FNB ROCHESTER CORP
10-K, 1998-03-30
NATIONAL COMMERCIAL BANKS
Previous: AMERICAN SHARED HOSPITAL SERVICES, SC 13D/A, 1998-03-30
Next: MONTEREY MUTUAL FUND, 485BPOS, 1998-03-30



                                    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, 1997

                                      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 Registrant's
                                  Registrant's

           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 ___.

<PAGE>
The aggregate market value of the 2,245,076 shares of Common  Stock-Voting  held
by  non-affiliates  of the registrant at March 13, 1998 (based on the average of
high and low prices on March 13, 1998) was $44,340,251.  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 13, 1998 was 3,603,732.




                 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  1997 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 19, 1998.

<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,  1997,  the Company had
consolidated   assets  and  deposits  of  $522.4  million  and  $469.8  million,
respectively.  The  Bank is a  member  of the  Federal  Reserve  System  and its
deposits are insured by the Federal Deposit Insurance Corporation ("FDIC").

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 in a suburban  section of Erie
County. In August 1994, the Buffalo office became a full service branch.
 A new loan production  office was opened in the suburban  Buffalo  community of
Orchard Park in 1997.  The Buffalo and  Downtown  Syracuse  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, 1997, the Bank had approximately
48,087  deposit  accounts and 12,841 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 accounts receivable financing services to a variety of businesses.  The Bank
also  provides cash  management  services to businesses  and  professionals  and
operates a merchant  credit card program.  The Bank's  consumer 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. The
market value of assets under  management  increased $5.4 million,  or 8.4%, from
$64.6 million at year end 1996 to $70 million at year end 1997,  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,  1997,  the Company  had 243  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  twelve  commercial  and savings  institutions
competing  for  deposits  and  loans  in  Monroe  County.   Approximately  eight
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  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, 1997

Item 2. Properties

The Bank operates fifteen banking offices and one loan production office.  Eight
of the  offices  are owned (five are on leased  land),  six are  leased,  one is
rented on a month to month basis,  and the loan production  office is leased for
one year.  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 Bank
has also  entered  into land  leases for new  offices to be built in the Town of
Victor (Ontario County) and Village of Brockport and a new office to be built on
Monroe Avenue to replace the existing  Pittsford  Banking Office.  The three new
facilities  will be opened and the leases  will  commence  in the second half of
1998.  Additionally  the Bank has leased  space to open an office in a Rochester
supermarket.  The opening date is expected to be in the second  quarter of 1998.
The growth of the Bank and the anticipated  growth from the new offices requires
additional  space for  operations.  To fulfill  that  need,  the Bank has leased
additional office space in the Powers Building. The properties are as follows:

<PAGE>
<TABLE>
<CAPTION>


                                                                                Owned (O)
                                                                                Leased (L)          Lease
Location                                       Principal Use                    Leased Land(LL)     Exp Date

<S>                                            <C>                                <C>               <C>
35 State St., Rochester,  NY                   Bank Office Space                  O
Powers Building, Rochester, NY                 Four Corners Banking Office        L                 12/31/09
                                               Bank Office Space
1 E. Main St., Rochester,  NY                  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
6435 W. Quaker St, Orchard Park, NY            Buffalo Loan Office                L                 03/15/99
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

3349 Monroe Ave., Rochester, NY                Pittsford Banking Office (new)     LL *              2018

6660 Fourth Section Rd., Brockport, NY         Brockport Banking Office           LL **             2018

Rt 96, Victor-Pittsford Rd., Victor, NY        Victor Banking Office              LL **             2018

289 Upper Falls Blvd., Rochester, NY           Upper Falls Banking Office         L  ***            2003
</TABLE>

     *  Moving an existing office. Construction of building not yet started.
     ** OCC domestic branch approval obtained.  Construction of building not yet
        started.
     ***OCC  domestic  branch  approval  obtained.  In  store  office  is  under
        construction and expected to open April 1, 1998.

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.  With new leases signed in the first quarter of 1998 the
Powers  Building  space has increased to  approximately  44,000 square feet. The
space in the Wilder  Building that the Bank continues to lease is  approximately
4,700 square feet and all of that space is subleased.

Item 3. Legal Proceedings

None

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

During  the  fourth  quarter  of 1997,  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  and dividends
declared for the  Company's  common stock for the years ended  December 31, 1997
and December 31, 1996. The dividends were declared  during the last month of the
applicable  fiscal  quarters  indicated and were paid to  shareholders of record
during the calendar  month  following such quarter.  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 Dividends
                                                Bid Price (low-high) Declared
                                                --------- ---------- ---------
          1997

          First quarter .....................   $ 12.00  - 15.75
          Second quarter ....................     12.25  - 15.13     $   .07
          Third quarter ......................    14.00  - 17.50
          Fourth quarter .....................    16.00  - 20.25     $   .10
                                                -------- --------
                                                $ 12.00  - 20.25
                                                -------- --------
          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     $   .05
                                                -------- --------
                                                $  8.63  - 13.13
                                                -------- --------

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 13, 1998,  the Company had  approximately  748
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,  1997,  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, 1997,  submitted
herewith as an exhibit, is incorporated herein by reference.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

The information  under the caption  "Quantitative  and  Qualitative  Disclosures
About Market Risk" included in the Company's  Annual Report to Shareholders  for
the  year  ended  December  31,  1997,  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
Subsidiary  as of  December  31,  1997  and 1996  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, 1997 together with
the related notes and the report of KPMG Peat Marwick LLP, independent auditors,
dated  January  20,  1998,  and the  information  under the  caption  "Quarterly
Financial Information"  (unaudited),  all contained in the Company's 1997 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  1998 annual  meeting of  shareholders  to be held on or about May 19,
1998.


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 1998 annual meeting of  shareholders to be
held on or about May 19, 1998,  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  1998 annual meeting of  shareholders  to be held on or about
May 19, 1998.


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 1998 annual
meeting of shareholders to be held on or about May 19, 1998.


                                  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  1997
     Annual Report to  Shareholders  which,  as indicated  below, is included as
     Exhibit 13 of this report.
                                      Page

  - Independent Auditors' Report..........................................74

  - Consolidated Statements of Financial Condition as of
     December 31, 1997 and 1996...........................................75

  - Consolidated Statements of Operations  for the Years Ended
     December 31, 1997, 1996,
     and 1995.............................................................76

  - Consolidated Statements of Changes in Shareholders' Equity
     for the Years Ended December 31, 1997, 1996,  and 1995...............78

  - Consolidated Statements of Cash Flows for the Years Ended
     December 31, 1997, 1996 and 1995 ....................................79

  -  Notes to Consolidated Financial Statements...........................81

(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


<TABLE>
<CAPTION>
 Exhibit                                           Incorporation by Reference or page in
                                                   sequential numbering where exhibit may be
                                                   found:

 <S>                                               <C>
 (3.1)  Certificate of Incorporation, of the       Exhibits 4.2-4.5 to Registration Statement
 Registrant, as amended                            No. 33-7244, filed July 22, 1986


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


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


 (10.1)  1992 Stock Option Plan (as amended        Page 19
 May 28, 1996)*


 (10.2)  1995 Non-employee Director Stock          Page 25
 Option Plan *


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


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


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


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


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

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


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


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


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


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


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


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

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


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


 (10.17)  Loan modification agreements             Exhibit 10.16 to Annual Report on Form 10-K
 between First National and Pioneer Daycare        for year ended December 31, 1994
 Company, related to Michael J. Falcone


 (10.18)  Residential Mortgage Loan                Exhibit 10.1 to Form 10-Q for period ended
 Agreement between Stacy C. Campbell and           June 30, 1997
 First National


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


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


 (10.21)  Commercial Loan Agreements               Page 30
 between V & K Associates, related to Estate
 of Fred B. Kravetz, and First National


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


 (10.23) Commercial Loan Agreements                Exhibit 10.23 to Annual Report on Form 10-K
 between Estate of Fred B. Kravetz and First       for year ended December 31, 1996
 National


 (10.24) Commercial Loan Agreements                Exhibit 10.24 to Annual Report on Form 10-K
 between Deal Road Associates, L.P., related       for year ended December 31, 1996
 to Estate of Fred B. Kravetz, and First
 National


 (10.25)  Commercial  Line of Credit               Exhibit 10.25 to Annual Report on Form 10-K
 Agreements  between  Laurie  Kuskin and           for year ended  December 31, 1996
 First National

 (10.26) Commercial Loan Agreements                Exhibit 10.26 to Annual Report on Form 10-K
 between Fred Kravetz and William Levine           for year ended December 31, 1996
 Partners, related to the Estate of Fred B.
 Kravetz and to William Levine, and First
 National


 (13)  Annual Report to Shareholders for           Page 47
 the year ended December 31, 1997


 (21)  Subsidiaries                                Page 107


 (23)  Consent of KPMG Peat Marwick LLP            Page 108


 (27)  Financial Data Schedule                     Page 109
</TABLE>

  *               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 17, 1998                         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.

Signature                             Title                      Date

(i)  Principal Executive Officer:     President and Chief        March 17, 1998
                                      Executive Officer

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


(ii) Principal Accounting and         Senior Vice President and  March 17, 1998
     Financial Officer:               Chief Financial Officer


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


(iii) Directors:


     s/ R. Carlos Carballada          Director                   March 17, 1998
     ---------------------------
     (R. Carlos Carballada)

     s/ Michael J. Falcone
     __________________________       Director                   March 20, 1998
     (Michael J. Falcone)


      s/  Gayle C. Johnston           Director                  March 17, 1998
      -------------------------
      (Gayle C. Johnston)



      s/ Joseph M. Lobozzo II         Director                   March 17, 1998
      --------------------------
      (Joseph M. Lobozzo II)


      s/ Francis T. Lombardi          Director                   March 17, 1998
      --------------------------
      (Francis T. Lombardi)


      s/ Carl R. Reynolds             Director                   March 13, 1998
      --------------------------
      (Carl R. Reynolds)


      s/ James D. Ryan                Director                   March 17, 1998
      --------------------------
      (James D. Ryan)


                                      Director                   March __, 1998
      --------------------------
      (H. Bruce Russell)


      s/ Linda Cornell Weinstein      Director                   March 20, 1998
      -------------------------
      (Linda Cornell Weinstein)


<PAGE>

                                INDEX OF EXHIBITS


<TABLE>
<CAPTION>
Exhibit                                                     Incorporation     by
                                                            Reference or page in
                                                            sequential numbering
                                                            where exhibit may be
                                                            found:

<S>                                                         <C>

(3.1)  Certificate of Incorporation, of the Registrant,     Exhibits 4.2-4.5 to Registration Statement No.
as  amended                                                 33-7244, filed July 22, 1986


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


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


(10.1)  1992 Stock Option Plan (as amended May              Page 19
28, 1996)


(10. 2)  1995 Non-employee Director Stock Option            Page 25
Plan


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


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


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


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


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


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


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

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

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

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

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

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

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

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

(10.17)  Loan modification agreements between               Exhibit 10.16 to Annual Report on Form 10-K
First National and Pioneer Daycare Company,                 for year ended December 31, 1994
related to Michael J. Falcone

(10.18)  Residential Mortgage Loan Agreement                Exhibit 10.1 to Form 10-Q for period ended
between Stacy C. Campbell and First National                June 30, 1997

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

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

(10.21)  Commercial Loan Agreements between V               Page 30
& K Associates, related to  Estate of Fred B.
Kravetz, and First National

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

(10.23) Commercial Loan Agreements between                  Exhibit 10.23 to Annual Report on Form 10-K
Estate of Fred B. Kravetz and First National                for year ended December 31, 1996

(10.24) Commercial Loan Agreements between                  Exhibit 10.24 to Annual Report on Form 10-K
Deal Road Associates, L.P., related to Estate of Fred       for year ended December 31, 1996
B. Kravetz, and First National

(10.25)  Commercial Line of Credit Agreements               Exhibit 10.25 to Annual Report on Form 10-K
between  Laurie Kuskin and First  National                  for year ended December 31,
1996

(10.26) Commercial Loan Agreements between                  Exhibit 10.26 to Annual Report on Form 10-K
Fred Kravetz and William Levine Partners, related           for year ended December 31, 1996
to the Estate of Fred B. Kravetz and to William
Levine, and First National

(13)  Annual Report to Shareholders for the year            Page 47
ended December 31, 1997

(21)  Subsidiaries                                          Page 107

(23)  Consent of KPMG Peat Marwick LLP                      Page 108


(27)  Financial Data Schedule                               Page 109
</TABLE>
<PAGE>


                   FNB ROCHESTER CORP. 1992 STOCK OPTION PLAN
                                  (As Amended)

1. PURPOSES OF THE PLAN The purpose of the FNB Rochester Corp. 1992 Stock Option
Plan  ("Plan") is to provide a method by which those  employees of FNB Rochester
Corp.  and its wholly owned  subsidiaries  ("the  Corporation")  who are largely
responsible  for the  management,  growth and  protection  of the  Corporation's
business, and who are making and can continue to make substantial  contributions
to the success of such  business,  may be  encouraged  to acquire a larger stock
ownership in the Corporation, thus increasing their proprietary interest in such
business,  providing them with greater incentive for their continued employment,
and  promoting  the  interests  of the  Corporation  and all  its  stockholders.
Accordingly,  the Corporation will from time to time during the term of the Plan
grant to such  employees  as may be selected in the manner  provided in the Plan
options to purchase  shares of Common Stock of the  Corporation,  subject to the
conditions provided in the Plan.

2. DEFINITIONS  Unless the context clearly  indicates  otherwise,  the following
terms have the meanings set forth below.

         "Board of Directors" or "Board" means the Board of
         Directors of the Corporation.

         "Code" means the Internal Revenue Code of 1986.

         "Common Stock" means the Common Stock of the Corporation,
         $1 par value.

         "Corporation" means FNB Rochester Corp. and its wholly owned
         subsidiaries.

         "Grant  Date" as used with respect to a  particular  option,  means the
         date as of which such  option is granted by the  Committee  pursuant to
         the Plan.

         "Grantee"  means an  individual  to whom an  Incentive  Stock Option or
         Nonqualified  Stock Option is granted by the Committee  pursuant to the
         Plan.

         "Option" means an option,  granted by the Committee pursuant to Section
         5 of the Plan,  to purchase  shares of Common  Stock and which shall be
         designated  as either an "Incentive  Stock  Option" or a  "Nonqualified
         Stock Option."

         "Incentive Stock Option" means an option that qualified as an Incentive
         Stock Option as described in Section 422 of the Code.

         "Nonqualified  Stock Option"  means any option  granted under the Plan,
         other than an Incentive Stock Option.

         "Plan"  means this Stock  Option Plan as set forth herein and as may be
         amended from time to time.

         "Total and Permanent  Disability"  as applied to a Grantee,  means that
         the Grantee; (i) has established to the satisfaction of the Corporation
         that the  Grantee  is  unable  to  engage  in any  substantial  gainful
         activity  by reason of any  medically  determinable  physical or mental
         impairment which can be expected to result in death or which has lasted
         or can be expected to last for a continuous  period of not less than 12
         months (all within the  meaning of Section  22(e)(3) of the Code);  and
         (ii) has satisfied any requirement imposed by the Committee.

3. ADMINISTRATION OF THE PLAN The Plan shall be administered by a Committee (the
"Committee") composed of three or more members who are appointed by the Board of
Directors.  The  Committee  shall  select  one of  the  Committee's  members  as
Chairman.  The Committee  shall hold meetings at such times and places as it may
determine, subject to such rules as to procedures to the extent not inconsistent
with  the  provisions  of the  Plan as are  prescribed  by the  Board  or by the
Committee. A majority of the authorized number of members of the Committee shall
constitute a quorum for the transaction of business. Acts reduced to or approved
in writing by a majority of the members of the  Committee  then serving shall be
the valid acts of the Committee. No member of the Committee shall be eligible to
be granted options under the Plan while a member of the Committee.

The  Committee  shall be vested  with  full  authority  to make  such  rules and
regulations  as it deems  necessary or desirable to  administer  the Plan and to
interpret the provisions of the Plan. Any  determination,  decision or action of
the   Committee   in   connection   with   the   construction,   interpretation,
administration or application of the Plan shall be final, conclusive and binding
upon all optionees and any person  claiming under or through an optionee  unless
otherwise determined by the Board.

Any determination,  decision or action of the Committee provided for in the Plan
may be made or taken by action of the Board if it so  determines,  with the same
force and effect as if such  determination,  decision or action had been made or
taken by the  Committee.  No member of the  Committee  or of the Board  shall be
liable for any determination, decision or action made in good faith with respect
to the Plan or any option  granted under the Plan. The fact that a member of the
Board shall at the time be, or shall theretofore have been or thereafter may be,
a person  who has  received  or is  eligible  to  receive  an  option  shall not
disqualify  him or her from taking part in and voting at any time as a member of
the Board in favor of or against any amendment or repeal of the Plan.


4.       STOCK SUBJECT TO THE PLAN

         (a). The stock to be issued upon exercise of options  granted under the
         Plan  shall be the  Corporation's  Common  Stock,  which  shall be made
         available,  at the discretion of the Board,  either from authorized but
         unissued   Common  Stock  or  from  Common  Stock   reacquired  by  the
         Corporation,  including  shares  purchased  in  the  open  market.  The
         aggregate  number of shares of Common  Stock which may be issued  under
         options  granted under the Plan (as adjusted in a manner  equivalent to
         the  adjustments  made under  Section 15 of the Plan)  shall not exceed
         325,000 shares.  The limitation  established by the preceding  sentence
         shall be subject to adjustment as provided in Section 15 of the Plan.

         (b). In the event that any  outstanding  option  under the Plan for any
         reason expires or is terminated,  the shares of Common Stock  allocable
         to the unexercised  portion of such option may again be made subject to
         another option granted under the Plan.

5.  GRANT OF  OPTIONS  The  Committee  may from  time to  time,  subject  to the
provisions of the Plan,  grant options to key  employees of the  Corporation  to
purchase  shares of Common  Stock  allotted in  accordance  with  Section 4. The
Committee may designate any option  granted as either an Incentive  Stock Option
or a Nonqualified  Stock Option, or the Committee may designate a portion of the
option  as  an  "Incentive  Stock  Option"  and  the  remaining   portion  as  a
"Nonqualified  Stock Option." Any portion of an option that is not designated as
an "Incentive Stock Option" shall be a "Nonqualified Stock Option."

6. OPTION  PRICE The  purchase  price per share shall be 100 percent of the fair
market  value of one  share of  Common  Stock as  reported  for  trading  on the
national securities exchange on which the Common Stock may be principally traded
on the date the option is  granted,  except  that the  purchase  price per share
shall be 110  percent of such fair  market  value (or the fair  market  value as
determined  below)  in the  case of an  Incentive  Stock  Option  granted  to an
individual  described in Section  7(b) of this Plan.  The fair market value of a
Share on any day shall be: (i) if the Shares are traded in the  over-the-counter
market,  the mean  between  the bid and the asked  prices  of the  Shares in the
over-the-counter  market as reported  on the  National  Association  of Security
Dealers  Automatic  Quotation System (NASDAQ);  (ii) if the Shares are traded in
the  over-the-counter  market  and are  designated  as  National  Market  System
securities,  the reported last sale price of the Shares,  or (iii) if the Shares
are traded on one or more  securities  exchanges,  the  average  of the  closing
prices on all such  exchanges  on such day;  or in the event  that  there are no
reports for such day, the  preceding  day for which there is such a report.  The
purchase price shall be subject to adjustment  only as provided in Section 15 of
the Plan.

         7.       ELIGIBILITY OF OPTIONEES

         (a).  Options  shall be granted  only to persons  who are key full time
         salaried employees of the Corporation,  as determined by the Committee.
         The  term  "key  employees"  shall  include  officers  as well as other
         employees  of the  Corporation,  but shall not  include  members of the
         Committee.

         (b). Any other provision of the Plan notwithstanding, an individual who
         owns more than 10 percent  of the total  combined  voting  power of all
         classes of outstanding stock of the Corporation,  shall not be eligible
         for  the  grant  of  an  Incentive  Stock  Option  unless  the  special
         requirements  set  forth  in  Sections  6 and  9(a)  of  the  Plan  are
         satisfied.  For purposes of this subsection  (b), in determining  stock
         ownership, an individual shall be considered as owning the stock owned,
         directly or  indirectly,  by or for his or her  brothers  and  sisters,
         spouse,  ancestors  and lineal  descendants.  Stock owned,  directly or
         indirectly, by or for a corporation, partnership, estate or trust shall
         be   considered   as  being  owned   proportionately   by  or  for  its
         shareholders,  partners or  beneficiaries.  Stock with respect to which
         such  individual  holds an option  shall not be  counted.  "Outstanding
         stock"  shall  include  all  stock  actually   issued  and  outstanding
         immediately  after the grant of the option.  "Outstanding  stock" shall
         not include shares authorized for issue under outstanding  options held
         by the optionee or by any other person.

         (c).  Subject to the terms,  provisions  and conditions of the Plan and
         subject  to review by the Board,  the  Committee  shall have  exclusive
         jurisdiction  (i) to select the  employees  to be granted  options  (it
         being  understood  that more than one option may be granted to the same
         person); (ii) to determine the number of shares subject to each option;
         (iii) to determine  the date or dates when the options will be granted;
         (iv) to  determine  the  purchase  price of the shares  subject to each
         option in accordance  with Section 6 of the Plan;  (v) to determine the
         date or dates when each option may be exercised  within the term of the
         option  specified  pursuant to Section 9 of the Plan; (vi) to determine
         whether or not an option  constitutes  an Incentive  Stock Option;  and
         (vii) to prescribe the form,  which shall be consistent  with the Plan,
         of the documents evidencing any options granted under the Plan.

         (d).  Neither  anything  contained in the Plan or in any document under
         the Plan nor the grant of any option  under the Plan shall  confer upon
         any optionee any right to continue in the employ of the  Corporation or
         limit in any  respect the right of the  Corporation  to  terminate  the
         optionee's employment at any time and for any reason.

8.  NON-TRANSFERABILITY  OF OPTIONS.  No option  granted under the Plan shall be
assignable  or  transferable  by the optionee  other than by will or the laws of
descent and  distribution,  and during the  lifetime  of an optionee  the option
shall be exercisable only by such optionee.

9.       TERM AND EXERCISE OF OPTIONS

         (a).  Each option  granted  under the Plan shall  terminate on the date
         determined  by the  Committee  and  specified in the option  agreement;
         provided  that each  Incentive  Stock Option  granted to an  individual
         described  in Section 7(b) of the Plan shall  terminate  not later than
         five  years  after  the date of  grant,  and each  other  option  shall
         terminate  not  later  than 10  years  after  the  date of  grant.  The
         Committee at its  discretion  may provide  further  limitations  on the
         exercisability  of  options  granted  under the Plan.  An option may be
         exercised only during the  continuance  of the  optionee's  employment,
         except as provided in Sections 10 and 11 of the Plan.

         (b). A person  electing to exercise an option shall give written notice
         to the  Corporation  of such election and of the number of shares he or
         she has elected to purchase,  in such forms as the Committee shall have
         prescribed  or approved,  and shall at the time of exercise  tender the
         full  purchase  price of the shares he or she has elected to  purchase.
         The  purchase  price shall be paid in full in cash upon the exercise of
         the option; provided,  however, that in lieu of cash, with the approval
         of the Committee at or prior to exercise,  an optionee may exercise his
         or her option by  tendering to the  Corporation  shares of Common Stock
         owned by him or her and having a fair  market  value  equal to the cash
         exercise  price  applicable to his or her option,  with the fair market
         value of such stock to be determined in the manner  provided in Section
         6 of the Plan (with  respect to the  determination  of the fair  market
         value of Common Stock on the date an option is granted).

         (c). An optionee or a transferee of an option shall have no rights as a
         stockholder  with  respect to any  shares  covered by his or her option
         until the date the stock certificate is issued evidencing  ownership of
         the shares.  No  adjustments  shall be made for dividends  (ordinary or
         extraordinary),  whether  in cash,  securities  or other  property,  or
         distributions  or other  rights,  for which the record date is prior to
         the date such  stock  certificate  is  issued,  except as  provided  in
         Section 15 hereof.

         (d). A person may, in accordance with the other provisions of the Plan,
         elect to exercise options in any order,  notwithstanding  the fact that
         options  granted  to him or her  prior  to  the  grant  of the  options
         selected for exercise are unexpired.

         (e). The aggregate fair market value (determined on the date the option
         is granted) of the stock with respect to which  Incentive Stock Options
         are exercisable for the first time by an individual  grantee during any
         calendar year shall not exceed $100,000.

10.  TERMINATION OF EMPLOYMENT If an optionee's  employment with the Corporation
is terminated for any reason other than death,  any option granted to him or her
under the Plan shall terminate,  and all rights under the option shall cease, in
accordance with rules adopted by the Committee. In any event:

         (a). In the case of an  Incentive  Stock Option held by an optionee who
         is not permanently and totally  disabled (within the meaning of Section
         22(e)(3) of the Code),  such Incentive  Stock Option shall terminate no
         more than three months after the termination of employment.

         (b). In the case of an  Incentive  Stock Option held by an optionee who
         is  permanently  and  totally  disabled  (within the meaning of Section
         22(e)(3) of the Code),  such Incentive  Stock Option shall terminate 12
         months after the termination of employment.

         (c). In the case of a  Nonqualified  Option,  if the  Committee has not
         adopted an applicable  rule concerning  such  termination,  such Option
         shall  terminate  no later  than  three  months  after  termination  of
         employment.

         (d).  The foregoing notwithstanding, no option shall be
         exercisable after its expiration date.

Whether  an  authorized   leave  of  absence  or  an  absence  for  military  or
governmental  service  shall  constitute  termination  of  employment,  for  the
purposes of the Plan, shall be determined by the Committee,  which determination
shall be final, conclusive and binding upon the affected optionee and any person
claiming under or through such optionee.

11. DEATH OF OPTIONEE If an optionee dies while in the employ of the Corporation
or after  cessation of such  employment but within the period during which he or
she could have  exercised  the  option  under  Section 10 of the Plan,  then the
option may be exercised by the  executors or  administrators  of the  optionee's
estate or by any person or persons who have  acquired the option  directly  from
the optionee by bequest or  inheritance,  within 12 months after the termination
of the  optionee's  employment  for Incentive  Stock Options and within a period
prescribed by the Committee for Nonqualified Options; provided, however, that no
option shall be exercisable after its expiration date.

12.  MODIFICATION,  EXTENSION  AND  RENEWAL OF OPTIONS  Subject to the terms and
conditions  and within the  limitations  of the Plan,  the Committee may modify,
extend  or renew  outstanding  options  granted  under  the Plan or  accept  the
surrender of outstanding  options (to the extent not theretofore  exercised) and
authorize the granting of new options in substitution therefor. Without limiting
the generality of the foregoing,  the Committee may grant to an optionee,  if he
or she is otherwise  eligible and consents thereto,  a new or modified option in
lieu of an outstanding  option for a number of shares,  at an exercise price and
for a term which are greater or lesser than under the earlier option,  or may do
so by cancellation and regrant,  amendment,  substitution or otherwise,  subject
only to the  general  limitations  and  conditions  of the Plan.  The  foregoing
notwithstanding,  no modification of an option shall, without the consent of the
optionee, alter or impair any rights or obligations under any option theretofore
granted under the Plan.

13.  PERIOD IN WHICH OPTIONS MAY BE GRANTED  Options may be granted  pursuant to
the Plan at any time on or before the tenth anniversary of the Effective Date of
the Plan, as defined in Section 17 herein.

14.  AMENDMENT OR TERMINATION  OF THE PLAN The Board may at any time  terminate,
amend,  modify or suspend the Plan  provided  that,  without the approval of the
stockholders of the Corporation,  no amendment or modification  shall be made by
the Board which:

         (a).  Increases the maximum number of shares as to which
         options may be granted under the Plan;

         (b).  Alters the method by which the option price is
         determined;

         (c).  Extends any option for a period longer than 10 years
         after the date of grant;

         (d).  Materially modifies the requirements as to eligibility
         for participation in the Plan; or

         (e).  Alters this Section 14 so as to defeat its purpose.

Further, no amendment, modification, suspension or termination of the Plan shall
in any manner affect any option  theretofore  granted under the Plan without the
consent of the  optionee  or any person  validly  claiming  under or through the
optionee.

15.      CHANGES IN CAPITALIZATION

         (a).  In the event that the  shares of the  Corporation,  as  presently
         constituted,  shall be changed into or exchanged for a different number
         or kind of shares of stock or other securities of the Corporation or of
         another  corporation  (whether  by  reason  of  merger,  consolidation,
         recapitalization,  reclassification, split-up, combination of shares or
         otherwise)  or if the number of such shares of stock shall be increased
         through the payment of a stock dividend, then subject to the provisions
         of subsection  (c) below,  there shall be  substituted  for or added to
         each  share  of  stock  of  the   Corporation   which  was  theretofore
         appropriated, or which thereafter may become subject to an option under
         the Plan,  the number  and kind of shares of stock or other  securities
         into which each outstanding  share of stock of the Corporation shall be
         so changed or for which each such share shall be  exchanged or to which
         each such  share  shall be  entitled,  as the case may be.  Outstanding
         options  shall  also be  appropriately  amended  as to price  and other
         terms, as may be necessary to reflect the foregoing events.

         (b).  If there  shall be any other  change in the number of kind of the
         outstanding shares of the stock of the Corporation,  or of any stock or
         other securities into which such stock shall have been changed,  or for
         which it shall have been  exchanged,  and if the Board or the Committee
         (as the case may be), shall in its sole discretion, determine that such
         change  equitably  requires  an  adjustment  in any  option  which  was
         theretofore  granted or which may thereafter be granted under the Plan,
         then  such   adjustment   shall  be  made  in   accordance   with  such
         determination.

         (c). A dissolution or liquidation  of the  Corporation,  or a merger or
         consolidation   in  which  the   Corporation   is  not  the   surviving
         corporation,  shall cause each outstanding option to terminate,  except
         to the extent that another  corporation may and does in the transaction
         assume and continue the option or substitute its own options. In either
         event,  the Board or the  Committee (as the case may be) shall have the
         right to accelerate the time within which the option may be exercised.

         (d).  Fractional  shares  resulting  from  any  adjustment  in  options
         pursuant  to  this  Section  15 may be  settled  as  the  Board  or the
         Committee (as the case may be) shall determine.

         (e). To the extent that the  foregoing  adjustments  relate to stock or
         securities of the Corporation,  such  adjustments  shall be made by the
         Committee,  whose determination in that respect shall be final, binding
         and  conclusive.  Notice  of  any  adjustment  shall  be  given  by the
         Corporation  to each  holder  of an  option  which  shall  have been so
         adjusted.

         (f).  The grant of an option  pursuant  to the Plan shall not affect in
         any way the  right  or power of the  Corporation  to make  adjustments,
         reclassifications,   reorganizations  or  changes  of  its  capital  or
         business structure, to merge, to consolidate, to dissolve, to liquidate
         or to sell or transfer all or any part of its business or assets.

16.  TRANSFER OF OPTION  SHARES  Shares  acquired by persons  subject to Section
16(b) of the  Securities  Exchange  Act of 1934,  as  amended,  pursuant  to the
exercise of an option or portion  thereof,  shall not be sold or transferred for
at least six months after the date of grant.

17. PLAN EFFECTIVE DATE The "Effective Date" of the Plan is the date on which it
was first  approved by the  Corporation's  shareholders,  namely August 5, 1992.
Unless sooner terminated by the Board, the Plan will terminate 10 years from its
Effective  Date  and no  options  may be  granted  under  the  Plan  after  such
termination date. 


                               FNB ROCHESTER CORP.
                  1995 NON-EMPLOYEE DIRECTOR STOCK OPTION PLAN



1.0      PURPOSE

The purpose of the FNB Rochester Corp. 1995  Non-Employee  Director Stock Option
Plan (the "Plan") is to attract and retain in the service of FNB Rochester Corp.
(the  "Company")  Outside  Directors  (as  defined  below)  who  are  considered
essential  to the  long-range  success  of the  Company  by  providing  them  an
opportunity  to become owners of stock of the Company  through  options,  and to
solidify the common  interests of directors  and  stockholders  in enhancing the
value of the Company's common stock so as to benefit directly from the Company's
growth, development and financial success.

Stock  options  granted  under this Plan (the  "Options")  are not  intended  to
qualify as incentive  stock options  under section 422A of the Internal  Revenue
Code of 1986 (the "Code").

2.0      ADMINISTRATION OF THE PLAN

     2.01 The Plan  shall  be  administered  by a  committee  consisting  of the
Company's Chief  Executive  Officer,  Chief  Financial  Officer and Counsel (the
"Committee"),  which shall have full  authority  to construe and  interpret  the
Plan, to  establish,  amend and rescind  rules and  regulations  relating to the
Plan,  and to take  all  such  actions  and  make  all  such  determinations  in
connection   with  the  Plan  as  it  may  deem  necessary  or  desirable.   All
determinations  and  interpretations  made by the Committee shall be binding and
conclusive  on  all  Plan  Participants  and  their  legal  representatives  and
beneficiaries.

         2.02 Administrative  costs in connection with the Plan shall be paid by
the Company.

     2.03 The  provisions  of the Plan  shall not apply to or affect  any option
hereafter granted under any other stock option plan of the Company, and all such
options  shall be governed by and subject to the  applicable  provisions  of the
stock option plan pursuant to which they were granted.

3.0      SHARES SUBJECT TO THE PLAN

     3.01 Options may be granted by the Company from time to time under the Plan
to purchase up to an aggregate of 25,000 of the  Company's  common  shares,  par
value $1.00 per share ("Shares").  Shares may consist either in whole or in part
of either  shares of the  Company's  authorized  but unissued  common  shares or
shares of the Company's  authorized  and issued common shares  reacquired by the
Company and held by its treasury,  as may from time to time be determined by the
Committee.  If an  Option  granted  under the Plan for any  reason  ceases to be
exercisable  in whole or in part,  the  Shares  which  were  subject to any such
Option but as to which the Option so ceases to be exercisable shall be available
for  further  Options to be  granted  under the Plan.  Any Shares  subject to an
Option  granted  under the plan  which for any reason  expires or is  terminated
unexercised as to such Shares shall not be charged against such number and shall
again be available for issuance under the Plan.

     3.02 If there is any  change in the  shares of the  Company  as a result of
reorganization,  recapitalization,  stock split, stock dividend,  combination of
shares,  merger,  consolidation,  rights  offering,  or any other  change in the
corporate structure or such shares, the Committee may make such adjustments,  if
any,  proportionate to such change,  in the number and kind of Shares authorized
by the Plan and in the number and kind of Shares under outstanding  awards as it
shall deem  appropriate  to preserve the relative  value of awards to be granted
and shall  make  such  adjustments  and  changes  in the  price of Shares  under
outstanding  awards to preserve the relative value of  outstanding  awards under
the Plan. The  determination  of the Committee as to whether any adjustments are
required  under  the terms of this  Section  3.03 and the  determination  of the
Committee as to the extent and nature of any such adjustment  shall be final and
binding upon all persons.

4.0      DIRECTORS ELIGIBLE FOR OPTIONS

     Awards  may be  granted  by the  Company  from time to time only to Outside
Directors of the Company.  An Outside Director is any Director who is not then a
full-time employee (as defined in section 3401(c) of the Code) of the Company or
a subsidiary.

5.0      GRANTING OF OPTIONS

     5.01 PERSONS TO WHOM  OPTIONS  SHALL BE GRANTED.  Subject to Section  3.01,
Options  shall be granted to each  person who (a) is an Outside  Director on the
fifth  business day  following  the public  release of the  Company's  quarterly
financial  results for the period ended  September  30, 1995 (the  "Commencement
Date"), or (b) first becomes an Outside Director after the Commencement Date.

     5.02 WHEN OPTIONS SHALL BE GRANTED.  Each person who is an Outside Director
on the  Commencement  Date shall be granted,  as of the  Commencement  Date,  an
Option to  purchase  2,500  Shares.  Subject to the  limitations  on the maximum
number of Shares  available  for  purchase  under the Plan,  each  person who is
elected to serve as an  Outside  Director  after the  Commencement  Date,  shall
receive,  as of the date of his or her election and qualification as a director,
an Option to purchase 2,500 Shares.

6.0      OPTION TERMS AND CONDITIONS

     All Options  granted  under this Plan shall be on the  following  terms and
conditions:

     6.01 PRICE. The Option Price per Share shall be determined by the Committee
from time to time,  subject to the  limitations  set forth in this Section.  The
Option  price shall not be less than the fair market  value of the Shares on the
date the Option is  granted.  In no event  shall the  purchase  price for Shares
purchased under an Option be less than the par value thereof.

     6.02 FAIR MARKET  VALUE.  The fair market value of a Share on any day shall
be:  (i) if the  Shares are traded in the  over-the-  counter  market,  the mean
between  the bid and asked  prices of Shares in the  over-the-counter  market as
reported on the National  Association of Security  Dealers  Automatic  Quotation
System (NASDAQ);  (ii) if the Shares are traded in the  over-the-counter  market
and are designated as National Market System securities,  the reported last sale
price of Shares,  or (iii) if the  Shares  are traded on one or more  securities
exchanges,  the average of the closing prices on all such exchanges on such day;
or, in the event that there are no such  reports  for such day,  the fair market
value  shall be such price based on the first  preceding  day for which there is
such a report.

     6.03  PERIOD  OF  OPTION.  Each  Option  shall  expire  at such time as the
Committee may determine when such Option is granted,  and no Option shall have a
term which shall extend more than 10 years from the date such Option is granted.
Subject to the  preceding  sentence,  terms  established  by the  Committee  for
exercise  of an Option may be modified  or waived by the  Committee  in his sole
discretion.  Each  Option  shall be subject to earlier  termination  as provided
elsewhere in the Plan. The  instrument  evidencing the Option shall be signed by
an officer of the  Company.  The  Commencement  Date or  respective  anniversary
thereof on which  Options  are  issued  shall be the date on which the Option is
considered granted.

     6.04  RESTRICTIONS  ON  EXERCISE  OF  OPTION.  The  Committee  may  at  its
discretion establish the time or times within the Option period when the Options
may be exercised in whole or in part. In addition, the Committee may require the
satisfaction  of such other  conditions,  as the  Committee may stipulate in the
Option, prior to the exercise of the Option in whole or in part. Notwithstanding
any other  provision of this Plan,  no Option shall be  exercisable  in a manner
that would disqualify the Plan from satisfying the requirements of Rule 16b-3 of
the Securities and Exchange Commission,  and, to the extent necessary, no Option
shall be  exercisable  for at least  six  months  after  the date the  Option is
granted,  and no  Share  may be sold  until  at  least  six  months  after it is
purchased by the Optionee (or such other  periods as may be specified  from time
to time by such Rule).

     6.05 EXERCISE OF OPTION. After the satisfaction of all conditions which may
be prescribed  by, or in accordance  with, the Plan, the Option may be exercised
during the balance of the Option period  according to its terms.  Receipt by the
Company of written notice from the Grantee specifying the number of Shares to be
purchased, accompanied by payment in full of the purchase price for such Shares,
shall constitute exercise of the Option as to such Shares.

     The  Committee,  in its  discretion,  may  determine  that payment upon the
exercise of an Option may be made with Shares of the Company owned by the Option
holder having a fair market value on the exercise date  equivalent to the amount
which would  otherwise be payable,  or any  combination  of cash and such Shares
equivalent  to such amount.  Until Shares are purchased and issued upon exercise
of an Option,  the Option holder shall not have any rights of a shareholder with
respect thereto.

         6.06     TERMINATION OF SERVICE.

                  (a) If the  service  of the  Grantee  with  the  Company  as a
         Director  shall have  terminated  for any  reason  (other  than  death,
         disability,  or termination for cause), the Grantee or his or her legal
         representative may exercise the Option to the extent it was exercisable
         on the date when the Grantee's service terminated, at any time prior to
         the  expiration  date of the Option or within six months of the date of
         termination of service,  whichever is earlier. For all purposes of this
         Plan,  termination  of service shall be the  effective  time at which a
         person serving as a Director ceases to be a member of the Board for any
         reason.

                  (b) If the service of the Grantee with the Company  shall have
         terminated  due  to  disability,  the  Grantee  or  his  or  her  legal
         representative may exercise the Option to the extent it was exercisable
         on the date when the Grantee's service terminated, at any time prior to
         the  expiration  date of the  Option or within  one year of the date of
         termination of service, whichever is earlier.

                  (c) If the service of the Grantee with the Company  shall have
         terminated  for cause,  the Option shall  terminate upon receipt by the
         Grantee  of notice of such  termination  or the  effective  date of the
         termination,  whichever is earlier.  The Committee shall have the right
         to  determine  whether the Grantee  has been  terminated  for cause for
         purposes of the Plan and the date of such termination.

                  (d) No Option shall be exercised  after the effective  date of
         any  merger  or  consolidation  of the  Company  with or  into  another
         corporation,  the  acquisition  by  another  corporation  or  person of
         substantially   all  the  Company's   assets  or  the   liquidation  or
         dissolution of the Company.

     6.07 DEATH OF  GRANTEE.  If the  Grantee  dies while in the  service of the
Company,  the person or persons to whom the  Grantee's  rights  under the Option
shall pass by will or by the  applicable  laws of descent and  distribution  may
exercise the Option,  in whole or in part at any time,  prior to the  expiration
date of the  Option  or  within  one year of the  date of death of the  Grantee,
whichever is earlier.

     6.08 OTHER PROVISIONS.  The Option may contain such other terms, provisions
and  conditions  not  inconsistent  with the Plan as shall be  determined by the
Committee.

7.0      MISCELLANEOUS PROVISIONS

     7.01 A Grantee shall not have any rights as a  shareholder  with respect to
any Shares of the Company  covered by an Option  until the Shares are  purchased
and the stock certificates therefor are transferred to the Grantee.

     7.02  Nothing in this Plan or in any Option  granted  under it shall confer
any right  upon the  Grantee  to  continue  in the  service  of the  Company  or
interfere in any way with the right of the Company to  terminate  the service of
the Grantee pursuant to law and the By-laws of the Company.

     7.03 In no event shall a Grantee be entitled to fractional Shares,  whether
upon  exercise of an Option or otherwise.  The Committee in its sole  discretion
may elect to round to the nearest whole Share or to settle  fractional Shares in
cash.

     7.04 No Option or any rights or  interest  therein of the  Grantee  thereof
shall be assignable or  transferrable  by such  recipient  except by will or the
laws of descent and distribution. During the lifetime of the Grantee, the Option
shall be exercised  only by him or her by his or her legal  representative,  and
any rights and privileges pertaining thereto shall not be transferred, assigned,
pledged or hypothecated  by the Grantee in any way,  whether by operation of law
or  otherwise,  and shall not be subject  to  execution,  attachment  or similar
process.

     7.05 No Shares  shall be issued or  transferred  upon the  exercise  of any
Option granted hereunder unless and until (a) all legal requirements  applicable
to the issuance or transfer of such Shares have been complied  with, and (b) all
requirements of any national securities exchange or association upon which or by
which the  Company's  shares of common  stock are listed,  traded or quoted have
been met,  in each case to the  satisfaction  of the  Committee  and free of any
conditions not acceptable to the Committee.  The Committee  shall have the right
to  condition  any  issuance of any Shares made to any person  hereunder on such
persons  undertaking in writing to comply with such  restrictions  on his or her
subsequent  disposition of such Shares as the Committee  shall deem necessary or
advisable  as  a  result  of  any   applicable   law,   regulation  or  official
interpretation  thereof,  and  certificates  representing  such  Shares  may  be
legended to reflect any such restriction.

     7.06 The  Company  shall  have the right to deduct  from all  awards or any
other  compensation  paid to the Grantee from the Company and Federal,  state or
local  taxes  required  by law to be withheld  with  respect to the  granting or
exercise of any awards under this Plan.

     7.07 Except as specifically provided in this Plan, no person shall have any
claim or right to be granted any award under this Plan.

     7.08 This Plan and the awards issued pursuant  thereto shall be governed by
and construed in accordance with the laws of the State of New York.

8.0      AMENDMENT, SUSPENSION OR DISCONTINUANCE OF PLAN

     8.01 The Committee may amend,  suspend or discontinue the Plan, in whole or
in part,  at any time and from  time to time.  In no event,  however,  shall any
amendment, without the approval of the shareholders of the Company:

                  (a)      increase the number of Shares as to which awards
         may be granted as nonqualified stock options under the Plan;

                  (b)      change the minimum Option exercise price;

                  (c)      increase the maximum period during which Options
         may be exercised;

                  (d)      extend the effective period of the Plan;

                  (e)      otherwise materially increase the benefits
         accruing to participants under the Plan;

                  (f)      materially modify the requirements as to
         eligibility for participation in the Plan;

                  (g)      result in a material increase in the cost of the
         Plan to the Company; and

                  (h) no  amendment,  modification  or  termination  of the Plan
         shall in any manner adversely affect any Option then outstanding  under
         the Plan without the consent of the holder of such Option.

     8.02  Articles 4.0 and 5.0 of this Plan shall not be amended more than once
every six months other than to comport with the Code and the rules thereunder.

     8.03 With the consent of the affected Grantee,  the Committee may amend any
outstanding  Option so as to  incorporate  in respect of the same any terms that
could have been incorporated in such award at the time of the original grant.

9.0      EFFECTIVE DATE AND DURATION OF THE PLAN

     9.01 The Plan shall  become  effective  upon  approval by a majority of all
directors and approval by a majority of the Directors of the Company who are not
eligible  for the grant of  options  under the Plan,  provided,  however,  that,
notwithstanding  anything  to the  contrary  provided  in the Plan,  no  options
granted  under the Plan shall become  exercisable  until after the Plan has been
approved and ratified at a meeting of shareholders of the Company by the vote of
the holders of a majority of all outstanding shares entitled to vote thereon.

     9.02 Unless the Plan is discontinued  earlier  pursuant to Article 8.0, the
Plan shall  expire at the close of business on October 3, 2005.  No grants shall
be made under this Plan after the close of business on October 3, 2005. However,
Options  granted under the Plan at any time on or prior to October 3, 2005 shall
remain in effect until they have been fully exercised,  are  surrendered,  or by
their terms expire.


                              FNB ROCHESTER CORP.


                               By       s/ R. Carlos Carballada
                                        ---------------------------------
                                        R. Carlos Carballada, President &
                                        Chief Executive Officer



                              MORTGAGE NOTE

Rochester, New York                                           $375,000.00
June 30, 1997

         FOR VALUE RECEIVED,  the undersigned,  V & K ASSOCIATES,  277 Alexander
Street,  Suite 708,  Rochester,  New York 14607 (the "Borrower" or "Mortgagor"),
promises to pay to the order of FIRST  NATIONAL BANK OF ROCHESTER (the "Bank" or
"Mortgagee"),  a national  banking  association  with its principal office at 35
State Street, Rochester, New York 14614 in lawful money of the United States and
in immediately  available  funds, the sum of Three Hundred Seventy Five Thousand
Dollars  ($375,000.00)  (the "Principal Sum") and interest on the unpaid portion
of the Principal Sum as provided below (collectively the "Loan").

                               DEFINITIONS

         As used in this Note,  the following  capitalized  terms shall have the
meanings set forth below:

         "Holder" means the Holder of this Note.

         "Loan Documents" mean this Note and the Mortgage  secured thereby,  and
         all documentation collateral thereto.

         "Maturity Date" means June 30, 2007.

         "Mortgage" means the Mortgage of even date herewith securing
         this Note.

         "Person"  means  any  individual,  partnership,  corporation,  trust or
         unincorporated  organization,  and any  government  agency or political
         subdivision or branch thereof.

         "Premises"  means certain real property  owned by Mortgagor  located at
         8-16 East Main Street, Town and Village of Victor, Ontario County, New
         York.

         "Taxes"  mean  all  real  estate  and  similar  taxes  and  assessments
         (including assessments for local or municipal improvements and payments
         in lieu of taxes), personal property taxes and assessments,  sales, use
         and occupancy taxes,  water and sewer rates,  rents and charges,  water
         pollution  control  charges,  charges  for public  utilities,  fees for
         governmental approvals, and all other governmental charges and fees, of
         any kind and nature  whatsoever,  which may at any time during the term
         of the Loan be assessed or levied against or imposed upon or be payable
         with respect to or become a lien on the Premises or any part thereof.

                              PAYMENT TERMS

         (a) During  the first five (5) years of the term of the Loan,  interest
shall accrue on the Principal Sum or so much thereof as is outstanding from time
to time at the rate of 9.00% per annum.  On the 1st day of  August,  1997 and on
the 1st day of each and every month  thereafter to and  including  July 1, 2002,
Mortgagor shall make a constant monthly payment of principal and interest in the
amount of Three Thousand Eight Hundred Three and 50/100 Dollars ($3,803.50),  an
amount which would result in the Principal Sum and interest being amortized in a
fifteen (15) year period commencing on the date hereof.

         (b) On the fifth anniversary of the date hereof the interest rate shall
be modified to a rate two and  three-quarters  percent  (2.75%) per annum higher
than the weekly average yield on United States Treasury Securities adjusted to a
constant  maturity of five years (5), as made  available by the Federal  Reserve
Board for the week immediately prior to said fifth anniversary, or if such yield
is not so  published,  a similar rate based on a comparable  index chosen by the
Bank in its sole  discretion;  the interest rate shall be so fixed at and accrue
on the Principal Sum or so much thereof as is  outstanding  from time to time at
such modified rate until the Maturity Date.

         (c)  During  the  final  five (5) year  period  of the term of the Loan
described in paragraph (b)  preceding,  the Borrower shall pay the Principal Sum
and interest  owing pursuant to this Note in monthly  installments  of principal
and interest,  due on the first day of each month, through and including June 1,
2007. Each of such installments  shall be in the amount that would result in the
outstanding  Principal  Sum and  interest  at the  then  applicable  rate  being
amortized in the fifteen (15) year period  commencing  on the date hereof,  with
the principal and interest  payment being  readjusted as of the first day of the
second month  following  the above  interest  rate  adjustment in order to fully
amortize the loan over the months remaining in the term.

         (d) There shall be no negative amortization. Interest shall be computed
for the actual  number of days elapsed on the basis of a year  consisting of 360
days.

         (e)  Notwithstanding  anything  else herein,  if not sooner  paid,  the
entire unpaid Principal Sum and accrued and unpaid interest shall be all due and
payable on the Maturity Date.

                               PREPAYMENT

         The Mortgagor shall have the option of paying the Loan to the Holder in
advance  in full or in part at any time and from time to time  with any  regular
payment  upon  written  notice  received by the Holder at least 30 days prior to
making such  payment;  provided,  however,  that upon making any such payment in
full,  the Mortgagor  shall pay to the Holder all interest and all other amounts
owing  pursuant to this Note and  remaining  unpaid,  and together with any such
payment in full the Mortgagor  shall pay to the Holder (a) a premium equal to 5%
of the amount  prepaid if paid on or after the date  hereof and before  June 30,
1998,  (b) a premium equal to 4% of the amount  prepaid if paid on or after June
30,  1998,  and before June 30,  1999,  (c) a premium  equal to 3% of the amount
prepaid  if paid on or after June 30,  1999,  and before  June 30,  2000,  (d) a
premium equal to 2% of the amount prepaid if paid on or after June 30, 2000, and
before June 30,  2001,  and (e) a premium  equal to 1% of the amount  prepaid if
paid on or after June 30, 2001,  and before the Maturity  Date. In the event the
Maturity Date of this Note is accelerated  following a default by the Mortgagor,
any tender of payment of the amount necessary to satisfy the entire indebtedness
made after such default shall be expressly deemed a voluntary payment. In such a
case, to the extent permitted by law, the Holder shall be entitled to the amount
necessary to satisfy the entire  indebtedness  plus the  appropriate  prepayment
premium in accordance with the terms of this Note.  Regardless of when paid, any
such payment in part shall be applied to principal  included in the installments
provided for herein in the inverse order of such installments becoming due.

                             TAX ESCROW

         In order to more fully  protect  the  security  of this  Mortgage,  the
Mortgagor  shall  deposit  with the  Mortgagee  concurrently  with  payments  of
interest and principal  and in addition  thereto on each monthly due date as set
forth above after the date hereof  until this Note is fully paid, a sum equal to
the Taxes due on the premises (all as estimated  annually by the Mortgagee) less
all sums already  deposited  therefor  divided by the number of months to elapse
before one month prior to the date when such Taxes will become due, such sums to
be held by the  Mortgagee  to pay said  items,  without  payment of  interest to
Mortgagor on such sums held by Bank. All payments calculated as aforesaid in the
preceding  portion of this  paragraph and all payments of principal and interest
shall be added  together and the aggregate  amount  thereof shall be paid by the
Mortgagor  each month in a single  payment to be applied by the Mortgagor to the
following items in the order set forth: (a) Taxes, (b) late payment charges, (c)
interest; (d) principal.  Any deficiency in the amount of such aggregate monthly
payment  shall,  unless  paid  prior to the due date of the next  such  payment,
constitute  a  default  under  this  mortgage,  whereupon  at the  option of the
Mortgagee  the whole of the principal sum and any other sums of money secured by
this Mortgage shall forthwith or thereafter become due and payable.

                              PLACE OF PAYMENT

         All payments of principal and interest  required to be made  hereunder,
and all other sums due  hereunder,  shall be payable  to  Mortgagee  at 35 State
Street,  Rochester, New York 14614 or at such other office or place as Mortgagee
may designate in writing.

                              LATE PAYMENT CHARGE

         If the Borrower defaults in the making of any payment owing pursuant to
this Note for more than ten (10) days after due, the Borrower shall  immediately
pay to the Holder of this Note a late charge equal to Fifty Dollars ($50.00), or
6% of the total of such payment due, whichever is greater.

                                EVENT OF DEFAULT

         The  payment of this Note is secured  by the  Mortgage.  Upon or at any
time or from time to time  after the  occurrence  or  existence  of any event or
condition  specified in this Note or the Mortgage as an Event of Default and the
passage of any  applicable  grace period in  connection  therewith,  all amounts
owing pursuant to this Note shall,  at the sole option of the Holder and without
any notice, demand,  presentment or protest of any kind (each of which is waived
by the Borrower),  become  immediately  due. Without  limitation  thereto by the
specification  thereof,  either  of the  following  shall be  deemed  events  of
default:(i)  any transfer of any legal or equitable  interest in the Borrower or
the Premises or any portion  thereof  without the Bank's prior written  consent,
which may be withheld in its sole and absolute discretion; or (ii) the placement
of any other mortgage,  security  interest,  or other lien or encumbrance on the
Premises or any portion thereof without the Bank's prior written consent,  which
may be withheld in its sole and absolute  discretion.  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.

                        DEBT SERVICE COVERAGE RATIO

         At all times,  the net operating income from all leases of the Premises
must be sufficient so that the Debt Service Coverage Ratio (net operating income
defined below,  divided by annual  principal and interest  payments on the Loan)
shall be at least 1.2:1. If the Debt Service  Coverage Ration falls below 1.2 at
any  time,  the Bank  shall  have the  option to demand  payment  of the  entire
Principal  Sum and all accrued  interest in full,  or at the Bank's  option,  to
allow Borrower to pay down principal  (without penalty) to a level acceptable to
Bank. Net Operating  Income is defined as 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.

                     POST-MATURITY DATE AND DEFAULT RATE

         On each day  subsequent  to the  Maturity  Date or an event of default,
whether by  acceleration  or otherwise,  the Borrower  shall pay interest on the
outstanding  Principal  Sum at a rate  per  year  equal  to 3%  above  the  rate
otherwise  applicable  during  the  term of the loan  immediately  prior to said
Maturity Date or event of default, provided, however, that (i) in no event shall
such  interest be payable at a rate in excess of the maximum  rate  permitted by
applicable  law and (ii)  solely  to the  extent  necessary  to  result  in such
interest not being payable at a rate in excess of such maximum rate,  any amount
that  would  be  treated  as  part  of such  interest  under  a  final  judicial
interpretation  of  applicable  law shall be  deemed to have been a mistake  and
automatically cancelled,  and, if received by the Bank, shall be refunded to the
Borrower,  it being  the  intention  of the Bank and of the  Borrower  that such
interest not be payable at a rate in excess of such maximum rate.

                        MORTGAGOR TO PAY EXPENSES

         The  Borrower  shall pay to the Holder on demand  each cost and expense
(including, but not limited to, the reasonable fees and disbursements of counsel
to the Holder,  whether  retained for advice,  for  litigation  or for any other
purpose)  incurred by the Holder, in endeavoring to (1) collect any amount owing
pursuant to this Note, (2) enforce,  or realize upon, any guaranty,  endorsement
or other  assurance,  any  collateral  or other  security or any  subordination,
directly or indirectly securing,  or otherwise directly or indirectly applicable
to,  any such  amount or (3)  preserve  or  exercise  any right or remedy of the
Holder pursuant to this Note.

                           WAIVERS AND CONSENTS

         To the extent permitted by law,  Mortgagor (a) waives and renounces any
and all  exemption  rights  and  the  benefit  of all  valuation  and  appraisal
privileges as against the indebtedness secured by the Mortgage or any renewal or
extension thereof, (b) waives presentment or payment, demand, protest, notice of
protest and notice of dishonor  and any and all lack of  diligence  or delays in
the  collection or  enforcement  of said  indebtedness,  (c) waives the right to
assert in any  Foreclosure  Action any  defense  based upon or  relating  to the
failure by Mortgagee to produce  and/or  introduce  into evidence in such action
any of the notes,  bonds or other  obligations which are secured by the Mortgage
other than this Note and (d) consents to any  extension of time,  release of any
collateral securing this Note,  acceptance of other collateral therefor,  or any
other  indulgence  or  forbearance  whatsoever.  Any  such  extension,  release,
acceptance,  indulgence or forbearance  may be made, to the extent  permitted by
law, without notice to Mortgagor.

                  COMPLIANCE WITH USURY REQUIREMENTS

         This Note is subject  to the  express  condition  that at no time shall
Mortgagor be obligated  or required to pay interest on the  principal  amount of
the Loan at a rate which could  subject  Mortgagee  to either  civil or criminal
liability  as a result of being in excess of the  maximum  interest  rate  which
Mortgagor  is  permitted  by law to contract or agree to pay. If by the terms of
this Note  Mortgagor  would at any time be required or obligated to pay interest
at a rate in excess of such maximum rate,  the rate of interest  under this Note
shall be deemed to be immediately  reduced to such maximum rate and the interest
payable  thereafter  shall be computed at a rate not to exceed such maximum rate
and all previous payments in excess of such maximum rate shall be deemed to have
been  payments in  reduction  of the  principal  balance of the Loan  instead of
payments of interest thereon.

                    MODIFICATIONS AND AMENDMENTS

         No change, amendment,  modification,  cancellation or discharge of this
Note,  or of any part  hereof,  shall  be  valid  unless  Mortgagee  shall  have
consented thereto in writing.

                       SUCCESSORS AND ASSIGNS

         The  covenants  and  obligations  of this Note  shall be  binding  upon
Mortgagor,  its  successors  and  assigns  and  shall  inure to the  benefit  of
Mortgagee,  its  successors  and  assigns  and  all  subsequent  holders  of the
Mortgage.

                        FINANCIAL STATEMENTS

         Mortgagor  shall  provide  the Bank with  annual  financial  statements
satisfactory  to the Bank of  "Review"  quality and  prepared by an  independent
Certified  Public  Accountant,  to be submitted  annually to the Bank within 120
days after the end of each fiscal year of Mortgagor.

                           GOVERNING LAW

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

                       WAIVER OF TRIAL BY JURY

         TO THE EXTENT PERMITTED BY LAW,  MORTGAGOR WAIVES THE RIGHT TO TRIAL BY
JURY IN ANY FORECLOSURE ACTION.

         IN WITNESS WHEREOF,  Mortgagor has caused this Note to be duly executed
as of the day and year first above written.

                                    V & K ASSOCIATES


                                    BY:     S/ Kenneth R. Vasile
                                            -----------------------------------
                                            KENNETH R. VASILE, General Partner
<PAGE>

                         CONTINUING UNLIMITED GUARANTY

                  In  consideration of any extension of credit by FIRST NATIONAL
BANK OF ROCHESTER,  (hereinafter called "Bank") to V & K Associates (hereinafter
called "Customer"), either alone or with one or more persons or any extension or
renewal of any or all of the indebtedness  hereinafter mentioned, or forbearance
of demand or suit or  agreement  for such  forbearance  or  cancellation  of any
existing guaranty or other valuable consideration,  the undersigned (referred to
hereinafter  as  such or as  "Guarantors")  do  hereby  guarantee,  jointly  and
severally, the full and prompt payment to 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, the  indebtedness  represented  by the Note of
Customer to Bank in the amount of Three Hundred  Seventy Five  Thousand  Dollars
($375,000.00)  dated June 30,  1997,  all of which is  referred to herein as the
"Indebtedness".

                  1. The  undersigned  further agree to pay all costs,  expenses
and  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,  and whether or not the same  exceeds the
amount of this guaranty),  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 any of
them, which guaranties,  if any, remain in full force and effect.  This guaranty
shall  remain in full force and effect until (i) the Bank or its  successors  or
assigns shall actually receive signed,  written notice of its  discontinuance or
notice  of the  death  of the  undersigned,  and  (ii)  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 other signatories 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  agree 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  waive  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 of any change  whatsoever  in any
terms of any of the Indebtedness, whether of payment or otherwise, including but
not  limited to a change in the  interest  rate or maturity on any or all of the
Indebtedness.

                  4.  Upon  default  being  made  in the  payment  of any of the
Indebtedness, the undersigned authorize and empower 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,  required  under the Uniform
Commercial Code) any property of the undersigned 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 that the Bank shall have
the  irrevocable  right, in its sole  discretion,  with or without notice to the
undersigned in its sole  discretion,  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 from any of the  undersigned  of
discontinuance of liability of any of the undersigned  hereunder,  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 obligation 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 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,  which  security 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 expenses as it sees fit. The undersigned hereby
agree and consent that the Bank shall have the right to make any agreement  with
the Customer or with any party to or anyone liable for the payment of all or any
of the  Indebtedness  or  interest  thereon,  for the  compounding,  compromise,
payment,  settlement,   refinance,  renewal,  extension,  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 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  without  notice 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  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  agree that they will not
assert,  and do hereby  waive  any  right  they may have  against  Customer  for
indemnity,  subrogation,  reimbursement and contribution, until the Indebtedness
is paid in full.

                  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 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. The  undersigned  shall  provide  Bank with signed  annual
personal  financial  statements for each in form  satisfactory to the Bank on or
before  April  15th of each year,  accompanied  by a signed  complete  copy of a
Federal Income Tax Return for each inclusive of all schedules.

                  14.  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.


         IN  WITNESS  WHEREOF  the  undersigned  have  signed  and  sealed  this
instrument on the respective dates set forth below.


                                               S/ Kenneth R. Vasile
                                               ----------------------------
                                               KENNETH R. VASILE


                                               S/ Laurie Kuskin
                                               -----------------------------
                                               LAURIE KUSKIN

<PAGE>

                               MORTGAGE


         THIS  MORTGAGE,  made  the  30th  day  of  June,  1997,  between  V & K
ASSOCIATES,  277 Alexander Street, Suite 708, Rochester,  New York 14607 (herein
called  the  "Mortgagor"),  and FIRST  NATIONAL  BANK OF  ROCHESTER,  a national
banking  association  with its  principal  office  at 35 State  Street,  City of
Rochester, Monroe County, New York, (herein called the "Mortgagee").

         WITNESSETH,  to secure  the  payment of an  indebtedness  in the sum of
Three Hundred Seventy Five Thousand  Dollars  ($375,000.00)  lawful money of the
United  States to be paid with  interest  thereon to be  computed  from the date
hereof,  to be paid  according  to a certain  Mortgage  Note,  bearing even date
herewith ("Note"), and all renewals, modifications, replacements, extensions and
refinancings  thereof,  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 anyway  appertaining  to said  Premises,  and the
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  business
assets,  equipment and machinery,  appliances,  personal property,  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, notwithstanding the fact that the amount owing thereof may not then be due
and payable;  and the said  Mortgagor  hereby  agrees,  upon  request,  to make,
execute and deliver any and all assignments and other instruments sufficient for
the  purpose  of  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.  In addition  thereto the Mortgagor
within  thirty (30) days after notice and demand will keep the Premises  insured
against war risk and 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  procured 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,  but,  said  section  to the
contrary notwithstanding,  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 his heirs 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  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.

         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  insurance  premiums  on the
Premises.  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. 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 through the escrow established
hereunder,  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 five (5) days upon request in
person or  within  ten (10) 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  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. 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 (1/12) of the known or estimated yearly taxes, assessments, liens
and charges levied or to be levied against the Mortgaged Premises. 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.  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 ten (10) days, a late charge equal to $.06 of each $1.00 so overdue, or Fifty
Dollars  ($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  shall  not  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,  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.

         ACCELERATION  OF PRINCIPAL ON TRANSFER,  ETC.  Without the  Mortgagee's
prior  written  consent,  which  Mortgagee may withhold in its sole and absolute
discretion, the principal sum with interest thereon shall become immediately due
and  payable in full,  upon the legal or  equitable,  voluntary  or  involuntary
conveyance  or transfer by  operation  of law or otherwise of all or any part of
the  Mortgaged  Premises,  or  Mortgagor,  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.

         ACCELERATION  OF PRINCIPAL ON DEFAULT,  ETC. The whole of the principal
sum and interest shall immediately  become due and payable in full 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 herein  provided;  (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 threatened 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;  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 equal 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; (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 Mortgagor is no longer  personally liable
for repayment of the  indebtedness  secured  hereby;  or (q) any other mortgage,
lien or other  encumbrance is placed on the Premises without  Mortgagee's  prior
written  consent,  which  consent may be withheld by  Mortgagee  in its sole and
absolute discretion.


         DEBT SERVICE  COVERAGE  RATIO. At all times,  the net operating  income
from all leases of the  Premises  must be  sufficient  so that the Debt  Service
Coverage Ratio (net operating income defined below,  divided by annual principal
and interest  payments on the Loan) shall be at least 1.2:1. If the Debt Service
Coverage Ratio falls below 1.2 at any time, the Mortgagee  shall have the option
to demand payment of the entire  Principal Sum and all accrued interest in full,
or at the Mortgagee's  option, to allow Mortgagor to pay down principal (without
penalty) to a level acceptable to Mortgagee.  Net Operating Income is defined as
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.

         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 assigns to the Mortgagee the
rents,  issues,  and profits of the Premises as further security for the payment
of said  indebtedness,  and the  Mortgagor  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 said indebtedness. This assignment and grant shall continue in effect
until the Mortgage is paid. The Mortgagee  hereby waives the right to enter upon
and to take  possession  of said  Premises  for the purpose of  collecting  said
rents,  issues, and profits,  and the Mortgagor shall be entitled to collect and
receive said rents, issues and profits until default under any of the covenants,
conditions, or agreements contained in the Mortgage, and 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 said  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 said  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
said rents, issues and profits, the fair and reasonable rental value for the use
and  occupation  of said  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 said  Premises to the  Mortgagee  or to such
receiver, and in default thereof may be evicted by summary proceedings.

         SECURITY AGREEMENT. The Mortgage constitutes a security agreement under
the Uniform Commercial Code and creates a security interest in all that property
(and the proceeds  thereof)  included in the Premises  which might  otherwise be
deemed "personal property".  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 for the  Mortgage
with respect to such property. Without limiting the foregoing,  Mortgagor hereby
irrevocably   appoints   Mortgagee   and   its   successors   in   interest   as
attorney-in-fact  for Mortgagor to execute,  deliver and file such  instruments,
for and on behalf of Mortgagor.

         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 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,  nor shall the  Mortgagee  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) above, shall lie wholly within
the boundaries of such Premises,  and shall be  independent  and  self-contained
operating units.

         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
Mortgage and collectible out of the Mortgaged Premises.

         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.

         NO SECONDARY FINANCING. The Mortgagor will not, without the Mortgagee's
prior  written  consent,  which consent may be withheld by Mortgagee in its sole
and  absolute  discretion,   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 waiver 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.  Notwithstanding  the  foregoing
provisions  of this  paragraph,  no such  event as  pertains  to any  person  or
corporation  who is the  guarantor  hereof  shall  result in or  constitute  any
default with respect to the indebtedness or acceleration thereof,  provided that
the  Mortgagor  continues  to comply with and  maintain  on a current  basis all
payment and other obligations to Mortgagee.

         LIENS.  The Premises shall be kept free and clear from any liens and/or
encumbrances of any type and description,  except as provided  herein.  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,  encumbrances,  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.

         ENVIRONMENTAL REPRESENTATIONS, WARRANTIES AND COVENANTS.

         1. 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 expense 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
governmental 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 (10)  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 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 to
fulfill  Mortgagor's  obligations under this paragraph.  Mortgagor's  failure to
obtain  insurance  within  thirty  (30) days after being  requested  to do so by
Mortgagee, shall constitute an event or 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  of  Indemnification
Agreement  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 Indemnification  Agreement shall both be
applicable.

         TAX  ON  NOTE.  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 with 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 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 consent 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 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 by 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 ten (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  twenty (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.

         CONSTRUCTION.  The word  "Mortgagor"  shall be  construed as if it read
"Mortgagors"  and  the  word  "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,  are
not in conflict  with,  or result in any reach 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 of which
Mortgagor is subject or any rules of  regulations of any  administrative  agency
having  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.

         MARGINAL NOTES OR CAPTIONS.  The marginal notes or captions  herein are
inserted only as a matter of convenience and for reference and are not and shall
not be deemed to be any part of the Mortgage.

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


                                    V & K ASSOCIATES


                                    BY:     S/ Kenneth R. Vasile
                                            ----------------------------
                                            KENNETH R. VASILE
                                            General Partner

<PAGE>
- ---------------------------------------------------------------------------

                                 Schedule A

          The description of the mortgaged premises is omitted from this
Exhibit

                      FNB Rochester Corp. and Subsidiaries

                             The 1997 Annual Report






                                 (Exhibit 13)


<PAGE>
                       Contents of the 1997 Annual Report


Company Profile..........................................................   49

Financial Highlights.....................................................   50
Five-Year Summary of Selected Financial Information......................   51
Quarterly Financial Information (unaudited)..............................   52
Management's Discussion and Analysis of
         Financial Condition and Results of Operations...................   53
Independent Auditors' Report.............................................   74
Consolidated Financial Statements........................................   75

Notes to Consolidated Financial Statements...............................   81

Corporate Directory......................................................  105


<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 1997.

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 also operates a
loan  production  office in Erie County.  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 SUBSIDIARY

                                  Financial Highlights



<TABLE>
<CAPTION>
                                                  1997                1996
                                   (in thousands, except share data and ratios)
<S>                                          <C>                <C>
For the year

      Net interest income                         $20,785             $18,686
      Provision for loan losses                        55                   -
      Non-interest income                           3,409               3,807
      Non- interest expenses                       17,494              16,650
      Income tax expense                            2,126               1,710
      Net income                             $      4,519        $      4,133

      Net income per common share - basic    $           1.26    $           1.16
      Net income per common share - diluted  $           1.21    $           1.13


At year end
      Total assets                               $522,353            $437,898
      Total loans, net of deferred loan
          costs (fees)                            331,520             303,660
      Allowance for loan losses                     5,580               5,696
      Securities held-to-maturity                  28,278              29,532
      Securities available-for-sale, at
          fair value                              120,819              72,318
      Total deposits                              469,821             404,771
      Total shareholders' equity                  $34,020             $29,231


Operating ratios Net income as a percent of:
           Average total assets                         0.93                1.00
           Average common shareholders' equity         14.36               15.21
      Net interest  margin (as a percent)               4.53                4.79
      Allowance for loan losses as a percent
           of year-end loans                            1.68                1.88
      Net charge-offs as a percent
           of average loans outstanding
           during the year                              0.05                0.03
</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,
1997. 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)
                                                     1997        1996        1995        1994         1993
                                                     ------------------------------------------------------

<S>                                                <C>        <C>          <C>         <C>          <C>
Statement of operations information
    Interest income                                $  37,506  $   32,245   $  29,235   $  23,012    $  21,278
    Interest expense                                  16,721      13,559      12,250       7,950        8,326
                                                      ------       -----      ------      ------       ------
  Net interest income                                 20,785      18,686      16,985      15,062       12,952
    Provision for loan losses (recovery)                  55        --          --           (43)          74
 Non- interest income                                  3,409       3,807       2,640       2,785        3,313
 Non-interest expenses                                17,494      16,650      15,577      16,236       15,296
                                                      ------       -----      ------      ------       ------
 Income before income taxes                            6,645       5,843       4,048       1,654          895
 Income tax expense (benefit)                          2,126       1,710       1,194        (283)         330
                                                      ------       -----      ------      ------       ------
     Net income                                    $   4,519   $   4,133   $   2,854   $   1,937    $     565
                                                      ------       =====       =====       =====       ======


Period end balance sheet information
     Securities held-to-maturity                   $  28,278  $   29,532   $  31,780   $  52,997   $   53,691
     Securities available-for-sale at fair value     120,819      72,318      73,527      48,942       50,427
    Total loans, net of deferred
       loan costs (fees)                             331,520     303,660     254,003     202,437      170,513
    Allowance for loan losses                          5,580       5,696       5,776       6,452        6,823
    Total assets                                     522,353     437,898     391,320     329,262      306,480
  Deposits:
      Non-interest bearing demand                     70,831      56,111      46,061      37,887       35,269
      Savings, interest checking, and
        money market                                 157,076     144,720     144,326     146,464      162,925
      Certificates of deposit                        241,914     203,940     167,488     111,030       85,100
   Total deposits                                    469,821     404,771     357,875     295,381      283,294
      Short-term borrowing                            14,236         786       4,986       9,875            -
      Long-term debt                                     210         210          -           -         7,185
  Total shareholders' equity                          34,020      29,231      25,846      21,360       13,678

Per common share data * Net income:
       Basic                                    $          1.26  $     1.16   $    0.80   $    0.58   $     0.28
       Diluted                                             1.21        1.13        0.79        0.58         0.28
    Cash dividends                                         0.17        0.05           -           -            -
    Book value                                             9.48        8.19        7.24        5.99         6.83

</TABLE>
*Earnings per share data has been  restated to reflect the adoption of Statement
 of Financial Accounting Standards No.
128, Earnings Per Share, in 1997. (see Note 15 to Financial Statements)
<PAGE>
<TABLE>
<CAPTION>


Operating ratios:                                   1997        1996        1995        1994        1993
<S>                                                 <C>         <C>         <C>         <C>          <C>
   Net income as a percent of:
      Average total assets                           0.93%       1.00%       0.78%        .62%        .19%
      Average common  shareholders' equity          14.36       15.21       12.17       10.15        4.36
   Net interest margin                               4.53        4.79        4.92        5.10        4.57
   Interest rate spread                              3.85        4.19        4.34        4.69        4.23
   Non-performing assets ratio (1)                    .81         .69         .67        1.77        5.60
   Allowance for loan losses as a percent
       of period-end loans                           1.68        1.88        2.27        3.19        4.00
   Net (charge-offs) recoveries as a percent
        of average loans                            (0.05)      (0.03)      (0.29)      (0.19)        .11
    Total equity as a percent of total assets
        at period end                                6.51        6.68        6.60        6.49        4.46
   Cash dividend  on common stock payout
         ratio                                        .17         .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)

                                                                                                                            Diluted
                                                       Net         Provision               Income                      Earnings Per
                                 Interest         Interest          for Loan               Before           Net              Common
                                   Income           Income            Losses         Income Taxes        Income               Share
<S>                         <C>             <C>                         <C>                <C>       <C>                      <C>
1997

First quarter               $       8,556   $        4,801                $-               $1,326   $       902               $0.24
Second quarter                      9,279            5,114                 -                1,590         1,075                0.29
Third quarter                       9,730            5,381                 -                1,814         1,225                0.33
Fourth quarter              $       9,941   $        5,489               $55               $1,915   $     1,317               $0.35

1996

First quarter               $       7,587   $        4,451                 -               $1,067   $       768               $0.21
Second quarter                      7,937            4,657                 -                1,393         1,003                0.27
Third quarter                       8,316            4,837                 -                1,575         1,115                0.31
Fourth quarter              $       8,405   $        4,741                 -               $1,808   $     1,247               $0.34
</TABLE>
Included in the fourth  quarter of 1996 is a pretax  gain of  $621,000  from the
sale of the Odessa Office.
<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  has  continued  its growth in 1997,  and much of the growth is the
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 location and extended hours. The
new  banking  offices  were  opened  with  modern  technology,   on-line  teller
automation, as well as new automated teller machines. Online teller systems were
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. Three additional
new offices are planned for 1998 as well as a new core banking  system.  The new
banking  system is  expected to  significantly  improve  management  information
systems and operational efficiency,  and the new offices should help the Company
sustain its growth rate.

Net  income  increased  $386,000,  or 9.3%,  in  1997.  The  Company's  deposits
increased $65 million, or 16.1%, from December 31, 1996 to December 31, 1997 and
a new sweep product added $13.4  million in securities  sold under  agreement to
repurchase to the Company's short-term borrowings. Loans have continued to grow,
although  demand has been less than in 1996 and 1995,  and with  lower  interest
rates more  businesses  and  consumers  are asking  for fixed rate  rather  than
variable rate loans. At December 31, 1997, total loans were up $27.9 million, or
9.2%, as compared to an increase of $49.7 million from 1995 to 1996. $14 million
of the 1997  increase  was in  commercial  loans and  $11.9  was in  residential
mortgages  with the balance in home equity  line of credit  outstandings  ("home
equity") and consumer loans. Because of the reduced rate of growth in demand for
loans as  compared  to deposit  growth,  the Company  increased  investments  in
securities  available-for-sale  by $48.5 million, or 67.1% from year end 1996 to
year end 1997.

Growth  objectives are expected to be achieved in 1998 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 in 1995 and 1996 has helped the Company  attain its goals.  The
Company expects to open three new offices in 1998 and to move an existing office
to a new location.  As  anticipated,  much of the growth in deposits in 1997 has
been in  certificates  of  deposit.  Demand  deposits  have  also  continued  to
experience  significant  growth in 1997,  while savings,  interest  checking and
money market  accounts have only  experienced  minor  growth.  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 is making it  increasingly  difficult  to maintain  net
interest margins. Increases in net income are expected to come through increased
loan and investment  volumes.  Overhead expenses will be expected to increase as
the Company adds new offices and a new core banking system.

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)

                                                1997                              1996                         1995

                                               Amount                            Amount                        Amount
                                     Average   Paid or   Average     Average     Paid or   Average Average     Paid or     Average
                                     Balance   Earned       Rate     Balance     Earned    Rate    Balance     Earned         Rate
                                     -------   -------   -------     -------     -------   ------- -------     -------        ----
<S>                             <C>            <C>         <C>      <C>         <C>        <C>     <C>         <C>            <C>
Assets:
 Interest-earning assets:
 Interest-bearing deposits
  with other financial
  institutions                  $      1,138   $     59     5.18%   $   1,090   $     59   5.41%  $   1,086   $       60      5.52%
Federal funds sold                     8,072        446      5.53       4,773        254   5.32       8,820          515      5.84
 Securities: (2)
  Taxable                            129,414      8,678      6.71      97,835      6,420   6.56     103,753        6,751      6.51
  Tax Exempt                           2,302        104      4.52       2,730        122   4.47       2,104           99      4.71
 Net loans (1)                       318,254     28,219      8.87     283,958     25,390   8.94     229,331       21,810      9.51
 Non-interest earning
   assets                             25,554                           23,930                        18,992
                                      ------                           ------                        ------
  Total assets                       484,734                          414,316                       364,086
  Total earning-assets          $    459,180   $ 37,506     8.17%   $ 390,386   $ 32,245  8.26%   $ 345,094   $   29,235     8.47%
                                     =======     ======     ====      =======     ======  =====     =======       ======     =====
Liabilities and shareholders' equity:
 Interest bearing liabilities
 Savings, interest checking and
   money market deposits        $    146,660   $  3,231     2.20%   $ 143,890   $  3,093  2.15%   $ 142,807   $    3,379     2.37%
 Certificates of deposit             234,782     13,169      5.61     187,426     10,348   5.52     147,401        8,473      5.75
 Short-term borrowings                 5,901        301      5.10       1,790         99   5.53       6,476          398      6.15
 Long-term debt                          210         20     10.00         193         19  10.00           -            -         -
 Non-interest bearing
   liabilities and
   shareholders' equity               97,181                           81,017                        67,402
  Total liabilities and
   shareholders' equity              484,734                          414,316                       364,086
  Total interest bearing
   liabilities                  $    387,553   $ 16,721     4.31%    $333,299   $ 13,559  4.07%   $ 296,684   $   12,250     4.13%
  Interest rate spread                                      3.85%                         4.19%                              4.34%
  Total earning-assets/
  Net interest margin           $    459,180   $ 20,785     4.53%   $ 390,386   $ 18,686  4.79%   $ 345,094   $   16,985     4.92%

</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  $2,099,000,  or 11.2%, from 1996 which had an increase of $1,701,000,
or 10%,  over 1995's net  interest  income.  Average  earning  assets  increased
$68,794,000,  or 17.6%, from 1996 to 1997 and increased  $45,292,000,  or 13.1%,
from 1995 to 1996.  The growth in assets was  funded by growth in  deposits  and
retained earnings.

Loans  represent  the majority of the  Company's  interest-earning  assets.  The
significant  increases in interest  income noted in 1997 were  primarily  due to
both loan volume  increases and investment  securities  volume  increases.  Loan
increases  were  primarily in commercial  real estate,  conventional  commercial
loans and  residential  mortgage  loans  and the  securities  increases  were in
available-for-sale  securities.  Average net loan balances increased $34,296,000
from 1996 to 1997, while they increased  $54,627,000 from 1995 to 1996. The loan
volume  increases in 1996 and 1997 are related to sales  efforts and emphasis on
making new loans. The average rate earned on loans in 1997 was 8.87% compared to
8.94% in 1996 and 9.51% in 1995. Average investment securities volumes increased
$31,151,000  from 1996 to 1997 and declined  $5,292,000  from 1995 to 1996.  The
average rate earned on taxable securities, which makes up most of the portfolio,
increased from 6.56% in 1996 to 6.71% in 1997.

Average  Federal Funds Sold  increased  $3,299,000  primarily as a result of the
moderation  of loan growth.  The increase in Federal  Funds Sold, as well as the
increased dependency on investment securities rather than loans, has contributed
to 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 1997  primarily
because of an  increase  in average  interest  bearing  liabilities.  Rates have
increased slightly since 1996, however the deposit increases have been primarily
in 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 1997 to
3.85% from 4.19% in 1996 and 4.34% in 1995.  The interest  margin,  which is the
difference  between  interest  income and  interest  expense  divided by average
interest-earning assets was 4.53% in 1997, 4.79% in 1996, and 4.92% in 1995. The
decline  in both the spread and the  margin  from 1996 is  primarily  due to the
deposit mix with its greater  emphasis on higher  interest rate  certificates of
deposit  and the  earning  asset mix with its change  from  loans to  investment
securities.

Should the loan demand not be sufficient to offset the increase in deposits from
new and existing offices, it is expected the investment  portfolio will continue
to increase in volume.  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. 

<TABLE>
<CAPTION>

                                             Volume and Rate Variances

                                                 1997 Compared to 1996                              1996 Compared to 1995
                                                 ---------------------                              ---------------------
                                                   Increase/Decrease                                  Increase/Decrease
                                                   Due to Change In                                   Due to Change In


                                                                           Total                                       Total
                                      Average            Average         Increase         Average          Average   Increase
                                      Balance            Rate            (Decrease)       Balance          Rate      (Decrease)
                                      -------            -----            ---------       --------         -------    ---------
                                                                              (in thousands)

<S>                                       <C>               <C>            <C>            <C>              <C>       <C>
Federal funds sold and
  interest-bearing deposits               $184              $8             $192           $(219)           $(43)     $(262)

Taxable securities                       2,108             150            2,258            (383)             52       (331)

Tax-exempt securities                      (19)              1              (18)             28              (5)        23

Loans, net                               3,025            (196)           2,829           4,783          (1,203)     3,580
                                         -----             ----           -----           -----           ------     -----

  Interest income                        5,298             (37)           5,261           4,209          (1,199)     3,010
                                         -----              ---           -----           -----           ------      -----

Savings, interest checking
  and money market                          63              75              138              26            (312)      (286)

Certificates of deposit                  2,650             171            2,821           2,199            (324)     1,875

Other interest-bearing
  liabilities and

 long-term debt                            390            (187)             203            (115)           (165)      (280)
                                           ---             ----             ----            ----            ----       ----

  Interest expense                       3,103             (59)            3162           2,110            (801)     1,309
                                         -----              ---            ----            ----             ----     ------

Net interest income                     $2,195            $(96)          $2,099          $2,099           $(398)    $1,701
                                        ======            =====          ======          ======           ======    ======

</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:

<TABLE>
<CAPTION>

                                                Non-Interest Income



                                                                                   December 31,
                                                                                   --------------


                                                                            1997           1996          1995
                                                                            ----           ----          -----
                                                                                 (in thousands)


<S>                                                                <C>             <C>            <C>

Service charges on deposit accounts                                $       1,720   $      1,547   $     1,209

Credit card fees                                                             715            740           648

Gain on sale of mortgages                                                     73             65            40

Gain (loss) on sale of securities available-for-sale                          (8)           (45)           33

Loan servicing fees                                                          262            263           283

Gain on sale of banking office                                                 -            621             -

Other operating income                                                       647            616           427
                                                                             ---            ---           ---


      Total non-interest income                                    $       3,409   $      3,807   $     2,640
                                                                           =====          =====         =====
</TABLE>

Non-interest  income declined $398,000,  or 10.5%, from 1996 to 1997, while 1996
non-interest income increased $1,167,000, or 44.2%, from 1995. 1996 non-interest
income  included  a  $621,000  gain on the sale of the  Odessa  banking  office.
Without the 1996 gain,  1997 would have  reflected an increase of  $223,000,  or
7.0%,  in  non-interest  income.  Service  charges  on deposit  accounts  showed
improvement in 1997 with an increase of $173,000,  or 11.2%, over 1996 resulting
primarily from increased volumes.  Loan servicing fees have declined slightly as
a large  portion  of  fifteen  year  mortgages  originated  since 1994 have been
retained in the Bank's portfolio,  resulting in a decline in loan servicing fees
as loans in the Bank's  servicing  portfolio  were prepaid and not replaced with
new loans.  The increase in other operating income was the result of an increase
in trust commissions 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,
                                                                          -----------------------


                                                                     1997               1996              1995
                                                                     ----               ----              -----
                                                                                  (in thousands)



<S>                                                                <C>                <C>               <C>
    Salaries and employee benefits                                 $9,618             $9,227            $8,238

    Occupancy                                                       3,561              3,448             2,812

    Marketing and public relations                                    610                489               624

    Office supplies, postage and printing                             624                637               576

    Processing fees                                                 1,075              1,018               979

    FDIC assessments                                                   52                  2               350

    Net cost of operation of other real estate                         16                  2               (14)

    Legal                                                             192                190               267

    Other                                                           1,746              1,637             1,745
                                                                    -----              -----             -----


      Total non-interest expense                                  $17,494            $16,650           $15,577
                                                                   ======             ======            ======
</TABLE>


Non-interest  expense for 1997 increased  $844,000,  or 5.1%,  from 1996 when it
increased  $1,073,000,  or 6.9%,  from 1995.  The increases in 1996 and 1997 are
primarily  due to the growth of the Company.  Much of the increase in both years
has been attributable to the salaries, benefit and occupancy expenses associated
with the new banking offices.  Increased  marketing  expense  contributed to the
1997 increase.  Federal Deposit Insurance Corporation (FDIC) rates have declined
significantly since 1996.

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 $391,000,  or 4.2%, from 1996, and $989,000, or
12%,  from 1995 to 1996.  The  increase in 1997 was in  salaries  while the 1996
increase was in both  salaries and  benefits.  The 1997  increase was  primarily
caused by normal  raises,  promotions and the addition of marketing  staff.  The
Company  has grown to the size where  management  feels it  warrants a full time
marketing department to handle product  development,  advertising and promotion.
The 1996 increase resulted  primarily 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.  1996 benefits  increased
primarily because of additional pension, profit sharing and education costs.

Occupancy  expense,  the  other  significant  non-interest  expense,   increased
$113,000, or 3.3%, in 1997 as compared to $636,000, or 22.6%, from 1995 to 1996,
when the Company  began to realize the full  expense  effect of the new offices.
Occupancy  expense is expected to  continue  to  increase  with the  addition of
additional  leased space at its headquarters and as the Bank expands its service
delivery  network with three new community  banking  offices,  a new facility to
replace an existing  office as well as a new core banking  system.  The four new
facilities and the new core banking system are all expected to be up and running
in 1998.  The full annual  expense  effect of these new offices and systems will
not be realized until 1999 and beyond.


Marketing  expense  increased  $121,000,  or 24.7%,  from 1996 to 1997. The Bank
continued  radio,  television,  and  newspaper  advertising  in 1997.  Marketing
efforts  were  focused on the annual  "Money  Sale",  home equity  loans,  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.

FDIC assessment fees increased slightly in 1997 after a significant  decrease in
1996. FDIC assessment fees changed due to changes 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 1997
income taxes was  $2,126,000,  compared to $1,710,000 and $1,194,000 in 1996 and
1995, respectively.  The Company's effective tax rates were 32%, 29% and 29% for
1997, 1996 and 1995, respectively.

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.

Realization  of deferred tax assets is dependent  upon the  generation of future
taxable  income or the existence of sufficient  taxable  income within the carry
back 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
$776,000 at December 31, 1997.  Income tax expense was affected in 1997 and 1996
by reductions in the valuation  allowance of $469,000 and $660,000  respectively
due to the generation of sufficient  taxable income to provide for the deduction
of temporary differences.

At December  31,  1997,  the Company had a net deferred tax asset of $554,000 as
compared to a net deferred tax asset of $423,000 at December 31, 1996.  The 1997
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 through structured  maturities.  Investments in securities
are also made 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 increased  $47,247,000,  or
46.4%, from December 31, 1996 to December 31, 1997 and decreased $3,457,000,  or
3.3% from December 31, 1995 to December 31, 1996.

The available-for-sale portfolio includes short-term Treasuries, U.S. Government
Agency Notes and mortgage-backed  securities not classified as held-to-maturity.
During 1997,  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, 1997 amounted to $896,000,  net of taxes, as compared to unrealized gains of
$268,000, net of taxes, at December 31, 1996.

At December 31, 1997,  38.7% of the Bank's  securities  had  maturities  of five
years or less,  while 50.6% had  maturities  of five years or less at the end of
1996,  and 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 and SBA pools by approximately $29.3 million. The
average life of the Bank's amortizing  securities such as mortgage pools and SBA
pools at  December  31,  1997 is less  than  five  years.  The  majority  of the
securities  portfolio  consists of U.S. Treasury Notes,  U.S.  Government Agency
Notes, SBA pools 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. Management believes that while this shift has helped
the Bank to maintain its interest  rate  margins,  a comparison  of the interest
rate  sensitivity of all of its assets and liabilities  suggests that the Bank's
interest rate risks continue to be at  appropriate  levels.  See  "Management of
Interest Rate Risk," below.

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, 1997,  1996, and
1995.

                                 Carrying Value of Securities Available-for-Sale

                                  December 31,

                                          1997          1996             1995
                                                  (in thousands)

U.S. Treasury                      $    25,403   $    23,576   $       44,123
U.S. Government agency                  34,346         9,967            5,698
Mortgage-backed securities              61,070        38,775           23,706

   Total                           $   120,819   $    72,318   $       73,527

Notes:
     (1) The above  figures  are stated at fair  value.  The  available-for-sale
         portfolio  had  net  unrealized  gains  of  $1,491,000,  $447,000,  and
         $1,426,000 at December 31, 1997,  1996 and 1995,  respectively.  Totals
         exclude  Federal Reserve Bank stock and Federal Home Loan Bank stock of
         $1,655,000,  $1,516,000 and  $1,299,000 at December 31, 1997,  1996 and
         1995, respectively.



              CARRYING VALUE OF SECURITIES HELD-TO-MATURITY



                                            December 31,
                                1997             1996             1995
                                ----             ----             ----
                                           (in thousands)

U.S. Treasury                 $8,079           $8,108           $7,145
U.S. Government agency         5,252            5,293            6,359
Mortgage-backed securities    10,721           12,909           15,509
Obligations of state and
municipal
  subdivisions                 3,876            2,872            2,417
Other                            350              350              350
                                 ---             ----            -----


   Total                     $28,278          $29,532          $31,780
                              ======           ======           ======

<TABLE>
<CAPTION>

           MATURITIES AND WEIGHTED YIELD OF SECURITY AVAILABLE-FOR-SALE
                                 (in thousands)
                                           After One Year    After Five Years
                             Within          But Within         But Within        After
                            One Year         Five Years         Ten Years      Ten Years
                         Amount    Yield   Amount    Yield   Amount   Yield   Amount   Yield      Total
                         ------    -----   -----     -----   ------   -----   ------   -----      -----
<S>                      <C>       <C>    <C>        <C>    <C>       <C>    <C>       <C>     <C>
U.S. Treasury            $9,082    7.12%  $16,321    6.41%        -      -%        -      -%    $25,403
U.S. Government agency        -        -    3,592     6.93   16,924    7.18   13,830    6.87     34,346
Mortgage-backed
   securities (1)             -        -    3,817     6.61    7,293    6.71   49,960    6.60     61,070
                              -        -    -----     ----    -----    ----   ------    ----     ------
    Total                $9,082    7.12%  $23,730    6.52%  $24,217   7.04%  $63,790   6.66%   $120,819
                          =====    =====   ======    =====   ======   =====   ======   =====    =======
</TABLE>
Notes:
    (1)                          Mortgage-backed  securities  and SBA  pools 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 One Year   After Five Years
                                Within           But Within        But Within         After
                               One Year          Five Years         Ten Years       Ten Years
                               --------        --------------    ---------------    ---------
                           Amount     Yield    Amount   Yield    Amount   Yield   Amount   Yield    Total
                           ------     -----    -----    -----    ------   -----   ------   -----    -----
<S>                        <C>        <C>      <C>      <C>      <C>      <C>     <C>       <C>     <C>
U.S. Treasury              $    -        -%    $8,079   5.80%    $    -       -%  $    -       -%   $ 8,079
                                -                                     -                -
U.S. Government agency      3,000      5.42     2,000    5.95         -       -      252    6.63     5,252
Mortgage-backed
  securities (1)                -         -     7,950    6.28     1,606    7.89    1,165    7.36    10,721
Obligations of state and
  municipal subdivisions    2,399      4.03       843    4.83       454    5.95      180    5.80     3,876
Other                         250      8.50        50    7.50        50    7.93        -       -       350
                              ---                                                            ---
    Total                  $5,649     4.97%   $18,922   5.98%    $2,110   7.47%   $1,597    7.07%  $28,278
                            =====     =====    ======   =====     =====   =====    =====    =====   ======

</TABLE>
Notes:
           (1) See note (1) above.


Loan Portfolio

The loan  portfolio  increased  $27,860,000,  or 9.2%,  from 1996 to 1997.  This
compares  to an  increase  from 1995 to 1996 of  $49,657,000,  or  19.5%.  Loans
totaling $1.1 million were sold with the Odessa Banking Office in November 1996.
The  growth  of the loan  portfolio  in both  1997 and 1996 was the  result of a
planned   business   development   program   soliciting   small  businesses  and
professionals  and increases in residential  mortgages with terms of 15 years or
less. Of the total 1997  year-end loan  portfolio,  $238,688,000,  or 67.9%,  is
secured by either commercial or residential real estate.

The majority of the Company's loans continue to be commercial.  Commercial loans
increased  $14,001,000,  or 7.5%,  from 1996,  as  compared  to an  increase  of
$22,076,000,  or 13.3%,  from  1995 to 1996.  The  slowing  of the  increase  in
commercial  loans  during 1997 was  primarily  attributable  to  decreased  loan
demand.  The largest portion of the increase in commercial  loans in 1997 was in
commercial real estate loans. At year-end 1997,  57.5% of commercial  loans were
secured by commercial real estate.  Of the commercial real estate securing those
loans,  53.5% 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.  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  $11,850,000,  or 16.6%, from 1996 to 1997,
as  compared to an increase of  $21,374,000,  or 42.8%,  from 1995 to 1996.  The
difference  between  the  increases  in  residential  loans  in 1996 and 1997 is
primarily  attributable to the Bank's decision to hold a portion of mortgages of
15-years or less in its portfolio,  rather than to sell them to the Federal Home
Loan Mortgage Corp (FHLMC).  With lower interest rates in the early part of 1996
and in the latter portion of 1997, the Bank  experienced  increased  refinancing
activity,  and  much of that  was  directed  into  15-year  or less  fixed  rate
mortgages.  A greater  portion of these mortgages were held in portfolio in 1996
than in 1997.  It is expected that the Bank may continue to hold a major 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.

As a result of marketing  promotions,  home equity loans increased by $2,219,000
from 1996 to 1997. The 1995 to 1996 increase was  $2,524,000.  While home equity
loans are  attractive  to borrowers  who have equity in their homes,  demand for
them is influenced by the residential  mortgage  refinance  market. In the lower
rate  environment,  many  homeowners are choosing to refinance  their  mortgages
resulting in the early repayment of home equity loans.

Consumer  loans  declined  in 1997  by  $267,000  after  increasing  17.5%  from
$19,711,000 in 1995 to $23,153,000 in 1996.  Much of the 1996 growth in consumer
loans is attributable to an annual "money sale" which was held late in the first
quarter and early second quarter.  A similar program was held in 1997,  however,
increased payoffs in 1997 have caused a decline in the portfolio.


<PAGE>
<TABLE>
<CAPTION>
                                                    TYPES OF LOANS

                                                                    December 31,
                                          1997          1996            1995          1994          1993
                                          ----         ----             ----          ----          ----
                                                                      (in thousands)
<S>                                   <C>           <C>             <C>           <C>           <C>
Commercial                            $201,722      $187,721        $165,645      $134,529      $111,444
Residential mortgage                    83,113        71,263          49,889        31,080        26,769
Home equity                             23,516        21,297          18,773        20,586        21,559
Other consumer                          22,886        23,153          19,711        16,443        10,695
        Total                          331,237       303,434         254,018       202,638       170,467

Net deferred loan costs (fees)             283           226            (15)         (201)            46
Allowance for loan losses              (5,580)       (5,696)         (5,776)       (6,452)       (6,823)
Loans, net                            $325,940      $297,964        $248,227      $195,985      $163,690
                                       =======       =======         =======       =======       =======
</TABLE>


              MATURITY DISTRIBUTION OF LOANS AT DECEMBER 31, 1997
                                    Maturity

                         One Year        One to   Five Years
                          or Less    Five Years      or more      Total
                         --------    ----------   ----------    -------
                                          (in thousands)

Commercial                $25,251       $72,369     $103,969   $201,589
Residential mortgage        2,331        15,382       65,368     83,081
Home equity                   945         3,253       19,220     23,418
Consumer, net               1,437        17,413        4,582     23,432
                                                                 ------
    Total loans           $29,964      $108,417     $193,139   $331,520
                           ======       =======      =======    =======

Floating/adjustable
 Interest rate                           57,742      101,307
Fixed or predetermined
 Interest rates                          50,675       91,832
                                         ------
                                       $108,417     $193,139
                                        =======      =======


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.



<PAGE>

The following table summarizes the Company's  non-performing assets at the dates
indicated:

<TABLE>
<CAPTION>
                             NON-PERFORMING ASSETS

                                                             December 31,
                                             1997     1996       1995    1994     1993
                                             ----     ----       ----    ----     ----
                                 (in thousands)

<S>                                        <C>      <C>        <C>     <C>     <C>
Loans in non-accrual status                $2,100   $1,419     $1,665  $3,290  $7,929
Loans past due 90 days or more
        and still accruing                    540      645         45     196   1,295
                                              ---    -----      -----   -----   -----
Total non-performing loans                  2,640    2,064      1,710   3,486   9,224
Real estate acquired by foreclosure            38       45          -     100     345
                                            -----    -----      -----   -----   -----
Total non-performing assets                $2,678   $2,109     $1,710  $3,586  $9,569
                                            =====    =====      =====   =====   =====
Non-performing assets as a % of total
        loans and real estate acquired
         by foreclosure                     0.81%    0.69%      0.67%   1.77%   5.60%
                                            =====    ====       =====   =====   =====
</TABLE>

Total  non-performing  assets increased $569,000,  or 27%, in 1997 from 1996 and
total  non-performing  assets  increased  $399,000,  or 23.3% in 1996 from 1995,
after decreasing each year since their peak in September 1992. The 1997 increase
is primarily in commercial mortgages secured by real estate.

Loans in non-accrual  status increased  $681,000 from 1996 to 1997 and decreased
$246,000 from 1995 to 1996. Of the $2,100,000 in non-accrual  loans,  $1,687,000
are secured by real estate.  Non-performing assets represent .81% of total loans
and real estate  acquired by  foreclosure at the end of 1997 compared to .69% in
1996 and .67% in 1995.

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,  1997 to absorb  anticipated  losses,  however  some
additional  provisions  to the  allowance are expected to be made in 1998 as the
portfolios increase.

<PAGE>
The following table  summarizes the changes in the allowance for loan losses for
1993 through 1997:
<TABLE>
<CAPTION>


                                           SUMMARY OF LOAN LOSS ALLOWANCE

                                                                             December 31
                                                           1997      1996          1995        1994     1993
                                                           ----      ----          ----        ----     ----
                                                                             (in thousands)

<S>                                                    <C>        <C>          <C>         <C>      <C>
Total Loans outstanding at year-end,
       net of costs (fees) and unearned discounts      $331,520   $303,660     $254,003    $202,437 $168,619
                                                        =======    =======      =======     =======  =======
Daily average amount of net
       loans outstanding                                318,254    283,958      229,331     186,229  167,234
                                                        =======    =======      =======     =======  =======
Balance at beginning of year                              5,696      5,776        6,452       6,823    6,560
Provisions charged to operating expense (recovery)           55          -            -        (43)       74
Reclassification of impairment reserves                       -          -            -         210        -
Allowance of subsidiary sold                                  -          -            -       (177)        -
                                                              -          -            -       -----        -
                                                          5,751      5,776        6,452       6,813    6,634
                                                          -----      -----        -----       -----    -----
Loans charged off:
       Commercial, financial and agricultural             (179)      (407)        (840)       (990)    (346)
       Real estate mortgage                                (72)       (14)         (46)       (124)     (40)
       Installment                                        (158)      (137)        (147)       (244)    (309)
                                                          -----      -----        -----       -----    -----
       Total charge-offs                                  (409)      (558)      (1,033)     (1,358)    (695)
                                                          -----      -----       -----       ------     ----
Recoveries of loans previously charged off:
       Commercial, financial and agricultural               166        407          267         867      610
       Real estate mortgage                                  12          -            -           -       85
       Installment                                           60         71           90         130      189
                                                          -----      -----       ------         ---      ---
                                                            238        478          357         997      884
                                                            ---      -----       ------         ---      ---
Net (charge-offs) recoveries                              (171)       (80)        (676)       (361)      189
                                                          -----      -----       ------        ----      ---
Balance at end of year                                   $5,580     $5,696       $5,776      $6,452   $6,823
                                                          =====      =====        =====       =====    =====
Net (charge-offs) recoveries as a percent of
       average loans outstanding during the year        (0.05)%    (0.03)%      (0.29)%     (0.19)%     .11%
Allowance for loan losses as a percent of
       year-end loans                                     1.68%      1.88%        2.27%       3.19%    4.05%
</TABLE>

The  increases  in  the  loan  portfolios  and  nonperforming  loans,  primarily
residential  mortgage loans,  required that some provision be made in 1997. Most
of the nonperforming residential mortgage loans are secured by residences in low
to moderate income neighborhoods and were originated by the Bank during the last
two years under special  underwriting  guidelines  that  permitted loan to value
ratios in excess of those  usually  used by the Bank.  The lack of  provision in
1996  and 1995 as well as the  decrease  in  provision  in 1994 and 1993 was 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 National Bank just prior to the time of its sale.

At December 31, 1997, the Bank's internally criticized loans were $15,194,000 as
compared to  $14,084,000  at December 31, 1996 and  $19,055,000  at December 31,
1995. Internally  criticized loans increased  $1,110,000,  or 7.9%, from 1996 to
1997 and declined $4,971,000,  or 26.1% from 1995 to 1996. As a percent of total
loans internally  criticized  loans remained  unchanged.  Internally  criticized
loans as a percent of total loans were 4.6%,  4.6%, and 7.5% for the years ended
1997, 1996 and 1995, 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,
                                         1997                            1996                            1995
                                         ----                            ----                            ----
                                  Allowance          % (1)        Allowance       %(1)        Allowance         % (1)
                                  ---------          -----        ---------      -----        ---------        ------
                                                                    (in thousands)

<S>                                  <C>             <C>             <C>        <C>             <C>            <C>
Commercial, financial,
     & agricultural                  $3,650          60.9%           $3,925      61.9%          $4,275          65.2%
Real estate, residential
     mortgage                         1,418           25.1              998      23.5              706          19.6
Home equity                              88            7.1               79       7.0              208           7.4
Installment, net                        424            6.9              694       7.6              587           7.8
                                        ---          -----             ----     -----             ---          -----
Total                                $5,580         100.0%           $5,696     100.0%          $5,776         100.0
                                      =====         ======            =====     ======           =====         =====
                                                                                                                        %

</TABLE>
<TABLE>
<CAPTION>

                                             1994                            1993
                                   Allowance         % (1)        Allowance         % (1)
                                   ---------         -----        ---------         -----
                                 (in thousands)

<S>                                  <C>              <C>            <C>             <C>
Commercial, financial
    & agricultural                   $5,384           66.4%          $5,957          65.4
Real estate, residential
    mortgage                            294           15.3              153          15.7
Home equity                             220           10.2              180          12.6
Installment, net                        554            8.1              533           6.3
                                        ---            ---             ----         ------
     Total                           $6,452          100.0%          $6,823         100.0%
                                      =====         ======            =====         =====

Notes:
</TABLE>

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


Deposits


The fundamental  source of funds to support lending  activities  continues to be
the Bank'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 in 1997  increased  $65,050,000,  or
16.1%,  from 1996, while average deposits per banking office have increased from
$23,609,000  for the month of December 1995 to $26,574,000 for December 1996 and
to $30,033,000  for December  1997. The December 1996 and 1997 monthly  averages
include the four new Banking  Offices  that were opened in 1995 and 1996.  Total
deposits  increased  $46,896,000,  or 13.1%,  from 1995 to 1996. 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 continues to occur in certificates of deposit,  which
increased  $37,974,000  from  $203,940,000 in 1996 to $241,914,000 in 1997. From
1996 to 1997,  certificates of deposit over $100,000 increased  $30,041,000,  or
48.1%, as compared to an increase of $877,000,  or 1.4%, from 1995 to 1996. From
1996 to 1997,  certificates  under $100,000  increased  $7,933,000,  or 5.6%, as
compared  to an  increase of  $35,575,000,  or 33.6% from 1995 to 1996.  In 1997
management  sought to  increase  certificates  of  deposit  over  $100,000  as a
short-term  leverage  strategy to increase  interest income.  $14 million of the
increase  in  certificates  over  $100,000  was the result of an increase in one
municipal relationship. 1996 showed greater increases in certificates of deposit
under $100,000,  than in 1997,  primarily as a result of deposit  promotions and
the new banking offices.

In both  1996 and  1997,  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. In 1997 non-interest bearing accounts increased $14.7
million,  or 26.2%,  over 1996 and for the period  ended  December  31, 1996 the
increase was $10.1 million, or 21.8%, over 1995.

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.  The Company will continue to expand its retail outlets in
1998 with the addition of three new offices and the  replacement  of an existing
office.  Furthermore,  the  replacement  of the Company's core banking system in
1998 will help to improve service delivery and management  information  systems.
The sale of the Odessa  banking  office in 1996 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 1997, 1996, and 1995, categories in which those deposits were held in 1997
and 1996, and the maturity  distribution  of  certificates of deposit and public
funds of $100,000 or more for the year-end December 31, 1997.

<TABLE>
<CAPTION>


                                DAILY AVERAGE DEPOSITS
                                                          For Years
                                             1997              1996                1995
                                             ----              ----                ----
                                    Amount        Rate      Amount        Rate    Amount     Rate
                                 (in thousands)

<S>                                <C>           <C>      <C>            <C>    <C>         <C>
Non-interest bearing demand        $61,411         - %     $50,114         - %   $40,647      - %
Interest-bearing demand             62,894        1.08      62,820        1.14    64,452     1.50
Savings, and money market           83,766        3.05      81,070        2.93    78,863     3.06
Certificates of deposit            234,782        5.61     187,426        5.52   147,401     5.75
                                   -------                                       -------     ----
Total deposits                    $442,853       3.70%    $381,430       3.52%  $330,855    3.58%
                                   =======       =====     =======       =====   =======    =====
</TABLE>


                                    PERIOD END DEPOSITS
                                                            For Years
                                                  1997                  1996
                                                  ----                  ----
                                 (in thousands)

Deposit category:

   Non-interest-bearing demand                 $70,831               $56,111
   Interest-bearing demand                      67,852                63,702
   Savings                                      42,266                37,900

   Money market                                 46,958                43,118
   CDs less than $100,000                      148,613               140,105
   CDs greater than $100,000                    40,836                33,152
   Public funds less than $100,000                 824                 1,399
   Public funds greater than $100,000           51,641                29,284
                                               -------               -------
      Total                                   $469,821              $404,771
                                               =======               =======

               MATURITY DISTRIBUTION OF CERTIFICATES OF DEPOSITS
                     AND PUBLIC FUNDS GREATER THAN $100,000

                                 December 31, 1997
Maturity range                     (in thousands)

  less than 3 months                    $46,649
  3 to 6 months                          14,561
  6 to 12 months                         26,856
  12 months or more                       4,411
                                         ------
      Total                             $92,477
                                        =======

Securities  with an  amortized  cost of  $105,341,000  at December 31, 1997 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,
                                                      1997      1996      1995
                                                      ----      ----      ----
                                 (In thousands)
Securities sold under agreements to repurchase     $13,436          -    $4,538
Other short-term borrowing                             800        786       448
                                                       ---        ---     -----
   Total                                           $14,236       $786    $4,986
                                                    ======        ===     =====

 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 $13,436,000 and $5,173,000,
respectively  for 1997 and  $4,348,000 and $704,000,  respectively  for 1996 and
$9,075,000  and  $5,817,000,  respectively  for 1995.  The  increase in 1997 was
primarily  the  result  of the  introduction  of a sweep  account  for  business
customers.  Interest  expense  averaged 5.08% for 1997, 5.82% for 1996 and 6.17%
for 1995.

 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,  1997 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  $4,789,000 from 1996. This increase is
primarily  due to the net income for 1997 of  $4,519,000  and an increase in the
fair value of securities  available-for-sale  of $628,000 less dividends paid on
common stock of  $610,000.  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 1996,  this  resulted in a decrease in
shareholder's  equity of $582,000 from the period ended  December 31, 1995.  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, 1997,  the  Leverage,  Tier-I  Risk-Based
Capital, and Total Risk-Based Capital Ratios of the Company and the Bank were as
follows:

                                                  CAPITAL RATIOS

                                                           Tier-I         Total
                                          Leverage     Risk-Based    Risk-Based
                                     Capital Ratio  Capital Ratio Capital Ratio

      FNB Rochester Corp.                     6.5%          10.3%         11.5%
      First National Bank of Rochester        6.3%          10.1%         11.4%
      Regulatory guidelines:
          Well capitalized                    5.0%           6.0%         10.0%
           Adequately capitalized             4.0%           4.0%          8.0%


 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.
Common stock cash dividends were also declared in June and December of 1997.

 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, 1997, the Bank
had an available line of $43.1 million secured by residential mortgages.

 The  Bank has  agreements  under  which  it may  obtain  funds  for  short-term
liquidity  needs  by  selling   securities   under   agreements  to  repurchase.
Additionally the Bank began selling securities under agreements to repurchase to
business customers in 1997 under a cash management sweep account arrangement.

 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.

 Management of Interest Rate Risk

 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, 1997.


<PAGE>
<TABLE>
<CAPTION>
                                        RATE SENSITIVITY SCHEDULE

                                     One Day        Over Three         Over Six        Over One           Over
                                    to Three         Months to        Months to         Year to           Five
                                      Months        Six Months         One Year            Five          Years            Total
                                    --------        ----------        ---------         -------          -----            -----
                                                                      (in thousands)
<S>                                 <C>                 <C>              <C>            <C>            <C>             <C>
Interest earning assets:
Loans:
 Commercial                         $107,500            $2,665           $5,139         $59,140        $27,419         $201,863
 Residential mortgage                  2,513             3,603            4,335          26,284         50,642           87,377
 Home equity                          23,781                 -                -               -              -           23,781
 Consumer                              1,971             1,847            3,302          11,120            260           18,500
                                       -----             -----            -----          ------          -----          -------
  Total loans                        135,765             8,115           12,776          96,544         78,321          331,521
                                     -------             -----           ------          ------         ------          -------
Investment securities                 29,738             9,462           34,978          57,939         18,635          150,752
Interest bearing deposits in
  banks and federal funds sold        13,284                 -                -              50              -           13,334
                                      ------            ------           ------         -------         ------          -------
  Total interest-earning  assets    $178,787           $17,577          $47,754        $154,533        $96,956         $495,607
                                     =======            ======           ======         =======         ======          =======
Interest-bearing liabilities:
 Savings deposits                   $157,077                 $                $               $              $         $157,077
                                                             -                -               -              -
 Time deposits $100M & over           45,619            13,609           25,492           2,694              -           87,414
 Other time deposits                  20,999            21,006           78,560          33,833            101          154,499
 Short-term borrowings
  and long-term debt                  14,236                 -                -             210              -           14,446
                                      ------            ------            -----          ------          -----          -------
   Total interest-bearing
    liabilities                     $237,931           $34,615         $104,052         $36,737           $101         $413,436
                                     =======            ======          =======          ======            ===          =======
Net interest rate sensitivity gap  $(59,144)         $(17,038)        $(56,298)        $117,796        $96,855          $82,171
                                    ========          ========         ========         =======         ======           ======
Cumulative gap                     $(59,144)         $(76,182)       $(132,480)        $(14,684)       $82,171
                                    ========          ========        =========         =======         ======
Cumulative gap ratio (1)                0.75              0.72             0.65            0.96           1.20
                                        ====          ========        =========        ========          =====

Cumulative gap as a % of
 Total assets                       (11.32)%          (14.58)%         (25.36)%         (2.81)%         15.73%
                                    ========           =======         ========         =======         ======
</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,  1997,  the
maturity and repricing of the  Company's  interest  earning  assets and interest
bearing  liabilities  showed a  negative  gap in the one year  period.  Interest
checking,  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.

Quantitative and Qualitative Disclosures About Market Risk

 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,  management's  assessment  is that its
negative gap position will not have a material  adverse  effect on its operating
results or liquidity in the event of reasonably  foreseeable changes in interest
rates during 1998. These simulations are based on numerous assumptions regarding
the timing and extent of repricing  characteristics.  Actual  results may differ
significantly.

 The following table shows the Company's estimated earnings  sensitivity profile
as of December 31, 1997.


         Changes in Interest Rates             Percentage Change in Net Income
               (basis points)
         -------------------------             -------------------------------

                         12 Months              24 Months
                         ---------              ---------
+ 200 over one year         1.0                      .1
+100 over one year           .8                      .2
- - 100 over one year        -1.4                    -1.2
- - 200 over one year        -2.5                    -2.2


 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.

 Year 2000

 The Company is aware that many existing  computer  programs use only two digits
to identify a year in the date field. These programs were designed and developed
without  considering  the impact of the upcoming  change in the century.  If not
corrected,  many computer applications could fail or create erroneous results by
or at the Year 2000.  The Year 2000 issue  affects  virtually  all companies and
organizations.

 The Company has been aware of the  complexity  and  magnitude  of the Year 2000
(Y2K) issue and since October 1996 has been  developing  its strategy to address
the data  processing and business  impacts that are expected to be  encountered.
Based on the results of an inventory process, First National has prioritized its
list of  applications  and systems to be addressed in the Y2K project.  To date,
First National  believes that 95% of all possible Year 2000 situations have been
identified.

 First National does not write  programs or create its own software,  therefore,
it  must  rely  on  vendors  and  software  suppliers  to  provide   appropriate
enhancements  in a timely  manner.  As First  National  continues to monitor the
progress of vendors, it has also begun the process of creating contingency plans
for all applications that do not meet First National's deadline for compliance.

 The  validation  phase is the most  labor  intensive  and  critical  phase  and
requires a written  test plan for each system that will be in use at the turn of
the  century.  First  National  has opted  not to rely on vendor or third  party
certification as acceptable validation.  As vendors provide upgraded software or
enhancements,  the Bank will  conduct  tests to  determine  if the  software  or
enhancements meet First National's  requirements for Y2K readiness.  Testing has
begun, as has the process of writing Y2K test plans.  This  validation  phase is
targeted for completion by December 31, 1998.

 Prior to January 1, 2000,  First  National  expects to have tested each mission
critical application. In addition, First National will have contingency plans in
place for any  application  that does not meet Y2K  compliance.  The contingency
plans  will  address  key dates such as  12/31/1999,  1/01/2000  and  2/29/2000.
Throughout the year 2000,  First National will be conducting a quality review to
insure that its systems are functioning properly.

 Expenditures  in 1997  for the  Year  2000  Project  have  not  been  material.
Management  has not yet fully  quantified  the expenses of  resolving  Year 2000
problems,  including  problems relating to its own systems and those relating to
third party  customers  and vendors,  or the  materiality  of the effect of such
expenses on its results of operations, capital resources or liquidity.

 New Accounting Pronouncements

 In June 1997, FASB issued  Statement No. 130 entitled  Reporting  Comprehensive
Income. Comprehensive Income is defined as "the change in equity (net assets) of
a business  enterprise  during a period from  transactions  and other events and
circumstances from nonowner sources.  It includes all changes in equity during a
period except those resulting from  investments by owners and  distributions  to
owners".  The Statement is effective for fiscal years  beginning  after December
15, 1997 and  requires  that items that meet the  definition  of  components  of
comprehensive  income be reported in a financial  statement that is displayed as
prominently as other  financial  statements.  While this Statement will increase
the  Company's  financial  disclosures,  it will  have no  impact  on  operating
results.

 FASB Statement No. 131 entitled Disclosures about Segments of an Enterprise and
Related  Information  was also issued in June 1997.  This Statement is effective
for fiscal years beginning  after December 15, 1997. This Statement  establishes
standards for the way that public business  enterprises report information about
operating  segments  in annual  financial  statements  and  requires  that those
enterprises  report selected  information  about  operating  segments in interim
financial  reports issued to  shareholders.  It also  establishes  standards for
related  disclosures  about  products,  services  geographic  areas,  and  major
customers.  This Statement may increase the Company's financial  disclosures but
will have no impact on operating results. 
<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, 1997 and 1996,  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,
1997. These  consolidated  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements based on our audits.

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

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

s\ KPMG Peat Marwick LLP


January 20, 1998
Rochester, New York




<PAGE>

                      FNB ROCHESTER CORP. AND SUBSIDIARIES
                 Consolidated Statements of Financial Condition
                           December 31, 1997 and 1996
                        (in thousands, except share data)

                                                           1997      1996

Assets:

  Cash and due from banks                               $17,968   $20,060

  Interest bearing deposits with other banks              1,134     1,121

  Federal funds sold                                     12,200     1,500

  Securities available-for-sale, at fair value          120,819    72,318

  Securities held-to-maturity (fair value
  of $28,323 in 1997 and
  $29,305 in 1996)                                       28,278    29,532

  Loans, net of allowance of  $5,580 in 1997 and

    $5,696 in 1996                                      325,940   297,964

  Premises and equipment                                  8,813     9,152

  Accrued interest receivable                             3,761     3,242

  FHLB and FRB stock                                      1,655     1,516

  Other assets                                            1,785     1,493

                  Total assets                         $522,353  $437,898


Liabilities and shareholders' equity

  Deposits:

    Demand:

      Non interest bearing                              $70,831   $56,111

      Interest bearing                                   67,852    63,702

    Savings and money market                             89,224    81,018

    Certificates of deposit                             241,914   203,940

                  Total deposits                        469,821   404,771

  Securities sold under agreement to repurchase          13,436         -

  Other short-term borrowing                                800       786

  Accrued interest payable and other

    liabilities                                           4,066     2,900

  Long-term debt                                            210       210


                  Total liabilities                     488,333   408,667

Shareholders' equity:

  Common Stock, $1 par value; authorized

     5,000,000 shares; issued and outstanding
     3,589,253 in 1997 and 3,571,063 in 1996.             3,589     3,571

 Additional paid in capital                              13,269    13,035

 Undivided profits                                       16,266    12,357

 Net unrealized gain on securities
     available-for-sale, net of taxes                       896       268

                                                         34,020    29,231

                  Total liabilities and
                    shareholders' equity               $522,353  $437,898

See accompanying notes to Consolidated Financial Statements.

<PAGE>
<TABLE>
<CAPTION>

                                       FNB ROCHESTER CORP. AND SUBSIDIARIES
                                       Consolidated Statements of Operations
                                     Years Ended December 31, 1997, 1996, 1995
                                       (in thousands, except per share data)



                                                              1997             1996             1995
                                                              ----             ----             ----
<S>                                                        <C>              <C>              <C>
Interest income:
  Interest and fees on loans                               $28,219          $25,390          $21,810
  Securities:
    Taxable                                                  8,678            6,420            6,751
    Tax-exempt                                                 104              122               99
                                                             -----            -----            -----
                                                             8,782            6,542            6,850

  Interest on federal funds sold
    and deposits with banks                                    505              313              575
                                                             -----            -----            -----
      Total interest income                                 37,506           32,245           29,235
                                                            ------           ------           ------
Interest expense:
  Savings, interest checking and money market accounts       3,231            3,093            3,379
  Certificates of deposit                                   13,169           10,348            8,473
  Short-term borrowings                                        301               99              398
  Long-term debt                                                20               19                -
                                                                --               --               --
      Total interest expense                                16,721           13,559           12,250
                                                            ------           ------           ------
      Net interest income                                   20,785           18,686           16,985
                                                            ------           ------           ------
      Provision for loan losses                                 55                -                -
                                                                --                -                -
      Net interest income after provision for
        loan losses                                         20,730           18,686           16,985
                                                            ------           ------           ------
Non-interest income:
  Service charges on deposit accounts                        1,720            1,547            1,209
  Credit card fees                                             715              740              648
  Gain on sale of mortgages                                     73               65               40
  Gain (loss) on sale of securities available-for-sale         (8)             (45)               33
  Loan servicing fees                                          262              263              283
  Gain on sale of banking office                                 -              621                -
  Other operating income                                       647              616              427
                                                               ---              ---              ---
       Total non-interest income                            $3,409           $3,807           $2,640
                                                             -----            -----            -----
Non-interest expense:
  Salaries and employee benefits                            $9,618           $9,227           $8,238
  Occupancy                                                  3,561            3,448            2,812
  Marketing and public relations                               610              489              624
  Office supplies, printing and postage                        624              637              576
  Processing fees                                            1,075            1,018              979
  F.D.I.C. assessments                                          52                2              350
  Net cost of operation of other real estate                    16                2             (14)
  Legal                                                        192              190              267
  Other                                                      1,746            1,637            1,745
                                                            ------            -----            -----
      Total non-interest expense                            17,494           16,650           15,577
                                                            ------           ------           ------
      Income  before income taxes                            6,645            5,843            4,048

      Income tax expense                                     2,126            1,710            1,194
                                                             -----            -----            -----
      Net income                                            $4,519           $4,133           $2,854
                                                             =====            =====            =====
      Net income per common share - basic                   $ 1.26           $ 1.16           $  .80
                                                             =====             ====            =====
      Net income  per common share - diluted                $ 1.21           $ 1.13           $  .79
                                                             =====             ====            =====

 See accompanying notes to Consolidated Financial Statements.
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                      FNB ROCHESTER CORP. AND SUBSIDIARIES
           Consolidated Statements of Changes in Shareholders' Equity
                  Years Ended December 31, 1997, 1996 and 1995
                      (in thousands except per share data)
                                                                                                            Net
                                                                                                     Unrealized
                                                                                                    Gain (Loss)
                                                                   Additional                        Securities
                                                     Common           Paid in          Undivided     Available-
                                                      Stock           Capital            Profits      For -Sale      Total

<S>                                                  <C>              <C>                 <C>            <C>       <C>
Balance at December 31, 1994                         $3,569           $13,023             $5,549         $(781)    $21,360
  Net income                                              -                 -              2,854              -     $2,854
  Option shares issued                                    -                 1                  -              -          1
  Change in fair  value of securities
    available-for-sale,  net of taxes of  $576            -                 -                  -          1,631      1,631
Balance at December 31, 1995                         $3,569           $13,024             $8,403           $850    $25,846
    Net income                                            -                 -              4,133              -      4,133
   Common stock cash dividend -
    $.05 per share                                        -                 -              (179)              -      (179)
   Option shares issued                                   2                11                  -              -         13
   Change in fair value of securities
    available-for-sale, net of taxes of $397              -                 -                  -          (582)      (582)
Balance at December 31, 1996                         $3,571           $13,035            $12,357           $268    $29,231
    Net income                                            -                 -              4,519              -      4,519
   Common stock cash dividend -
    $.17 per share                                        -                 -              (610)              -      (610)
   Option and employee purchase shares issued            18               234                  -              -        252
   Change in fair value of securities
    available-for-sale, net of taxes of $417              -                 -                  -            628        628
Balance at December 31, 1997                         $3,589           $13,269            $16,266           $896    $34,020
</TABLE>

 See accompanying notes to Consolidated Financial Statements.


<PAGE>
<TABLE>
<CAPTION>

                       FNB ROCHESTER CORP AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                  Years ended December 31, 1997, 1996 and 1995
                                 (in thousands)

                                                                                  1997              1996             1995
Cash flows from operating activities:
<S>                                                                             <C>               <C>              <C>
 Net income                                                                     $4,519            $4,133           $2,854
 Adjustments to reconcile net income
  to net cash provided by operating activities:
    Provision for loan losses                                                       55                 -                -
    Depreciation and amortization                                                1,464             1,449            1,208
    Amortization of goodwill                                                         -                79              238
    Deferred income taxes                                                        (548)              (78)              301
    (Gain) loss on sales of securities
      available-for-sale                                                             8                45             (33)
    Gain on sale of subsidiary and banking offices                                   -             (621)                -
    (Increase) decrease in mortgage loans
      held for sale, net                                                       (2,700)               550            (880)
    (Increase) decrease in accrued interest  receivable                          (519)               331            (420)
    (Increase) decrease in other assets                                          (199)             (465)              127
    Increase in accrued interest
      payable and other liabilities                                                986               175              555
                                                                                   ---               ---              ----
      Net cash provided by operating  activities                                 3,066             5,598            3,950
                                                                                 -----             -----            ------
Cash flow from investing activities:
  Decrease in interest bearing deposits                                              -                 -               77
  Securities available-for-sale:
    Purchase of securities                                                    (71,502)          (29,987)         (17,272)
    Proceeds from maturities                                                    23,275            19,857           17,483
    Proceeds from sales                                                            762            10,097           11,027
  Securities held-to-maturity:
    Purchase of securities                                                     (3,249)           (2,891)         (15,545)
    Proceeds from maturities                                                     4,503             5,139            2,223
  Loan origination and principal collection, net                              (25,293)          (51,375)         (51,362)
  Payment made for sale of  banking office                                           -           (7,855)                -
  Capital expenditures, net                                                    (1,125)           (3,377)          (3,545)
  Increase in other assets                                                       (139)                 -                -
                                                                                  ---                  -                -
      Net cash used by investing activities                                  $(72,768)         $(60,392)        $(56,914)
                                                                              -------           --------         --------
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                       FNB ROCHESTER CORP AND SUBSIDIARIES
                     Consolidated Statements of Cash Flows,
                    continued Years ended December 31, 1997,
                                  1996 and 1995
                                 (in thousands)
                                                                                  1997                1996               1995
Cash flows from financing activities:
<S>                                                                            <C>                 <C>                 <C>
  Net increase in demand, savings, interest
    checking, and money market accounts                                        $27,076             $16,125             $6,036
  Certificates of deposit accepted and repaid, net                              37,974              40,404             56,458
  Increase (decrease) in short-term
    borrowings                                                                  13,450             (4,200)            (4,889)
  Increase in long-term debt                                                         -                 210                  -
  Employee common stock purchase and exercise
   of options to purchase common stock                                             252                  13                  1
  Dividends paid - common stock                                                  (429)                   -                  -
  Net cash provided by financing
    activities                                                                  78,323              52,552             57,606
Increase (decrease) in cash and cash
  equivalents                                                                    8,621             (2,242)              4,642
Cash and cash equivalents at beginning of
  year                                                                          21,681              23,923             19,281
Cash and cash equivalents at end of year                                       $30,302             $21,681            $23,923
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 facilitate sale
   and writedowns                                                                  $38                 $45                  -
  Transfer of securities from held-to-
    maturity to securities available-for-sale                                        -                   -            $34,539



 The Company paid cash during 1997, 1996, and 1995
 for income taxes and interest
 as follows (in thousands):
                                                                                  1997                 1996              1995

Interest                                                                       $16,399             $13,553            $11,949
Income taxes                                                                     2,637               1,335                910
</TABLE>
 See accompanying notes to Consolidated Financial Statements

<PAGE>
                      FNB Rochester Corp. and Subsidiaries
                   Notes to Consolidated Financial Statements
                        December 31, 1997, 1996, and 1995


 (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 1997 its only subsidiary was
First National Bank of Rochester (First  National).  The consolidated  financial
statements include the accounts of the Company and its wholly-owned  subsidiary,
First National.  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

 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 from  securities  sold are determined  using the specific  identification
method.

 The  Company's  investments  in the  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.


 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  allowance  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  investment in the loan 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, 1997 the market value of the assets under management was
$69,995,000.


 Per Share Data

 Basic  earnings  per share data is based upon the  weighted  average  number of
common shares  outstanding  during each year. Diluted earnings per share data is
based upon the weighted  average number of common shares and equivalents  (stock
options) outstanding during each year. Earnings per share data has been restated
to reflect the adoption of Statement of Financial  Accounting Standards No. 128,
Earnings Per Share, in 1997. (see Note 15 to Financial Statements)

 Cash Equivalents

 For the purpose of  reporting  cash flows,  cash  equivalents  include due from
banks,  unrestricted  interest  bearing  deposits with banks,  and federal funds
sold.

<PAGE>

(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,  1997 and 1996  follows (in
thousands): 

<TABLE>
<CAPTION>
                                                                        1997                                 1996
                                                            Amortized            Fair          Amortized            Fair
                                                                 Cost           Value               Cost           Value
                                                            ---------           -----          ---------           ------
Securities available-for-sale:
<S>                                                           <C>             <C>                <C>             <C>
      U.S. Treasury                                           $25,152         $25,403            $23,286         $23,576
      U.S. Government agency                                   34,213          34,346             10,003           9,967
      Mortgage-backed securities                               59,963          61,070             38,582          38,775
                                                              -------          ------             ------          ------
          Total                                               119,328         120,819             71,871          72,318
                                                              =======         =======             ======          ======
Securities held-to-maturity:
      U.S. Treasury                                             8,079           8,091              8,108           8,024
      U.S. Government agency                                    5,252           5,229              5,293           5,222
      Mortgage-backed securities                               10,721          10,769             12,909          12,834
      Obligations of state and
          municipal subdivisions                                3,876           3,884              2,872           2,875
      Other securities                                            350             350                350             350
                                                                 ----           -----               ----           -----
          Total                                               $28,278         $28,323            $29,532         $29,305
                                                               ======          ======             ======          ======
</TABLE>


  Securities with an amortized cost of $105,341,000  and $52,427,000 at December
  31, 1997 and 1996,  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,  1997  and  1996  follows  (in
  thousands):

<TABLE>
<CAPTION>
                                                              1997                                   1996
                                              Unrealized          Unrealized          Unrealized          Unrealized
                                                   Gains              Losses               Gains              Losses
                                              ----------          ----------          ----------           ---------
Securities available-for-sale:
<S>                                                 <C>                  <C>                <C>          <C>
        U.S. Treasury                               $251                   -                $290         $         -
        U.S. Government agency                       172                  39                  53                  89
        Mortgage-backed securities                 1,157                  50                 426                 233
    Total                                         $1,580                 $89                $769                $322
Securities held-to-maturity:
  U.S. Treasury                                      $39                 $27                 $31                $115
  U.S. Government agency                               -                  23                   -                  71
  Mortgage-backed securities                          77                  29                  76                 151
  Obligations of state and municipal
     subdivisions                                     18                  10                  11                   8
    Total                                           $134                 $89                $118                $345
</TABLE>

  The  amortized  cost of  securities  by  contractual  years to  maturity as of
  December 31, 1997 are as follows (in thousands):

<TABLE>
<CAPTION>

                                       Under 1 Year     1 to 5 Years  5 to 10 Years   10 Years and   Total
                                                                                      Over
Securities available-for-sale
<S>                                       <C>               <C>          <C>            <C>           <C>
  U.S. Treasury                           $9,018            $16,134      $      -       $      -      $ 25,152
  U.S. Government agency                       -              3,598        16,825         13,790        34,213
  Mortgage-backed securities                   -              3,824         7,031         49,108        59,963
     Total                                $9,018            $23,556      $ 23,856       $ 62,898      $119,328

Securities held-to-maturity
  U.S. Treasury                           $    -            $ 8,079      $      -       $    -        $ 8,079
  U.S. Government agency                   3,000              2,000             -            252         5,252
  Mortgage backed securities                   -              7,950         1,606          1,165        10,721
  Obligations of state and municipal
      subdivisions                         2,399                843           454            180         3,876

  Other securities                           250                 50            50              -           350

      Total                               $5,649            $18,922      $  2,110       $  1,597      $ 28,278

</TABLE>
<PAGE>

  The fair value of securities by  contractual  years to maturity as of December
31, 1997 are as follows (in thousands):

<TABLE>
<CAPTION>
                                                 Under 1 Year  1 to 5 Years    5 to 10 Years  10 Years and       Total
                                                                                              Over
Securities available-for-sale
<S>                                                   <C>         <C>          <C>            <C>               <C>
  U.S. Treasury                                       $9,082      $16,321      $       -      $        -        $25,403
  U.S. Government agency                                   -        3,592         16,924          13,830         34,346
  Mortgage-backed securities                               -        3,817          7,293          49,960         61,070
                                                           -        -----          -----          ------         ------

     Total                                            $9,082      $23,730        $24,217         $63,790       $120,819
                                                       =====        =====          =====           =====         ======


Securities held-to-maturity
  U.S. Treasury                                       $    -       $8,091      $       -      $        -         $8,091
  U.S. Government agency                               2,989        1,987              -             253          5,229
  Mortgage backed securities                               -        7,939          1,637           1,193         10,769
  Obligations of state and municipal
      subdivisions                                     2,398          844            454             188          3,884
  Other securities                                       250           50             50               -            350
                                                       -----          ---             --               -            ---

      Total                                           $5,637      $18,911         $2,141          $1,634        $28,323
                                                       =====        =====          =====           =====         ======
</TABLE>

  The  following  table  presents the total  proceeds  from sales of  securities
  available-for-sale  for 1997,  1996 and 1995 and the gross  realized gains and
  losses (in thousands):

                                  1997                 1996               1995

Proceeds from sales               $762              $10,097            $11,027
                                   ---               ------             ------

Gains                                -                    2                 72
Losses                             (8)                 (47)                (39)
                                   ---                -----               ----
 Net                              $(8)                $(45)                $33
                                   ===                 ===                 ===

<PAGE>

  (3)  Loans

  The major  classifications  of loans at December  31, 1997 and 1996 follow (in
 thousands):
                                               1997                1996
Commercial                                 $201,722            $187,721
Residential mortgage                         80,083              70,933
Residential mortgage loans held for sale      3,030                 330
Home equity                                  23,516              21,297
Other consumer                               22,886              23,153
                                            -------              ------
    Total                                   331,237             303,434
Net deferred loan costs                         283                 226
Allowance for loan losses                   (5,580)             (5,696)
                                            -------              ------
Loans, net                                 $325,940            $297,964
                                            =======             =======

 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  $102,757,000  and  $104,494,000  at
December 31, 1997 and 1996,  respectively  are not included in the  consolidated
financial statements.  Custodial accounts held by First National for these loans
amounted  to  $2,193,000   and   $2,182,000  at  December  31,  1997  and  1996,
respectively.

 The Company has an available line of credit with the FHLB of New York, which at
December 31, 1997 amounted to  approximately  $43,107,000.  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, 1997,  the Company  pledged  residential  mortgages with a carrying value of
$64,695,000 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,
                                                           1997                1996                  1995
                                                           ----                ----                  ----
<S>                                                      <C>                 <C>                   <C>
Balance at beginning of year                             $5,696              $5,776                $6,452
Provision charged to operating expense                       55                   -                     -
                                                          5,751               5,776                 6,452
Loans charged off
  Commercial                                              (179)               (407)                 (840)
  Residential mortgage                                     (72)                (14)                  (46)
  Home equity                                              (13)                 (5)                     -
  Other consumer                                          (145)               (132)                 (147)
              Total loans charged off                     (409)               (558)               (1,033)
Recoveries of loans charged off
  Commercial                                                166                 407                   267
  Residential mortgage                                       12                   -                     -
  Home equity                                                 -                   3                     6
  Other consumer                                             60                  68                    84
               Total recoveries of loans charged off        238                 478                   357
Balance at end of year                                   $5,580              $5,696                $5,776
</TABLE>

 The principal  balance of loans not accruing  interest  totaled  $2,100,000 and
$1,419,000 at December 31, 1997 and 1996 respectively. The effect of non-accrual
loans on interest  income for the years ended December 31, 1997,  1996, and 1995
was $22,000, $48,000 and $67,000 respectively.  Other real estate owned amounted
to $38,000 and $45,000 at December 31, 1997 and 1996 respectively.

 At December  31, 1997,  and 1996,  the  recorded  investment  in loans that are
considered to be impaired totaled $1,160,000, and $2,337,000,  respectively, and
the impairment  allowance  associated  with these loans is $125,000 for 1997 and
$38,000 for 1996.  There was no impairment  allowance  associated  with the 1995
recorded  investment.  The average recorded investments in impaired loans during
the twelve  months  ended  December 31,  1997,  1996 and 1995 was  approximately
$2,882,000, $913,000 and $1,150,000, respectively.

 For the twelve  months  ended  December  31,  1997,  1996 and 1995 the  Company
recognized  interest income on impaired loans of $234,000,  $77,000 and $35,000,
respectively.


(5)  Premises and Equipment

A summary of premises and equipment follows (in thousands):

                                                   December 31,
                                               1997            1996
                                               ----            ----
Land                                           $710            $587
Building and improvements                     2,091           2,098
Furniture, fixtures, equipment and vehicles   9,472           8,739
Leasehold improvements                        5,444           5,199
                                             ------           -----
                                             17,717          16,623
Less accumulated depreciation and
   amortization                               8,904           7,471
                                              -----           -----
Premises and equipment, net                  $8,813          $9,152
                                              =====           =====


 (6)  Certificates of Deposit

 Certificates of deposit of $100,000 or more amounted to $92,477,000 at December
31, 1997 and $62,436,000 at December 31, 1996.  Interest expense on certificates
of deposit of $100,000 or more was  $4,629,000  in 1997,  $3,225,000 in 1996 and
$2,457,000 in 1995.

 At December 31, 1997, the scheduled  maturities of all certificates of deposits
are as follows (in thousands):

           Year                                Amount

1998                                         $192,574
1999                                           35,965
2000                                            8,115
2001                                            3,189
2002 and thereafter                             2,071
                                              -------
Total                                        $241,914
                                              =======

 (7)  Securities Sold Under Agreements to Repurchase

 The Company had short term  borrowings of $14,236,000  and $786,000 at December
31,  1997  and  1996  respectively.  The  December  31,  1997  balance  included
$13,436,000 of securities  sold under  agreement to repurchase,  with a maturity
date of January 2, 1998 and an average rate of 4.92%.  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  $13,436,000 and $5,173,000  respectively for 1997
and $4,348,000 and $704,000  respectively  for 1996.  Interest  expense averaged
5.08% for 1997, 5.82% for 1996 and 6.17% for 1995.


 (8)  Income Taxes


 Total  income taxes for the years ended  December 31, 1997,  1996 and 1995 were
allocated as follows (in thousands):

<TABLE>
<CAPTION>
                                                             1997                1996               1995

<S>                                                        <C>                 <C>                <C>
Income from operations                                     $2,126              $1,710             $1,194
Shareholders' equity, change in unrealized gain (loss)
 on securities available-for-sale                             417               (397)                576
                                                            -----               -----              -----
                                                           $2,543              $1,313             $1,770
                                                            =====               =====              =====
</TABLE>

 For the years  ended  December  31,  1997,  1996 and 1995,  income tax  expense
(benefit) attributable to income from operations consists of (in thousands):

                          1997               1996               1995

     Current:
            Federal     $2,113             $1,648               $892
            State          561                140                  1
                         -----              -----                ---
                         2,674              1,788                893
                         -----              -----                ---
    Deferred:
            Federal      (466)              (335)                301
            State         (82)                257                  -
                         -----               ----                ---
                         (548)               (78)                301
                         -----               ----                ---
                        $2,126             $1,710             $1,194
                         =====              =====              =====
<PAGE>


The  reconciliation  of the  statutory  federal  income tax rate with the actual
effective tax rate follows:

                                                  1997         1996        1995
                                                  ----         ----        ----
     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                         (7.0)%        (11.0)     (10.0)
     State taxes, net of federal
            benefit                               4.7%           5.0        1.0
     Other items, net                             0.3%           1.0        4.0
                                                  ---            ---        ---
                                                 32.0%         29.0%      29.0%
                                                 ====          ====       ====

 The significant  components of deferred tax expense  (benefit)  attributable to
income from  continuing  operations  at December 31, 1997,  1996 and 1995 are as
follows:

                                            1997           1996          1995
                                            ----           ----          ----

      Deferred tax expense (benefit)        $(79)           $582         $713
      Increase (decrease) in valuation
        allowance for deferred tax assets   (469)          (660)         (412)

      Net deferred tax expense (benefit)   $(548)          $(78)         $301

<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, 1997,
and 1996 are presented below (in thousands): 

<TABLE>
<CAPTION>

                                                                        1997                 1996
                                                                        ----                 ----
Deferred tax assets:
<S>                                                                   <C>                  <C>
                  Allowance for loan losses - financial statements    $2,229               $2,284
                  Interest on non accrual loans                          140                  111
                  Premises and equipment - principally due to
                    depreciation                                         163                   88
                  Reserve for abandoned lease                             91                  121
                  Accrued salaries and benefits                          121                  109
                  Other                                                   97                   44
                                                                          --                   --
                    Gross deferred assets                              2,841                2,757
                    Less valuation allowance                            (776)              (1,245)
                                                                       -----                ------
                       Net deferred tax assets                         2,065                1,512
Deferred tax liabilities:
                  Allowance for loan losses - tax                      (650)                (722)
                  Net unrealized gain on securities
                       available-for-sale                              (596)                (179)
                  Bond discount                                        (152)                 (97)
                  Net deferred loan origination costs                  (113)                 (91)
                                                                        ---                   --
                         Total gross deferred liabilities            (1,511)              (1,089)
                                                                      -----                -----
                         Net deferred tax asset                        $554                 $423
                                                                        ===                  ===
</TABLE>

 The net change in the total  valuation  allowance for the years ended  December
31,  1997,  1996 and 1995 were  decreases  of  $469,000,  $660,000  and $730,000
respectively.

 Realization  of deferred tax assets is dependent  upon the generation of future
taxable  income or the existence of sufficient  taxable  income within the carry
back 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
$776,000 at December 31, 1997.

 (9) Shareholders' Equity

 On December  16,  1997,  the Company  declared a dividend of $.10 per share for
payment January 30, 1998 to shareholders' of record January 15, 1998.  Dividends
of $.07 per share were declared in June 1997 for payment in July 1997. Dividends
of $.05 per share were declared in December 1996 for payment in January 1997. No
dividends were declared or paid in 1995 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 $10,894,000 are available from First National at December 31, 1997
without the approval of the OCC.


(10) 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 was 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 1997:  dividend yield of .87 percent,  risk-free interest rate of 6.06
percent,  expected  volatility of 35.6 percent,  and expected lives of 10 years.
For grants in 1996:  dividend yield of .14 percent,  risk-free  interest rate of
6.1 percent, expected volatility of 40 percent, and 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
basic  earnings  per share  would  have been  reduced  to the pro forma  amounts
indicated below:



                             Year ended December 31
                            (net income in thousands)

                                             1997         1996
                                             ----         ----
Net income        As reported            $  4,519   $    4,133
                  Pro forma                 4,385        4,003
Basic earnings
 Per share        As reported                1.26         1.16
                  Pro forma              $   1.22   $     1.12


 Pro forma net income and  earnings per share  reflect  only options  granted in
1997 and 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.


 A summary of the status of the  Company's  two fixed stock  option  plans as of
December  31,  1997,  1996 and 1995 and changes  during the years ended on those
dates is presented below

<TABLE>
<CAPTION>

                                              1997                      1996                      1995
                                                  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 of year      318,850   $     7.28      223,100   $     6.59        225,000   $   6.59
Granted                                 7,500        16.13       98,750         8.88              -          -
Exercised                               3,000         7.64        2,100         6.01            250       5.69
Forfeited                               1,500        11.27          900         7.15          1,650       5.96
                                        -----        -----        -----         ----          -----       ----
Outstanding at end of year            321,850   $     7.48      318,850   $     7.30        223,100   $   6.59
                                      =======        =====      =======         ====        =======       ====
Options exercisable at
 year end                             304,475                   244,350                     167,150
                                      =======                   =======                     =======
Weighted-average fair
 value of options granted
 during the year                  $      8.44                $     5.11                           -
                                      =======                   =======
</TABLE>

 The  following  table   summarizes   information   about  fixed  stock  options
outstanding at December 31, 1997 

<TABLE>
<CAPTION>

                                  Options Outstanding                           Options Exercisable
                       Number       Weighted-Avg                           Number
     Range of       Outstanding       Remaining         Weighted-Avg     Exercisable   Weighted-Avg
 Exercise Prices    at 12/31/97   Contractual Life     Exercise Price    at 12/31/97  Exercise Price
 ---------------    -----------   -------------------  --------------    -----------  --------------

<S>                     <C>               <C>           <C>               <C>         <C>
 $5.63 -  8.32          294,850           5.8            $  6.94          294,850     $  6.94
  9.75 - 12.75           19,500           8.9              12.37            9,625       12.36
         16.13            7,500           9.7              16.13                -           -

 $5.63 - 16.13          321,850           6.1            $  7.48          304,475     $  7.11
</TABLE>


(11) Leases

 The Company leases  certain  buildings and office space under  operating  lease
arrangements.  Rent expense under these  arrangements  amounted to $1,122,601 in
1997,  $1,110,000 in 1996 and $776,000 in 1995.  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,  1997  follows (in
thousands):

                  Year Ending December 31,
                  ------------------------
       Year                                          Amount
       ----                                          ------
       1998                                            $965
       1999                                           1,006
       2000                                           1,017
       2001                                           1,047
       2002                                           1,049
    After 2002                                        9,484
      Total                                         $14,568

 Several new leases have been signed for additional  banking  offices and office
space.  Three 20-year  ground leases were signed for new banking  offices in the
Village of Brockport,  Town of Victor and a new Pittsford  office to replace the
existing office on Monroe Avenue.  A 5-year lease has been signed for space in a
supermarket  located in the City of  Rochester  and the Bank's  Powers  Building
lease has been amended to include  7,652 square feet of  additional  space to be
used for  operations.  The  annual  lease  expense  for all of the new leases is
expected to be approximately  $1,142,000 for the first five years and $3,061,000
for years beyond five. The new lease amounts are excluded from the table above.



 (12)  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, 1997 and 1996 are set
forth in the table below (in thousands): 

<TABLE>
<CAPTION>

                                          1997                               1996
                                Fixed Rate      Variable Rate    Fixed Rate   Variable Rate
                                ----------      -------------    ----------   -------------
<S>                                 <C>                <C>           <C>            <C>
Commercial letters of credit             -              2,749             -          3,189
Commercial lines of credit           2,362             59,040        12,535         64,346
Other loan commitments              17,184             18,917         7,546          9,313
</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.

In 1997 the  Company  committed  $1  million to fund a 10%  limited  partnership
investment  interest in Cephas  Capital  Partnership,  L.P. This small  business
investment  company was  established  for the purpose of providing  financing to
small  businesses in  conjunction  with programs  established  by the U.S. Small
Business  Administration.  At December 31, 1997, the Company had funded $322,000
of this  commitment and carries the investment  under the equity method in other
assets.

 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,  1997 and 1996 was  approximately  $365,000  and  $557,000.
Interest  bearing  deposits  with other banks are  substantially  restricted  by
balance agreements.

 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.

 (13) 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
                                                                                 1997                  1996
<S>                                                                             <C>                   <C>
Actuarial present value of accumulated benefit obligation,
  including vested benefits of  $792 and $416                                    $915                  $558
Actuarial present value of projected benefit obligation for service
  rendered to date                                                              1,691                 1,022
Less plan assets at fair value - primarily listed common stock,
  U.S. Government and agency securities, and collective funds                   1,307                   757
Projected benefit obligation in excess of plan assets                             384                   265
Unrecognized net gain (loss) from past experience different
   from that assumed and effects of changes in assumptions                      (142)                  (19)
Unrecognized prior service cost                                                     4                     5
Accrued pension cost included in other liabilities                               $246                  $251
</TABLE>

 Net pension cost included the following components (in thousands):

                                                   Years Ended December 31
                                                   1997     1996       1995
                                                   ----     ----       ----
Service cost-benefits earned during the period     $385     $368       $250
Interest cost on projected benefit obligation        82       54         24
Actual return on plan assets                      (178)     (21)        (9)
Net amortization and deferral                        94     (16)       (20)
                                                   ----      ---        ---
   Net periodic pension cost                       $383     $385       $245
                                                    ===      ===        ===


 Assumptions  used in determining  pension data for 1997,  1996, and 1995 are as
follows:

                                             1997      1996       1995
                                            -----     -----      -----
Discount rate for benefit obligations       7.50%     8.00%      7.50%
Rate of increase in compensation levels     5.00%     5.00%      5.00%
Expected long-term rate of return on assets 8.50%     8.50%      8.50%


 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 $77,000 in 1997, $66,000 in 1996, and $54,000 in 1995.

 (14) 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):

                                                     Years ended December 31,
                                                     1997                1996
                                                    ------              ------
Balance of loans outstanding at beginning of year   $4,827              $5,591
New loans and increases in existing loans            1,496                  80
Loan principal repayments                             (382)               (844)
                                                    ------               -----
Balance at end of year                              $5,941              $4,827
                                                     =====               =====

 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.

 (15) Earnings Per Share

 Calculation  of Basic  Earnings Per Share (Basic EPS) and Diluted  Earnings Per
Share (Diluted EPS) is as follows (income in thousands):

<TABLE>
<CAPTION>
                                                                           Average    Per Share
                                                          Income           Shares        Amount
                                                          ------           -------    ---------
For year ended December 31, 1997
<S>                                                  <C>                 <C>         <C>
  Basic EPS
    Net income applicable to common shareholders     $     4,519         3,580,713   $    1.26
    Effect of asssumed exercise of stock options               -           164,829        =====
                                                               -           -------
  Diluted EPS
    Income available to common shareholders and
      assumed exercise of stock options              $     4,519         3,745,542   $    1.21
                                                           =====         =========        ====
For year ended December 31, 1996
  Basic EPS
    Net income applicable to common shareholders     $     4,133         3,570,159   $    1.16
    Effect of assumed exercise of stock options                -            93,117        ====
                                                               -         ---------
  Diluted EPS
    Income available to common shareholders and
       assumed exercise of stock options             $     4,133         3,663,276   $    1.13
                                                           =====         =========        ====
For year ended December 31, 1995
  Basic EPS
    Net income applicable to common shareholders     $     2,854         3,568,759   $    0.80
    Effect of assumed exercise of stock options                -            27,114        ====
                                                               -          --------
  Diluted EPS
    Income available to common shareholders and
      assumed exercise of stock options              $     2,854         3,595,873   $    0.79
                                                           =====         =========        ====
</TABLE>

(16) Condensed Financial Information - Parent Company Only

 The  following  presents the  financial  condition  of the Parent  Company (FNB
Rochester  Corp.)  as of  December  31,  1997 and 1996  and the  results  of its
operations and its cash flows for the years ended  December 31, 1997,  1996, and
1995:

 Condensed Statements of Financial Condition (in thousands)

  Assets                                                    1997        1996
                                                            ----        ----
Cash and cash equivalents                                   $996        $644
Investment (at equity) in subsidiary                      33,411      28,802
Other assets                                                   3           1
        Total assets                                     $34,410     $29,447
  Liabilities and shareholders' equity
Accrued interest payable and other liabilities              $390        $216
        Total liabilities                                    390         216
Shareholders' equity                                      34,020      29,231
        Total liabilities and shareholders' equity       $34,410     $29,447

<PAGE>

 Statement of Income (in thousands)
                                                  Years ended December 31,
                                               1997     1996         1995
                                               ----     ----         ----
Income:
  Dividends from subsidiary                    $600     $200      $     -
  Interest and  other                            27       19           20
                                                ---      ---          ---
        Total income                            627      219           20
                                                ---      ---          ---
Expense:
  Other                                         118      109          122
                                                ---      ---          ---
        Total expense                           118      109          122
                                                ---      ---          ---

(Income) loss before taxes and equity in
  undistributed income of subsidiary            509      110        (102)
Income tax benefit                             (29)     (26)         (40)
                                                ---      ---          ---

Income (loss) before undistributed income
  of subsidiary                                 538      136         (62)
Equity in undistributed income
  of subsidiary                               3,981    3,997        2,916
                                              -----    -----        -----
        Net income                           $4,519   $4,133       $2,854
                                              =====    =====        =====



<PAGE>

     Statement of Cash Flows (in thousands)

<TABLE>
<CAPTION>
                                                               Years ended December 31,
                                                     1997             1996               1995
                                                     ----             ----               ----
Cash flows from operating activities:
<S>                                                <C>              <C>                <C>
  Net income                                       $4,519           $4,133             $2,854
  Adjustment to reconcile net income to
    cash (used) provided by operating activities:
      Equity in undistributed income
        of subsidiary                              3,981)          (3,997)            (2,916)
     (Increase) decrease in other assets              (2)                3                  1
      Increase (decrease) in accrued
        interest payable and other
        liabilities                                   (7)              (2)                  4
                                                      ---              ---                ---
          Net cash (used) provided by
            operating activities                      529              137               (57)
                                                      ---              ---                ---

Cash flows from investing activities:
                                                        -                -                  -
          Net cash provided by investing
            activities                                  -                -                  -
Cash flows from financing activities:
  Employee common stock purchase and exercise
   of options to purchase common stock                252               13                  1
 Dividends paid - common stock                      (429)                -                  -
          Net cash provided by financing
               activities                           (177)               13                  1
                                                      ---              ---                ---

          Increase (decrease) in cash and
             cash equivalents                         352              150               (56)
Cash and cash equivalents at beginning of year        644              494                550
                                                      ---              ---                ---
Cash and cash equivalents at end of year             $996             $644               $494
                                                      ===              ===                ===
</TABLE>

 The Parent  Company paid cash during 1997,  1996, and 1995 for income taxes and
 interest as follows (in thousands) :


                      1997             1996               1995
                      ----             ----               ----
Interest                 -                -                  -
Income taxes         2,637            1,335                910


 (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,  1997,  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 weighting, 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, 1997,
that First  National  meets all  capital  adequacy  requirements  to which it is
subject.

 As of December 31, 1997, 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
                                                                  For Capital      Prompt Corrective
                                                  Actual       Adequacy Purposes   Action Provisions
                                                  ------       -----------------   -----------------
                                            Amount   Ratio      Amount    Ratio      Amount   Ratio
                                            ------   -----      ------    -----      ------   -----
<S>                                    <C>           <C>     <C>           <C>    <C>         <C>
As of December 31, 1997
  Total Capital
    (to Risk Weighted Assets)          $    36,557   11.4%   $   25,745    8.0%   $  32,181   10.0%

  Tier I Capital
    (to Risk Weighted Assets)          $    32,515   10.1%   $   12,873    4.0%   $  19,309    6.0%
  Tier I Capital
    (to Average Assets)                $    32,515    6.3%   $   20,491    4.0%   $  25,613    5.0%
As of December 31, 1996
  Total Capital
    (to Risk Weighted Assets)          $    32,135   11.0%   $   23,296    8.0%   $  29,120   10.0%
  Tier I Capital
    (to Risk Weighted Assets)          $    28,469    9.8%   $   11,648    4.0%   $  11,648    6.0%
  Tier I Capital
    (to average assets)                $    28,469    6.6%   $   17,400    4.0%   $  21,750    5.0%
</TABLE>

 The Company's  capital amounts and ratios as of December 31, 1997 and 1996 were
not materially different from those of First National.


 (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 and Long-Term Debt

 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.


                                               1997                  1996
                                                   (in thousands)

                                               Estimated             Estimated
                                      Carrying      Fair   Carrying       Fair
Financial  Assets:                      Amount  Value(1)     Amount   Value(1)
- -----------------                     --------  --------    -------   -------

Cash                                   $17,968   $17,968    $20,060    $20,060
Interest bearing deposits with banks     1,134     1,134      1,121      1,121
Federal funds sold                      12,200    12,200      1,500      1,500
Securities, including FHLB and FRB     149,261   150,797    103,366    103,139
Net loans and loan commitments         325,940   337,123    297,964    304,634
Financial Liabilities:
      Total deposits                   469,821   470,254    404,771    406,114
      Short-term borrowings
         and long-term debt            $14,446   $14,446       $996       $996

     (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.
<PAGE>
CORPORATE DIRECTORY

 DIRECTORS OF FNB ROCHESTER CORP.
 AND FIRST NATIONAL BANK OF ROCHESTER

 R. Carlos Carballada
 President and Chief Executive Officer

 Michael J. Falcone, Chairman
 Real Estate Developer, Pioneer Group

 Gayle C. Johnston
 Vice President and General Manager
 Sunglass Hut Business
 Bausch & Lomb

 Joseph M. Lobozzo II
 President & Chief Executive Officer
 JML Optical Industries, Inc.

 Francis T. Lombardi
 Vice President, Syracuse Tank & Mfg. Co.

 Carl R. Reynolds
 Attorney

 H. Bruce Russell
 Retired

 James D. Ryan
 President and Owner RYCO Management, Inc.
 Property Management and Development

 Linda Cornell Weinstein
 Executive Director,  Cornell/Weinstein
 Family Foundation



 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


 SENIOR OFFICERS OF
 FIRST NATIONAL BANK OF ROCHESTER

 R. Carlos Carballada
 President and Chief Executive Officer

 Donald R. Aldred
 Sr. Vice President, Business & Professional Banking

 Robert B. Bantle
 Sr. Vice President, Community Banking

 Peter M. Biggs
 Sr. Vice President, Marketing Director

 Stacy C. Campbell
 Sr. Vice President and Chief Financial Officer

 Barbara W. Fuge
 Vice President, Corporate Operations Project
Manager/Loan Servicing Manager

 Robert E. Gilbert
 Sr. Vice President, Operations

 Timothy P. Johnson
 Vice President and Counsel

 Richard J. Long
 Vice President, Human Resources

 Theresa B. Mazzullo
 Sr. Vice President, Trust & Investment



VICE PRESIDENTS OF FIRST NATIONAL BANK OF ROCHESTER

<TABLE>
<CAPTION>


<S>                                              <C>
Richard L. Aldrich                               William C. Lyons
Vice President, Brockport Office Manager         Vice President,  Business & Professional
                                                 Lending - Buffalo
Bruce G. Austin
Vice President, Treasury & Planning              Carl J. Martel
                                                 Vice President, Henrietta Office Manager
Jeffrey W. Barker
Vice President, Business & Professional          Richard F.  Medyn
Real Estate Lending                              Vice President ,Business & Professional Lending

Dorian C. Chapman                                Robert S. Moore
Vice President, Business & Professional          Vice President, Business & Professional Lending
Investor Real Estate Lending
                                                 Thomas M. Pauly
Roger L. Cormier                                 Vice President, Loan Review
Vice President, East Rochester Office Manager
                                                 Nancy E. Posick
Anthony M. Costanza                              Vice President, Victor Office Manager
Vice President, Business & Professional Lending
                                                 David T. Reaske
Michael J. Drexler                               Vice President, Business & Professional
Vice President, Business & Professional Lending  Lending - Syracuse

Gary L. Gayton                                   Kathleen J. Russell
Vice President, Chili Office Manager             Vice President, Greece Office Manager

John C. Glerum                                   Edward A. Slank
Vice President, Controller-Finance               Vice President, Business & Professional
                                                 Lending - Syracuse
Dennis A. Heuser
Vice President, Business & Professional          Richard H. Steffen
Specialized Lending                              Vice President, Honeoye Falls Office Manager

James F. Jackson                                 Peter Y. Sunderland
Vice President,                                  Vice President,  Business & Professional
Consumer Lending                                 Lending - Buffalo

Sandra A. Lancer                                 Richard A. Szabat
Vice President, Trust & Investments              Vice President, Business & Professional Lending

James F. Lynd                                    Robert Varrenti
Vice President, Penfield Office Manager          Vice President, Information Services

Robert J. Lynough II                             Judith L. Willis
Vice President, Southport Office Manager         Vice President, Perinton Office Manager

                                                 Paul P. Ziegler
                                                 Vice President, Pittsford Office Manager
</TABLE>

                                     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.

     First National Bank of Rochester has one 99% owned subsidiary:

         FNB Capital Corp.

     FNB Capital Corp. was incorporated in 1998 under the law of New York.


                                                   (Exhibit 21)

                                   Independent Auditors' Consent

The Board of Directors:
FNB Rochester Corp.:

We consent  to  incorporation  by  reference  in  registration  statements  Nos.
33-65194 and  333-15325 on Form S-8 of FNB  Rochester  Corp. of our report dated
January 20, 1998, relating to the consolidated statements of financial condition
of FNB Rochester  Corp. and  subsidiaries  as of December 31, 1997 and 1996, 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,  1997,  which  report has been  incorporated  by  reference in the
December 31, 1997 annual report on Form 10-K of FNB Rochester Corp.


s/ KPMG Peat Marwick LLP

Rochester, New York
March 23, 1998


                                  (Exhibit 23)

<TABLE> <S> <C>

<ARTICLE>                                            9
<MULTIPLIER>                                   1,000
       
<S>                             <C>                      <C>            <C>
<PERIOD-TYPE>                   YEAR                     YEAR           YEAR
<FISCAL-YEAR-END>                          DEC-31-1997   DEC-31-1996    DEC-31-1995
<PERIOD-END>                               DEC-31-1997   DEC-31-1996    DEC-31-1995
<CASH>                                          17,968    20,060          18,662
<INT-BEARING-DEPOSITS>                           1,134     1,121           1,061
<FED-FUNDS-SOLD>                                12,200     1,500           5,200
<TRADING-ASSETS>                                     0         0               0
<INVESTMENTS-HELD-FOR-SALE>                    120,819    72,318          73,527
<INVESTMENTS-CARRYING>                          28,278    29,532          31,780
<INVESTMENTS-MARKET>                            28,323    29,305          31,952
<LOANS>                                        331,520   303,660         254,003
<ALLOWANCE>                                      5,580     5,696           5,776
<TOTAL-ASSETS>                                 522,353   437,898         391,320
<DEPOSITS>                                     469,821   404,771         357,875
<SHORT-TERM>                                    14,236       786           4,986
<LIABILITIES-OTHER>                              4,066     2,900           2,613
<LONG-TERM>                                        210       210               0
                                0         0               0
                                          0         0               0
<COMMON>                                         3,589     3,571           3,569
<OTHER-SE>                                      30,431    25,660          22,277
<TOTAL-LIABILITIES-AND-EQUITY>                 522,353   437,898         391,320
<INTEREST-LOAN>                                 28,219    25,390          21,810
<INTEREST-INVEST>                                8,782     6,542           6,850
<INTEREST-OTHER>                                   505       313             575
<INTEREST-TOTAL>                                37,506    32,245          29,235
<INTEREST-DEPOSIT>                              16,400    13,441          11,852
<INTEREST-EXPENSE>                              16,721    13,559          12,250
<INTEREST-INCOME-NET>                           20,785    18,686          16,985
<LOAN-LOSSES>                                       55         0               0
<SECURITIES-GAINS>                                 (8)      (45)              33
<EXPENSE-OTHER>                                 17,494    16,650          15,577
<INCOME-PRETAX>                                  6,645     5,843           4,048
<INCOME-PRE-EXTRAORDINARY>                       4,519     4,133           2,854
<EXTRAORDINARY>                                      0         0               0
<CHANGES>                                            0         0               0
<NET-INCOME>                                     4,519     4,133           2,854
<EPS-PRIMARY>                                     1.26      1.16            0.80
<EPS-DILUTED>                                     1.21      1.13            0.79
<YIELD-ACTUAL>                                    4.53      4.79            4.92
<LOANS-NON>                                      2,100     1,419           1,665
<LOANS-PAST>                                       540       645              45
<LOANS-TROUBLED>                                     0         0               0
<LOANS-PROBLEM>                                      0         0               0
<ALLOWANCE-OPEN>                                 5,696     5,776           6,452
<CHARGE-OFFS>                                      409       558           1,033
<RECOVERIES>                                       238       478             357
<ALLOWANCE-CLOSE>                                5,580     5,696           5,776
<ALLOWANCE-DOMESTIC>                             5,580     5,696           5,776
<ALLOWANCE-FOREIGN>                                  0         0               0
<ALLOWANCE-UNALLOCATED>                              0         0               0
        

</TABLE>


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