.  Collection Expenses. Borrower shall pay all costs and
          expenses incurred by Bank in endeavoring to collect any amount
          owing pursuant to this Note or to otherwise protect its rights
          with respect to this Note (including, but not limited to,
          reasonable attorneys' fees for legal advice, litigation or other
          representation of Bank). 

          12.  New York Law; Consent to Jurisdiction and Venue; Waiver of
          Trial by Jury. This Note shall be governed by and interpreted and
          enforced in accordance with the internal law of the State of New
          York, without regard to principles of conflict of laws. Borrower
          consents to the jurisdiction of the courts of the State of New
          York and agrees that any court located in the county in which
          Bank has its chief executive office shall be the proper forum for
          any action or proceeding between Borrower and Bank unless either
          (a) Bank in its sole discretion chooses another forum or (b)
          applicable law requires another forum. BORROWER AND BANK WAIVE 
          THE RIGHT TO TRIAL BY JURY IN ANY ACTION OR PROCEEDING BETWEEN
          THEM BASED UPON, ARISING OUT OF, OR IN ANY WAY CONNECTED TO, THIS
          NOTE.


                                             s/ Laurie Kuskin     
                                             ______________________
                                                Laurie Kuskin


          STATE OF NEW YORK)
          COUNTY OF MONROE) SS.:

               On November  20, 1996,  before me personally came  Laurie
          Kuskin  to me known to be the individual described in, and who
          executed the foregoing instrument, and she acknowledged that she
          executed the same.


          s/ Elizabeth E. Mogray   
          ___________________________
          Notary Public
          <PAGE>
          FIRST NATIONAL BANK
          OF ROCHESTER
          35 State Street                          CONTINUING UNLIMITED
          GUARANTY
          Rochester, New York 14614


          Borrower: Laurie Kuskin

          Dated:    November 20, 1996


             In consideration of all loans, advances, credit or other
          financial accommodations previously extended or to be extended or
          continued from time to time by FIRST NATIONAL BANK OF ROCHESTER,
          a national banking association having its chief executive office
          at 35 State Street, Rochester, New York 14614 ("Bank") to, or on
          the guarantee, endorsement or other assurance of, the person or
          entity identified above as "Borrower,"   the undersigned
          ("Guarantor") does hereby agree and make this Guaranty as
          follows:

          1.        Definition of Certain Terms. As used in this Guaranty:

                (a) "Obligations" shall mean and include all indebtedness,
          liabilities and obligations for the payment of money (including,
          but not limited to, any obligation to pay principal, interest,
          costs, expenses and attorneys' fees) of Borrower to Bank and
          whether direct or indirect, absolute or contingent, now existing
          or hereafter arising and any and all extensions, renewals and
          modifications thereof;

                (b) "Collateral" shall mean all property, real, personal
          (including both tangible and intangible personal property) and
          mixed, wherever located, now owned or hereafter acquired, upon
          which there has been conveyed or will be conveyed a security
          interest, pledge or mortgage to secure the payment of the
          Obligations;

                (c) "guarantor" shall mean any maker, drawer, acceptor,
          endorser, guarantor, surety, accommodation party or other person
          liable upon or for any of the Obligations in any capacity
          whatsoever including, but not limited to, Guarantor; and

                (d) "Event of Default" shall mean (i) any event or
          condition of default under any agreement between Bank and
          Borrower governing or relating to any of the Obligations
          including, but not limited to, a failure to make payment when
          due, and (ii) any other event, occurrence or condition that
          results in the Obligations, or any part of the Obligations, being
          immediately, or at the sole option of Bank, due and payable by
          Borrower to Bank.


          2.    Unconditional Guaranty of Payment. Guarantor does hereby
          unconditionally guarantee the punctual payment to Bank when due,
          whether at a stated maturity, by acceleration or otherwise, of
          each and all of the Obligations, without any limitation as to
          amount, strictly in accordance with all the terms and provisions
          of the Obligations and subject to all rights of Bank arising from
          or relating to the Obligations. The duty, liability and
          obligation of Guarantor pursuant to this Guaranty shall not be
          diminished, altered, terminated or changed in any respect,
          notwithstanding any law, regulation, decree, action, proceeding,
          equitable doctrine or other circumstance that would or might
          otherwise diminish, alter, terminate, void or change the
          liability or obligation of Borrower, any other guarantor or any
          other entity or person to pay any or all of the Obligations. Any
          payments required to be made pursuant to this Guaranty shall be
          made in United States dollars in immediately available funds at
          such place and time as shall be designated by Bank.

          3.    Continuing Agreement. This Guaranty is a continuing
          agreement and applies to all present and future Obligations,
          notwithstanding that at any particular time all of the
          Obligations then outstanding shall have been paid in full. This
          Guaranty shall be construed at all times to be a guaranty of
          payment and not a guaranty of collection.

          4.    Guarantor's Indemnification of Bank. Guarantor agrees to
          indemnify Bank and its employees, agents, officers and directors
          and hold the same harmless from all claims, demands, penalties,
          fines, obligations and liabilities claimed or asserted by any
          other party, whether contingent or otherwise, and against all
          losses and expenses (including, but not limited to, fees of
          attorneys and other consultants, court costs and litigation
          expenses) in any way suffered, incurred, or paid by Bank or by
          any of its employees, agents, officers and directors, as a result
          of or in any way arising out of, following, or consequential to,
          Bank's transactions and relationships with either or both of
          Borrower and Guarantor, whether with respect to the Obligations
          or otherwise, and including, but not limited to, environmental
          matters.

          5.    Certain Rights of Bank. Bank, in its sole discretion and
          without notice to or further assent from Guarantor at any time or
          from time to time, either before or after the occurrence of an
          Event of Default, and without diminishing, altering, terminating
          or changing in any respect the liability and obligation of
          Guarantor pursuant to this Guaranty, may: (a) increase or
          decrease the amount of, extend, change, or amend the time,
          manner, place, amount or terms of payment of any or all of the
          Obligations or any other terms or provisions governing the
          Obligations, including those relating to any guarantor or
          Collateral; (b) exchange, release, surrender, substitute or sell
          any Collateral, or fail unintentionally or otherwise to perfect
          its interest or create a valid security interest in any of the
          Collateral; (c) waive, fail to exercise or delay in exercising
          any right or remedy granted to Bank by any agreement or by law
          with respect to Borrower, any of the Obligations, any guarantor
          or any of the Collateral; (d) release, agree not to sue, settle
          or compromise with Borrower, any guarantor or any other entity or
          person who is otherwise obligated to pay any or all of the
          Obligations;  (e) subordinate the payment of any or all of the
          Obligations to the payment of any other debt owed by Borrower to
          any other entity or person; (f) sell or purchase all or any part
          of the Collateral at any public or private sale, and after
          deduction of all expenses incurred therefor, including attorneys'
          fees, apply the proceeds to the Obligations in such manner as it
          deems appropriate; (g) apply any payments or proceeds relating to
          the Obligations in such manner as it deems appropriate; or (h)
          act or refuse to act in any other manner which might constitute a
          legal or equitable discharge or defense of a guarantor.

          6.    Financial Information. Guarantor agrees to provide Bank,
          promptly upon Bank's request, with (a) periodic financial
          statements in form satisfactory to Bank, (b) copies of federal
          and state income tax returns and (c) all other financial
          information requested by Bank from time to time.

          7.    Bank's Rights Upon Event of Default. Upon the occurrence
          of any Event of Default, or at any time thereafter, any or all of
          the Obligations, at the sole option of Bank, shall immediately
          become due and payable in full, together with interest and all
          costs and expenses of enforcing this Guaranty or any of the
          Obligations, including court costs and reasonable attorneys'
          fees. In such circumstances, the liability of Guarantor to Bank
          shall be absolute, and it shall not constitute a defense,
          counterclaim, set-off or recoupment thereto that Bank has not
          made any demand or instituted any action or proceeding against
          Borrower or against any other party who may be liable for all or
          any of the Obligations or that Bank has not validly taken or
          perfected a security interest in the Collateral or has not or has
          improperly foreclosed upon the Collateral or any part of it, nor
          shall Bank be required to perform any of the above acts against
          Borrower, any guarantor or the Collateral as a condition to
          enforcing its rights against Guarantor in accordance with the
          terms of this Guaranty.

          8.    Right of Offset; Security Interest. In addition to the
          rights that Bank has under applicable law (including, but not
          limited to, the right of offset) and the other rights granted to
          Bank pursuant to this Guaranty or the Obligations, Guarantor
          hereby grants Bank a lien upon and security interest in any and
          all of Guarantor's money, deposits or other property in the
          possession, custody or control of Bank. Upon the occurrence of an
          Event of Default, in addition to any other rights of Bank, Bank
          may, in its sole discretion and without prior notice to
          Guarantor, set-off or sell the same at any public or private sale
          and apply the proceeds thereof to the Obligations in such manner
          and order as Bank deems appropriate.

          9.    Persons or Entities Bound. If this Guaranty is executed by
          two or more persons or entities or if two or more persons or
          entities execute agreements similar to this Guaranty covering the
          Obligations, they shall be jointly and severally liable, and all
          provisions of this Guaranty shall apply to each and all of them.
          The termination of this Guaranty or similar agreement as to one
          or more of such persons or entities shall not terminate this
          Guaranty or similar agreement as to any remaining persons or
          entities. This Guaranty shall be binding upon the heirs,
          executors, trustees, transferees, administrators, assigns and
          successors of Guarantor and shall inure to the benefit of and be
          enforceable by Bank, its successors, transferees and assigns.

          10.   Reinstatement of Guarantor's Liability. In the event any
          payment or recovery is received by Bank with respect to the
          Obligations during the time that this Guaranty is effective and
          such payment or recovery is subsequently invalidated, declared
          fraudulent or preferential or otherwise set aside under the terms
          of any federal or state law or equitable doctrine, then the
          liability of Guarantor shall be reinstated and Guarantor shall be
          responsible for the amount of such payment or recovery to Bank
          under the terms of this Guaranty together with any and all
          interest and other charges related thereto and related to any
          proceeding seeking to set aside or invalidate such payment or
          recovery, including attorneys' fees, notwithstanding the fact
          that this Guaranty was terminated voluntarily or by law at the
          time that the payment or recovery was set aside or invalidated as
          described above.

          11.   Waiver of Subrogation and Similar Rights. Until the
          Obligations are finally and irrevocably paid in full, Guarantor
          irrevocably waives each and every right of subrogation,
          indemnity, contribution and reimbursement and each and every
          similar right that Guarantor would have against either or both of
          Borrower and any other guarantor of the Obligations because of
          any payment by Guarantor of any portion of the Obligations or
          because of the provision by Guarantor of any collateral security
          for such Obligations. To the extent that any of the foregoing
          rights survive such waiver, Guarantor assigns such rights to Bank
          as collateral security for payment of the Obligations.

          12.   New York Law; Consent to Jurisdiction and Venue; Waiver of
          Trial by Jury. This Guaranty shall be governed by and interpreted
          and enforced in accordance with the internal law of the State of
          New York, without regard to principles of conflict of laws.
          Guarantor consents to the jurisdiction of the courts of the State
          of New York and agrees that any court located in the county in
          which Bank has its chief executive office shall be the proper
          forum for any action or proceeding between them unless either (a)
          Bank in its sole discretion chooses another forum or (b)
          applicable law requires another forum. Guarantor also waives the
          right to assert in any such action or proceeding any unrelated
          offsets or counterclaims which it may otherwise have or claim to
          have. GUARANTOR AND BANK WAIVE THE RIGHT TO TRIAL BY JURY IN ANY
          ACTION OR PROCEEDING BETWEEN THEM BASED UPON, ARISING OUT OF, OR
          IN ANY WAY CONNECTED TO, THIS GUARANTY, THE OBLIGATIONS OR ANY
          TRANSACTION CONTEMPLATED HEREBY.

          13.   Certain Consents and Waivers; Miscellaneous Provisions.

             (a) Any provision of this Guaranty which is prohibited or
          unenforceable in any jurisdiction shall, as to such jurisdiction,
          be ineffective to the extent of such prohibition or
          unenforceability without invalidating the remaining provisions of
          the Guaranty in that jurisdiction or affecting the validity or
          enforceability of such provision in any other jurisdiction.

             (b) This Guaranty constitutes the final, complete and
          exclusive agreement between Bank and Guarantor with respect to
          the guarantee by Guarantor of the Obligations.

             (c) No delay by Bank in exercising any right hereunder, or
          under any of the Obligations, shall operate as a waiver thereof,
          nor shall any single or partial exercise of any right preclude
          other or further exercises thereof or the exercise of any other
          right. No waiver, amendment, modification or release of this
          Guaranty or any provision of this Guaranty or of any of the
          Obligations shall be enforceable against Bank unless it is in a
          writing signed by an officer of Bank and expressly referring to
          this Guaranty.

             (d) Any termination of this Guaranty shall not be effective
          until Bank has had reasonable time to act on written notice of
          such termination that has been actually received by Bank by mail
          or personal delivery directed to "Commercial Banking Division" at
          the address of Bank indicated at the beginning of this Guaranty
          or at such other address as Bank may hereafter specify in writing
          for purposes hereof. Any such termination shall not affect any
          existing Obligations owed by Borrower or any extensions or
          continuations thereof. Furthermore, any such termination shall
          not affect the indemnification provisions set forth in Section 4
          of this Guaranty with respect to any acts (including omissions)
          or occurrences that took place or are alleged by anyone to have
          taken place prior to the effective date of the termination hereof
          determined in accordance with the first sentence of this
          subsection. Guarantor's liability with respect to all such
          existing Obligations and with respect to such prior acts or
          occurrences shall continue under the terms of this Guaranty
          subsequent to any termination. It is further agreed in the case
          where Guarantor is a natural person that any termination based
          upon the death of Guarantor shall likewise not become effective
          until the time that Bank received such notice of Guarantor's
          death and had a reasonable time to act thereon.

             (e) All rights granted Bank pursuant to this Guaranty shall be
          cumulative and shall be in addition to those granted or available
          to Bank with respect to the Obligations, any other guaranty
          agreement and under applicable law and nothing herein shall be
          construed as limiting any such other right.

             (f) Guarantor represents and warrants that the execution,
          delivery and performance of this Guaranty does not and will not
          contravene any law, agreement, charter, by-law or undertaking to
          which it is a party or by which it may in any way be bound.

             (g) Guarantor waives notice of presentment, dishonor and
          protest of any or all of the Obligations and of this Guaranty,
          and furthermore waives promptness in the commencement of any
          action relating to this Guaranty or the Obligations and in the
          giving of notice or making of demand upon it or upon any other
          entity or person.

             (h) Words of the neuter gender may mean and include
          correlative words of the masculine and feminine gender as
          appropriate and vice versa. Words noting the singular number
          shall mean and include the plural number as appropriate and vice
          versa.

             (i) The headings used in this Guaranty are for convenience
          only and are not of substantive effect.


                                             s\ Gary Kuskin

                                             ___________________________
                                                Gary Kuskin  


          STATE OF NEW YORK)
          COUNTY OF MONROE) SS.:

             On November 20, 1996, before me personally came Gary Kuskin to
          me known to be the individual described in, and who executed the
          foregoing instrument, and he acknowledged that he executed the
          same.


          s/ Elizabeth E. Mogray
          ________________________
          Notary Public



                                   [EXHIBIT 10.26]

                                    MORTGAGE NOTE


          $450,000.00                                       Avon, Colorado


               FOR VALUE RECEIVED, the undersigned, FRED KRAVETZ AND
          WILLIAM LEVINE PARTNERS, a New York general partnership, with an
          office c/o Kravetz Realty, Inc., 150 Linden Oaks Drive, Suite C,
          Rochester, New York  14625 (hereinafter called "Borrower"),
          promises to pay FIRST NATIONAL BANK OF ROCHESTER, a national
          banking association, or order, (hereinafter called "Lender") at
          its principal office at 35 State Street, Rochester, New York, or
          at such other place as may be designated in writing by the holder
          of this Restated Mortgage Note ("Mortgage Note" or "Note"), the
          sum of FOUR HUNDRED FIFTY THOUSAND and 00/100 DOLLARS
          ($450,000.00), in lawful money of the United States, or so much
          as may be advanced, referred to as "principal sum", with interest
          thereon to be computed from the date hereof, or of each advance,
          at the rate of eight and three quarters percent (8.75%) per
          annum.

               Interest only on the unpaid principal sum, from the date of
               this Note to December 31, 1996 shall be due and payable the
               date of this Note.

               Commencing on the first day of February, 1997, installments
               of principal and interest shall be paid in the sum of
               $4,497.52 based upon an amortization period of fifteen (15)
               years, and a like amount on the first day of each and every
               month thereafter until the principal sum and interest are
               fully paid; said monthly payments to be applied first to the
               payment of accrued interest at the above rate and the
               balance to be applied to the reduction of the principal sum.


               The entire principal sum evidenced hereby, if not sooner
               paid, shall be due and payable on January 1, 2002.


               The rate of interest set forth herein shall continue in
               effect until all sums owed Lender are paid in full.

               The rate of interest shall not exceed that permitted by
               applicable Federal and New York State law.

               Interest shall be computed for the actual number of days
               elapsed on the basis of a year consisting of 360 days.

               If for any reason whatsoever this Note is prepaid in part or
          in full within one (1) year from the date hereof, a prepayment
          fee of five percent (5.0%) of the original amount of the
          principal sum will be charged.  Beginning with the second loan
          year, the prepayment fee shall be reduced by one percent (1.0%)
          each year.  A loan year begins on the date this Mortgage Note is
          executed and on each anniversary thereof.

               In the event any payment due hereunder shall remain unpaid
          for more than ten days, the holder hereof may collect a late
          charge in the amount of $50.00 or 6.0% of said payment, whichever
          is greater, to cover its extra handling expense.

               If this Note is referred to attorneys for collection, all
          parties now or hereafter personally liable for the indebtedness
          hereby evidenced, jointly and severally agree to pay, the
          principal and interest due, all costs and expenses, including
          reasonable attorneys' fees, incurred by the holder hereof, with
          or without the institution of an action or proceeding.

               The rate of interest hereunder shall increase to three
          percent (3.0%) above the rate of interest then applicable to this
          Note upon the maturity date of this Note or upon an event of
          default under this Note or the Mortgage securing the Note.

               This Note is secured by a Mortgage ("Mortgage") of even date
          herewith on property known as 1968 Ridge Road, West Seneca, Erie
          County, New York ("Property").

               In the event the Debt Service Coverage Ratio ("DSCR"), as
          defined below, for the Property at any time is less than 1.2
          ("Minimum DSCR"), as reasonably determined by the Lender, the
          Lender may, by written notice to Mortgagor, require a payment
          toward principal so as to achieve the Minimum DSCR.  In such
          event, the applicable prepayment fee shall not be collected by
          Lender, and the monthly payment of principal and interest shall
          be recalculated based upon the reduced principal sum and the
          remaining amortization period.  DSCR shall mean Net Operating
          Income (as defined below) divided by annual payments of principal
          and interest pursuant to this Note.  Net Operating Income shall
          mean annual rental income available after payment of annual real
          estate taxes, utilities, management fees, repairs, maintenance,
          property insurance, reasonable salaries, reasonable
          administrative expenses, and other normal operating expenses,
          exclusive of depreciation amortization and interest expense.

               It is hereby expressly agreed, that the principal sum
          secured by this Note shall become due at the option of the holder
          thereof on the happening of any default or event by which under
          the terms of the Mortgage, the principal sum may or shall become
          due and payable; also, that all of the covenants, conditions and
          agreements contained in the Mortgage are hereby made part of this
          instrument.

               Presentment for payment, notice of dishonor, protest and
          notice of protest are hereby waived.

               This Note shall be governed by and construed in accordance
          with the laws of the State of New York.

               In the event any one or more of the provisions of the Note
          shall for any reason be invalid, illegal or unenforceable in
          whole or in part, then only such provision or provisions shall be
          deemed to be null and void and of no force or effect, but shall
          not affect any other provision of the Note.

               Neither the Lender nor its successors, or assigns, nor any
          other person, shall have any claim to proceed personally against
          the partners of the Borrower, or any assignee, successor, heir or
          representative of any of the partners, for any deficiency or any
          other sum owing by virtue of this Note and the Lender will waive
          and release such personal liability and agrees to look solely to
          the Borrower's partnership assets including, without limitation,
          the Property (but excluding the assets of any partner of Borrower
          separate and apart from such partner's interest in Borrower) for
          any sums due with respect to this Note; provided, however, that
          nothing herein shall be deemed to be a release or impairment of
          the debt or of the lien therefor upon the Property or shall
          preclude Lender from foreclosing the lien of the Mortgage or
          otherwise enforcing any and all of its rights under and by virtue
          of the Mortgage, and provided further, that Borrower, and any
          assignee, successor, heir or representative or any of the
          foregoing, shall remain liable with respect to funds or property
          constituting part of the Property coming into its/his/her
          possession or control which, by the provisions hereof of the Note
          or the Mortgage it/he/she was not entitled to receive or retain
          or which it/he/she has distributed in violation of such
          provisions.

               This Note may not be changed or terminated orally.

               Signed and sealed as of the 30th day of December, 1996.


                                   FRED KRAVETZ AND WILLIAM LEVINE PARTNERS

                                   BY: s/  Gary Kuskin
                                      _____________________________________ 

                                        Gary Kuskin
                                        Chief Executive Officer


          STATE OF COLORADO   )
          COUNTY OF EAGLE     )    ss:

                    On this 26th day of December, 1996, before me
          personally came Gary Kuskin, to me known and known to me to be
          the Chief Executive Officer of FRED KRAVETZ AND WILLIAM LEVINE
          PARTNERS the partnership described in, and which executed the
          foregoing instrument, and who acknowledged that he executed the
          foregoing Instrument for and on behalf of said partnership.

                                        s/_____________________________
                                        Notary Public

                                        Notary Public State of Colorado
                                        Qualified in Eagle County
                                        Commission Expires 10/27, 1997
          <PAGE>
                                       MORTGAGE

               This Mortgage, made as of the 30th day of December, 1996
          between FRED KRAVETZ AND WILLIAM LEVINE PARTNERS, a New York
          general partnership, with an office c/o Kravetz Realty, Inc., 150
          Linden Oaks Drive, Suite C, Rochester, New York 14625 (herein
          called the "Mortgagor"), and FIRST NATIONAL BANK OF ROCHESTER, a
          national banking association with its principal office at 35
          State Street, Rochester, Monroe County, New York, (herein called
          the "Mortgagee").

               W I T N E S S E T H, to secure the payment of an
          indebtedness in the sum of FOUR HUNDRED FIFTY THOUSAND AND 00/100
          DOLLARS ($450,000.00) lawful money of the United States (or so
          much as may be advanced) to be paid with interest thereon to be
          computed from the date hereof, to be paid according to a certain
          bond, note, or obligation bearing even date herewith ("Note"),
          the Mortgagor hereby mortgages to the Mortgagee the premises
          described in Schedule "A" attached hereto and made a part hereof
          (herein called the "Mortgaged Premises" or "Premises").

               TOGETHER with all the right, title and interest of the
          Mortgagor in and to any and all unearned premiums accrued,
          accruing or to accrue under any and all insurance policies now or
          hereafter obtained by the Mortgagor on the Mortgaged Premises,

               TOGETHER with the appurtenances and all the estate and
          rights of the Mortgagor in and to said Premises,

               TOGETHER with all and singular the tenements, hereditaments,
          and appurtenances belonging or in any way appertaining to said
          Premises, and the reversion and reversions, remainder and
          remainders, rents, issues and profits thereof.

               TOGETHER with and including any and all strips and gores of
          land adjoining or abutting said Premises,

               TOGETHER with all right, title, and interest of the
          Mortgagor in and to the land lying in the bed of any street,
          road, avenue or alley, open or proposed, in front of, running
          through or adjoining said Premises,

               TOGETHER with all buildings, structures, and improvements
          now or at any time hereafter erected, constructed or situated
          upon the Premises, and apparatus, fixtures, chattels, and
          articles of personal property now or hereafter attached to or
          used in connection with said Premises, including but not limited
          to furnaces, boilers, oil boilers, radiators and piping, coal
          stokers, plumbing and bathroom fixtures, refrigeration, air-
          conditioning and sprinkler systems, wash-tubs, sinks, gas and
          electric fixtures, stoves, ranges, awnings, screens, window
          shades, elevators, motors, dynamos, refrigerators, kitchen
          cabinets, incinerators, plants and shrubbery and all other
          equipment and machinery, appliances, fittings and fixtures of
          every kind in or used in the operation of the buildings standing
          on said Premises, together with any and all replacements thereof
          and additions thereto,

               TOGETHER with all awards heretofore and hereafter made to
          the Mortgagor for taking by eminent domain the whole or any part
          of said Premises or any easement therein, including any awards
          for changes of grade of streets, which said awards are hereby
          assigned to the Mortgagee, who is hereby authorized to collect
          and receive the proceeds of such awards and to give proper
          receipts and acquittances therefor, and to apply the same toward
          the payment of the mortgage debt, except as otherwise provided in
          this Mortgage, notwithstanding the fact that the amount owing
          thereof may not then be due and payable; and the Mortgagor hereby
          agrees, upon request, to make, execute and deliver any and all
          assignments and other instruments sufficient for the purpose or
          assigning said awards to the Mortgagee, free, clear, and
          discharged of any encumbrances of any kind or nature whatsoever,

               The Mortgagor covenants with the Mortgagee that:


               PAY INDEBTEDNESS.  The Mortgagor will pay the indebtedness
          secured hereby with interest thereon as herein provided and
          according to the Note, and if default shall be made in the
          payment of part thereof, the Mortgagee shall have power to sell
          the Mortgaged Premises according to law.


               INSURANCE.  The Mortgagor will keep the buildings on the
          Premises and the fixtures and articles of personal property
          covered by the Mortgage insured against loss by fire and other
          hazards, casualties and contingencies, including flood insurance
          if required by law, regulation or Mortgagee, for the benefit of
          the Mortgagee in an amount not less than the unpaid principal
          balance due hereunder.  The fire insurance policy as required
          hereby shall contain the usual extended coverage endorsement and
          shall provide for twenty (20) days written notice to Mortgagee
          prior to cancellation.  Mortgagor will maintain liability
          insurance in minimum amounts of $1,000,000.00 per occurrence for
          bodily injury and $100,000.00 for property damage.  In addition
          thereto the Mortgagor within thirty (30) days after notice and
          demand will keep the Premises insured against any other hazard
          that may reasonably be required by law, regulation or Mortgagee. 
          The Mortgagor will assign and deliver said policies to the
          Mortgagee and the Mortgagor will reimburse the Mortgagee for any
          premiums paid for the insurance made by the Mortgagee on the
          Mortgagor's default in so insuring the buildings or in so
          assigning and delivering the policies.  All the provisions of
          this paragraph or of any other provisions of the Mortgage
          pertaining to fire insurance or any other additional insurance
          which may be required hereunder shall be construed in accordance
          with Section 254 Subdivision 4 of the New York Real Property Law. 
          Notwithstanding the provisions of the aforesaid Section 254,
          Subdivision 4, the Mortgagor consents that the Mortgagee may
          without qualification or limitation by virtue of said section,
          retain and apply the proceeds of any such insurance in
          satisfaction or reduction of the Mortgage, or it may at its
          election pay the same, either in whole or in part, to the
          Mortgagor or its successors or assigns for the repair or
          replacement of the buildings or of the insured articles of
          personal property or for any other purpose or object reasonably
          satisfactory to the holder of the Mortgage, and if the Mortgagee
          shall receive and retain such insurance money, the lien of the
          Mortgage shall be affected only by a reduction of the amount of
          such lien by the amount of such insurance money received and
          retained by the Mortgagee.

               Notwithstanding the foregoing election available to
          Mortgagee, the proceeds of such insurance shall be made available
          to Mortgagor if, at the time such proceeds are delivered to
          Mortgagee, there is no uncured default under the Note or this
          Mortgage and the loan to value ratio (i.e. the then unpaid
          principal balance pursuant to the Note divided by the value of
          the Premises as reasonably determined by Mortgagee) shall not be
          more than 75%.  Mortgagee shall disburse such proceeds to
          Mortgagor upon completion of work and invoices therefor approved
          by Mortgagee, and any excess proceeds shall be utilized to reduce
          the unpaid principal sum secured by this Mortgage.


               ALTERATIONS, DEMOLITION OR REMOVAL.  No building, fixtures
          or personal property covered by the Mortgage shall be removed,
          demolished, or substantially altered without the prior written
          consent of the Mortgagee.


               WASTE, MAINTENANCE AND REPAIRS.  The Mortgagor will not
          commit any waste on the Premises or make any change in the use of
          the Premises which will in any way increase any ordinary fire or
          other hazard arising out of construction or operation.  The
          Mortgagor will keep and maintain or cause to be kept and
          maintained all buildings and other improvements now or at any
          time hereafter erected upon or constituting any portion of the
          Mortgaged Premises, and the sidewalks and curbs abutting the
          same, in good order and condition and in a rentable and
          tenantable state or repair, and will make or cause to be made, as
          and when the same shall become necessary, all structural and non-
          structural exterior and interior, ordinary and extraordinary,
          foreseen and unforeseen repairs, renewals, and replacements
          necessary to that end.  In the event that the Mortgaged Premises
          shall be damaged or destroyed in whole or in part, by fire or any
          other casualty, or in the event of a taking of a portion of the
          Mortgaged Premises as a result of any exercise of the power of
          eminent domain, the Mortgagor shall promptly restore, replace,
          rebuild or alter the same as nearly as possible to the condition
          they were in immediately prior to such fire, other casualty or
          taking, provided the proceeds of the condemnation or any
          insurance policy are made available to Mortgagor.  Although
          damage to or destruction of the Mortgaged Premises, or any
          portion thereof, shall not of itself constitute a default
          hereunder, the failure of the Mortgagor to restore, replace,
          rebuild, or alter the same, as hereinabove provided, shall
          constitute a default hereunder.  The Mortgagor covenants that it
          will give to the Mortgagee prompt written notice of any damage or
          injury to the Mortgaged Premises and will give like notice to the
          Mortgagee of the commencement of any condemnation proceeding
          affecting the whole or any portion of Mortgaged Premises.  The
          Mortgagor shall have the right, at any time and from time to
          time, to remove and dispose of building service equipment which
          may have become obsolete or unfit for use or which is no longer
          useful in the operation of the building now or hereafter
          constituting a portion of the Mortgaged Premises.  The Mortgagor
          agrees promptly to replace with other building service equipment,
          free of superior title, liens or claims, not necessarily of the
          same character but of at least equal usefulness and quality, any
          such building service equipment so removed or disposed of, except
          that, if by reason of technological or other developments in the
          operation and maintenance of buildings of the general character
          of the building constituting a portion of the Mortgaged Premises,
          no replacement of the building service equipment so removed or
          disposed of is necessary or desirable in the proper operation or
          maintenance of said building, the Mortgagor shall not be required
          to replace the same.


               TAXES, ASSESSMENTS, ETC.  The Mortgagor will pay all taxes,
          assessments, insurance premiums, sewer rents, or water rates, and
          in default thereof, the Mortgagee may pay the same.  Any sums so
          advanced by the Mortgagee shall bear interest at the maximum
          legal rate of interest at the time of such advance or at the
          highest rate of interest set forth herein or in the Note,
          whichever is greater, and any such sum and the interest thereon
          shall be a lien on said Premises, prior to any right, or title
          to, interest in or claim upon said Premises, or accruing
          subsequent to the lien of the Mortgage and shall be deemed
          secured hereby.  Upon written request from Mortgagee, Mortgagor
          shall deliver to Mortgagee receipted tax bills showing payment of
          all taxes on the Premises within the applicable grace period.


               ESTOPPEL STATEMENT.  The Mortgagor within ten (10) days upon
          request in person or within twenty (20) days upon request by mail
          will furnish a written statement duly acknowledged of the amount
          due on the Mortgage and whether any offsets or defenses exist
          against the Note and Mortgage.


               MORTGAGEE MAY CURE MORTGAGOR'S DEFAULTS.  The Mortgagor
          covenants and agrees with the Mortgagee that the holder of the
          Mortgage may cure any default of Mortgagor on the Mortgage or any
          prior or subsequent mortgage, including payment of any
          installments of principal and interest or part thereof, and that
          all costs and expenses, including reasonable attorneys' fees
          together with interest thereon at the highest legal rate of
          interest at the time of such default or at the highest rate of
          interest set forth herein or in the Note secured by the Mortgage,
          whichever is the greater, paid by the Mortgagee in so curing said
          default, shall be repaid by the Mortgagor to the Mortgagee on
          demand and the same shall be deemed to be secured by the Mortgage
          and to be collectible in like manner as the principal sum.

               WARRANTY OF TITLE.  The Mortgagor warrants the title to the
          Premises and will execute any further assurance of the title to
          the Premises as Mortgagee may require.


               LIEN LAW COVENANT.  The Mortgagor will, in compliance with
          Section 13 of the New York Lien Law, receive the advances secured
          hereby and will hold the right to receive such advances as a
          trust fund to be applied first for the purpose of paying the cost
          of the improvement and will apply the same first to the payment
          of the cost of the improvements before using any part of the
          total of the same for any other purpose.


               ESCROW FOR TAXES/INSURANCE.  The Mortgagee may request at
          any time after a default by Mortgagor in payment when due of
          property taxes and/or insurance premiums on the Mortgaged
          Premises that, in addition to the monthly payments of principal
          and interest, the Mortgagor will pay monthly to the Mortgagee on
          or before the first day of each and every calendar month, until
          the Note is fully paid, a sum equal to one-twelfth of the known
          or estimated yearly taxes, assessments, liens and charges levied
          or to be levied against the Mortgaged Premises and/or premiums
          for insurance held or required by Mortgagee.  The Mortgagee shall
          hold such payments in trust without obligation to pay interest
          thereon, except such interest as may be made mandatory by law or
          regulation, to pay such taxes, assessments, liens, charges and
          insurance premiums within a reasonable time after they become
          due. If the total of payments made by the Mortgagor for taxes,
          assessments, liens, charges and insurance premiums shall exceed
          the amount of payments actually made by the Mortgagee, such
          excess shall be credited by the Mortgagee on subsequent payments
          to be made by the Mortgagor or refunded upon payment in full of
          the Note.  If the total of payments made by the Mortgagor for
          taxes, assessments, liens, charges and insurance premiums shall
          not be sufficient to pay therefor, then the Mortgagor shall pay
          to the Mortgagee any amount necessary to make up the deficiency
          on or before the date when such amounts shall be due.


               LATE CHARGES.  If any payment required to be made under the
          Mortgage or the note or the obligations secured by the Mortgage
          shall be overdue in excess of 10 days, a late charge of $.06 of
          each $1.00 so overdue or $50.00, whichever is greater, will be
          paid by the Mortgagor for the purpose of defraying the expenses
          incident to handling such delinquent payments.


               LEASES.  Pursuant to the provisions of Section 291-f of the
          New York Real Property Law, the Mortgagor, except for residential
          leases with a term not exceeding one (1) year, shall not (a)
          amend, cancel, abridge, terminate, or otherwise modify any lease
          of said Premises or of any part thereof, or (b) accept prepayment
          of rent or installments of rent for more than one month in
          advance, without the written consent of the Mortgagee and in the
          event of any default under the terms of this paragraph the whole
          of said principal sum shall become due immediately upon the
          happening thereof at the option of the Mortgagee.

                    In addition thereto, except for residential leases with
          a term not exceeding one (1) year, (a) the Mortgagor shall not
          make any new lease or lease renewal or extension (other than
          those the Mortgagor as landlord may be required to grant by the
          terms of an existing lease) without the prior written consent of
          the Mortgagee and (b) the Mortgagor shall furnish to the
          Mortgagee, within thirty (30) days after a request by the
          Mortgagee to do so, a written statement containing the names of
          all lessees of the Premises, the terms of their respective
          leases, the space occupied and the rentals payable thereunder.


               FINANCIAL STATEMENTS.  The Mortgagor will furnish the
          Mortgagee annually with financial statements compiled by a
          certified Public Accountant acceptable to Mortgagee not later
          than 120 days after the end of Mortgagor's fiscal year.

               The Mortgagee shall have the right to examine the financial
          records covering the operation of the Premises at least once a
          year or as often as the Mortgagee may require if the Mortgagor be
          in default.


               PREPAYMENT FEE.  If for any reason whatsoever the
          indebtedness secured by the Mortgage is prepaid in part or in
          full within one (1) year from the date hereof, a prepayment fee
          of five percent (5.0%) of the original amount of the consolidated
          principal sum will be charged.  Beginning with the second loan
          year, the prepayment fee shall be reduced by one percent (1.0%)
          each year.  A loan year begins on the date the Mortgage is
          executed and on each anniversary thereof.  The amount of such
          prepayment consideration shall be added to and secured by the
          Note and Mortgage and shall be recoverable by the Mortgagee in
          the same manner as the principal balance hereof, and in addition
          thereto, in any action brought either on the Note or for the
          foreclosure of the Mortgage.


               ACCELERATION OF PRINCIPAL ON TRANSFER, ETC.  The principal
          sum with interest thereon shall become immediately due and
          payable, upon the voluntary or involuntary conveyance or transfer
          by operation of law or otherwise of all or any part of the
          Mortgaged Premises, or any interest or estate therein, including
          testate or intestate succession and conveyance by land contract. 
          Acceptance of payments by the Mortgagee subsequent to any such
          conveyance, transfer, or encumbering shall not be deemed a waiver
          of any of the Mortgagee's rights.

               If the Mortgagor is a corporation, the sale, assignment,
          transfer, or other disposition of any stock by any party owning
          ten (10%) percent or more of the stock, of any corporation owning
          all or any part of the Mortgaged Premises or any other similar
          significant change in ownership of such stock or in the relative
          distribution thereof, by any method or means, whether by
          increased capitalization, merger with another corporation,
          corporate or other amendments, issuance of additional or new
          stock, reclassification of stock or otherwise shall be deemed a
          conveyance or transfer within the meaning of this provision.

               If the Mortgagor is a partnership, a sale or transfer by
          operation of law or otherwise of any partners' interest in the
          partnership or a change in the identity or composition of the
          partners of the Mortgagor shall be deemed a conveyance or
          transfer within the meaning of this provision.

               Notwithstanding the foregoing, the following conveyances
          shall be permitted:

               A.   Conveyance of the Premises to (1) an entity that is
                    beneficially owned by any lineal descendant of Fred B.
                    Kravetz and/or William Levine; or (2) a spouse of such
                    lineal descendant; or (3) a trust or other entity in
                    which one or more of the foregoing persons owns the
                    entire beneficial interest provided the new owner
                    executes the deed to assume the obligations of the
                    Mortgagor under the Note and this Mortgage.

               B.   Conversion of the Mortgagor from a New York General
                    Partnership to a New York Limited Liability Company
                    and/or conveyance of the Premises to such Limited
                    Liability Company, provided such Limited Liability
                    Company executes an Assumption Agreement and/or the
                    deed whereby the Limited Liability Company assumes the
                    obligations of the Mortgagor under the Note and this
                   Mortgage.


               ACCELERATION OF PRINCIPAL ON DEFAULT, ETC.  The whole of the
          principal sum and interest shall become due at the option of the
          Mortgagee, after (a) default in the payment of any installment of
          principal or of interest for thirty (30) days; or, (b) default in
          the payment of any tax, water rate, assessment, insurance
          premiums, or sewer rent for thirty (30) days after notice and
          demand or default after notice and demand either in assigning and
          delivering the policies insuring the buildings against any
          casualty or in reimbursing the Mortgagee for premiums paid on
          such insurance, as herein provided; or (c) default upon request
          in furnishing a statement of the amount due and whether any
          offsets or defenses exist against the mortgage debt, as provided
          herein in the Section entitled "Estoppel Statement"; or (d)
          failure to exhibit to the Mortgagee, within ten (10) days after
          demand, receipts showing payment of all taxes, water rates, sewer
          rents and assessments; or (e) the actual or alteration,
          demolition or removal of any building on the Premises without the
          written consent of the Mortgagee; or (f) the assignment of the
          rents of the Premises or any part thereof without the written
          consent of the Mortgagee; or (g) the buildings on said Premises
          are not maintained in reasonably good repair; or (h) failure to
          comply with any requirement or order or notice of violation of
          law or ordinance issued by any governmental department claiming
          jurisdiction over the Premises within two (2) months from the
          issuance thereof unless such requirement, order or notice is
          being lawfully challenged by Mortgagor and there is no risk of
          forfeiture of any of Mortgagor's rights in the Premises; or (i)
          refusal of two or more fire insurance companies lawfully doing
          business in the State of New York to issue policies insuring the
          buildings on the premises; or (j) the removal, demolition or
          destruction in whole or in part of any of the fixtures, chattels
          or articles of personal property covered hereby, unless the same
          are promptly replaced by similar fixtures, chattels and articles
          of personal property at least in quality and condition to those
          replaced, free from security interests or other encumbrances
          thereon and free from any reservation of title thereof; or (k)
          thirty (30) days notice to the Mortgagor, in the event of the
          passage of any law deducting from the value of land for the
          purposes of taxation any lien thereon, or changing in any way the
          laws for the taxation of mortgages or debts secured thereby for
          state or local purposes; or (1) the Mortgagor fails to keep,
          observe and perform any of the other covenants, conditions or
          agreements contained in the Mortgage; or (m) use of said Premises
          for any unlawful purpose or public or private nuisance; or (n)
          the Mortgagor commits or permits waste; or (o) any default under
          any mortgage or other lien on the Premises or any default under
          any other note, loan agreement or other instrument evidencing
          Mortgagor's indebtedness to Mortgagee; or (p) the Note becomes
          non-recourse to the Mortgagor.


               NOTICES.  Notice and demand to or request upon the Mortgagor
          may be oral or in writing and, if in writing, may be served in
          person or by mail.


               APPOINTMENT OF RECEIVER.  The Mortgagee, in any action to
          foreclose the Mortgage, shall be entitled, without notice or
          demand and without regard to the adequacy of any security for the
          indebtedness hereby or the solvency or insolvency of any person
          liable for the payment thereof, to the appointment of a receiver
          of the rents, issues and profits of the Mortgaged Premises.


               SALE IN ONE PARCEL.  In case of a foreclosure sale, said
          Premises, or so much thereof as may be affected by the Mortgage,
          may be sold in one parcel, any provision of law to the contrary
          notwithstanding.


               ASSIGNMENT OF RENTS.  The Mortgagor hereby absolutely and
          unconditionally assigns, transfers and conveys to the Mortgagee
          the rents, issues, and profits of the Premises as further
          security for the payment of the Note, it being the intention of
          Mortgagor and Mortgagee that this assignment be treated and
          construed as an absolute assignment and not an assignment for
          additional security only.  The Mortgagor further grants to the
          Mortgagee the right to enter upon and to take possession of the
          Premises for the purpose of collecting the same and to let the
          Premises or any part thereof, and to apply the rents, issues and
          profits, after payment of all necessary charges and expenses, on
          account of the Note.  This assignment and grant shall continue in
          effect until the Note is paid.  The Mortgagee hereby waives the
          right to enter upon and to take possession of the Premises for
          the purpose of collecting the rents, issues, and profits, and the
          Mortgagor shall be entitled to collect and receive the rents,
          issues and profits as trustee for the benefit of Mortgagee and
          Mortgagor until default under any of the covenants, conditions,
          or agreements contained in the Mortgage; Mortgagor agrees to use
          such rents, issues and profits in payment of principal and
          interest and in payment of taxes, assessments, sewer rents, water
          rates, and carrying charges against the Premises, but such right
          of the Mortgagor may be revoked by the Mortgagee upon any
          default, on five (5) days written notice.  The Mortgagor will
          not, without the written consent of the Mortgagee, receive or
          collect rent from any tenant of the Premises or any part thereof
          for a period of more than one month in advance, and in the event
          of any default under the Mortgage will pay monthly in advance to
          the Mortgagee, or to any receiver appointed to collect the rents,
          issues and profits, the fair and reasonable rental value for the
          use and occupation of the Premises or of such part thereof as may
          be in the possession of the Mortgagor, and upon default in any
          such payment will vacate and surrender the possession of the
          Premises to the Mortgagee or to such receiver, and in default
          thereof may be evicted by summary proceedings.  Mortgagor shall
          and does hereby agree to indemnify and hold Mortgagee and its
          representatives harmless of and from any and all liability, loss
          of damage which Mortgagor or its representatives may or might
          incur under or by reason of (a) any tenant of the Premises, (b)
          this Mortgage, (c) any action taken by Mortgagee or its
          representatives hereunder, unless constituting willful
          misconduct, or (d) claims and demands which may be asserted
          against Mortgagee or its representatives by reason of any alleged
          obligations or undertakings on its or their part to perform or
          discharge any of the terms, covenants or agreements contained in
          any lease affecting the Premises.  This Mortgage shall not
          operate to place upon Mortgagee any responsibility for the
          management, operation or maintenance of the Premises, and the
          execution of this Mortgage by Mortgagor shall constitute
          conclusive evidence that all responsibility for the management,
          operation and maintenance of the Premises is, shall be and shall
          remain that of Mortgagor, in the absence of the taking of actual
          possession of the Premises by Mortgagee.  The provisions of the
          foregoing indemnification obligation shall survive the assignment
          or repayment of the Note, the assignment, satisfaction,
          foreclosure or other termination of this Mortgage and the sale or
          other transfer or conveyance of the Premises.


               SECURITY AGREEMENT.  The Mortgage constitutes a security
          agreement under the Uniform Commercial Code and creates a
          security interest in all fixtures and equipment and other
          personal property (and the proceeds thereof) now or hereafter
          affixed to or constituting a portion of the Premises.  Mortgagor
          shall execute, deliver, file and refile any financing statement,
          continuation statements, or other security agreements Mortgagee
          may require from time to time to confirm the lien of the Mortgage
          with respect to such property.


               ANTI-MARSHALLING.  The Mortgagee may resort for the payment
          of any indebtedness, liability, or obligation secured hereby to
          its several securities therefor, in such order and manner as it
          may see fit, and the Mortgagee may maintain an action to
          foreclose the Mortgage notwithstanding the pendency of any action
          to recover any part of the indebtedness secured hereby, or the
          recovery of any judgment in such action.  The Mortgagee shall not
          be required during the pendency of any action to foreclose the
          Mortgage, to obtain leave of any court in order to commence or
          maintain any other action to recover any part of the indebtedness
          secured hereby.

               The Mortgagee shall also have the right in the event of
          default under the Mortgage or the obligation secured hereby to
          proceed against any or all interests of the Mortgagor and the
          Mortgagor agrees that the Mortgagee shall have the right to elect
          in writing not to cut off any interest that any Mortgagor might
          have and in the event that Mortgagee shall so elect, Mortgagor
          agrees that all of its duties and obligations as to such interest
          shall continue.


               COMPLIANCE WITH LAWS, ETC.  The Mortgagor will comply with,
          or cause compliance with, all present and future laws,
          ordinances, rules, regulations, zoning and other requirements of
          all governmental authorities whatsoever having jurisdiction of or
          with respect to the Mortgaged Premises or any portion thereof or
          the use or occupation thereof; provided, however, that the
          Mortgagor may postpone such compliance if and so long as the
          validity or legality of any such governmental requirement shall
          be contested by the Mortgagor, with diligence and in good faith,
          by appropriate legal proceedings.


               COMPLIANCE WITH ZONING, ETC.  The Mortgagor covenants: (a)
          that the buildings and improvements now on the Mortgaged Premises
          are in full compliance with all applicable zoning codes,
          ordinances and regulations and deed restrictions, if any; and (b)
          that such compliance is based solely upon Mortgagor's ownership
          of such Premises, and not upon title to or interest in any other
          Premises; and (c) buildings or improvements hereafter constructed
          on such Premises shall be in compliance as in (a) and (b) hereof
          provided, shall lie wholly within the boundaries of such Premises
          and, shall be independent and self-contained operating units
          (except for utility lines and conduits coming directly to the
          Premises from a public road or from a private road an easement
          over which for the maintenance of such utilities is covered by
          the lien hereof.)


               LEGAL EXPENSES.  If any action or proceeding be commenced
          (except an action to foreclose the Mortgage or to collect the
          debt secured thereby), to which action or proceeding the
          Mortgagee is made a party, or in which it becomes necessary to
          defend or uphold the lien of the Mortgage, all sums paid by the
          Mortgagee for the expense of any litigation to prosecute or
          defend the rights and lien created by the Mortgage (including
          counsel fees), shall be paid by the Mortgagor, together with
          interest thereon at the legal rate of interest at the time of
          said payment or at the highest rate of interest set forth herein
          or in the Note secured by the Mortgage, whichever is greater, and
          any such sum and interest thereon shall be a lien on said
          Premises, prior to any right, or title to, interest in or claim
          upon said Premises attaching or accruing subsequent to the lien
          of the Mortgage, and shall be deemed to be secured by the
          Mortgage.

               If the Mortgage is referred to attorneys for collection or
          foreclosure, the Mortgagor shall pay all sums, including
          attorneys' fees, incurred by the Mortgagee, together with all
          statutory costs, disbursements, and allowances, with or without
          the institution of an action or proceeding.  All such sums with
          interest thereon at the rate set forth herein shall be deemed to
          be secured by the Mortgage and collectible out of the Mortgaged
          Premises.


               CONDEMNATION AWARD.  In the event of a condemnation award
          for a portion of the Premises payable to Mortgagee and Mortgagor,
          Mortgagee shall make the proceeds of such award available to
          Mortgagor if, at the time such proceeds are delivered to
          Mortgagee, there is no uncured default under the Note or this
          Mortgage and the loan to value ratio (i.e. the then unpaid
          principal balance pursuant to the Note divided by the value of
          the Premises as reasonably determined by Mortgagee) shall not be
          more than 75%.  Mortgagee shall disburse such proceeds to
          Mortgagor upon completion of work and invoices therefor approved
          by Mortgagee, and any excess proceeds shall be utilized to reduce
          the unpaid principal sum secured by this Mortgage.


               INTEREST ON CONDEMNATION AWARD.  In the event of
          condemnation, or taking by eminent domain, the Mortgagee shall
          not be limited to the interest paid on the award by the
          condemning authority but shall be entitled to receive out of the
          award interest on the entire unpaid principal sum at the rate
          herein provided; the Mortgagor does hereby assign to the
          Mortgagee so much of the balance of the award payable by the
          condemning authority as is required to pay such total interest.


               INTEREST IN THE EVENT OF DEFAULT.  If default be made in the
          payment of the said indebtedness when due, pursuant to the terms
          hereof, the Mortgagee shall be entitled to receive interest on
          the entire unpaid principal sum at the legal rate of interest at
          the time of such default or at the highest rate of interest set
          forth herein or in the Note secured by the Mortgage, whichever is
          the greater, to be computed from the due date and until the
          actual receipt and collection of the entire indebtedness.  This
          charge shall be added to and shall be deemed secured by the
          Mortgage.  The within clause, however, shall not be construed as
          an agreement or privilege to extend the Mortgage, nor as a waiver
          of any other right or remedy accruing to the Mortgagee by reason
          of any such default.


               RENT/BUSINESS INTERRUPTION INSURANCE.  The Mortgagor will
          keep the buildings and improvements now erected or hereafter to
          be erected on the Mortgaged Premises and all personal property
          and fixtures covered by the Mortgage insured for the benefit of
          the Mortgagee against loss of rents or business income, as the
          case may be, by reason of fire or other casualties and in such
          amounts as may from time to time be reasonably required by the
          Mortgagee and in companies reasonably satisfactory to the
          Mortgagee, and will assign and deliver to the Mortgagee such
          policies of insurance.


               NO SECONDARY FINANCING.  The Mortgagor will not, without the
          Mortgagee's prior written consent, mortgage (including the so-
          called "wrap-around mortgage"), pledge, assign, grant a security
          interest in, cause any lien or encumbrance to attach to or any
          levy to be made on the Mortgaged Premises except for (a) taxes
          and assessments not yet delinquent and (b) any mortgage, pledge,
          security interest, assignment or other encumbrance to the
          Mortgagee.


               ADDITIONAL INDEBTEDNESS.  The Mortgagor may not incur or
          become legally obligated to pay additional indebtedness in excess
          of $1,000,000.00 above the total of (1) the indebtedness secured
          by this Mortgage and (2) any other indebtedness existing on the
          date of this Mortgage and previously disclosed to the Mortgagee.


               BANKRUPTCY.  Upon the making of an assignment for the
          benefit of creditors by, or upon the filing of a petition in
          bankruptcy by or against the Mortgagor, or any person or
          corporation who is the guarantor hereof or whose indebtedness is
          secured hereby, or upon the application for the appointment of a
          receiver of the property of the Mortgagor or any such person or
          corporation, or of the property of any person or corporation
          which may become and be owner of the Mortgaged Premises, or upon
          any act of insolvency or bankruptcy of the Mortgagor or any such
          person or corporation or of any such subsequent owner, or upon
          the legal incapacity of the Mortgagor or any such person or
          corporation or owner, or any of them, the whole of said
          indebtedness of every kind or nature held by the Mortgagee and
          now or hereafter secured hereby shall immediately become due and
          payable with interest thereon, and Mortgagor and any guarantor(s)
          hereby waive presentment, demand of payment, protest, notice of
          non-payment, and/or protest of any instrument on which the
          Mortgagor or such guarantors are or may become liable now or
          hereafter secured hereby, and the Mortgagor expressly agrees that
          the Mortgagee may release or extend the time of any party liable
          on any such obligation without notice and without affecting his
          obligation thereon or under this instrument.


               LIENS.  The Premises shall be kept free and clear from any
          liens and/or encumbrances of any type and description after the
          date hereof.  Upon the recording of any lien or encumbrance, and
          the same not having been cleared or bonded of record within
          thirty (30) days after filing thereof, the entire debt secured
          hereby shall immediately become due and payable.


               RIGHT TO INSPECT.  The Mortgagee and any persons authorized
          by Mortgagee shall have the right to enter and inspect the
          Mortgaged Premises at all reasonable times during usual business
          hours.


               WAIVER.  No waiver by the Mortgagee of the breach of any of
          the covenants contained in the Note, the Mortgage, or other loan
          document, or failure of the Mortgagee to exercise any option
          given to it, shall be deemed to be a waiver of any other breach
          of the same or any other covenant, or of its rights thereafter to
          exercise any such option.


               MODIFICATION.  No change, amendment, modification,
          cancellation or discharge hereof, or any part hereof, shall be
          valid unless in writing and signed by the parties hereto or their
          respective successors and assigns.


               COVENANTS SHALL RUN WITH THE LAND, ETC.  The covenants
          contained in the Mortgage shall run with the land and bind the
          Mortgagor, the heirs, personal representatives, successors and
          assigns of the Mortgagor and all subsequent owners,
          encumbrancers, tenants and subtenants of the Premises, and shall
          enure to the benefit of the Mortgagee, the personal
          representatives, successors and assigns of the Mortgagee and all
          subsequent holders of the Mortgage.


               PARTNERSHIP MORTGAGOR.  The Mortgagor, if a partnership,
          covenants that it is duly formed and validly existing under the
          laws of the State of New York, and that execution of the Mortgage
          and related instruments is authorized by the partnership
          agreement and/or all partners.   


               ENVIRONMENTAL REPRESENTATIONS, WARRANTIES AND COVENANTS.

               1.   Except as otherwise disclosed in the Phase I Assessment
          referenced in the Indemnification Agreement (as hereinafter
          defined), Mortgagor makes the following representations and
          warranties which shall survive the closing of this loan:

                    A.   Mortgagor is in compliance in all respects with
          all applicable federal, state and local laws, including, without
          limitation, those relating to toxic and hazardous substances and
          other environmental matters.

                    B.   No portion of the Premises is being used or has
          been used at any previous time, for the disposal, storage,
          treatment, processing or other handling of any hazardous or toxic
          substances.

               2.   Mortgagor agrees that Mortgagee or its agents or
          representatives may, at any reasonable time and at Mortgagor's
          expenses inspect Mortgagor's books and records and inspect and
          conduct any tests on the Property including taking soil samples
          in order to determine whether Mortgagor is in continuing
          compliance with all environmental laws and regulations.


               3.   If any environmental contamination is found on the
          property for which any removal or remedial action is required
          pursuant to law, ordinance, order, rule, regulation or
          governmental action, Mortgagor agrees that it will at its sole
          cost and expense remove or take such remedial action promptly and
          to Mortgagee's satisfaction.

               4.   Mortgagor agrees to defend, indemnify and hold harmless
          Mortgagee, its employees, agents, officers and directors from and
          against any claims, actions, demands, penalties, fines,
          liabilities, settlements, damages, costs or expenses (including,
          without limitation, attorney and consultant fees, investigation
          and laboratory fees, court costs and litigation expenses) of
          whatever kind or nature known or unknown contingent or otherwise
          arising out of or in any way related to:

                    A.   The past or present disposal, release or
          threatened release of any hazardous or toxic substances on the
          Premises;

                    B.   Any personal injury (including wrongful death or
          property damage, real or personal) arising out of or related to
          such hazardous or toxic substances;

                    C.   Any lawsuit brought or threatened, settlement
          reached or government order given relating to such hazardous or
          toxic substances; and/or

                    D.   Any violation of any law, order, regulation,
          requirement, or demand of any government authority, or any
          policies or requirements of Mortgagee, which are based upon or in
          any way related to such hazardous or toxic substances.

               5.   Mortgagor knows of no on-site or off-site locations
          where hazardous or toxic substances from the operation of the
          facility on the Premises have been stored, treated, recycled or
          disposed of.

               6.   Mortgagor agrees that it will conduct no excavations at
          the Premises unless it gives Mortgagee ten days' notice of its
          intention to do so.  Mortgagor further agrees that it will not
          commence such excavation until Mortgagee has had the opportunity
          to sample and test at the excavation location if Mortgagee so
          desires.  Should the testing results disclose the presence of
          hazardous or toxic substances which require removal and/or remedy
          under any environmental laws or regulations, the suspension of
          excavation activity at such location shall continue until the
          hazardous or toxic substances are removed and/or remedied to
          Mortgagee's reasonable satisfaction.  Mortgagor shall pay for any
          and all reasonable costs for any such testing and removal and/or
          remedy conducted pursuant to this paragraph.

               7.   Unless waived in writing by Mortgagee, the breach of
          any of the covenants and warranties contained in this section
          shall be an event of default under the Mortgage.

               8.   For purposes of this section, "hazardous and toxic
          substances" includes, without limit, any flammable explosives,
          radioactive materials, hazardous materials, hazardous wastes,
          hazardous or toxic substances or related materials defined in the
          Comprehensive Environmental Response, Compensation, and Liability
          Act of 1980, as amended, the Hazardous Materials Transportation
          Act, as amended, the New York State Environmental Conservation
          Law, the Resource Conservation and Recovery Act, as amended, and
          in the regulations adopted and publications promulgated pursuant
          thereto.  The provisions of this section shall be in addition to
          any other obligations and liabilities Mortgagor may have to
          Mortgagee at common law, and shall survive the transactions
          contemplated herein.  Mortgagee may, at its option, require
          Mortgagor to carry adequate insurance, if available at a
          reasonable cost, to fulfill Mortgagor's obligations under this
          paragraph.  Mortgagor's failure to obtain insurance within 30
          days after being requested to do so by Mortgagee, shall
          constitute an event of default hereunder.

               9.   When the terms and provisions contained in the
          foregoing Paragraphs 1-8 in any way conflict with the terms and
          provisions contained in a certain Environmental Compliance and
          Indemnification Agreement of even date herewith ("Indemnification
          Agreement"), the terms and provisions contained in the
          Indemnification Agreement shall prevail, and, in the event of any
          overlapping terms, covenants and conditions, insofar as possible,
          the terms, covenants and conditions contained herein and in the
          Indemnification Agreement shall both be applicable.


               TAX ON NOTE.  That in the event that hereafter it is claimed
          by any governmental agency that any tax or other governmental
          charge or imposition is due, unpaid and payable by the Mortgagor
          or the Mortgagee upon the Note (other than a tax on the interest
          receivable by the Mortgagee thereunder), the Mortgagor will upon
          sixty (60) days prior written notice either (a) pay such tax and
          within a reasonable time thereafter deliver to the Mortgagee
          satisfactory proof of payment thereof or (b) deposit with the
          Mortgagee the amount of such claimed tax, together with interest
          and penalties thereon, pending an application for a review of the
          claim for such tax, and within a reasonable time, deliver to the
          Mortgagee either (i) evidence satisfactory to the Mortgagee that
          such claim of taxability has been withdrawn or defeated in which
          event any such deposit shall be returned to the Mortgagor or (ii)
          a direction from the Mortgagor to the Mortgagee to pay the same
          out of the deposit above mentioned, any excess due over the
          amount of said deposit to be paid by the Mortgagor directly to
          the taxing authority and any excess of such deposit over such
          payment by the Mortgagee to be returned promptly to the
          Mortgagor.  Upon the failure of the Mortgagor to comply with the
          provisions of this Article, the whole of said principal sum and
          interest secured by the Mortgage shall at the option of the
          Mortgagee become due and payable.  If liability for such tax is
          asserted against the Mortgagee, the Mortgagee will give to the
          Mortgagor prompt notice of such claim, and the Mortgagor, upon
          complying with the provisions of this Article, shall have full
          right and authority to contest such claim of taxability.


               COMPLIANCE WITH ARTICLE 31-B OF NEW YORK STATE TAX LAW.
          The Mortgagor will keep true and complete records pertaining to
          its acquisition of title to the Premises, all subsequent
          transfers of any interests in the Premises or any part thereof
          and all changes in the controlling interest (by way of changes in
          stock ownership, capital, profits, beneficial interest or
          otherwise) in the Mortgagor or any related entity which may
          hereafter own the Premises, including, but not limited to, a copy
          of the contract of sale, title report, deed, closing statement,
          transferor's affidavit, questionnaire or return, statement of
          tentative assessment and any other notices or determinations of
          tax received from the New York State Department of Taxation and
          Finance, transferor's supplemental return, the date and cost of
          all "capital improvements" made to the Premises or any part
          thereof and evidence of the payment of any real property transfer
          gains tax imposed by reason of Article 31-B of the New York State
          Tax Law and the filing of all reports and any other information
          or documentation required by the New York State Department of
          Taxation and Finance by reason of said Article or any regulations
          promulgated thereunder.  All such records shall be made available
          to Mortgagee for inspection from time to time upon its request.

               If any real property transfer gains tax shall be due and
          payable upon the conveyance of the Premises pursuant to a
          judicial sale in any action, suit or proceeding brought to
          foreclose the Mortgage or deed in lieu of foreclosure, the
          Mortgagor will, at Mortgagee's request, (a) provide Mortgagee
          with a copy of all such records and will prepare, execute,
          deliver and file any affidavits, records questionnaires, returns
          or supplemental returns required of the Mortgagor, as transferor,
          including, but not limited to, a statement in affidavit form as
          to the "original purchase price" of the Premises and the cost of
          all "capital improvements" made to the Premises or any part
          thereof by the Mortgagor or any related entity and the date or
          dates on which such improvements were made and (b) pay or cause
          to be paid any real property transfer gains tax, together with
          interest and penalties thereon, which may be due and payable by
          reason of such conveyance.  The Mortgagor hereby irrevocably
          appoints Mortgagee its agent and attorney-in-fact (which
          appointment shall be deemed to be an agency coupled with an
          interest), with full power of substitution in the Premises, to
          prepare, execute, deliver and file on its behalf any and all
          affidavits, questionnaires, returns and supplemental returns
          which the Mortgagor, as transferor, has failed or refused to
          execute and deliver to Mortgagee within 10 days after notice and
          request therefor by Mortgagee.  In the event that the Mortgagor
          fails to pay any such tax, interest and penalties within 20 days
          after notice and demand for payment is given by Mortgagee,
          Mortgagee is hereby authorized to pay the same, and the amount
          thereof so paid by Mortgagee, together with all costs and
          expenses incurred by Mortgagee in connection with such payment,
          including, but not limited to, reasonable attorneys' fees and
          disbursements and interest on all such amounts, costs and
          expenses at the rate of one percent (1%) in excess of the rate
          specified in the Note, but in no event in excess of the maximum
          interest rate permitted by law, shall be paid by the Mortgagor to
          Mortgagee on demand.  Until paid by the Mortgagor, all such
          amounts, costs and expenses, together with interest thereon,
          shall be secured by the Mortgage and may be added to the judgment
          in any suit brought by Mortgagee against the Mortgagor hereon.

               The foregoing shall not be applicable if the aforesaid
          Article 31-B does not pertain to the Premises.


               CONSTRUCTION.  The word "Mortgagor" shall be construed as if
          it read "Mortgagors" and the "Mortgagee" shall be construed as if
          it read "Mortgagees" whenever the sense of the Mortgage so
          requires.  This Mortgage shall be governed by and construed in
          accordance with the laws of the State of New York.


               CONFLICT WITH OTHER LOAN AGREEMENTS.  Mortgagor represents
          and warrants to Mortgagee that the execution and delivery of this
          Mortgage and all related documents and the performance of any
          term, covenant, or condition herein provided in any agreement or
          instrument executed in connection therewith, have been duly
          authorized on behalf of the Mortgagor by all proper and necessary
          action, and are not in conflict with, or result in any breach of,
          or constitute a default under or violate:

               A.   Any of the terms, conditions, or provisions of any
                    agreement, lease or other instrument to which Mortgagor
                    is a party or subject to; or,

               B.   Any law, regulation, order, writ, injunction or decree
                    to which Mortgagor is subject or any rules or
                    regulations of any administrative agency which have
                    jurisdiction over Mortgagor or over any property of
                    Mortgagor that would have a material adverse affect on
                    Mortgagor's business or financial condition; or

               C.   Mortgagor's Partnership Agreement.


               SEVERABILITY.  In the event any one or more of the
          provisions of the Mortgage or the Note shall for any reason be
          invalid, illegal or unenforceable in whole or in part, then only
          such provision or provisions shall be deemed to be null and void
          and of no force or effect, but shall not affect any other
          provision of the Mortgage or the Note.


               ASSIGNMENT OF MORTGAGE.  Upon Mortgagee's receipt of payment
          in full of the indebtedness evidenced by the Note and Mortgage
          and receipt of a $200.00 assignment processing fee to Mortgagee,
          Mortgagee covenants to assign the Mortgage to any new lender
          selected by Mortgagor on the following conditions:

               A.   The Assignment shall be in accordance with Section 275
          of the Real Property Law and in a form reasonably acceptable to
          Mortgagee and such new lender, suitable for recording in the
          Monroe County Clerk's Office, but without any representation or
          warranty by, or recourse to, Mortgagee.

               B.   The Note shall be endorsed, without recourse, as
          reasonably requested by such new lender.

               C.   The Note, Mortgage and Assignment shall be delivered to
          such new lender.


               NON-RECOURSE.  Neither the Mortgagee nor its successors, or
          assigns, nor any other person, shall have any claim to proceed
          personally against the partners of the Mortgagor, or any
          assignee, successor, heir or representative of any of the
          partners, for any deficiency or any other sum owing by virtue of
          the Mortgage, or the Note secured hereby and the Mortgagee will
          waive and release such personal liability and agrees to look
          solely to the Mortgagor's partnership assets including, without
          limitation, the Mortgaged Premises (but excluding the assets of
          any partner of Mortgagor separate and apart from such partner's
          interest in Mortgagor) for any sums due with respect to the
          Mortgage and the Note; provided, however, that nothing herein
          shall be deemed to be a release or impairment of the debt or of
          the lien therefor upon the Mortgaged Premises or shall preclude
          Mortgagee from foreclosing the lien of the Mortgage or otherwise
          enforcing any and all of its rights under and by virtue of the
          Mortgage, and provided further, that Mortgagor, and any assignee,
          successor, heir or representative or any of the foregoing, shall
          remain liable with respect to funds or property constituting part
          of the Mortgaged Premises coming into its/his/her possession or
          control which, by the provisions hereof or of the Note it/he/she
          has not entitled to receive or retain or which it/he/she has
          distributed in violation of such provisions.

               IN WITNESS WHEREOF, the Mortgage has been duly executed by
          the Mortgagor, the day and year first above written.                 


                                   FRED KRAVETZ AND WILLIAM LEVINE PARTNERS

                                   By:  s/Gary Kuskin
                                     ___________________________________
                                      Gary Kuskin
                                      Chief Executive Officer


          STATE OF COLORADO   )
          COUNTY OF EAGLE     )    ss:

                    On this 26th day of December, 1996, before me
          personally came Gary Kuskin, to me known and known to me to be
          the Chief Executive Officer of FRED KRAVETZ AND WILLIAM LEVINE
          PARTNERS the partnership described in, and which executed the
          foregoing instrument, and who acknowledged that he executed the
          foregoing Instrument for and on behalf of said partnership.


                                   s/ 
                                   ___________________________________
                                        Notary Public

                                   Notary Public State of Colorado
                                     Qualified in Eagle County
                                   Commission Expires 10/27, 1997
          <PAGE>
                                      SCHEDULE A

              Description of Mortgaged Premises omitted in this Exhibit.




                                     [EXHIBIT 11]

                                 FNB Rochester Corp.
                      Computations of Earnings Per Common Share
   <TABLE>
   <CAPTION>
                                           Year Ended December 31

                                           1996      1995      1994
        (in thousands except per share amounts)  
   <S>                                     <C>       <C>       <C>
   Net income                              $4,133    $2,854    $1,937
   Net income applicable to common stock   $4,133    $2,854    $1,937
   Weighted average common shares and
    equivalents outstanding
       Primary                              3,570     3,569     3,311

   Net income per common share
       Primary                             $ 1.16    $ 0.80    $ 0.58
                                            _____     _____     _____
   </TABLE>
          <PAGE>



                                     [EXHIBIT 13]

                         FNB Rochester Corp. and Subsidiaries

                                The 1996 Annual Report


          <PAGE>
                          Contents of the 1996 Annual Report

          Company Profile . . . . . . . . . . . . . . . . . . . . . . .  __

          Financial Highlights  . . . . . . . . . . . . . . . . . . . .  __

          Five-Year Summary of Selected Financial Information . . . . .  __
          Quarterly Financial Information (unaudited) . . . . . . . . .  __

          Management's Discussion and Analysis of

               Financial Condition and Results of Operations  . . . . .  __

          Independent Auditors' Report  . . . . . . . . . . . . . . . .  __

          Consolidated Financial Statements . . . . . . . . . . . . . .  __

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

          Corporate Directory . . . . . . . . . . . . . . . . . . . . . ___
          <PAGE>
                                     THE COMPANY

          FNB Rochester Corp. (the "Company") is a bank holding company. 
          First National Bank of Rochester ("First National" or the "Bank")
          is its only subsidiary.  The Company was organized under the New
          York Business Corporation Law and commenced operations on
          September 10, 1984.  The Bank was established in 1965, in
          Rochester, New York as a national bank.  The Bank comprises  the
          most significant portion of the Company at year-end 1996.  Until
          April 1, 1994, the Company also owned Atlanta National Bank
          ("Atlanta") in Atlanta, NY. 

          The Company's principal sources of income are dividends from the
          Bank and interest from deposits.  The Bank is a full-service,
          community oriented, commercial bank offering a wide range of
          commercial and consumer loans, deposit and other banking services
          to individuals, businesses, and municipalities.  In 1993, the
          Bank expanded its Trust & Investment Division.  The Trust &
          Investment Division's product offerings include 401(k) plans,
          investment management, corporate and cash management services,
          mutual funds, annuities, and traditional trust and record-keeping
          services. 

          The Company's business is conducted from its corporate
          headquarters located in the Powers Building at the corner of
          State and Main Streets in downtown Rochester, New York.  The
          Bank's fifteen banking offices are located in Monroe, Chemung,
          Erie, and Onondaga counties in New York State.  The Bank
          considers its primary service and marketing area to be the City
          of Rochester and surrounding towns which have a total population
          of approximately one million.  Rochester, located in the western
          part of New York State on the south shore of Lake Ontario, is the
          third largest city in New York State and is a significant
          operating location for a number of major corporations, including
          Eastman Kodak Company, Bausch & Lomb Inc., General Motors
          Corporation, and Xerox Corporation.  

          First National's services are provided through thirteen full-
          service community banking offices, twelve of which have drive-up
          facilities, plus the Buffalo and Syracuse offices which primarily
          provide services to business and professional customers. 
          Automated teller machines (ATM's) are located at the eleven
          Monroe County  banking offices and customers may use ATM's
          throughout the United States and abroad through ATM networks.

          The Bank is the only locally owned and managed commercial bank
          operating in Monroe County.  It is subject to intense competition
          from international and super-regional commercial banks, savings
          institutions, credit unions, and other financial institutions
          (including brokerage and investment advisory firms) for all types
          of deposits, loans, investment, and trust accounts.
          <PAGE>
                         FNB ROCHESTER CORP. AND SUBSIDIARIES

                                 Financial Highlights
   <TABLE>
   <CAPTION>
                                                     1996      1995
                                      (in thousands, except share data and ratios)
   <S>                                               <C>       <C>
   For the Year
        Net interest income                          $ 18,686  $ 16,985
        Provision for loan losses                          -         -
        Non-interest income                             3,807     2,640
        Non-interest expenses                          16,650    15,577
        Income tax expense                              1,710     1,194
        Net income                                      4,133     2,854
       
        Net income per common share                  $    1.16 $    0.80

   At year end
        Total assets                                 $437,898  $391,320
        Total loans, net of deferred loan costs
          (fees)                                      303,660   254,003
        Allowance for loan losses                       5,696     5,776
        Securities held-to-maturity                    29,532    31,780
        Securities available-for-sale, at fair
          value                                        72,318    73,527
        Total deposits                                404,771   357,875

        Total shareholders' equity                   $ 29,231  $ 25,846

   Operating ratios
        Net income as a percent of:
          Average total assets                            1.00      0.78
          Average common shareholders' equity            15.21     12.17
        Net interest margin (as a percent)                4.79      4.92
        Allowance for loan losses as a percent
          of year-end loans                               1.88      2.27
        Net charge-offs as a percent
          of average loans outstanding
          during the year                                 0.03      0.29
   </TABLE>

          <PAGE>
                 Five-Year Summary of Selected Financial Information

          This table represents a summary of selected components of the
          Company's consolidated statements of financial condition and
          consolidated statements of operations for each of the years in
          the five-year period ended December 31, 1996. All information
          concerning the Company should be read in conjunction with
          consolidated financial statements and related notes included
          elsewhere herein.

   <TABLE>
   <CAPTION>
                                 (In thousands, except share data and ratios)

                                 1996      1995      1994      1993      1992
   <S>                           <C>       <C>       <C>       <C>       <C>
   Statement of operations
   information
       Interest income           $32,245   $29,235   $23,012   $21,278   $22,770
       Interest expense           13,559    12,250     7,950     8,326    10,252
                                 _______   _______   _______   _______   _______
   Net interest income            18,686    16,985    15,062    12,952    12,518
       Provision for loan losses
       (recovery)                     -         -       (43)        74     3,244
   Non- interest income            3,807     2,640     2,785     3,313     3,101
   Non-interest expenses          16,650    15,577    16,236    15,296    13,738
                                 _______   _______   _______   _______   _______
   Income (loss) before income
        taxes                      5,843     4,048     1,654       895    (1,363)
   Income tax expense (benefit)    1,710     1,194     (283)       330     1,311
                                 _______   _______   _______   _______   _______
        Net income (loss)        $ 4,133   $ 2,854   $ 1,937   $   565   $(2,674)
                                 =======   =======   =======   =======   =======
   Period end balance sheet
     information
       Securities held-to-
        maturity                 $29,532   $31,780   $52,997   $53,691   $68,265
       Securities
        available-for-sale at
        fair value                72,318    73,527    48,942    50,427    18,165
       Total loans, net of
        deferred loan costs
        (fees)                   303,660   254,003   202,437   170,513   161,915
       Allowance for loan losses   5,696     5,776     6,452     6,823     6,560
       Total assets              437,898   391,320   329,262   306,480   295,661
   Deposits:
        Non-interest bearing
        demand                    56,111    46,061    37,887    35,269    34,493
        Savings, NOW, and money
         market                  144,720   144,326   146,464   162,925   170,305   
     Certificates of deposit     203,940   167,488   111,030    85,100    68,736
      Total deposits             404,771   357,875   295,381   283,294   273,534
         Short-term borrowing        786     4,986     9,875        -      1,148
         Long-term debt              210        -         -      7,185     7,150
     Total shareholders' equity   29,231    25,846    21,360    13,678    12,390

   Per common share data
       Net income (loss):
          Primary                $  1.16   $  0.80   $  0.58   $  0.28   $ (1.34)
          Fully diluted             1.16      0.80      0.58      0.28     (1.34)
       Cash dividends               0.05        -         -         -         -
       Book value                   8.19      7.24      5.99      6.83      6.19
   </TABLE>
   <PAGE>
   <TABLE>
   <CAPTION>
   Operating ratios:             1996      1995      1994      1993      1992
   <S>                           <C>       <C>       <C>       <C>       <C>
   Net income (loss) as a
   percent of:
     Average total assets        1.00%     0.78%     .62%      .19%      (.89)%
     Average common shareholders'
        equity                   15.21     12.17     10.15     4.36      (18.48)
   Net interest margin            4.79      4.92      5.10     4.57        4.53
   Interest rate spread           4.19      4.34      4.69     4.23        4.13
   Non-performing assets
      ratio (1)                    .69       .67      1.77     5.60        9.23
   Allowance for loan losses
     as a percent of period-end
     loans                        1.88      2.27      3.19     4.00        4.05
   Net (charge-offs) recoveries
     as a percent of average
     loans                       (0.03)    (0.29)    (0.19)     .11       (1.65)
   Total equity as a percent
     of total assets at
     period end                   8.19      6.60      6.49     4.46        4.19
   Cash dividend on common
     stock payout ratio            .05          -         -         -         -
   </TABLE>
          Notes:

               (1) Non-performing assets (non-accrual loans, loans past due
               90 days or more, and real estate acquired by foreclosure)
               divided by total loans and real estate acquired by
               foreclosure.


   <TABLE>
   <CAPTION>
                     Quarterly Financial Information (Unaudited)
                          (In thousands, except share data)
                                           Provi-
                                           sion      Income              Income
                                 Net       for       Before              per
                       Interest  Interest  Loan      Income    Net       Common
                       Income    Income    Losses    Taxes     Income    Share
                       ________  ________  ______    ______    ______    ______
   <S>                 <C>       <C>       <C>       <C>       <C>       <C>
   1996
   ____

   First quarter       $7,587    $4,451         -    $1,067    $  768    $0.21
   Second quarter       7,937     4,657         -     1,393     1,003     0.28
   Third quarter        8,316     4,837         -     1,575     1,115     0.31
   Fourth quarter      $8,405    $4,741         -    $1,808    $1,247    $0.34
    
   1995
   ____

   First quarter       $6,684    $4,014         -    $  800    $  501    $0.14
   Second quarter      7,265      4,167         -     1,096       792     0.22
   Third quarter       7,552      4,350         -     1,168       816     0.23
   Fourth quarter      $7,734    $4,454         -    $  984    $  745    $0.21
   </TABLE>

          Included in the fourth quarter of 1996 is a pretax gain of
          $621,000 from the sale of the Odessa Office.

          Because common share equivalents (stock options) were used in the
          calculation of the first quarter 1996 earnings, the sum of the
          quarterly amounts does not equal the full year amount.
          <PAGE>
                        MANAGEMENT'S DISCUSSION AND ANALYSIS 
                   OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

          Forward Looking Statements

          Statements included in this Management's Discussion and Analysis
          of Financial Condition and Results of Operations and elsewhere in
          this document that do not relate to present or historical
          conditions are "forward looking statements" within the meaning of
          that term in Section 27A of the Securities Act of 1933, as
          amended, and of Section 21F of the Securities Exchange Act of
          1934, as amended.  Additional oral or written forward looking
          statements may be made by the Company from time to time, and such
          statements may be included in documents that are filed with the
          Securities Exchange Commission.  Such forward looking statements
          involve risks and uncertainties which could cause results or
          outcomes to differ materially from those expressed in such
          forward looking statements.  Among the important factors on which
          such statements are based are assumptions concerning the business
          environment in those counties in New York State where the Bank
          operates, changes in interest rates, changes in the banking
          industry in general and particularly in the competitive
          environment in which the Bank operates, and changes in inflation.


          Overview

          The Company's growth and expansion continued in 1996. Much of the
          growth has been as a result of the four new banking offices that
          were opened in Monroe County in 1995 and 1996. Two existing
          facilities were also replaced with new "customer friendly"
          facilities.  The Company continues to emphasize a high level of
          customer service, establishing total financial service
          relationships with customers, and providing convenience through
          extended hours and location.  The new banking offices were opened
          with modern technology, on-line teller automation, as well as new
          automated teller machines.  On-line teller systems have been
          installed in all other banking offices during 1996 as well. With
          the use of new technology and more efficient systems, the Company
          has been able to continue to expand with only a minimal increase
          in the number of employees.  

          Net income increased $1,279,000, or 44.8%, in 1996.  While the
          net interest margin declined somewhat in 1996, it still compares
          favorably with the Company's peer group.  Net income was also
          enhanced by a gain on the sale of the Odessa banking office,
          reduction in Federal Deposit Insurance expense and an increase in
          service charges on deposit accounts. The Company funded its
          increased loan demand primarily through its deposit base. This
          was accomplished by the Company increasing its market  share of 
          deposits in Monroe County.  To help increase loan volume the
          Company originated more fixed rate commercial loans than in
          previous years and, because commercial loan demand was not
          sufficient to offset the increases in the deposit base, a larger
          portion of 15 year residential mortgages originated by the
          Company were retained in the portfolio rather than being sold. 
          This provided a better return than investment portfolio
          alternatives.

          Growth objectives are expected to be achieved in 1997 by
          continuing to increase the Company's  deposit  base,  continuing
          to make high-quality  loans, and using the available-for-sale
          securities portfolio and short term borrowings to provide
          liquidity or improve margins.  In order to accomplish its growth
          objectives, the Company must continue to increase its market
          share.   The addition of the four new banking offices 1995 and 
          1996 should help the Company attain its goals, and the Company
          continues to explore new banking office opportunities. As
          anticipated, much of the growth in deposits  in 1996 has been in
          certificates of deposit.  Demand deposits have also experienced
          significant growth in 1996 while savings and money market
          accounts have only experienced minor growth and NOW deposits have
          declined.  With a lower rate environment depositors are  placing
          their funds in certificates of deposit or other investments
          rather than leaving them in interest bearing demand  or money
          market accounts, which  may make it increasingly difficult to
          maintain the current net interest margin. Increases in net income
          are expected to come through increased loan volume and by
          controlling overhead expenses.

          <PAGE>
          RESULTS OF OPERATIONS

          Net Interest Income

          The following table reflects the net interest margin and interest
          rate spread  for the years shown.  Average amounts are based upon
          average daily balances.  No tax equivalent adjustments have been
          made because they are not considered material.

   <TABLE>
   <CAPTION>
   AVERAGE BALANCE SHEET AND ANALYSIS OF NET INTEREST   
                               MARGIN

                   Years Ended December 31,
                       (in thousands)

                        1996                            

   Assets:
                                      Amount 
                                      Paid or     Aver- 
                             Average  Earned      age   
                             Amount    (1)        Rate  
                             _______  _______     ______
   <S>                       <C>      <C>          <C>  
   Interest-earning
   assets:


   Interest-bearing            1,090       59       5.41
   deposits
   with other       
   financial
   institutions

   Federal funds 
   sold                        4,773      254       5.32

   Securities: (2)

   Taxable                    97,835    6,420       6.56

     Tax Exempt                2,730      122       4.47

     Net loans (1)           283,958   25,390       8.94


   Non-interest earning       23,930
   assets                      -----

     Total assets            414,316
                             =======

   Total earning            $390,386  $32,245      8.26%
   assets                    =======   ======      =====

   Liabilities and
   Shareholders'    
   Equity:

   Interest bearing         $143,890    3,093       2.15
   liabilities      
   Savings, NOW, and
   money market           
   deposits


   Certificates of   
   deposit                   187,426   10,348       5.52

   Long-term debt                193       19      10.00

   Other interest
    bearing
    liabilities                1,790       99       5.53
   Non-interest     
   bearing         
   liabilities and 
   shareholders'              81,017
   equity                     ______

   Total             
   liabilities and  
   Shareholders'    
   equity                    414,316
                             _______

   Total interest    
   bearing          
   liabilities               333,299   13,559      4.07%
                             =======   ======      =====
   Interest rate     
   spread                                          4.19%
                                                   =====
   Total earning-   
   assets/ Net interest     $390,386  $18,686      4.79%
   margin                   ========  =======      =====

   Assets
                                1995
                                      Amount 
                                      Paid or      Aver-
                             Average  Earned       age  
                             Amount     (1)        Rate 
                             _______   ______      ____ 
   <S>                       <C>        <C>        <C>  
   Interest-earning
   assets:

   Interest-bearing            1,086       60       5.52
   deposits
    with other       
   financial
    institutions


   Federal funds                    
   sold                        8,820      515       5.84

   Securities: (2)

   Taxable                   103,753    6,751       6.51

     Tax Exempt                2,104       99       4.71


     Net loans (1)           229,331   21,810       9.51

   Non-interest earning       18,992        -          -
   assets                      _____

     Total assets            364,086
                             =======
   Total earning            $345,094  $29,235      8.47%
   assets                     ======   ======      =====

   Liabilities and
   Shareholders'    
   Equity:


   Interest bearing          142,807    3,379       2.37
   liabilities      
   Savings, NOW, and
   money market           
   deposits

   Certificates of   
   deposit                   147,401    8,473       5.75

   Long-term debt                  -        -          -

   Other interest
    bearing
    liabilities                6,476      398       6.15

   Non-interest     
   bearing         
   liabilities and 
   shareholders'              67,402
   equity                     ______


   Total             
   liabilities and           364,086
   Shareholders'             _______
   equity
   Total interest            296,684    12,20      4.13%
   bearing                   =======    =====      =====
   liabilities
   Interest rate     
   spread                                          4.34%
                                                   =====
   Total earning-   
   assets/ Net interest     $345,094  $16,985      4.92%
   margin                    =======  =======      =====

Assets
                            1994
                                      Amount 
                                      Paid or      Aver-
                             Average  Earned       age  
                             Amount     (1)        Rate 
                             _______   ______      ____ 
                                                        
   <S>                       <C>          <C>      <C>  
   Interest-earning                                     
   assets:                                   


   Interest-bearing            1,075       43       4.00
   deposits
    with other       
   financial
    institutions

   Federal funds 
   sold                       10,942      478       4.37

   Securities: (2)

   Taxable                    95,362    5,835       6.12

     Tax Exempt                1,653       98       5.93

     Net loans (1)           186,229   16,558       8.89


   Non-interest earning       17,894        -          -
   assets                        ___        _          _

     Total assets            313,155
                             =======
   Total earning            $295,261  $23,012      7.79%
   assets                     ======   ======      =====

   Liabilities and
     Shareholders'    
   Equity:

   Interest bearing          151,664    3,216       2.12
   liabilities      
   Savings, NOW, and
   money market   
   deposits


   Certificates of   
   deposit                   101,441    4,531       4.47

   Long-term debt              1,192      123      10.00

   Other interest
    bearing
    liabilities                1,735       80       4.61
   Non-interest     
   bearing         
   liabilities and 
   shareholders'              57,123
   equity                     ______

   Total             
   liabilities and  
   Shareholders'             313,155
   equity                    -------

   Total interest    
   bearing          
   liabilities               256,032    7,950      3.10%
                             =======    =====      =====
   Interest rate                                   4.69%
   spread                                          =====

   Total earning-   
   assets/ Net interest      295,261  $15,062      5.10%
   margin                    =======   ======      =====
   </TABLE>
          Notes:

               (1)  Non-accrual loans have been included in the average
          balances.

               (2)  Securities available-for-sale are included at fair
          value.

          Net interest income, the difference between interest income and
          interest expense increased $1,701,000, or 10%,  from  1995 which
          had an increase of $1,923,000, or 12.8%, over 1994's net interest
          income.  Average earning assets increased $45,292,000, or 13.1%,
          from 1995 to 1996 and increased $49,883,000, or 16.9%,  from 1994
          to 1995. 

          Loans represent the majority of the Company's interest-earning
          assets.   The significant increases in interest income noted in
          both 1996 and 1995 were primarily due to loan volume increases,
          particularly in commercial real estate, conventional commercial
          loans, and residential mortgage loans as well as some increase
          from interest rate increases.  Average net loan balances
          increased $54,627,000 from 1995 to 1996, while they increased
          $43,102,000 from 1994 to 1995.  The loan volume increases in 1995
          and 1996 are related to increased sales efforts and emphasis on
          making new loans.  The average rate earned on loans in 1996 was
          8.94% compared to 9.51% in 1995 and 8.89% in 1994.

          Average Federal Funds Sold decreased $4,047,000  and average
          securities declined $5,918,000 from 1995 to 1996.  These funds
          were used to fund higher-yielding loans which helped to lessen
          the decline in net interest margin.

          Interest expense is a function of the volume of, and rates paid
          for, interest-bearing liabilities.  Interest expense increased in
          1996 primarily because of an increase in average interest bearing
          liabilities. While rates have declined somewhat since 1995, the
          deposit increases have been primarily in the higher rate
          certificates of deposit.

          The interest spread is the difference between average rates
          earned on assets and paid on interest-bearing sources of funds. 
          Interest spread declined in 1996 to 4.19% from 4.34% in 1995 and
          4.69% in 1994.  The interest margin, which is the difference
          between interest income and interest expense divided by average
          interest-earning assets was 4.79% in 1996, 4.92% in 1995, and
          5.10% in 1994.  The decline in both the spread and the margin
          from 1995 is primarily due to the deposit mix with its greater
          emphasis on higher interest rate certificates of deposit and the
          increase in the residential mortgage portfolio.  Residential
          mortgages typically have a much lower interest rate than other
          types of loans.  In order to maintain interest spreads, during
          1996 the Bank adjusted its portfolios of loans and securities
          available-for-sale toward longer maturities. 
            
          Loan volume is expected to continue to increase, with funding
          provided by an increase in deposits, short term borrowings, and
          run-off of the securities portfolio.  However, in order to
          attract the additional deposits to fund loan activity in a highly
          competitive environment, it is anticipated that, as in 1996, the
          increase in deposits will come primarily from higher interest-
          bearing accounts.  This may cause further declines in both the
          net interest spread and margin.
          <PAGE>
          The following table sets forth the dollar volume of increase
          (decrease) in interest income and interest expense resulting from
          changes in the volume of earning assets and interest-bearing
          liabilities, and from changes in rates.  Volume changes are
          computed by multiplying the volume difference by the prior year's
          rate.  Rate changes are computed by multiplying the rate
          difference by the prior year's balance.  The change in interest
          due to both rate and volume has been allocated to rate and volume
          changes in proportion to the dollar amounts of the change in
          each.

                              VOLUME AND RATE VARIANCES
   <TABLE>
   <CAPTION>

                             1996 Compared to 1995
                             _____________________
                               Increase/Decrease
                                Due to Change In

                                             Total
                         Average    Average  Increase
                         Balance       Rate  (Decrease)
                         _______       ____  __________
                                       (in thousands)                                          thousands)


    <S>                   <C>        <C>            <C>
    Federal fund        $(219)      $(43)         $(262)
    sold and
    interest-bearing
    deposits

    Taxable              (383)        52           (331)
    securities

    Tax-exempt             28         (5)            23
    securities

    Loans, net          4,783     (1,203)         3,580
                        _____      _____          _____
    Interest income     4,209     (1,199)         3,010
                        _____     ______          _____
    Savings, NOW,
    and money market       26       (312)          (286)

    Certificates of     2,199       (324)         1,875
    deposit


    Other interest-
    bearing
    liabilities and      (115)      (165)          (280)
    long-term debt       ____       ____           ____

    Interest expense    2,110       (801)         1,309
                        _____      _____          _____
    Net interest       $2,099      $(398)        $1,701
    income              =====      =====          =====

                             1995 Compared to 1994
                             _____________________
                               Increase/Decrease
                                Due to Change In
                                             Total
                         Average    Average  Increase
                         Balance       Rate  (Decrease)
                         _______       ____  __________
    <S>                <C>           <C>        <C>  
    Federal fund       $  (58)       $112        $54
    sold and
    interest-bearing
    deposits

    Taxable               532        384            916
    securities

    Tax-exempt              4         (3)             1
    securities

    Loans, net          4,037      1,215          5,252
                        _____      _____          _____
    Interest income     4,515      1,708          6,223
                        _____      _____          _____

    Savings, NOW,
    and money market     (166)       329            163


    Certificates of     2,414      1,528          3,942
    deposit

    Other interest-
    bearing
    liabilities and       222        (27)           195
    long-term debt        ___        ___            ___

    Interest expense    2,470      1,830          4,300
                        -----      -----           ----
    Net interest        2,045      $(122)        $1,923
    income              =====      =====          =====


   </TABLE>
   <PAGE>
          Non-interest Income

          Non-interest income is comprised of service charges, trust fees,
          credit card fees, loan servicing fees, and gains on sales of
          securities, mortgages, and other assets.  The following table
          sets forth certain information on non-interest income for the
          years indicated: 


                                 NON-INTEREST INCOME
          <TABLE>
          <CAPTION>

                                                       December 31,
                                               1996     1995     1994
                                                 (in thousands)

           <S>                               <C>      <C>      <C>   
           Service charges on deposit        $1,547   $1,209   $1,219
           accounts


           Credit card fees                     740      648      532

           Gain on sale of                       65       40       11
           mortgages

           Gain (loss) on sale of              (45)       33        -
           securities available-for-sale

           Loan servicing fees                  263      283      319


           Gains on sale of subsidiary &        621        -      380
           banking offices

           Other operating                      616      427      324
           income

           Total operating                   $3,807   $2,640   $2,785
           income
          </TABLE>
          Non-interest income increased $1,167,000, or 44.2%, from 1996 to
          1995, while 1995 non-interest income decreased 5.2% from 1994. 
          1996 non-interest income included a $621,000 gain on the sale of
          the Odessa banking office. Without the gain, 1996 would have
          reflected an increase of $546,000, or 20.7%, in non-interest
          income. Service charges on deposit accounts showed considerable
          improvement in 1996 with an increase of $338,000, or 28%, over
          1995 resulting primarily from increased volumes and a change in
          the method in which some service charges are assessed. Credit
          card fees increased 14.2% in 1996 and 21.8% in 1995 due to larger
          volume in merchant accounts.  A large portion of fifteen year
          mortgages originated in both 1996 and 1995 were retained in
          portfolio, resulting in a decline in loan servicing fees as loans
          in the servicing portfolio were prepaid and not replaced with new
          loans.  The $189,000, or 44.3%, increase in other operating
          income was the result of an increase in trust commissions and
          fees and various other miscellaneous income and fees.  

          The Company continues to explore new ways to increase  non-
          interest income and to monitor fees and service charges.

          <PAGE>

          Non-interest Expense

          Non-interest expense, or overhead, consists of salaries and
          benefits, occupancy, insurance, and other operating costs.  The
          following table sets forth certain information on operating
          expenses for the years indicated:
          <TABLE>
          <CAPTION>
                                 NON-INTEREST EXPENSE
                                                  Year Ended December 31,
                                          1996        1995        1994
                                                           (in thousands)
           <S>                          <C>         <C>         <C>   
           Occupancy                     3,448       2,812       2,871

           Marketing and public            489         624         776
           Office supplies, postage        637         576         542
           Processing fees               1,018         979         902
           FDIC assessments                  2         350         657
           Net cost of operation of          2         (14)        311
           Legal                           190         267         397
           Other                         1,637       1,745       1,805

           Total operating (non-       $16,650     $15,577     $16,236
          </TABLE>
          Non-interest expense for 1996 increased $1,073,000, or 6.9%, from
          1995 when it decreased $659,000, or 4.1%, from 1994. Both years
          benefited from significant declines in FDIC assessments. The
          increase in 1996 is primarily  due to the growth of the Company.
          Much of the increase has been attributable to the salaries and
          benefit and occupancy expenses associated with the new banking
          offices. The decrease in non-interest expense in 1995 resulted
          primarily from decreases in net cost of operation of other real
          estate, FDIC assessments, marketing and public relations
          expenses, and legal costs. 

          Salaries and benefits are the largest component of non-interest
          expense.  The Bank operates in a metropolitan market unlike most
          community banks of similar size, and its cost for personnel tends
          to exceed that of typical community banks.  Salaries and benefits
          increased $989,000, or 12%, from 1995, and $263,000, or 3.3%,
          from 1994 to 1995.  The increases in 1996 and 1995 were in both
          salaries and benefits.  The Company opened three new offices in
          1995 and was able to lessen the impact to salary and benefit
          expense by a redeployment of personnel.  A portion of each of the
          1996 and 1995 increases were caused by the cost associated with
          extended banking hours.  The 1996 increase also resulted from the
          addition of personnel in both the trust and lending divisions,
          staff required for the new banking office opened in March 1996
          and normal salary increases and promotions.  Benefits increased
          primarily because of additional pension, profit sharing and
          education costs.

          Occupancy expense, the other significant non-interest expense,
          increased $636,000, or 22.6%, from 1995 as the Company began to
          realize the full expense effect of the new offices. Occupancy
          expense is expected to continue to increase as the Bank expands
          its service delivery network with new community banking offices
          and additional technology  to increase productivity and customer
          service. An eight-year building lease for the new Community
          Banking Office in East Rochester was signed in March 1995 and 20-
          year ground leases for the new Chili and Penfield Offices were
          also signed in 1995.  The  Perinton Office, which opened in March
          1996, has a ground lease of 20 years.  In addition, a 20 year
          building lease was signed for a replacement location for the
          Henrietta Community Banking Office.  This office was opened at
          the new location in January of 1996. The total annual lease cost
          for all of these locations is approximately $313,000. Building
          and equipment depreciation expense has increased due to these new
          offices.  The Chili and Penfield Offices were not opened until
          the latter part of 1995, the Perinton Office was opened in early
          1996 and the Greece Office was razed and a new banking office
          constructed on the site in 1996. The full  annual expense effect
          of the offices constructed in 1996 will not be realized until
          1997 and beyond. 

          As in 1995, technological improvements continued in 1996. All
          banking offices are now  upgraded to new teller automation, a
          cash management system is in place,  and the Bank is in the
          process of evaluating information technology processing
          alternatives. 

          Marketing expense declined $135,000, or 21.6%, from 1995 to 1996
          and $152,000, or 19.6%, from 1994 to 1995. The Bank continued 
          radio, television, and newspaper advertising in 1996.  Marketing
          efforts  were focused on the annual "Money Sale" and  image
          enhancement and customer awareness of the Bank as well as
          extended business hours. Also, as part of its sales efforts, the
          Company has continued with its  interdivisional sales teams which
          conduct sales "blitzes" throughout the year. 

          Federal Deposit Insurance Corporation (FDIC) assessment fees
          dropped significantly in 1996 resulting in a decline of $348,000,
          or 99.4%, from 1995 and it is anticipated that assessment fees
          will be somewhat higher in 1997.  FDIC assessment fees decreased
          due to a decline in the assessment rate.  These fees are a
          function of the insurance rate and the deposit base. 


          Income Taxes

          The Company and the Bank file a consolidated tax return.  The
          provision for 1996 income taxes was $1,710,000, compared to
          $1,194,000 in 1995 and a benefit of $283,000 in 1994. The
          Company's effective tax rates were 29%, 29% and (17)% for 1996,
          1995 and 1994 respectively.  The 1994 benefit was primarily the
          result of the tax effect of the disposition of certain
          nonperforming loans and other real estate. 

          Income taxes are accounted for under the asset and liability
          method.  Deferred tax assets and liabilities are recognized for
          the future tax consequences attributable to differences between
          the financial statement carrying amounts of existing assets and
          liabilities and their respective tax basis and operating loss and
          tax credit carry forwards.  Deferred tax assets and liabilities
          are measured using enacted tax rates expected to apply to taxable
          income in the years in which those temporary differences are
          expected to be  recovered or settled. The effect on deferred tax
          assets and liabilities of a change in tax rates is recognized in
          income in the period that includes the enactment date.

          The realization of deductible temporary differences depends on
          the Company having sufficient taxable income within the carryback
          period permitted by the tax law to allow for utilization of the
          deductible amounts. A valuation allowance has been established
          for the portion of the Company's net deductible temporary
          differences which are not expected to be realized within a twelve
          month carryforward period.  Income tax expense was affected in
          1996 and 1995 by reductions in the valuation allowance of
          $660,000 and $412,000 respectively due to the generation of
          sufficient taxable income to provide for the deduction of
          temporary differences. 

          At December 31, 1996, the Company had a net deferred tax asset of
          $423,000 as compared to a net deferred tax liability of $52,000
          at December 31, 1995. The 1996 deferred tax asset is attributable
          principally to the difference between book and tax allowance for
          loan losses. 


          ANALYSIS OF FINANCIAL CONDITION

          Securities Portfolio

          The primary purposes of the securities portfolio are to produce
          interest income and provide liquidity.  Investments in securities
          are made to maintain liquidity through structured maturities, to
          provide collateral to secure local municipal deposits, to manage
          risk by diversifying credit risk and positioning the balance
          sheet for interest rate sensitivity, to support local
          communities, and to meet tax planning strategies.  The total
          securities portfolio decreased $3,457,000, or 3.3% from December
          31, 1995 to December 31, 1996 and increased $3,368,000 in 1995
          from 1994.

          On November 15, 1995, the Financial Accounting Standards Board
          (FASB) published a special report,  A Guide to Implementation of
          Statement 115 on Accounting for Certain Investments in Debt and
          Equity Securities.  This guidance included a provision that
          allowed institutions a one-time opportunity to reclassify (at
          fair value) held-to-maturity securities without calling into
          question their intent to hold other debt securities to maturity
          in the future.  Under this provision the Bank transferred
          securities with an amortized cost of $34,539,000 (fair value
          $35,312,000) from held-to-maturity to available-for-sale.  This
          reclassification will allow the Bank to better respond to changes
          in market interest rates and manage interest rate risk or provide
          liquidity for increases in loan demand or deposit withdrawals.
          The available-for-sale portfolio includes short-term Treasuries,
          equities, and other mortgage-backed securities not classified as
          held-to-maturity. During 1996 the Bank continued to classify most
          of its purchases of securities as available-for-sale.

          Unrealized gains on available-for-sale securities reported in
          equity at December 31, 1996 amounted to $268,000, net of taxes,
          as compared to unrealized gains of $850,000, net of taxes, at
          December 31, 1995. 

          At December 31, 1996, 50.6% of the Bank's securities had
          maturities of five years or less, while 66.3% had maturities of
          five years or less at the end of 1995.  The decline in maturities
          of five years or less was caused by the Bank increasing its
          mortgage backed securities by approximately $12.3 million.  The
          average life of the Bank's amortizing securities such as mortgage
          pools and SBA pools at December 31, 1996 is five years. The
          majority of the securities portfolio consists of U.S. Treasury
          Notes and sequential pay  mortgage-backed securities issued by
          U.S. government agencies.  Since 1994 the Company has been
          decreasing its available-for-sale holdings of short-term
          treasuries and replacing them with medium term U.S. government
          agencies and longer-term variable and fixed rate mortgage-backed
          securities.  This has helped the Company to maintain its interest
          margin while incurring only moderate additional interest rate
          risk.  

          The following tables summarize the Company's carrying value of
          securities available-for-sale and the carrying value of
          securities held-to-maturity, and their maturities and weighted
          average yields at December 31, 1996, 1995, and 1994.


                   CARRYING VALUE OF SECURITIES AVAILABLE-FOR-SALE 
                                                            December 31,
                                            1996          1995      1994
                                                          (in thousands)
           U.S. Treasury                 $23,576       $44,123   $31,852
           U.S. Government agency          9,967         5,698     2,889        
           Mortgage-backed                38,775        23,706    14,151
           Other securities                    -             -        50
              Total                      $72,318       $73,527   $48,942

          Notes:

          (1)  The above figures are stated at fair value.  At December 31,
               1996, the available-for-sale portfolio had net unrealized
               gains of $447,000, at December 31, 1995, net unrealized
               gains of $1,426,000, and at December 31, 1994,  net
               unrealized losses of $781,000.  Totals exclude Federal
               Reserve Bank stock and Federal Home Loan Bank stock of
               $1,516,000, $1,299,000 and $342,000 at December 31, 1996,
               1996 and 1994, respectively.
          <PAGE>
          Carrying Value of Securities Held-to-Maturity
                                                 December 31,    
                                                 ____________    
                                          1996      1995     1994
                                          ____      ____     ____
                                               (in thousands)    
           U.S. Treasury                $8,108    $7,145  $23,895
           U.S. Government agency        5,293     6,359    6,996
           Mortgage-backed              12,909    15,509   20,047
           securities

           Obligations of state and
                                         2,872     2,417    1,734           
           municipal subdivisions

           Other                           350       350      325
                                         _____     _____    _____
              Total                    $29,532   $31,780  $52,997
                                       =======   =======  =======

   <TABLE>
   <CAPTION>
                      MATURITIES AND WEIGHTED YIELD OF SECURITIES AVAILABLE-FOR-SALE
                                   (in thousands)
                                    
                                        After One Year 
                           Within          But Within
                          One Year         Five Years       
                          ________         __________
                        Amount   Yield   Amount   Yield
                        ______   _____   ______   _____
     <S>                <C>      <C>    <C>       <C>  
      U.S. Treasury     $8,114   6.47%  $15,462   6.86%

      U.S. Government        -       -    2,245    6.18
      agency

      Mortgage-backed      268    7.00        -       -
      securities  (1)     ____   _____    _____  ______

          Total         $8,382   6.54%  $17,707   6.85%
                        ======   =====  ======    =====
                       After Five
                       Years
                       But Within            After
                       Ten Years            Ten Years
                       _________           _________    

                        Amount   Yield   Amount   Yield   Total
                        ______   _____   ______   _____   -----
     <S>                 <C>      <C>     <C>      <C>    <C>    
      U.S. Treasury          -      -%        -      -%   $23,576

      U.S. Government    5,003    7.60    2,719   7.48      9,967
      agency

      Mortgage-backed      116    7.00   38,391    7.58    38,775
      securities  (1)      ---    ----   ------    ----    ------
          Total         $5,119   7.57%  $41,110   7.20%   $72,318
                         =====   =====   ======   =====    ======

     </TABLE>

          Notes:

          (1)                 Mortgage-backed securities are reported at
                              final maturity notwithstanding the fact that
                              amortization is received regularly on some
                              securities substantially reducing the
                              effective maturities.

   <TABLE>
   <CAPTION>

                         MATURITIES AND WEIGHTED YIELD OF SECURITIES HELD-TO-MATURITY
                                               (in thousands)

                                                           After Five
                                       After One Year           Years
                                           But Within      But Within           After                       Within
                                           Five Years       Ten Years       Ten Years                       One Year
                                           __________      __________       _________                       ________
                      Amount  Yield   Amount   Yield  Amount  Yield   Amount  Yield     Total
                      ______  _____   ______   _____  ______  _____   ______  _____     _____
      <S>              <C>     <C>      <C>     <C>     <C>     <C>    <<C>     <C>     <C>    
      U.S.Treasury     $    -      -%   $8,108  5.72%  $           -%        -     -%    $8,108
                                                              
                                                             -
      U.S. Government       -    -       5,000   5.63        -   -         293   6.38     5,293
      agency

      Mortgage-backed
                            -    -       9,586   8.59        -   -       3,323   7.54    12,909      securities (1)

      Obligations of    2,048    3.96      426   5.30       83   4.46      315   5.77
      state and
      municipal
      subdivisions    

        
      Other                 -       -      300   8.33       50   7.93        -      -       350
                        _____    ____     ____  _____     ____  _____     ____  _____     _____

          Total        $2,048   3.96%  $23,420  6.94%     $133  5.69%   $3,931  7.38%   $29,532
                       ======   =====  =======  =====     ====  =====   ======  =====    ======

   Notes:
              (1) See note (1) above.


   </TABLE>
          Loan Portfolio

          The loan portfolio increased $49,657,000, or 19.5%, from 1995 to
          1996.  This compares to an increase from 1994 to 1995 of
          $51,566,000, or 25.5%.  The growth in both 1996 and 1995 was the
          result of a planned business development program soliciting small
          businesses  and professionals.  Of the total 1996 year-end loan
          portfolio, $212,267,000, or 70%, is secured by either commercial
          or residential real estate.  Loans totaling $1.1 million were
          sold with the Odessa Banking Office in November 1996.

          The majority of the Company's loans continue to be commercial. 

          These loans increased $22,076,000, or 13.3%, from 1995.  The
          largest portion of the increase is in commercial real estate
          loans.  At year-end 1996, 57.3% of commercial loans were secured
          by commercial real estate. Of the commercial real estate securing
          those loans, 57.2% was owner occupied. Through expanded sales
          efforts, the Bank expects to continue to grow commercial loans,
          although at a somewhat slower rate.  Competition for high quality
          loans is intense.  The Bank is establishing  itself in the small
          to medium-size business and professional markets which appear to
          be under served.  While its primary market is Monroe County, the
          Business and Professional Banking Division has established a
          presence in the Syracuse and Buffalo markets with offices in
          Downtown Syracuse and in metropolitan Buffalo.   Furthermore, the
          Bank has access to the Elmira area through its two community
          banking offices. 
           
          Residential mortgage loans increased $21,374,000, or 42.8%, from
          1995 to 1996.  This increase is primarily attributable to the
          Bank's decision to hold 15-year mortgages in its portfolio,
          rather than sell them to the Federal Home Loan Mortgage Corp
          (FHLMC).  With lower interest rates in the early part of 1996,
          the Bank experienced increased refinancing activity, and much of
          that was directed into 15-year fixed rate mortgages. It is
          expected that the Bank may continue to hold a portion of its 15-
          year originations in portfolio rather than selling them.  When
          commercial and consumer loan demand is not sufficient to offset
          deposit increases management looks to the shorter term maturity
          and variable rate residential mortgages to fill that need.

          Consumer loans increased 17.5% from $19,711,000 in 1995 to
          $23,153,000 in 1996.  Much of the growth in consumer loans is
          attributable to an annual "money sale" which was held late in the
          first quarter and early second quarter.  Consumer loans increased
          $3,268,000 from 1994 to 1995 as the result of a similar "money
          sale". 

          Home equity loans increased from 1995 to 1996 by $2,524,000 and
          decreased by $1,813,000 from 1994 to 1995.  While home equity
          loans are attractive to borrowers who have equity in their homes,
          demand for them is influenced by the refinance market.  In the
          lower rate environment, many homeowners are choosing to refinance
          their mortgages causing the repayment of home equity lines. 

          Types of Loans
   <TABLE>
   <CAPTION>
                                            December 31,
                           1996        1995       1994       1993       1992
                           ____        ____       ____       ____       ____
                                          (in thousands)
    <S>                   <C>         <C>        <C>        <C>        <C>     
    Commercial            $187,721    $165,645   $134,529   $111,444   $102,533

    Residential             71,263      49,889     31,080     26,769     23,770
    mortgage
    Home equity             21,297      18,773     20,586     21,559     23,743
    Other consumer          23,153      19,711     16,443     10,695     11,893
                            ______     _______    _______     ______     ______
       Total               303,434     254,018    202,638    170,467    161,939
    Net deferred loan          226        (15)      (201)         46       (24)
    costs (fees)
    Allowance for loan     (5,696)     (5,776)    (6,452)    (6,823)    (6,560)
    losses                 _______     _______    _______    _______    _______
    Loans, net            $297,964    $248,227   $195,985   $163,690   $155,355
                           =======     =======    =======    =======   ========

   </TABLE>
   <TABLE>
   <CAPTION>
                 MATURITY DISTRIBUTION OF LOANS AT DECEMBER 31, 1996
                                                    Maturity                     
                            One Year  
                            or Less        One to        Five Years
                            Five Years     Five Years    or more       Total     
                            __________     __________    __________    ______    
                                                 (in thousands)                  
    <S>                     <C>            <C>           <C>          <C>     
    Commercial              $21,855        $74,890       $90,884      $187,629
    Residential mortgage      3,514         13,454        54,265        71,233

    Home equity                 820          5,052        15,535        21,407
    Consumer, net             1,338         18,301         3,752        23,391
                              _____         ______        ______       _______
        Total loans         $27,527       $111,697      $164,436      $303,660
                            =======       ========      ========       =======
    Floating/adjustable 

     Interest rate                          64,577        89,317
    Fixed or predetermined 
     Interest rates                         47,120        75,119
                                            ______        ______
                                          $111,697      $164,436
                                           =======       =======
   </TABLE>

          It is the policy of the Bank to place loans, except consumer and
          residential mortgage loans, on non-accrual status when payment of
          principal or interest becomes 90 days delinquent or when, in
          management's judgment, the collection of principal or interest
          appears uncertain.  Any interest income accrued during the
          reporting period, but not received at the time the loan is placed
          on non-accrual status, is reversed in the reporting period to the
          extent considered uncollectible.  Interest accrued in prior
          years, the collection of which appears uncertain, is charged off. 
          Interest on loans categorized as non-accrual may be recognized as
          income when the payments are received or applied as a reduction
          to principal.

          Installment loans are not ordinarily placed on non-accrual
          status.  Installment loans past due 120 days are generally
          charged off.   At that time, all previously accrued or
          uncollected interest is reversed and charged against current
          earnings. Residential mortgage and home equity loans are placed
          on non-accrual status when they become 180 days past-due.

          The following table summarizes the Company's non-performing
          assets at the dates indicated:
                                NON-PERFORMING ASSETS
   <TABLE>
   <CAPTION>

                                                      December 31,                
                                   1996       1995       1994      1993       1992
                                   ____       ____       ____      ____       ____
                                                    (in thousands)     

    <S>                          <C>        <C>        <C>       <C>       <C>    
    Loans in non-accrual         $1,419     $1,665     $3,290    $7,929    $11,753
      status
    Loans past due 90 days          645         45        196     1,295        848
      or more and still           _____      _____      _____     _____     ______
      accruing
    Total non-performing          2,064      1,710      3,486     9,224     12,601
      loans
    Real estate acquired by          45          -        100       345      2,576
      foreclosure                 _____      _____     ______     _____     ______

    Total non-performing         $2,109     $1,710     $3,586    $9,569    $15,177
      assets                     ======     ======     ======    ======    =======
    Non-performing assets         0.69%      0.67%      1.77%     5.60%      9.23%
      as a % of total            ======     ======     ======    ======     ======
      loans and real
      estate acquired by
      foreclosure
   </TABLE>

          Total non-performing assets increased slightly in 1996 after
          decreasing each year since their peak in September 1992.  The
          long term decrease was the result of management's efforts to
          reduce these assets.  Non-performing assets increased $399,000,
          or 23.3%, from 1995 to 1996 with the increase being primarily in
          residential mortgage loans.  Of the $6.0 million decrease from
          1993 to 1994, $2.5 million was the result of the sale and
          liquidation of non-performing assets during the fourth quarter of
          1994.

          Loans in non-accrual status decreased $246,000 from 1995 to 1996,
          and $1,625,000 from 1994 to 1995, declines of 14.8% and 49.4%,
          respectively.  Of the $1,419,000 in non-accrual loans, $1,363,000
          are secured by real estate.   Non-performing assets represent
          .69% of total loans and real estate acquired by foreclosure at
          the end of 1996 compared to .67% in 1995 and 1.77% in 1994.

          Provision and Allowance for Loan Losses  

          The allowance for loan loss is available to absorb charge-offs
          from any loan category and is restored by charges to income or
          recoveries of loans previously charged off.  Management
          undertakes a quarterly analysis to assess the adequacy of the
          allowance taking into account non-performing and delinquent
          loans, internally criticized loans, historical trends, economic
          factors, and overall credit administration.  Based on this
          analysis, the allowance is considered adequate at December 31,
          1996 to absorb anticipated losses.   Management believes that the
          inherent risk in the current portfolio has already been provided
          for, and because of credit standards that First National has
          implemented, new loans are expected to be of high quality.  
          However, should the market or the economy change significantly,
          some provision could be required in 1997.
          <PAGE>
          The following table summarizes the changes in the allowance for
          loan losses for 1992 through 1996:
   <TABLE>
   <CAPTION>
                               SUMMARY OF LOAN LOSS ALLOWANCE
                                                   December 31       
                               1996      1995       1994      1993      1992   
                               ____      ____       ____      ____      ____   
                                               (in thousands)                  
           <S>                <C>       <C>        <C>       <C>       <C>     
           Total Loans        $303,660  $254,003   $202,437  $168,619  $161,846
           outstanding at     ========  ========   ========  ========  ========
           year-end, net of
           costs (fees) and
           unearned
           discounts

           Daily average       283,958   229,331    186,229   167,234   187,501
           amount of net      ========   =======   ========   =======   =======
           loans outstanding

           Balance at            5,776     6,452      6,823     6,560     6,412
           beginning of year

           Provisions                -         -       (43)        74     3,244
           charged to
           operating expense
           (recovery)

           Reclassification          -         -        210
           of impairment
           reserves

           Allowance of              -         -      (177)         -         -
           subsidiary sold
                                 5,776     6,452      6,813     6,634     9,656
                                 _____    ______      _____     _____    ______

           Loans charged off:
             Commercial,         (407)     (840)      (990)     (346)   (3,024)
             financial and
             agricultural
             Real estate          (14)      (46)      (124)      (40)     (188)
             mortgage
             Installment         (137)     (147)      (244)     (309)     (451)
                                 _____     _____      _____     _____     _____
             Total charge-       (558)   (1,033)    (1,358)     (695)   (3,663)
             offs                _____    ______     ______     _____    ______
           Recoveries of loans
           previously charged off:
             Commercial,           407       267        867       610       356
             financial and
             agricultural

             Real estate             -         -          -        85         -
             mortgage
             Installment            71        90        130       189       211
                                   ___       ___        ___       ___       ___
                                   478       357        997       884       567
                                   ___       ___        ___       ___       ___
           Net (charge-offs)      (80)     (676)      (361)       189   (3,096)
           recoveries             ____     _____      _____       ___    ______
           Balance at end of    $5,696    $5,776     $6,452    $6,823    $6,560
           year                  =====     =====      =====     =====     =====
           Net (charge-offs)   (0.03)%   (0.29)%    (0.19)%      .11%   (1.65)%
           recoveries as a
           percent of
           average loans
           outstanding
           during the year

           Allowance for         1.88%     2.27%      3.19%     4.05%     4.05%
           loan losses as a
           percent of year-
           end loans

   </TABLE>

          The lack of provision in 1996 and 1995 as well as the decrease in
          provision in 1994 and 1993 is the result of reductions in the
          level of criticized and non-performing loans, and increased
          collection efforts resulting in significant recoveries.  The
          recovery  of provision recorded in 1994 was the result of
          reversing an excess allowance at Atlanta  just prior to the time
          of its sale.    

          At December 31, 1996, the Bank's internally criticized loans were
          $14,084,000 as compared to $19,055,000 at December 31, 1995 and
          $17,022,000 at December 31, 1994.  Internally criticized loans
          declined $4,971,000, or 26.1% from 1995 and while 1995 internally
          criticized loans  increased somewhat over 1994, as a percent of
          total loans there was  a decline.  Internally criticized loans as
          a percent of total loans were 4.6%, 7.5%, and 8.4% for the years
          ended 1996, 1995 and 1994, respectively.

          Below is an allocation of the allowance for loan losses and the
          percentage of loans in each category to total loans.  In addition
          to an allocation for specific problem loans, each category
          includes a portion of the unallocated allowance for loan losses
          based on loans outstanding, credit risks, and historical charge-
          offs.  Notwithstanding the following allocation, the entire
          allowance for loan losses is available to absorb charge-offs in
          any category of loans.

   <TABLE>
   <CAPTION>
                                  ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES
                                      December 31,                        
                         1996               1995               1994
                         ____               ____               ____
                   Allowance  % (1)   Allowance  %(1)    Allowance   % (1)
                   _________  _____   _________  ____    _________   _____
                                        (in thousands)
    <S>               <C>     <C>        <C>      <C>       <C>     <C>   
    Commercial,       $3,925  61.9%      $4,275   5.2%      $5,384   66.4%
    financial &
    agricultural

    Real estate,         998   23.5         706   19.6         294    15.3
    residental
    mortgage


    Home equity           79    7.0         208    7.4         220    10.2

    Installment,         694    7.6         587    7.8         554     8.1
    net

    Total             $5,696 100.0%      $5,776 100.0%      $6,452  100.0%
                      ====== ======      ====== ======      ======  ======

                                            1993               1992
                                            ____               ____
                                      Allowance  % (1)   Allowance   % (1)
                                      _________  _____   _________   _____
                                                  (in thousands)
    Commercial, financial
    & agricultural                       $5,957   65.4      $5,616   63.3%

    Real estate, residential
    mortgage                                153   15.7         162    14.7

    Home equity                             180   12.6         219    14.7

    Installment, net                        533    6.3         563     7.3
                                           ____   ____        ____    ____

         Total                           $6,823 100.0%      $6,560  100.0%
                                          ===== ======      ======  ======
   </TABLE>

          Notes:

          (1)     Percentage of loans in each category to total loans


          Deposits

          The fundamental source of funds to support  lending activities
          continues to be the Company's deposit base, which consists of
          demand deposits, certificates of deposit, savings, and money
          market accounts.  The ability of management to attract and retain
          depositors is key to sustaining the Company's growth.  The
          emphasis continues to be on a high level of customer service and
          cross-selling of products and services.  Total deposits 
          increased $46,896,000, or 13.1%, from 1995, while  average
          deposits per banking office have increased from $22,879,000 at
          December 31, 1994 to $23,609,000 at December 31, 1995 and to
          $26,574,000 at December 31, 1996. The December 31, 1996 average
          includes the four new Banking Offices that were opened in 1995
          and 1996.  Total  deposits increased $62,494,000, or 21.2%, from
          1994 to 1995.  These increases occurred in spite of a generally
          declining deposit base in the Monroe County area.  The Odessa
          Banking Office which was sold in November 1996 had a deposit base
          of $9.6 million at time of sale.

          Most of the deposit growth occurred in certificates of deposit,
          which increased $36,452,000 from $167,488,000 in 1995 to
          $203,940,000 in 1996.  Certificates of deposit over $100,000
          increased $877,000, or 1.4%, while certificates under $100,000
          increased $35,575,000, or 33.6%, from 1995 to 1996.  

          The Bank has experienced increases in non-interest bearing demand
          deposits due in large part to accounts established with new loan
          relationships, accounts associated with the new banking offices,
          and increased public fund relationships.  Non-interest bearing
          accounts increased $10.1 million, or 21.8%, over 1995 and for the
          period ended December 31, 1995 the increase was $8.2 million, or
          21.6%, over 1994.

          The Company has been taking a number of steps to better position
          itself to compete in a market which is experiencing
          disintermediation and movement from low-interest bearing accounts
          into certificates of deposit.  The addition of the three new
          community banking offices in 1995 and the fourth in 1996  and
          replacement of  two existing offices has significantly improved
          the Company's  retail outlets and has extended services to areas
          that it previously could not service effectively.  Furthermore,
          the extension of automation to the banking office network has
          also helped to improve service delivery. The sale of the Odessa
          banking office has helped the Company to better allocate its
          resources in its primary marketing areas. 

          The following tables summarize the daily average deposits of the
          Company for the years 1996, 1995, and 1994, categories in which
          those deposits were held in 1996 and 1995, and the maturity
          distribution of certificates of deposit and public funds of
          $100,000 or more for the year-end December 31, 1996.


   <TABLE>
   <CAPTION>
                                DAILY AVERAGE DEPOSITS
                                                      For Years          
                                                      _________          
                                         1996              1995        1994
                                         ____              ____        ____


                                Amount   Rate     Amount   Rate    Amount    Rate
                                ______   ____     ______   ____    ______    ____
                                                         (in thousands)
    <S>                        <C>      <C>      <C>      <C>     <C>       <C>  

    Non-interest bearing       $50,114           $40,647          $36,094
    demand 

    Interest-bearing demand     62,820  1.14%     64,452  1.50%    69,810   1.67%



    Savings, and money          81,070  2.93%     78,863  3.06%    81,854   2.51%
    market

    Certificates of deposit    187,426  5.52%    147,401  5.75%   101,441   4.47%
                               _______  _____    _______  _____   _______   _____

    Total deposits            $381,430  3.52%   $330,855  3.58%  $289,199   2.68%
                              ========  =====   ========  =====   =======   =====
   </TABLE>
   <PAGE>
   <TABLE>
   <CAPTION>
                                 PERIOD END DEPOSITS


                                                  For Years        
                                              1996          1995
                                              ____          ____
                                                (in thousands)     
    Deposit category:

    <S>                                    <C>           <C>    
    Non-interest-bearing                   $56,111       $46,061
    demand 

    Interest-bearing demand                 63,702        67,639

    Savings                                 37,900        38,929

    Money market                            43,118        37,758


    CDs less than $100,000                 140,105       105,392

    CDs greater than $100,000               33,152        26,105

    Public funds less than                   1,399           537
    $100,000

    Public funds greater than               29,284        35,454
    $100,000                                ______        ______


          Total                           $404,771      $357,875   
                                           =======      ========   


   </TABLE>

                MATURITY DISTRIBUTION OF CERTIFICATES OF DEPOSITS AND
                          PUBLIC FUNDS GREATER THAN $100,000
                                                  December 31, 1996
           Maturity range                            (in thousands)
             less than 3 months                          $28,682
             3 to 6 months                                 6,734
             6 to 12 months                               22,218
             12 months or more                             4,802
                 Total                                   $62,436

          Securities with an amortized cost of $52,427,000 at December 31,
          1996 were pledged as collateral for municipal deposits and short-
          term borrowing.

          Short-Term Borrowings

          The following table describes the Company's short-term borrowings
          at the dates indicated:


                                          December 31,         
                                      1996      1995       1994
                                      ____      ____       ____
                                           (In thousands)  

           Securities sold under
           agreements to
           repurchase                    -    $4,538     $9,075

           Other short-term            786       448        800
           borrowing                   ___      ____      _____

                                      $786    $4,986     $9,875
              Total                   ====     =====      =====


          The Bank had no securities sold under agreements to repurchase at
          December 31, 1996. The maximum amount outstanding at any one
          month-end and average amount for securities sold under agreements
          to repurchase were $4,348,000 and $704,000, respectively for 1996
          and $9,075,000 and $5,817,000, respectively for 1995 and
          $9,075,000 and $1,169,000, respectively for 1994.  Interest
          expense averaged 5.82% for 1996, 6.17% for 1995 and 4.79% for
          1994.  An increasing deposit base has lessened the need for
          short-term borrowing.

          The other short-term borrowing represents the Bank's Note Option
          as a Treasury, Tax, and Loan Depository for Federal Tax Deposits. 
          Securities with a carrying value of  $1,970,000 at December 31,
          1996 are held under the control of the Federal Reserve Bank of
          New York to secure Federal Tax Deposits in amounts in excess of
          FDIC insurance limits.


          Capital Resources

          Total shareholders' equity increased $3,385,000 from 1995.  This
          increase is primarily due to the net income for 1995 of
          $4,133,000 less dividends paid on common stock of $179,000. The
          fair  value of securities available-for-sale declined $582,000
          from 1995.  Under SFAS 115, which was adopted in 1993, the net
          unrealized gain or loss on securities held in the available-for-
          sale portfolio is recorded in equity, net of taxes.  In 1995,
          this resulted in an increase in shareholder's equity of
          $1,631,000 from the period ended December 31, 1994.  The SFAS 115
          adjustment is not considered in computing regulatory capital.

          Both the Federal Reserve Board and the Office of the Comptroller
          of the Currency have issued risk-based capital guidelines which
          went into full effect December 31, 1992.  The Company presently
          is deemed well-capitalized under these guidelines.

          The numerator of risk-based capital ratios for bank holding
          companies includes Tier I capital, consisting of common
          shareholders' equity and qualifying cumulative and noncumulative
          preferred stock; and Tier II capital, consisting of a menu of
          internationally accepted items, including preferred stock,
          reserve for loan losses, and certain subordinated and term-debt
          capital.  The denominator, or asset portion, of the risk-based
          ratio aggregates generic classes of balance sheet and off-balance
          sheet exposures, each weighted by one of four factors ranging
          from 0% to 100%, based on relative risk of the exposure class. 
          This ratio assesses both the capital adequacy of the Company and
          the risk profiles of the Bank.

          The prompt corrective action regulations of the Federal Deposit
          Insurance Corporation Improvement Act of 1991 (FDICIA)
          established specific capital categories based on an institution's
          capital ratios.  To be considered "adequately capitalized" a bank
          must generally have a Leverage Ratio of at least 4%, a Tier I
          Risk-Based Capital Ratio of at least 4%, and a total Risk-Based
          Capital Ratio of 8%.  At December 31, 1996, the Leverage, Tier-I
          Risk-Based Capital, and Total Risk-Based Capital Ratios of the
          Company and the Bank were as follows:

   <TABLE>
   <CAPTION>
                                    CAPITAL RATIOS

                                                    Tier-I         Total
                                       Leverage  Risk-Based   Risk-Based
                                       Capital      Capital      Capital
                                       Ratio          Ratio        Ratio
                                       ________     _______      _______
    <S>                                   <C>         <C>          <C>  
    FNB Rochester Corp.                    6.7%       10.0%        11.2%
    First National Bank of Rochester       6.6%        9.8%        11.0%
    Regulatory guidelines: 
       Well capitalized                    5.0%        6.0%        10.0%
       Adequately capitalized              4.0%        4.0%         8.0%
   </TABLE>

          Maintaining adequate capital ratios is a clearly defined
          objective of management.  A number of steps have been taken by
          management to monitor capital adequacy.  This effort becomes
          particularly important in light of the growth expectations for
          the Bank.  An early warning system is part of the Company's
          business planning process.  In addition to carefully monitoring
          performance and its impact on capital ratios, management re-
          forecasts the Company's balance sheet, income statement, and
          measures of capital adequacy at least quarterly.  Furthermore,
          each year the entire business plan is revised to reflect actual
          results and project another year into the future.  These measures
          serve to alert management to potential capital adequacy problems
          so that appropriate action could be formulated and addressed in
          advance.

          After a four year suspension, the Company declared a common stock
          cash dividend in December 1996. The suspension was based on the
          belief of the Company's Board of Directors that until capital was
          sufficient to sustain the anticipated growth,  earnings should be
          retained in the Company to support that growth.

          Liquidity

          Liquidity measures the ability to meet maturing obligations and
          existing commitments, to withstand fluctuations in deposit
          levels, to fund operations, and to provide for customers' credit
          needs.  Management carefully monitors its liquidity position and
          seeks to maintain adequate liquidity to meet its needs.  All
          internal liquidity measures exceed minimum levels established by
          the Bank.  The fundamental source of liquidity will continue to
          be core deposits. Available sources of asset liquidity include
          short-term investments, loan repayments, and securities held in
          the available-for-sale portfolio.  Additionally, the Company has
          the ability to pledge securities to secure short-term borrowings. 
          In the first quarter of 1995, it became a member of the Federal
          Home Loan Bank which provides  additional source of funding if
          needed.  At December 31, 1996, the Bank had an available line of 
          $39.1 million  secured by residential mortgages.  

          The Bank entered into agreements in 1994 through which it could
          obtain funds for short-term liquidity needs by selling securities
          under agreements to repurchase.  These agreements have allowed
          the bank to keep a smaller portion of its assets in Federal Funds
          Sold and provide a higher return without the necessity of selling
          securities from the available-for-sale portfolio in times of
          liquidity need. Securities under agreements to repurchase were
          only used in the first two months of 1996.

          The majority of the Company's assets are held by the Bank. 
          Dividends and cash advances to the Company from the Bank are
          subject to standard regulatory constraints.  Based on an analysis
          of projected expenses and cash flows, management believes that
          the Company has sufficient cash to meet its anticipated cash
          obligations.

          Asset Liability Management

          An objective of the Company's asset/liability management policy
          is to maximize current and future net interest income within
          acceptable levels of interest rate risk while satisfying
          liquidity and capital requirements.  The Asset/Liability
          Management Committee is responsible for managing interest rate
          risks.

          The Company uses a variety of methods to manage its interest rate
          risk and does not rely solely on one method.  One such method
          used to manage interest rate risk involves the measurement of
          interest rate gap.   Interest rate gap is the amount by which a
          bank's rate sensitive assets differ from its rate sensitive
          liabilities.  A positive gap exists when rate sensitive assets
          exceed rate sensitive liabilities, indicating that a greater
          volume of assets than liabilities will reprice during a given
          period.  Theoretically, this mismatch will enhance earnings in a
          rising rate environment and inhibit earnings when rates decline. 
          Conversely, when rate sensitive liabilities exceed rate sensitive
          assets, the gap is negative, indicating that a greater volume of
          liabilities than assets will reprice during the period. 
          Theoretically, in this case, a rising rate environment will
          inhibit earnings and declining rates will enhance earnings.  The
          Rate Sensitivity Schedule that follows illustrates the
          measurement of interest rate gap at December 31, 1996.
          <PAGE>
   <TABLE>
   <CAPTION>
                                           RATE SENSITIVITY SCHEDULE


                                                         Over One
                        One Day  Over Three   Over Six    Year to       Over
                       to Three   Months to  Months to       Five       Five
                         Months  Six Months   One Year      Years      Years  Total
                       ________    ________  _________  _________      _____  _____

                                                           (in thousands)
    Interest Earning Assets:
    _______________________
    <S>                <C>           <C>        <C>       <C>        <C>        <C>     
    Loans:
      Commercial       $120,183      $3,258     $6,046    $46,720    $11,916    $188,123
      Residential         2,475       1,350      3,665     25,709     41,572      74,771
     mortgage
      Home equity        21,407           -          -          -        157      21,564

      Consumer            1,931       1,812      3,305     11,990        164      19,202

        Total loans     145,996       6,420     13,016     84,419     53,809     303,660


    Investment           10,283       7,701     22,291     45,383     17,708     103,366
    securities

    Interest              2,571           -          -         50          -       2,621
    bearing
    deposits in
    Banks and
    federal funds
    sold

    Total interest-    $158,850     $14,121    $35,307   $129,852    $71,517    $409,647
    earning assets     ========     =======    =======   ========    =======    ========

    Interest-bearing liabilities:

    Savings            $144,720 $           $          $          $             $144,720
    deposits                              -          -          -          -

    Time deposits        28,682       6,734     22,218      4,802          -      62,436
    $100M & over

    Other time           11,210      22,018     70,347     37,724        205     141,504
    deposits
    Short-term
    borrowings and          786           -          -        210          -         996
    long-term debt

    Total interest-bearing 

    Liabilities        $185,398     $28,752    $92,565    $42,736       $205    $349,656
                        =======      ======     ======     ======       ====    ========
    Net interest      $(26,548)   $(14,631)  $(57,258)    $87,116    $71,312     $59,991
    rate              =========    ========  =========    =======     ======     =======
    sensitivity gap

    Cumulative gap    $(26,548)   $(41,179)  $(98,437)  $(11,321)    $59,991
                      =========   =========  =========  =========    =======

    Cumulative gap         0.86        0.81       0.68       0.97       1.17
    ratio (1)              ====        ====       ====       ====       ====
    Cumulative gap as 
    a % of
    Total assets        (6.06)%     (9.40)%   (22.48)%    (2.59)%     13.70%
                        =======     =======   ========    =======     ======

   </TABLE>

          Notes:

          (1)  Cumulative total interest-earning assets divided by
          cumulative total interest-bearing liabilities.
           
          As measured by the cumulative sensitivity gap at December 31,
          1996, the maturity and repricing of the Company's interest
          earning assets and interest bearing liabilities showed a negative
          gap in the one year period.   NOW, savings and money market
          deposits are assigned to one day to three months repricing and 
          while these deposits can be repriced in that time period they may
          react very differently to various interest rate scenarios.
          Management does not believe this rate sensitivity schedule
          accurately reflects the true interest rate risk of the Company
          because changes in interest rates do not affect all categories of
          assets and liabilities equally as implied by this schedule. On a
          quarterly basis, sensitivity to changes in interest rates is also
          measured using a simulation model.  The model estimates changes
          in net interest income and net income under a variety of possible
          interest rate scenarios. By performing these simulations and
          comparing them to established policy limits, management has an
          opportunity to plan for changes in the asset/liability mix, or to
          take other steps that may be necessary to lessen interest rate
          risk.  Based on management's assumptions built into the
          simulation model and the current mix of the Company's assets and
          liabilities, managements's assessment is that the Company's net
          interest income would not be largely affected by changes in
          interest rates, but should a prolonged decline in rates occur,
          there would most likely be a decline in net interest income.
          These simulations are based on numerous assumptions regarding the
          timing and extent of repricing characteristics.  Actual results
          may differ significantly.

          Impact of Inflation

          The consolidated financial statements and related consolidated
          financial data presented herein have been prepared in accordance
          with generally accepted accounting principles, consistently
          applied.  These principles require the measurement of financial
          position and operating results in terms of historical dollars
          without considering changes in the relative purchasing power of
          money over time due to inflation.  The primary impact of
          inflation on operations is reflected in increased operating
          costs.  Unlike most industrial companies, virtually all of the
          assets and liabilities of a financial institution are monetary in
          nature.  As a result, interest rates have a more significant
          impact on a financial institution's performance than the effect
          of general levels of inflation.  Interest rates do not
          necessarily move in the same direction or in the same magnitude
          as the price of goods and services.  Management believes that it
          needs to manage the rates, liquidity, and interest sensitivity of
          the assets and liabilities to help generate an acceptable return.

          New Accounting Pronouncements

          SFAS Statement No. 125, Accounting for Transfers and Servicing of
          Financial Assets and Extinguishment of Liabilities (Statement)
          was issued in June 1996 and is applicable to all entities, both
          public and non-public.  This Statement provides accounting and
          reporting standards for transfers and servicing of financial
          assets and extinguishments of liabilities based on a consistent
          application of a financial-components approach that focuses on
          control.  It distinguishes transfers of financial assets that are
          sales from transfers that are secured borrowings.  Under the
          financial-components approach, after a transfer of financial
          assets, an entity recognizes all financial and servicing assets
          it controls and liabilities it has incurred and derecognizes
          financial assets it no longer controls and liabilities that have
          been extinguished.  The financial-components approach focuses on
          the assets and liabilities that exist after the transfer.  Many
          of these assets and liabilities are components of financial
          assets that existed prior to the transfer.  If a transfer does
          not meet the criteria for a sale, the transfer is accounted for
          as a secured borrowing with a pledge of collateral.  The
          Statement is effective for transfers and servicing of financial
          assets and extinguishment of liabilities occurring after December
          31, 1996, and is to be applied prospectively.  Management has
          determined that the adoption of this Statement will not have a
          material impact on the Company's operating results.

          Prior to January 1, 1996, the Company accounted for its stock
          option plan in accordance with the provisions of Accounting
          Principles Board ("APB") Opinion No. 25, Accounting for Stock
          Issued to Employees, and related interpretations. As such,
          compensation expense would be recorded on the date of an option's
          grant only if the current market price of the underlying stock
          exceeded the exercise price.  On January 1, 1996, the Company
          adopted SFAS No. 123, Accounting for Stock-Based Compensation,
          which permits entities to recognize as expense over the vesting
          period the fair value of all stock-based awards on the date of
          the grant. Alternatively, SFAS No. 123 also allows entities to
          continue to apply the provisions of APB Opinion No. 25 and
          provide pro forma net income and pro forma earnings per share
          disclosures for employee stock option grants made in 1995 and
          future years as if the fair-value-based method defined in SFAS
          No. 123 had been applied.  The Company has elected to continue to
          apply the provisions of APB Opinion No. 25 and provide the pro
          forma disclosure provisions of SFAS No. 123.

          In May 1995, the FASB issued Statement No. 122 entitled
          Accounting for Mortgage Servicing Rights.  The statement requires
          that the cost of originating mortgage loans originated or
          purchased with a definite plan to sell the loans and retain the
          servicing rights, be allocated between the loans and servicing
          rights based on their estimated fair values at the time of the
          purchase or origination.  The statement also requires that
          capitalized loan servicing rights be stratified based on
          predominant risk characteristics of the underlying loans for the
          purpose of evaluating impairment.  An allowance is established in
          the event the recorded value of an individual stratum exceeds the
          fair value of the right.  Based upon management's analysis of the
          Company's salable, mortgage loan origination volume, management
          has determined the right to service the loans is not material and
          therefore has assigned no financial statement value.

          In March 1995, the FASB issued Statement No. 121 entitled
          Accounting for the Impairment of Long-Lived Assets and for Long-
          Lived Assets to Be Disposed Of.  The statement requires that
          long-lived assets and certain identifiable intangibles to be held
          and used by a company be reviewed for impairment whenever events
          or changes in circumstances indicate the carrying amount of the
          asset may not be recoverable.  In performing the review for
          recoverability, companies are required to estimate the future
          cash flows expected to result from the use of the asset and its
          eventual disposition.  Under Statement 121, an impairment loss is
          recognized if the sum of the undiscounted future cash flows is
          less than the carrying amount of the asset.  The statement also
          establishes standards for recording an impairment loss for
          certain assets that are subject to disposal.  Excluded from the
          scope of the statement are financial instruments, mortgage and
          other loan servicing rights, deposit intangibles and deferred tax
          assets.  The impact to the Company in 1996 was not material.

          <PAGE>
                             Independent Auditors' Report


          The Board of Directors and Shareholders
          FNB Rochester Corp.:

          We have audited the consolidated statements of financial
          condition of FNB Rochester Corp. and subsidiaries as of December
          31, 1996 and 1995, and the related consolidated statements of
          operations, changes in shareholders' equity, and cash flows for
          each of the years in the three-year period ended December 31,
          1996.  These consolidated financial statements are the
          responsibility of the Company's management.  Our responsibility
          is to express an opinion on these consolidated financial
          statements based on our audits.

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

          In our opinion, the consolidated financial statements referred to
          above present fairly, in all material respects, the financial
          position of FNB Rochester Corp. and subsidiaries at December 31,
          1996 and 1995, and the results of their operations and their cash
          flows for each of the years in the three-year period ended
          December 31, 1996, in conformity with generally accepted
          accounting principles.

          January 28, 1997
          Rochester, New York
          <PAGE>

                         FNB ROCHESTER CORP. AND SUBSIDIARIES
                    Consolidated Statements of Financial Condition
                              December 31, 1996 and 1995
                          (in thousands, except share data)


   <TABLE>
   <CAPTION>

                                              1996       1995
                                              ----       ----
    <S>                                     <C>        <C>    
    Assets:                                        
    Cash and due from banks                 $20,060    $18,662


    Interest bearing deposits with            1,121      1,061
    other banks

    Federal funds sold                        1,500      5,200


    Securities available-for-sale, at        72,318     73,527
    fair value

    Securities held-to-maturity (fair    
    value of $29,305 in 1996 and
                                             29,532     31,780    $31,952 in 1995)

    Loans, net of allowance of  $5,696   
    in 1996 and $5,776 in 1995              297,964    248,227


    Premises and equipment                    9,152      7,255

    Accrued interest receivable               3,242      3,579


    FHLB and FRB stock                        1,516      1,299

    Other assets                              1,493        730
                                              -----        ---


                      Total assets         $437,898   $391,320
                                            =======    =======

    Liabilities and shareholders' equity
    Deposits:

    Demand:
       Non interest bearing                 $56,111    $46,061
       Interest bearing-NOW                  63,702     67,639
    Savings and money market                 81,018     76,687

    Certificates of deposit                 203,940    167,488
                                            -------    -------

                      Total deposits        404,771    357,875


    Securities sold under agreement to            -      4,538
    repurchase
    Other short-term borrowing                  786        448


    Accrued interest payable and other
      liabilities                             2,900      2,613


    Long-term debt                              210          -
                                                ---          -
     
                      Total liabilities     408,667    365,474
                                            -------    -------

    Shareholders' equity:

    Common Stock, $1 par value;          
    authorized
        5,000,000 shares; issued and      
        outstanding 3,571,063 in
                                              3,571      3,569        1996 and 3,568,963 in 1995.

    Additional paid in capital               13,035     13,024

    Undivided profits                        12,357      8,403


    Net unrealized gain on securities
       available-for-sale, net of taxes         268        850
                                                ---        ---

                                             29,231     25,846
                                             ------     ------

                  Total liabilities and 
                     shareholders' equity  $437,898   $391,320
                                            =======    =======


   </TABLE>

          See accompanying notes to Consolidated Financial Statements.
          <PAGE>

                         FNB ROCHESTER CORP. AND SUBSIDIARIES
                        Consolidated Statements of Operations
                      Years Ended December 31, 1996, 1995, 1994
                        (in thousands, except per share data)

   <TABLE>
   <CAPTION>
                                               1996     1995     1994
    <S>                                      <C>      <C>      <C>    
    Interest income:
    Interest and fees on loans               $25,390  $21,810  $16,558
    Securities:
    Taxable                                    6,420    6,751    5,835

    Tax-exempt                                   122       99       98
                                                 ---       --       --
                                               6,542    6,850    5,933
    Interest on federal funds sold
      and deposits with banks                    313      575      521
                                                 ---      ---      ---

          Total interest income               32,245   29,235   23,012
                                              ------   ------   ------

     
    Interest expense:
    Savings, NOW and money market accounts     3,093    3,379    3,216
    Certificates of deposit                   10,348    8,473    4,531
    Short-term borrowings                         99      398       80
    Long-term debt                                19        -      123
                                                  --        -      ---


          Total interest expense              13,559   12,250    7,950
                                              ------   ------    -----


    Net interest income                       18,686   16,985   15,062


    Provision for loan losses (recovery)           -        -     (43)
                                                   -        -      ---

    Net interest income after provision for
      loan losses                             18,686   16,985   15,105
                                              ------   ------   ------


    Non-interest income:
    Service charges on deposit accounts        1,547    1,209    1,219
    Credit card fees                             740      648      532
    Gain on sale of mortgages                     65       40       11
    Gain (loss) on sale of securities           (45)       33        -
    available-for-sale
    Loan servicing fees                          263      283      319

    Gains on sale of subsidiary & banking        621        -      380
    offices

    Other operating income                       616      427      324
                                                 ---      ---      ---

            Total non-interest income         $3,807   $2,640   $2,785
                                               -----    -----    -----

   (Continued)
   </TABLE>
          <PAGE>
                         FNB ROCHESTER CORP. AND SUBSIDIARIES
                   Consolidated Statements of Operations continued
                    Years Ended December 31, 1996, 1995, and 1994
                      (in thousands, except for per share data)  

   <TABLE>
   <CAPTION>
                                                        

                                             1996     1995    1994
                                             ----     ----    ----

    <S>                                     <C>      <C>     <C>   
    Non-interest expense:
    Salaries and employee benefits          $9,227   $8,238  $7,975
    Occupancy                                3,448    2,812   2,871
    Marketing and public relations             489      624     776

    Office supplies, printing and              637      576     542
    postage
    Processing fees                          1,018      979     902
    F.D.I.C. assessments                         2      350     657
    Net cost of operation of other real          2     (14)     311
    estate
    Legal                                      190      267     397

    Other                                    1,637    1,745   1,805
                                             -----    -----   -----
            Total non-interest expense      16,650   15,577  16,236
                                            ------   ------  ------

    Income  before income taxes              5,843    4,048   1,654


    Income tax expense (benefit)             1,710    1,194   (283)
                                             -----    -----    ----

    Net income                              $4,133   $2,854  $1,937
                                             =====    =====   =====


    Net income  per common share -           $1.16    $0.80   $0.58
    primary                                   ====     ====    ====
       
   </TABLE>
          See accompanying notes to Consolidated Financial Statements.

          <PAGE>

                         FNB ROCHESTER CORP. AND SUBSIDIARIES
              Consolidated Statements of Changes in Shareholders' Equity
                     Years Ended December 31, 1996, 1995 and 1994
                         (in thousands except per share data)

   <TABLE>
   <CAPTION>
                                                                   Net
                                                            Unrealized
                                                                  Gain
                                                                (Loss)
                                     Additional        Un-  Securities
                             Common     Paid in    divided  Available-
                              Stock     Capital    Profits    For-Sale       Total
                             ------  ----------    -------  ----------       -----

    <S>                      <C>         <C>        <C>    <C>           <C>      

    Balance at December 31,  $2,003      $7,340     $3,612  $723        $ 13,678  
    1993                                                              


    Net income                    -           -      1,937   -             1,937  


    Subordinated capital
    notes converted to
                              1,566       5,683          -   -             7,249      common stock


    Change in fair value of
    securities                    -           -          - (1,504)        (1,504) 
    available-for-sale, net       -           -          -                 -----  
    of taxes of $503                                       -----      
                                                                      


    Balance at December 31,  $3,569     $13,023     $5,549 $(781)        $21,360  
    1994                                                              

    Net income                    -           -      2,854   -            $2,854  

    Option shares issued          -           1          -   -                 1  

    Change in fair value of
    securities available-         -           -          - 1,631           1,631  
    for-sale, net of taxes        -           -          -                 -----  
    of $576                                                ----       


    Balance at December 31,  $3,569     $13,024     $8,403 $850          $25,846  
    1995


    Net income                    -           -      4,133   -             4,133  

    Common stock cash
    dividend - $.05 per           -           -      (179)    -            (179)  
    share

    Option shares issued          2          11          -    -               13  



    Change in fair value of
    securities available-         -           -          - (582)           (582)  
    for-sale, net of taxes                                                  ---   
    of $397                                                 ---       


    Balance at December 31,  $3,571     $13,035    $12,357 $268          $29,231  
    1996                      =====      ======     ======  ===           ======  


      
   </TABLE>

          See accompanying notes to Consolidated Financial Statements.
          <PAGE>

                         FNB ROCHESTER CORP AND SUBSIDIARIES
                        Consolidated Statements of Cash Flows
                     Years ended December 31, 1996, 1995 and 1994
                                    (in thousands)

   <TABLE>
   <CAPTION>
                                                 
                                              1996       1995       1994
                                              ----       ----       ----

    <S>                                        <C>        <C>        <C>

    Cash flows from operating activities:  
     Net income                             $4,133     $2,854     $1,937 

    Adjustments to reconcile net income 
    to net cash provided by operating activities:
    Provision for loan losses (recovery)         -          -        (43)

    Depreciation and amortization            1,449      1,208      1,004 
    Amortization of goodwill                    79        238        248 
    Deferred income taxes                      (78)       301       (637)
    (Gain) loss on sales of securities

    available-for-sale                          45        (33)          -
    Gain on sale of subsidiary and            (621)         -       (380)
    banking offices
    (Increase) decrease in mortgage
    loans held for sale, net                   550       (880)     3,127 
    Increase (decrease) in accrued             331       (420)
                                                                    (488)    interest  receivable          

    (Increase) decrease in other assets       (465)       127      1,760 
    Increase in accrued interest                   
    payable and other liabilities              175        555        300 
                                               ---        ---        --- 
          
    Net cash provided by operating 

    activities                               5,598      3,950      6,828 
                                             -----      -----      ----- 

    Cash flow from investing activities:
    (Increase) decrease in interest-
    bearing deposits                      -                77         (2)


    Securities available-for-sale:
    Purchase of securities                 (29,987)   (17,272)   (15,464)
    Proceeds from maturities                19,857     17,483      8,668 

    Proceeds from sales                     10,097     11,027      5,815 
    Securities held-to-maturity:
    Purchase of securities                  (2,891)   (15,545)   (10,854)
    Proceeds from maturities                 5,139      2,223      7,839 

    Loan origination and principal         (51,375)   (51,362)   (45,252)
    collection, net
    Payment made for sale of subsidiary     (7,855)         -    (16,774)
    and banking offices
                                            (3,377)    (3,545)    (2,238)    Capital expenditures, net

                                                 -          -       (360)    Decrease in other assets
                                                 -          -         ---

    Net cash used by investing 
                                          $(60,392)  $(56,914)  $(68,622)    activities
                                            ------     ------      ------

   </TABLE>
          <PAGE>
                                  
                         FNB ROCHESTER CORP AND SUBSIDIARIES
                   Consolidated Statements of Cash Flows, continued
                     Years ended December 31, 1996, 1995 and 1994
                                    (in thousands)

   <TABLE>
   <CAPTION>

                                             1996       1995     1994
                                             ----       ----     ----
    <S>                                    <C>         <C>        <C> 
                                                                      

    Cash flows from financing
    activities:
    Net increase in demand, savings
    NOW, and money market accounts        $16,125     $6,036     $814 
    Certificates of deposit                40,404     56,458   41,803 
    accepted and repaid, net


    Increase (decrease) in short-          (4,200)    (4,889)   9,875 
    term borrowings
    Increase in long-term debt                210          - 
    Exercise of option to purchase             13          1        - 
    common stock                               --          -        - 
      


    Net cash provided by financing         52,552      57,606  52,492 
    activities                             ------      ------  ------ 


    Increase (decrease) in cash
    and cash                               (2,242)      4,642  (9,302)
      equivalents


    Cash and cash equivalents at
    beginning of                           23,923      19,281  28,583 
      year                                 ------      ------  ------ 


    Cash and cash equivalents at          $21,681     $23,923  $19,281
    end of year                            ======      ======   ======

    Supplemental disclosure of non-cash 
      investing and financing activities:

    Additions to other real estate
    acquired through foreclosure,
    or deed in lieu of
    foreclosure, net of loans to              $45           -        -
    facilitate sale and writedowns


    Transfer of securities from
    held-to- maturity to
                                                -     $34,539        -    securities available-for-sale



    Conversion of subordinated
    notes to common stock                       -           -   $7,249


   </TABLE>

          The Company paid cash during 1996, 1995, and 1994 for income
          taxes and interest as follows (in thousands):
          <PAGE>

   <TABLE>
   <CAPTION>
                                        1996      1995      1994
                                        ----      ----      ----
                                        <C>       <C>        <C>   
    Interest                            $13,553   $11,949    $8,036
    Income                                1,335       910       555
    taxes
   </TABLE>

          See accompanying notes to Consolidated Financial Statements       

          <PAGE>

                         FNB Rochester Corp. and Subsidiaries
                      Notes to Consolidated Financial Statements
                          December 31, 1996, 1995, and 1994 


          (1)  Summary of Significant Accounting Policies

          Business

          FNB Rochester Corp. (the Company) provides a full range of
          banking and trust services to individual and corporate customers. 
          The Company generates interest income by accepting deposits and
          investing those deposits, together with funds from borrowings and
          ongoing operations in a variety of loans and investment
          securities.  The most significant source of revenue for the
          Company is net interest income - the difference between interest
          income earned on loans and investments and interest expense
          incurred on deposits and borrowings.  The Company, operating
          primarily in western New York, is headquartered in Rochester, New
          York, the third largest city in the state. The Company is subject
          to competition from other financial institutions.  The Company is
          subject to the regulations of certain federal agencies and
          undergoes periodic examinations by those regulatory authorities.

          Basis of Presentation

          The Company operates as a bank holding company.  In 1996 its only
          subsidiary was First National Bank of Rochester (First National). 
          Prior to its sale on April 1, 1994, the Company also owned
          Atlanta National Bank (Atlanta). The consolidated financial
          statements include the accounts of the Company and its wholly-
          owned subsidiaries, First National and Atlanta (through its sale
          date),  (the Banks). All material intercompany accounts and
          transactions have been eliminated.    The financial statements
          have been prepared in conformity with generally accepted
          accounting principles and conform with predominate practices
          within the banking industry.  In preparing these financial
          statements, management of the Company has made a number of
          estimates and assumptions relating to the reporting of assets and
          liabilities and the disclosure of contingent assets and
          liabilities. Actual results could differ from those estimates. 

          Securities

          Securities are classified into three categories:  held-to-
          maturity, trading and available-for-sale.  The Company classifies
          its debt securities as either available-for-sale or held-to-
          maturity, as the Company does not hold any securities considered
          to be trading.   Held-to-maturity securities are those that the
          Company has the ability and intent to hold until maturity. 

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

          A decline in the fair value of any security below cost that is
          deemed other than temporary is charged to earnings resulting in
          the establishment of a new basis for the security.

          Premiums and discounts are amortized or accredited over the life
          of the related held-to-maturity security as an adjustment to
          yield using the interest method.  Dividend and interest income
          are recognized when earned.  Realized gains and  losses for
          securities sold are determined using the specific identification
          method. 

          The Company's investments in Federal Home Loan Bank (FHLB) and
          Federal Reserve Bank (FRB) are required by law and are carried at
          cost in the consolidated statement of condition.  The Company's
          disposition of these securities is restricted by agreements with
          the FHLB and FRB.

          <PAGE>

          Loans

          Loans are stated at the principal amount outstanding, net of
          deferred loan origination fees and costs which are accrued to
          income based on the interest method. The Company originates some
          residential mortgage loans with the intent to sell.  These loans
          are carried at the lower of aggregate cost or fair value as
          determined by outstanding commitments from investors or, in the
          absence of such commitments, the current investor yield
          requirements calculated on an aggregate basis.

          The accrual of interest on commercial loans is discontinued and
          previously accrued interest is reversed when the loans become 90
          days delinquent or earlier if, in management's judgment, the
          collection of principal and interest is uncertain. Recognition of
          interest income on non-accrual loans does not resume until
          management considers principal and interest collectible. 
          Installment loans are generally charged-off upon becoming 120
          days past due.  Residential mortgage loans are reduced to the
          fair value of the underlying collateral, as applicable, upon
          becoming 180 days past due. Fair value is the amount that would
          reasonably be anticipated in a current sale in which the buyer
          and seller are each acting prudently, knowledgeably, and under no
          necessity to buy or sell.

          The Company services residential mortgage loans for the Federal
          Home Loan Mortgage Corporation (Freddie Mac), and earns servicing
          fees, which are recognized when payments are received, based upon
          the outstanding principal balance of the loans.  The cost of
          originating these loans is attributed to the loans and is
          considered in the calculation of the gain or loss on sale of the
          loans.  Due to their immateriality, the right to service the
          loans is assigned no financial statement value.

          Allowance for Loan Losses

          The Company provides for loan losses by a charge to current
          operations to bring the allowance to an appropriate level
          considering the character of the loan portfolio, economic
          conditions, analysis of specific loans, and historical loss
          experience.  While management uses available information to
          recognize losses on loans, future additions to the allowance may
          be necessary based on changes in economic conditions. In
          addition, various regulatory agencies, as an integral part of
          their examination process, periodically review the Company's
          allowance for losses on loans. Such agencies may require the
          Company to recognize additions to the allowance based on their
          judgments about information available to them at the time of
          their examination.

          Impairment losses are included in the reserve for loan losses
          through a charge to the provision for loan losses. Management
          considers a loan to be impaired if, based on current information,
          it is probable that the Company will be unable to collect all
          scheduled payments of principal or interest when due according to
          the contractual terms of the loan agreement. When a loan is
          considered to be impaired, the amount of the impairment is
          measured based on the present value of expected future cash flows
          discounted at the loan's effective interest rate or, as a
          practical expedient, at the loan's observable market price of the
          fair value of collateral if the loan is collateral dependent. 
          Management excludes large groups of smaller balance homogeneous
          loans such as residential mortgages and consumer loans which are
          collectively evaluated.  

          When a loan is impaired and the future repayment of the recorded
          balance is doubtful, interest payments received are applied to
          principal and no interest income is recognized.  If the recorded
          loan balance is expected to be paid, interest income is
          recognized on a cash basis. 



          Premises and Equipment

          Premises and equipment are stated at cost less accumulated
          depreciation and amortization. Depreciation is provided on the
          straight-line method over the estimated useful lives of the
          assets. Amortization of leasehold improvements is provided over
          the lesser of the term of the lease or the estimated useful lives
          of the improvements.

          The estimated useful lives of the Company's premises and
          equipment are as follows:



          Buildings and improvements             5  - 40  years
          Furniture, fixtures, and equipment     3  -  7  years
          Leasehold improvements                 3  - 20  years
          Vehicles                               2  -  5  years

          Other Real Estate Owned

          Real estate acquired through foreclosure or deed in lieu of
          foreclosure is carried at the lower of the cost or fair value
          less estimated costs to dispose.  Fair value is determined on an
          asset by asset basis, primarily through independent third party
          appraisals.  Adjustments to the carrying values of such
          properties resulting from subsequent declines in fair value are
          charged to operations in the period in which the declines occur.
          These adjustments, the net expense of operating other real estate
          owned and gains and losses on disposition of other real estate
          owned are included in net cost of operation of other real estate
          expense. Other real estate owned is included in other assets on
          the accompanying consolidated statements of financial condition.


          Income Taxes

          Income taxes are accounted for under the asset and liability
          method.  Deferred tax assets and liabilities are recognized for
          the future tax consequences attributable to differences between
          the financial statement carrying amounts of existing assets and
          liabilities and their respective tax basis and operating loss and
          tax credit carry forwards.  Deferred tax assets and liabilities
          are measured using enacted tax rates expected to apply to taxable
          income in the years in which those temporary differences are
          expected to be  recovered or settled. The effect on deferred tax
          assets and liabilities of a change in tax rates is recognized in
          income in the period that includes the enactment date.

          Stock Option Plan

          Prior to January 1, 1996, the Company accounted for its stock
          option plan in accordance with the provisions of Accounting
          Principles Board ("APB") Opinion No. 25, Accounting for Stock
          Issued to Employees, and related interpretations. As such,
          compensation expense would be recorded on the date of an option's
          grant only if the current market price of the underlying stock
          exceeded the exercise price.  On January 1, 1996, the Company
          adopted SFAS No. 123, Accounting for Stock-Based Compensation,
          which permits entities to recognize as expense over the vesting
          period the fair value of all stock-based awards on the date of
          the grant. Alternatively, SFAS No. 123 also allows entities to
          continue to apply the provisions of APB Opinion No. 25 and
          provide pro forma net income and pro forma earnings per share
          disclosures for employee stock option grants made in 1995 and
          future years as if the fair-value-based method defined in SFAS
          No. 123 had been applied.  The Company has elected to continue to
          apply the provisions of APB Opinion No. 25 and provide the pro
          forma disclosure provisions of SFAS No. 123.

          Pension Plan

          First National sponsors a non-contributory defined benefit
          pension plan covering substantially all of its employees. 
          Benefits are based upon years of service and the employee's
          average compensation.  Average compensation is determined by the
          average of the highest five consecutive years of service. The
          cost of this plan is being funded currently.

          First National's policy is to contribute amounts to the plan
          sufficient to meet the minimum funding requirements set forth in
          the Employee Retirement Income Security Act of 1974, plus such
          additional amounts, subject to IRS limitations, as the Bank may
          determine to be appropriate from time to time.


          Trust Department Income

          Assets held in a fiduciary or agency capacity for customers are
          not included in the accompanying consolidated statements of
          financial condition, since such assets are not assets of the
          Company.  Fee income is recognized on the cash method. At
          December 31, 1996 the market value of the assets under management
          was $64,585,000. 


          Per Share Data

          Per share data is based upon the weighted average number of
          common shares and equivalents (stock options) outstanding during
          each year.  Fully diluted per share data is not presented as
          potentially dilutive securities dilute earnings per share by less
          than 3 percent or are antidilutive.  The weighted average number
          of shares and equivalents outstanding during 1996, 1995 and 1994
          amounted to 3,570,159; 3,568,759 and 3,311,234, respectively.

          Cash Equivalents

          For the purpose of reporting cash flows, cash and cash
          equivalents include cash on hand, unrestricted amounts due from
          banks, and federal funds sold.

          (2)  Securities

          On November 15, 1995, the Financial Accounting Standards Board
          (FASB) published a special report A Guide to Implementation of
          Statement 115 on Accounting for Certain Investments in Debt and
          Equity Securities.  This guidance included a provision that
          allowed institutions a one-time opportunity to reclassify (at
          fair value) held-to-maturity securities without calling into
          question their intent to hold other debt securities to maturity
          in the future.  Under this provision the Company transferred
          securities with an amortized cost of $34,539,000 (fair value
          $35,312,000) from held-to-maturity to available-for-sale in
          December 1995. 

          The aggregate amortized cost and fair value of securities
          available-for-sale and securities held-to-maturity at December
          31, 1996 and 1995 follows (in thousands):
   <TABLE>
   <CAPTION>
                                              1996      1995
                                              ____      ____ 

                            Amortized     Fair  Amortized      Fair
                                 Cost    Value       Cost     Value
                                -----    -----    -------     -----
    Securities available-for-sale:
                               <C>      <C>        <C>       <C>    
      U.S. Treasury            $23,286  $23,576    $43,199   $44,123
      U.S. Government agency    10,003    9,967      5,690     5,698
      Mortgage-backed           38,582   38,775     23,212    23,706
      securities                ------   ------     ------    ------


       Total                    71,871   72,318     72,101    73,527
                                ======   ======     ======    ======

    Securities held-to-maturity:
      U.S. Treasury              8,108    8,024      7,145     7,234

      U.S. Government agency     5,293    5,222      6,359     6,343
      Mortgage-backed           12,909   12,834     15,509    15,591
      securities
      Obligations of state
      and municipal              2,872    2,875      2,417     2,434      
      subdivisions
      Other securities             350      350        350       350


       Total                   $29,532  $29,305    $31,780   $31,952
                                ======   ======     ======    ======

   </TABLE>

          Securities with an amortized cost of $52,427,000 and $77,991,000
          at December 31, 1996 and 1995, respectively were pledged as
          collateral for municipal deposits and to secure short term
          borrowings.

          <PAGE>

          Gross unrealized gains and losses on securities available-for-
          sale and securities held-to-maturity at December 31, 1996 and
          1995 follows (in thousands):
   <TABLE>
   <CAPTION>                                           

                                         1996                  1995
                                         ____                   ____
                                Unrealized  Unrealized   Unrealized  Unrealized
                                     Gains      Losses        Gains   Losses
                                      ----      ------        -----   ------

         <S>                         <C>    <C>               <C>           <C>
         Securities available-
         for-sale:
           U.S. Treasury              $290  $       -          $933          $9

           U.S. Government              53          89           28          19
           agency 
           Mortgage-backed             426         233          498           5
           securities                  ---         ---          ---           -


                           Total      $769        $322       $1,459         $33
                                       ===         ===        =====          ==

         Securities held-to-maturity:

         U.S. Treasury                 $31        $115          $89         $ -
         U.S. Government agency          -          71           19          35
         obligations
         Mortgage-backed                76         151          144          62
         securities
         Obligations of state
         and municipal
                                        11           8           24           7         subdivisions
                                        --           -           --           -

                           Total      $118        $345         $276        $104
                                       ===         ===          ===         ===

   </TABLE>

          The amortized cost of securities by contractual years to maturity
          as of December 31, 1996 are as follows 
          (in thousands):


   <TABLE>
   <CAPTION>

                                                            10 Years
                                 Under 1   1 to 5   5 to 10   and 
                                   Year    Years     Years    Over      Total
                                   ----     ----     -----    ----      -----
         <S>                     <C>      <C>        <C>    <C>        <C>    
         Securities available-                                       
         for-sale
         U.S. Treasury            $8,071   $15,215   $    - $      -   $23,286
                                                                     
         U.S. Government agency        -     2,270    4,990     2,743   10,003
         obligations
         Mortgage-backed             269         -      116    38,197   38,582
         securities                  ---         -      ---    ------   ------

              Total               $8,340   $17,485   $5,106   $40,940  $71,871
                                   =====    ======    =====    ======   ======

         Securities held-to-
         maturity
         U.S. Treasury           $     -    $8,108   $    -    $    -   $8,108
         U.S. Government agency        -     5,000        -       293    5,293
         obligations

         Mortgage backed               -     9,586        -     3,323   12,909
         securities
         Obligations of state
         and municipal
         subdivisions              2,048       426       83       315    2,872
         Other securities              -       300       50         -      350
                                       -       ---       --         -      ---

               Total              $2,048   $23,420     $133    $3,931  $29,532
                                   =====    ======      ===     =====   ======

   </TABLE>
          <PAGE>

          The fair value of securities by contractual years to maturity  as
          of December 31, 1996 are as follows (in thousands):
   <TABLE>
   <CAPTION>

                                Under 1   1 to 5   5 to 10  10 Years
                                  Year     Years    Years   and Over    Total
                                  ----     -----    -----    -------    -----

         <S>                      <C>     <C>      <C>      <C>       <C>     
         Securities available-                                                
         for-sale
         U.S. Treasury            $8,114  $15,462   $     -  $      -  $23,576
         U.S. Government               -    2,245     5,003     2,719    9,967
         agency obligations
         Mortgage-backed             268        -       116    38,391   38,775
         securities                  ---        -       ---    ------   ------

              Total               $8,382  $17,707    $5,119   $41,110  $72,318
                                   =====   ======     =====    ======   ======

         Securities held-to-
         maturity
         U.S. Treasury           $     -   $8,024   $     -  $      -   $8,024

         U.S. Government               -    4,929         -       293    5,222
         agency obligations
         Mortgage backed               -    9,445         -     3,389   12,834
         securities

         Obligations of state
         and municipal
         subdivisions              2,048      432        81       314    2,875
         Other securities              -      300        50         -      350
                                       -      ---        --         -      ---

               Total              $2,048  $23,130      $131    $3,996  $29,305
                                   =====   ======       ===     =====   ======
   </TABLE>

          The following  table presents the  total proceeds  from sales  of
          securities available-for-sale  for 1996,  1995 and  1994 and  the
          gross realized gains and losses (in thousands):
   <TABLE>
   <CAPTION>
                                       1996      1995      1994
                                       ----      ----      ----
    <S>                                 <C>       <C>       <C>

    Proceeds from sales               $10,097   $11,027    $5,815 
                                        ------   ------     ===== 

    Gains                                   2        72         5 
    Losses                                (47)      (39)       (5)
                                          ---       ---       --- 
     Net                                 $(45)      $33     $   - 
                                          ====       ==         = 

   </TABLE>
          <PAGE>

          (3)  Loans

          The major classifications of loans at December 31,  1996 and 1995
          follow  (in thousands):

   <TABLE>
   <CAPTION>
                                                  1996       1995
                                                  ----       ----
    <S>                                        <C>        <C>     


    Commercial                                $187,721   $165,645 

    Residential                                 70,933     49,009 
    mortgage
    Residential mortgage loans                     330        880 
    held for sale
    Home equity                                 21,297     18,773 
    Other consumer                              23,153     19,711 
                                                ------     ------ 

        Total                                  303,434    254,018 

    Net deferred loan costs (fees)                 226        (15)

    Allowance for loan losses                   (5,696)    (5,776)
                                                ------      ------

    Loans, net                                $297,964    $248,227
                                                =======    =======



   </TABLE>

          Interest and fees on loans follow (in thousands):

   <TABLE>
   <CAPTION>                                 
                                       Years Ended December 31,
                                       -----------------------
                                        1996     1995       1994
                                       -----     ----       ----
    <S>                               <C>      <C>        <C>    
      
    Commercial                        $16,988  $15,200    $11,391

    Residential                         4,578    3,009      2,275
    mortgage
    Home equity                         1,887    1,976      1,667
    Other consumer                      1,937    1,325      1,225
                                        -----    -----      -----
                                      $25,390  $21,810    $16,558
                                       ======   ======     ======
     



   </TABLE>

          The Company considers its primary service and marketing area to
          be the New York State city of Rochester and its surrounding
          towns.  The Company also has two full service banking offices in
          the Elmira area and offices, in both Syracuse and Buffalo, which
          provide services primarily to professional and business
          customers.  Substantially all of the Company's outstanding loans
          are with borrowers living or doing business within these areas.
          The Company's concentrations of credit risk are disclosed in the
          above loan classifications. Other than general economic risks,
          management is not aware of any material concentrations of credit
          risk to any industry or individual borrower. 

          Loans serviced for others amounting to $104,494,000 and
          $107,642,000 at December 31, 1996 and 1995, respectively are not
          included in the consolidated financial statements.  Custodial
          accounts held by First National for these loans amounted to
          $2,182,000 and $2,309,000 at December 31, 1996 and 1995,
          respectively.

          The Company has an available line of credit with the FHLB of New
          York, which at December 31, 1996 amounted to approximately
          $39,152,000.  The amount available under the line varies
          according to a formula which considers the amount of FHLB stock
          held by the Company, the Company's FHLB borrowings outstanding,
          the Company's total assets, and the net worth of the FHLB of New
          York.  At December 31, 1996, the Company pledged residential
          mortgages with a carrying value of $57,885,000 as collateral for
          this line of credit.

          <PAGE>

          (4)  Allowance for Loan Losses


          A summary of the changes in the allowance for loan losses follows
          (in thousands):

   <TABLE>
   <CAPTION>
                                       Years Ended December 31,
                                       1996      1995      1994
                                       ----      ----      ----

    <S>                                <C>       <C>       <C>   
    Balance at beginning of year       $5,776    $6,452   $6,823 

    Provision (recovery) charged            -         -      (43)
    to operating expense
    Reclassification of impairment          -         -      210 
    reserves
    Allowance of subsidiary sold            -         -     (177)
                                            -         -      --- 
                                        5,776     6,452    6,813 
                                        -----     -----    ----- 

    Loans charged off
      Commercial                        (407)     (840)     (990)
      Residential mortgage               (14)      (46)     (124)
      Home equity                         (5)         -      (31)

      Other consumer                    (132)     (147)     (213)
                                         ----      ----      ----
          Total loans charged off       (558)   (1,033)   (1,358)
                                         ----    ------    ------
    Recoveries of loans charged
    off 
      Commercial                          407       267       867

      Residential mortgage                  -         -         -
      Home equity                           3         6         7
      Other consumer                       68        84       123
                                           --        --       ---
       Total recoveries of loans          478       357       997
      charged off                         ---       ---       ---

    Balance at end                     $5,696    $5,776    $6,452
    of year                             =====     =====     =====
   </TABLE>

          The principal balance of loans not accruing interest totaled
          $1,419,000 and $1,665,000 at December 31, 1996 and 1995
          respectively.  The effect of non-accrual loans on interest income
          for the years ended December 31, 1996, 1995, and 1994 was
          $48,000,  $67,000 and $88,000 respectively. Other real estate
          owned amounted to $45,000 at December 31, 1996 and there was no
          other real estate owned at December 31, 1995. 

          At December 31, 1996 and 1995, the recorded investment in loans
          that are considered to be impaired totaled $2,337,000, and
          $245,000, respectively, and the impairment allowance associated
          with these loans is $38,000 for 1996. There is no impairment
          allowance associated with the 1995 recorded investment. The
          average recorded investments in impaired loans during the twelve
          months ended December 31, 1996 and 1995 was approximately
          $913,000 and $1,150,000, respectively. 

          For the twelve months ended December 31, 1996, the Company
          recognized $77,000 interest income on the impaired loans and
          $35,000  was recognized on impaired loans in 1995.

          <PAGE>

          (5)  Premises and Equipment

          A summary of premises and equipment follows (in thousands):

   <TABLE>
   <CAPTION>
                                                         
                                                December 31,
                                                -----------
                                                1996    1995
                                                ----    ----
    <S>                                          <C>     <C> 
    Land                                         $587    $378

    Building and improvements                   2,098   1,659
    Furniture, fixtures,                        8,739   7,242
    equipment and vehicles
    Leasehold                                   5,199   4,490
    improvements                                -----   -----

                                               16,623  13,769


    Less accumulated depreciation                                               7,471   6,514    
    and amortization                            7,471   6,514
                                                -----   -----


    Premises and equipment, net                $9,152  $7,255
                                                =====   =====



   </TABLE>
          Depreciation and amortization expense for the years ended
          December 31, 1996, 1995 and 1994 was $1,449,000, $1,208,000 and
          $982,000, respectively.
             
          (6)  Certificates of Deposit

          Certificates of deposit of $100,000 or more amounted to
          $62,436,000 at December 31, 1996 and $61,559,000 at December 31,
          1995.  Interest expense on certificates of deposit of $100,000 or
          more was $3,225,000 in 1996, $2,457,000 in 1995 and $719,000 in
          1994.

          At December 31, 1996, the scheduled maturities of all
          certificates of deposits are as follows (in thousands):

                                      Year    Amount
                                      ----    ------
                                      1997     $161,209
                                      1998       24,045
                                      1999        9,418
                                      2000        5,654
                                  2001 and        3,614
                                thereafter

                                     Total     $203,940
                                                =======



          (7)  Securities Sold Under Agreements to Repurchase

          The Company had short term borrowings of $786,000 and $4,986,000
          at December 31, 1996 and 1995 respectively. The December 31, 1995
          balance included $4,538,000 of securities sold under agreement to
          repurchase, with a maturity date of January 29, 1996 and a rate
          of 5.85%. There were no securities sold under agreement to
          repurchase at December 31, 1996.  The maximum amount outstanding
          at any one month-end and average amount for securities sold under
          agreements to repurchase were $4,348,000 and $704,000
          respectively for 1996 and $9,075,000 and $5,817,000 respectively
          for 1995. Interest expense averaged 5.82% for 1996,  6.17% for
          1995 and 4.79% for 1994.

          (8)  Subordinated Capital Notes

          On March 2, 1994, the 10% subordinated capital notes were
          converted to common stock of the Company,  increasing the
          Company's common shares outstanding by 1,566,325 and equity by
          $7,249,000.

          Interest expense on the subordinated capital notes amounted to
          $123,000 for 1994.

          (9)  Income Taxes

          Total income taxes for the years ended December 31, 1996, 1995
          and 1994 were allocated as follows (in thousands):

   <TABLE>
   <CAPTION>

                                          1996      1995     1994
                                          ----      ----     ----
    <S>                                 <C>       <C>      <C>
    Income from operations             $1,710     $1,194   $(283)
    Stockholders' equity, change in
    unrealized gain (loss)
    on securities available-for-sale     (397)       576    (503)
                                       $1,313     $1,770   $(786)
                                        =====      =====    =====

   </TABLE>

          For the years ended December 31, 1996, 1993 and 1994, income tax
          expense (benefit) attributable to income from operations consists
          of (in thousands):

   <TABLE>
   <CAPTION>

                                   1996      1995     1994
                                   ----      ----     ----

           <S>                  <C>          <C>      <C> 
           Current:
                Federal         $1,648       $892    $353 
                State              140          1       1 
                                   ---          -       - 

                                 1,788        893     354 
                                 -----        ---     --- 
           Deferred:
                Federal           (335)       301    (637)
                State              257          -       - 
                                    ---         -       - 

                                   (78)       301    (637)
                                    ---       ---     ----

                                 $1,710    $1,194   $(283)
                                  =====     =====     ====
   </TABLE>
          <PAGE>

          The reconciliation of the statutory federal income tax rate with
          the actual effective tax rate follows:

   <TABLE>
   <CAPTION>
                                                         

                                               1996     1995     1994
                                               ----     ----     ----
           <S>                                <C>      <C>      <C>  
           Statutory rate                     34.0%    34.0%   34.0% 
           Increases (decreases) 

                 attributable to:
           Change in the beginning of the year
                 valuation allowance for deferred
                 tax assets allocated
                 to income
                 tax expense                 (11.0)   (10.0)  (59.0) 

           State taxes, net of federal
                 benefit                       5.0      1.0     1.0  
           Other items, net                    1.0      4.0     7.0  
                                               ---      ---     ---  


                                              29.0%    29.0%  (17.0)%
                                              =====    =====   ======
   </TABLE>


          The significant components of deferred tax expense (benefit)
          attributable to income from continuing operations at December 31,
          1996 and 1995 are as follows:

   <TABLE>
   <CAPTION>
                                           1996     1995     1994
                                           ----     ----     ----
           <S>                             <C>      <C>      <C> 
           Deferred tax expense           $582     $713     $354 
           (benefit)
           Increase (decrease) in
           valuation allowance for
                                          (660)    (412)    (991)           deferred tax assets

           Net deferred tax expense       $(78)     $301   $(637)
           (benefit)                       ====      ===    ==== 


   </TABLE>
          <PAGE>

          The tax effects of temporary differences that give rise to
          significant portions of the deferred tax assets and deferred tax
          liabilities at December 31, 1996, and 1995 are presented below
          (in thousands):
   <TABLE>
   <CAPTION>

                                                   1996       1995
                                                   ----      ---- 
    <S>                                          <C>        <C>   
    Deferred tax assets:
           Allowance for loan losses -          $2,284     $2,333 
           financial statements
           Interest on non accrual loans           111        109 
           Premises and equipment-
           principally due to
                                                    88        141            depreciation

           Mortgage recording tax credit             -        257 
           carry forwards
           Reserve for abandoned                   121        151 
           lease
           Accrued salaries and                    109        119 
           benefits
           Other                                    44        151 
                                                    --        --- 

           Gross deferred assets                 2,757      3,261 
           Less valuation                       (1,245)    (1,905)
           allowance                             ------     ------

             Net deferred tax                     1,512     1,356 
             assets                                ----     ----- 



    Deferred tax liabilities:

           Allowance for loan                     (722)      (750)
           losses - tax
           Net unrealized gain on
           securities available-
                                                  (179)      (576)           for-sale
           Bond discount                           (97)       (82)
           Net deferred loan origination           (91)          -
           costs


             Total gross deferred               (1,089)    (1,408)
             liabilities                         ------     ------

             Net deferred tax                      $423      $(52)
             asset (liability)                      ===        ===


   </TABLE>
          The net change in the total valuation allowance for the years
          ended December 31, 1996, 1995 and 1994 were decreases of
          $660,000, $730,000 and $673,000 respectively. 

          Realization of deferred tax assets is dependent upon the
          generation of future taxable income or the existence of
          sufficient taxable income within the carryback period.  A
          valuation allowance is provided when it is more likely than not
          that some portion of the deferred tax assets will not be
          realized.  In assessing the need for a valuation allowance,
          management considers the scheduled reversal of the deferred tax
          liabilities, the level of historical taxable income, and
          projected future taxable income over the periods in which the
          temporary differences comprising the deferred tax assets will be
          deductible.  Based upon the level of historical taxable income
          and projections for future taxable income over the periods which
          the deferred tax assets are deductible, management believes it is
          more likely than not the Company will realize the benefits of
          these deductible differences, net of the existing valuation
          allowance of $1,245,000 at December 31, 1996.

          (10) Shareholders' Equity

          On December 17, 1996, the Company declared a dividend of $.05 per
          share for payment January 31, 1997 to shareholders' of record
          January 15, 1997. No dividends were declared or paid in 1995 or
          1994 by the Company.   Payment of dividends by First National  to
          the Company is limited or restricted in certain circumstances. 
          According to federal banking law, the approval of the Office of
          the Comptroller of the Currency (OCC) is required for the
          declaration of dividends by a bank in any year in which the
          dividend declared will exceed the total of net income for that
          year plus any retained income for the preceding two years.  
          Dividends approximating $8,757,000 are available from First
          National at December 31, 1996 without the approval of the OCC.

          (11) Stock Option Plans   

          The Company has two stock option plans. A plan adopted in 1992
          (amended May 28, 1996) for employees, authorizes grants of
          options to purchase up to 325,000 shares of its authorized but
          unissued common stock. The second plan is a 1995 Non-employee
          Director Stock Option Plan which was approved by shareholders on
          May 28, 1996 and authorizes grants of options to purchase up to
          25,000 shares of its authorized but unissued common stock.  Stock
          options are granted with an exercise price equal to the stock's
          fair market value at the date of the grant. All stock options
          have ten year terms and, with the exception of a 1992 grant of
          options for 75,000 shares, all stock options vest at 50% per year
          and become fully vested after two years. The 1992 grant vests at
          20% per year and is fully vested after five years.

          The Company applies APB Opinion No. 25 in accounting for its
          Plans and, accordingly, no compensation cost has been recognized
          for its stock options in the financial statements.  

          The fair value of each option grant is estimated on the date of
          grant using an option-pricing model with the following weighted-
          average assumptions used for grants in 1996: dividend yield of
          .14 percent, risk-free interest rate of 6.1 percent, expected
          volatility of 40 percent, and an expected lives of 8.8 years. For
          accounting purposes there were no option grants in 1995 as the
          Company's 1995 option grants were subject to shareholder approval
          in 1996 and were therefore required to be included with the 1996
          option grants.

          Had the Company determined compensation cost based on the fair
          value at the grant date for its options under SFAS No. 123, the
          Company's net income and earnings per share would have been
          reduced to the pro forma amounts indicated below:

                                Year ended December 31
                              (net income in thousands)
                                                       1996
                                                       ----
                          Net        As reported     $4,133
                          income     Pro forma        3,831
                          Primary    As reported       1.16
                           Per       Pro forma        $1.07
                          share

          Pro forma net income and earnings per share reflect only options
          granted in 1996. Therefore, the full impact of calculating
          compensation cost for stock options under SFAS No. 123 is not
          reflected in the pro forma net income amounts presented above
          because compensation cost is reflected over the options' vesting
          period and compensation cost for options granted prior to January
          1, 1996 is not considered.
          <PAGE>

          A summary of the status of the Company's two fixed stock option
          plans as of December 31, 1996, 1995 and 1994 and changes during
          the years ended on those dates is presented below:

  <TABLE>
  <CAPTION>
                                 1996                1995              1994
                                 ----                ----              ----
                                    Weighted           Weighted          Weighted
                                     Average           Average            Average
                                    Exercise           Exercise          Exercise
                            Shares    Price   Shares    Price    Shares    Price
                            ------    -----   ------    -----    ------    -----
            <S>            <C>         <C>    <C>         <C>    <C>        <C>  
            Outstanding
            at beginning   223,100      6.59  225,000      6.59  172,00      6.59
            of year                                                   0

            Granted         98,750      8.88        -         -  53,000      5.69
            Exercised        2,100      6.01      250      5.69       -         -
            Forfeited          900      7.15    1,650      5.96       -         -
                               ---              -----                 -
            Outstanding    318,850      7.28  223,100      6.59  225,00      6.59
            at end of      =======            =======                 0
            year                                                 ======
                                                                      =
            Options
            exercisable
                           244,350            167,150            93,500            at year end

            Weighted-
            average fair
            value of
            options
            granted
            during the        5.11                  -               n/a           
            year


  </TABLE>


          The following table summarizes information about fixed stock
          options outstanding at December 31, 1996

   <TABLE>
   <CAPTION>
                                 Options                    Options
                                 Outstanding                Exercisable


                                Weighted-
                                Avg          Weighted-                  Weighted-
       Range of    Number       Remaining    Avg             Number        Avg
       Exercise    Outstanding  Contractual  Exercise     Exercisable   Exercise
        Prices     at 12/31/96  Life         Price        at 12/31/96     Price
       --------    -----------  -----------  ---------    -----------   --------

    <S>                 <C>         <C>            <C>        <C>            <C>  
                               
    $5.63 - 8.32        298,100      6.8           $6.95       244,350       $6.74
     9.75 - 12.75        20,750      9.9           12.39             -           -
    -------------        ------                    -----             -           -
    $5.63 - 12.75       318,850      7.0           $7.30       244,350       $6.74
    =============       =======      ===                       =======        ====
   </TABLE>
          <PAGE>


          (12) Leases

          The Company leases certain buildings and office space under
          operating lease arrangements.  Rent expense under these
          arrangements amounted to $1,110,000 in 1996, $776,000 in 1995 and
          $1,051,000 in 1994.  Included in rent expense for 1994 is an
          accrual for abandoned lease property amounting to $448,000. Real
          estate taxes, insurance, maintenance, and other operating
          expenses associated with the buildings and office space are
          generally paid by the Company. A summary of non-cancelable long-
          term operating lease commitments as of December 31, 1996 follows
          (in thousands):
                                 
                               Year Ending December 31,

                                Year                Amount
                                ----                ------
                                1997                  $965
                                1998                   965
                                1999                 1,006
                                2000                 1,017
                                2001                 1,047
                           After 2001               10,533
                                                    ------

                                 Total             $15,533
                                                    ======
                           
          (13)  Commitments and Contingencies

          In the normal course of business there are various outstanding
          commitments to extend credit which are not reflected in the
          accompanying consolidated financial statements.  Because many
          commitments and almost all letters of credit expire without being
          funded in whole or in part, the contract amounts are not
          estimates of actual future cash flows.  Loan commitments have
          off-balance sheet credit risk, because only origination fees are
          recognized in the balance sheet, until the commitments are
          fulfilled or expire.  The credit risk amounts are equal to the
          contractual amounts, assuming that the amounts are fully advanced
          and collateral or other security is of no value.  The Company's
          policy generally requires customers to provide collateral,
          usually in the form of customers' operating assets or property,
          prior to the disbursement of approved loans.  The contract
          amounts of these commitments at December 31, 1996 and 1995 are
          set forth in the table below (in thousands):
   <TABLE>
   <CAPTION>

                                  1996                        1995
                                  ----                        ----
                        Fixed Rate  Variable Rate  Fixed Rate   Variable Rate
                        ----------  -------------  ----------   -------------
    <S>                    <C>              <C>           <C>           <C>  
    Commercial                   -          3,189           -           2,503
    letters of credit
    Commercial lines        12,535         64,346         789          38,168
    of credit

    Other loan               7,546          9,313       8,226          27,484
    commitments
   </TABLE>

          For substantially all commercial lines of credit, First National
          evaluates each customer's creditworthiness annually.  Since many
          of the line of credit commitments are never drawn upon, the total
          commitment amounts do not  necessarily represent future cash
          flows.  Other loan commitments include lines of credit for home
          equity loans, overdraft protection, and credit cards as well as
          commitments to extend new loans.

          First National is required to maintain average reserve balances
          with the Federal Reserve Bank.  The average amount of such
          reserve balances for the year ended December 31, 1996 and 1995
          was approximately $557,000 and $81,000. Interest bearing deposits
          with other banks are substantially restricted by balance
          agreements. 

          <PAGE>

          Because the Bank's business involves the deposit, collection, and
          transfer of checks and similar negotiable instruments and the
          collection of loans and enforcement of security interests,
          mortgages, and other liens, the Bank is plaintiff or defendant in
          various legal proceedings which may be considered as arising in
          the ordinary course of business. In the opinion of management,
          after consultation with counsel handling all such litigation,
          there are no legal proceedings now pending by or against the Bank
          or the Company, the outcome of which are expected to have a
          material effect on their businesses, business properties, or
          financial condition.

          (14) Employee Benefit Plans

          The following table sets forth (in thousands) the defined benefit
          plan's actuarially determined funded status and amounts
          recognized in the Company's consolidated financial statements:

   <TABLE>
   <CAPTION>
                                                   December 31
                                                   -----------
                                                   1996       1995
                                                   ----       ----
    <S>                                           <C>        <C>  
    Actuarial present value of accumulated
    benefit obligation,
    including vested benefits of  $416 and         $558       $376
    $262                                            ===        ===


    Actuarial present value of projected
    benefit obligation for service
                                                  1,022        726      rendered to date  

    Less plan assets at fair value -
    primarily listed common stock,
    U.S. Government and agency securities,          757        475
    and collective funds                            ---        ---


    Projected benefit obligation in excess          265        251
    of plan assets

    Unrecognized net gain (loss) from past
    experience different
    from that assumed and effects of changes
                                                   (19)      (120)    in assumptions


    Unrecognized prior service cost                   5          5
                                                      -          -

    Accrued pension cost included in other         $251       $136
    liabilities                                     ===        ===
   </TABLE>



          Net pension cost included the following components (in
          thousands):
   <TABLE>
   <CAPTION>
                                                   Years Ended
                                                   December 31
                                                    ---------


                                         1996      1995       1994
                                         ----      ----       ----
    <S>                                  <C>       <C>        <C> 
    Service cost-benefits earned        $368      $250       $311 
    during the period
    Interest cost on projected            54        24          8 
    benefit obligation

    Actual return on plan assets         (21)       (9)        19 
    Net amortization and deferral        (16)      (20)       (24)
                                         ---       ----        ---
       Net periodic pension cost        $385       $245      $314 
                                         ===        ===       === 
   </TABLE>


          Assumptions used in determining pension data for 1996, 1995, and
          1994 are as follows:
   <TABLE>
   <CAPTION>


                                                    1996     1995     1994
                                                    ----     ----     ----
                  <S>                              <C>      <C>      <C>  
                  Discount rate for benefit        8.00%    7.50%    8.00%
                  obligations
                  Rate of increase in              5.00%    5.00%    4.00%
                  compensation levels
                  Expected long-term rate of       8.50%    8.50%    8.50%
                  return on assets
   </TABLE>


          First National  sponsors a 401(k) plan covering substantially all
          employees.  First National matched eligible employee
          contributions to the 401(k) plan up to a maximum 1.5 percent of
          eligible compensation.  Expense for the 401(k) amounted to
          $66,000 in 1996, $54,000 in 1995, and $52,000 in 1994.

          <PAGE>

          (15) Loans to Directors, Officers and Shareholders owning more
          than 5% of Voting Stock

          A summary of the changes in outstanding loans to members of the
          Board of Directors, officers of the Company and shareholders
          owning more than 5% of voting stock, or their interests, follows
          (in thousands):
   <TABLE>
   <CAPTION>
                                                    Years ended    
                                                    December 31,   
                                                    ------------   
                                                                   
                                                       1996    1995
                                                       ----    ----
        
    <S>                                              <C>     <C>   
    Balance of loans outstanding                    $5,591   $3,354
    at beginning of year

    New loans and increases in                          80    2,401
    existing loans
    Loan principal repayments                         (844)   (164)

    Balance at end of year                          $4,827   $5,591
                                                     =====    =====

   </TABLE>

          Loans to directors, officers and shareholders owning more than 5%
          of voting stock are believed to have been made on substantially
          the same terms, including interest rate and collateral, as those
          prevailing at the time for comparable transactions with unrelated
          parties.

          (16) Condensed Financial Information - Parent Company Only

          The following presents the financial condition of the Parent
          Company (FNB Rochester Corp.) as of December 31, 1996 and 1995
          and the results of its operations and its cash flows for the
          years ended December 31, 1996, 1995, and 1994: 

          Condensed Statements of Financial Condition (in thousands)
   <TABLE>
   <CAPTION>
                                                     1996      1995
                                                     ----      ----
    <S>                                              <C>       <C> 
    Assets

    Cash and cash equivalents                        $644      $494
    Investment (at equity) in                      28,802    25,388
    subsidiary
    Other assets                                        1         3
                                                        -         -


            Total assets                          $29,447   $25,885
                                                   ======    ======

    Liabilities and shareholders' equity


    Accrued interest payable and                     $216       $39
    other liabilities

    Total liabilities                                 216        39
                                                      ---        --


    Shareholders' equity                           29,231    25,846
                                                   ------    ------

    Total liabilities and                         $29,447   $25,885
    shareholders' equity                           ======    ======
       
   </TABLE>
          <PAGE>

                        Statement of Operations (in thousands)
              
   <TABLE>
   <CAPTION>
                                                         
                                        Years ended December 31,
                                        ------------------------

                                          1996      1995      1994
                                          ----      ----      ----
                      

    <S>                                   <C>    <C>      <C>     

    Income:

      Dividends from subsidiary           $200  $         $       
                                                       -         -

      Gain on sale of subsidiary             -         -       191
      Interest and other                    19        20        16
                                            --        --        --
       
         Total income                      219        20       207

    Expense:
      Interest on long-term debt             -         -       123

                                           109       122       181
    Other                                  ---       ---       ---
         Total expense                     109       122       304
                                           ---       ---       ---

    (Income) loss before taxes and equity in

    undistributed income of                110     (102)      (97)
    subsidiary
     
    Income tax benefit                    (26)      (40)      (95)


    Income (loss) before undistributed income
    of subsidiary                          136      (62)       (2)

    Equity in undistributed income
    of subsidiary                        3,997     2,916     1,939


            Net income                  $4,133    $2,854    $1,937
                                         =====     =====     =====



   </TABLE>
          <PAGE>

                        Statement of Cash Flows (in thousands)

   <TABLE>
   <CAPTION>
                                          Years ended December 31, 
                                          -----------------------  
                                            1996     1995      1994
                                            ----     ----      ----

    <S>                                   <C>      <C>       <C>   

    Cash flows from operating activities:
      Net income                         $4,133   $2,854    $1,937 

      Adjustment to reconcile net income to
    Cash (used) provided by operating
    activities:
    Equity in undistributed income 
    of subsidiary                        (3,997)  (2,916)   (1,939)

    Depreciation and amortization             -        -        27
    Gain on sale of subsidiary                -        -      (191)
    (Increase) decrease in other assets       3        1        (4)
    Increase (decrease) in accrued  

    interest payable and other
    liabilities                              (2)       4      (207)
                                             ---       -      ---- 
    Net cash (used) provided by
                                            137      (57)     (377)
    operating                               ---      ---       ----
    activities


    Cash flows from investing activities:
    Capital contributed to subsidiary         -        -    (1,400)
                                                             ------
    Proceeds from sale of subsidiary          -        -     1,772 
                                                             ----- 

    Net cash provided by investing
    activities                                -        -       372 
                                                               --- 

    Cash flows from financing activities:
    Exercise of options to purchase          13        1         - 
    common stock                             --        -         - 

    Net cash provided by financing 
    activities                               13        1         - 

    Increase (decrease) in cash and

    cash equivalents                        150      (56)       (5)
    Cash and cash equivalents at            494      550       555 
    beginning of year                       ---      ---       --- 

    Cash and cash equivalents at end of    $644     $494      $550 
    year                                    ===      ===       === 


                
   </TABLE>

          The Parent Company paid cash during 1996, 1995, and 1994 for
          income taxes and interest as follows
          (in thousands) :
   <TABLE>
   <CAPTION>

                                            1996    1995      1994
                                            ----    ----      ----

    <S>                                    <C>       <C>       <C>
    Interest                                   -       -       304
    Income taxes                           1,335     910       555
   </TABLE>


          (17) Federal Deposit Insurance Corporation Improvement Act of
          1991 (FDICIA)

          First National is subject to capital adequacy requirements of the
          Federal Deposit Insurance Corporation.  The FDICIA established
          capital levels for which insured institutions are categorized as
          (in declining order) well capitalized, adequately capitalized,
          undercapitalized, significantly undercapitalized, or critically
          undercapitalized.  Under the FDICIA, a well capitalized
          institution must generally have a risk-based capital ratio of at
          least 10 percent, a Tier 1 risk-based ratio of at least 6 percent
          and a Tier 1 leverage ratio of at least 5 percent. As of December
          31, 1996, First National is a well capitalized institution under
          the definitions.

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

          Quantitative measures established by regulation to ensure capital
          adequacy require First National to maintain minimum amounts and
          ratios (set forth in the table below) of total and Tier I capital
          (as defined in the regulations) to risk-weighted assets (as
          defined). Management believes, as of December 31, 1996, that
          First National meets all capital adequacy requirements to which
          it is subject.

          As of December 31, 1996, the most recent notification from the
          Federal Deposit Insurance Corporation categorized First National
          as (well capitalized) under the regulatory framework for prompt
          corrective action. To be categorized as (well capitalized) First
          National must maintain minimum total risk-based, Tier I risk-
          based, Tier I leverage ratios set forth in the table.  There are
          no conditions or events since that notification that management
          believes have changed First National's category.

          First National's actual capital amounts and ratios are presented
          in the following table (in thousands). There was no deduction
          from capital for interest-rate risk.

   <TABLE>
   <CAPTION>


                                                                   To Be Well
                                                                  Capitalized
                                                                     Under
                                                                     Prompt
                                                    For Capital    Corrective
                                        Actual         Adequacy      Action
                                        ______         --------      ------
                                                       Purposes    Provisions
                                                       --------   -----------
                                 Amount  Ratio   Amount  Ratio   Amount   Ratio
                                 ------  -----   ------  -----   ------   -----
            <S>                 <C>      <C>    <C>       <C>    <C>     <C>   
            As of December 31,
            1996
            Total Capital
            (to Risk Weighted
                                $32,135  11.0%  $23,296    8.0%  $29,120  10.0%            Assets)
            Tier I Capital
            (to Risk Weighted
                                $28,469   9.8%  $11,648    4.0%  $11,648   6.0%            Assets)
            Tier I Capital
            (to Average
                                $28,469   6.6%  $17,400    4.0%  $21,750   5.0%            Assets)

            As of December 31,
            1995

            Total Capital
            (to Risk Weighted   $27,588  10.9%  $20,242    8.0%  $25,302  10.0%
            Assets)
            Tier I Capital
            (to Risk Weighted   $24,393   9.6%  $10,121    4.0%  $15,181   6.0%
            Assets)
            Tier I Capital
            (to average         $24,393   6.4%  $15,261    4.0%  $19,076   5.0%
            assets)
   </TABLE>

          The Company's capital amounts and ratios as of December 31, 1996
          and 1995 were not materially different from those of First
          National.

          <PAGE>


          (18)  Fair Value of Financial Instruments

          The following fair value estimates, methods, and assumptions of
          each class of the Company's financial instruments were used to
          estimate the fair value.

          Interest Bearing Deposits with Banks and Federal Funds Sold

          For these short-term instruments that generally mature in less
          than 90 days or reprice on a daily basis, the carrying value
          approximates fair value.

          Securities

          Fair values for securities are based on quoted market prices or
          dealer quotes, where available.  Variable rate securities that
          reprice frequently and have no significant credit risk have fair
          values based on carrying values.

          Loans

          The fair values of loans are generally estimated using discounted
          cash flow analyses applying interest rates currently being
          offered for loans with similar terms and credit quality and
          employing prepayment assumptions based on available industry
          information sources.

          Delinquent and non-accrual loans are valued using the discounted
          cash flow methods described above.  Credit risk is a component of
          the discount rate used to value the loans.  Delinquent and non-
          accrual loans are presumed to possess additional risk. 
          Therefore, the discount rates used to value these non-performing
          loans reflect this additional risk.

          Deposits

          The fair values disclosed for demand deposits, savings accounts,
          and money market accounts are equal to their carrying values
          since these are liabilities that are payable on demand.  The fair
          value of fixed rate certificates of deposit is calculated using a
          discounted cash flow analysis applying rates currently being
          offered on certificates to a schedule of weighted average
          expected monthly maturities on time deposits.

          Short-Term Borrowings

          Variable rate instruments reprice daily and therefore the
          carrying value approximates fair value.  Fixed rate obligations
          are valued using a discounted cash flow approach employing a
          discount rate currently offered for similar instruments.

          Off-Balance Sheet

          The fair value of commitments to extend credit approximates the
          fees charged to make these commitments since rates and fees of
          the contracts approximate those currently charged to originate
          similar commitments.  These commitments are included under loans
          and loan commitments.

          <PAGE>
   <TABLE>
   <CAPTION>
                                                1996             1995
                                                ----             ----   

                                    (in thousands)         

                                          Estimated            Estimated
                                Carrying     Fair    Carrying     Fair  
    Financial  Assets:           Amount    Value(1)   Amount    Value(1)
    ------------------           ------    --------   ------    --------
    <S>                          <C>        <C>       <C>        <C>    
    Cash                         $20,060    $20,060   $18,662    $18,662

    Interest bearing deposits      1,121      1,121     1,061      1,061
    with banks
    Federal funds sold             1,500      1,500     5,200      5,200
    Securities, including        103,366    103,139   106,606    106,778
    FHLB and FRB

    Net loans and loan           297,964    304,634   248,227    256,369
    commitments


    Financial Liabilities:
    ----------------------

         Total deposits          404,771    406,114   357,875    358,638
         Short-term
         borrowings
         and long-term debt          996        996     4,986      4,986
   </TABLE>

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

          (19) Dispositions 

          On November 18, 1996, First National sold its Odessa Office.  The
          Office had deposits of $9,633,000 and loans of  $1,133,000, and a
          gain of $621,000 was recognized as a result of the sale.

          The Company, on April 1, 1994, sold all of the outstanding shares
          of Atlanta (for its book value, plus a premium of $550,000).  The
          Company realized $1,772,000 cash from the sale and a gain of
          $191,000.  On December 31, 1993, Atlanta had $8,911,000 in loans,
          $13,833,000 of deposits and $15,017,000 in total assets.  Net
          income for the year ended December 31, 1993 amounted to $222,000.

          On December 1, 1994, First National sold its Shop City Office
          with deposits of $16,433,000.  First National recognized a gain
          of $189,000 as a result.

          <PAGE>
                                 CORPORATE DIRECTORY

           Directors of FNB Rochester      Senior Officers of First
           Corp. and First National Bank   National Bank of Rochester
           of Rochester

           R. Carlos Carballada            R. Carlos Carballada
           President and Chief Executive   President and Chief Executive
           Officer                         Officer


           Michael J. Falcone, Chairman    Donald R. Aldred
           Real Estate Developer, Pioneer  Sr. Vice President, Business &
           Group                           Professional Banking

           Gayle C. Johnston
           President, Thin film            Robert B. Bantle
           Technology Division Bausch &    Sr. Vice President, Community
           Lomb                            Banking

           Joseph M. Lobozzo II            Stacy C. Campbell
           President & Chief Executive     Sr. Vice President and Chief
           Officer JML Optical             Financial Officer
           Industries, Inc.



           Francis T. Lombardi             Barbara W. Fuge
           Vice President, Syracuse Tank   Vice President, Risk
           & Mfg. Co.                      Management

           Carl R. Reynolds
           Attorney


           H. Bruce Russell                Robert E. Gilbert
           Vice President, Financial &     Sr. Vice President, Operations
           Administrative Division
           Eastman Kodak Company

           James D. Ryan                   Timothy P. Johnson


           President and Owner RYCO        Vice President and Counsel
           Management, Inc.
           Property Management and
           Development

           Linda Cornell Weinstein         Richard J. Long
           Executive Director,             Vice President, Human
           Cornell/Weinstein               Resources
           Family Foundation


                                           Theresa B. Mazzullo
                                           Sr. Vice President, Trust &
                                           Investment



           Officers of FNB Rochester Corp.

           R. Carlos Carballada

           President and Chief Executive
           Officer

           Stacy C. Campbell
           Sr. Vice President and Chief
           Financial Officer

           Mariann Joyal

           Corporate Secretary

           Timothy P. Johnson

           Assistant Corporate Secretary

           Vice Presidents of First National Bank of Rochester

           Bruce G. Austin                 William C. Lyons

           Vice President, Treasury &      Vice President, Business &
           Planning                        Professional Lending - Buffalo

           Jeffrey W. Barker               Carl J. Martel
           Vice President,                 Vice President, Henrietta
           Business & Professional         Office Manager
           Banking Services 

           Dorian C. Chapman               Richard F. Medyn

           Vice President, Business &      Vice President, Special Assets
           Professional
           Real Estate Lending

           Roger L. Cormier                Robert S. Moore
           Vice President, Community       Vice President, Business &
           Banking                         Professional Lending

           Anthony M. Costanza             Thomas M. Pauly

           Vice President, Business &      Vice President, Loan Review
           Professional Lending

                                           Melody A. Pursel

                                           Vice President, Residential
                                           Mortgages

           Gary L. Gayton                  David T. Reaske
           Vice President, Chili Office    Vice President, Business &
           Manager                         Professional Lending -
                                           Syracuse
                                           Edward A. Slank

                                           Vice President, Business &
                                           Professional Lending -
                                           Syracuse


                                           Richard Steffen

                                           Vice President, Honeoye Falls
                                           Office Manager

           John C. Glerum                  Richard A. Szabat
           Vice President, Controller-     Vice President, Business &
           Finance                         Professional Lending

           Dennis A. Heuser                Robert Varrenti
           Vice President,                 Vice President, Information
           Business & Professional         Services
           Banking


           James F. Jackson

           Vice President, Consumer
           Lending


           James F. Lynd                   Judith L. Willis
           Vice President, Penfield        Vice President, Perinton
           Office Manager                  Office Manager

           Robert J. Lynough II

           Vice President, Southport
           Office Manager





                                     [EXHIBIT 21]

                                 FNB ROCHESTER CORP.


                            Subsidiaries of the Registrant

          The Registrant has one wholly owned subsidiary:

              First National Bank of Rochester
             

          First National Bank of Rochester was formed in 1965 under the
          National Bank Act.






                                     [EXHIBIT 23]

          KPMG Peat Marwick LLP
          600 Clinton Square
          Rochester, NY  14604


                            INDEPENDENT AUDITORS' CONSENT

          The Board of Directors
          FNB Rochester Corp.:

          We consent to incorporation by reference in the registration
          statements 33-65194 and 333-15325 on Form S-8 of FNB Rochester
          Corp. of our report dated January 28, 1997, relating to the
          consolidated statements of financial condition of FNB Rochester
          Corp. and subsidiaries as of December 31, 1996 and 1995, and the
          related consolidated statements of operations, changes in
          shareholders' equity, and cash flows for each of the years in the
          three-year period ended December 31, 1996, which report has been
          incorporated by reference in the December 31, 1996 annual report
          on Form 10-K of FNB Rochester Corp.


          s/ KPMG Peat Marwick LLP


          Rochester, New York 
          March 24, 1997



<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER>   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                          18,662
<INT-BEARING-DEPOSITS>                           1,061
<FED-FUNDS-SOLD>                                 5,200
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     73,527
<INVESTMENTS-CARRYING>                          31,780
<INVESTMENTS-MARKET>                            31,952
<LOANS>                                        254,003
<ALLOWANCE>                                      5,776
<TOTAL-ASSETS>                                 391,320
<DEPOSITS>                                     357,875
<SHORT-TERM>                                     4,986
<LIABILITIES-OTHER>                              2,613
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                         3,569
<OTHER-SE>                                      22,277
<TOTAL-LIABILITIES-AND-EQUITY>                 391,320
<INTEREST-LOAN>                                 21,810
<INTEREST-INVEST>                                6,850
<INTEREST-OTHER>                                   575
<INTEREST-TOTAL>                                29,235
<INTEREST-DEPOSIT>                              11,852
<INTEREST-EXPENSE>                              12,250
<INTEREST-INCOME-NET>                           16,985
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                  33
<EXPENSE-OTHER>                                 15,577
<INCOME-PRETAX>                                  4,048
<INCOME-PRE-EXTRAORDINARY>                       2,854
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,854
<EPS-PRIMARY>                                       80
<EPS-DILUTED>                                       80
<YIELD-ACTUAL>                                    4.92
<LOANS-NON>                                      1,665
<LOANS-PAST>                                        45
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 6,452
<CHARGE-OFFS>                                    1,033
<RECOVERIES>                                       357
<ALLOWANCE-CLOSE>                                5,776
<ALLOWANCE-DOMESTIC>                             5,776
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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