FNB ROCHESTER CORP
10-K, 1999-03-24
NATIONAL COMMERCIAL BANKS
Previous: HOMESTAKE MINING CO /DE/, SC 13G/A, 1999-03-24
Next: VENETIAN PARK ASSOCIATES LTD, 10-K405, 1999-03-24



                                    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, 1998

                                       OR

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

For the  transition  period  from____________________ to ____________________

                         Commission file number 0-13423
                                                _______


                             FNB ROCHESTER CORP.
                             ___________________

             (Exact name of registrant as specified in its charter)

                          New York                16-1231984
                          ________                 __________

             (State or other jurisdiction of     (I.R.S. Employer
              incorporation or organization)     Identification No.)


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


        Registrant's telephone number, including area code (716) 546-3300
                                                           ______________


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


                        None                    None
                        ____                    ____

                 (Title of Each Class) (Name of Each Exchange on
                                            Which Registered)


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

                     Common Stock, $1.00 Par Value Per Share
                     _______________________________________
                              (Title of Each Class)

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

                                                              YES ____  NO ____


Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy of information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.______

The aggregate market value of the 2,532,244 shares of Common  Stock-Voting  held
by  non-affiliates  of the registrant at March 10, 1999 (based on the average of
high and low prices on March 10, 1999) was $79,765,686.  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 10, 1999 was 3,651,093.




                      Documents Incorporated By Reference

         No part of the following document is incorporated by reference

<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,  1998,  the Company had
consolidated   assets  and  deposits  of  $587.9  million  and  $501.4  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.

On  December  9, 1998,  the  Company  announced  that an  Agreement  and Plan of
Reorganization  dated as of  December  9, 1998 had been  entered  into among the
Company,  M&T Bank  Corporation,  a New York  corporation  ("M&T")  and  Olympia
Financial  Corp.,  a Delaware  corporation  and  wholly-owned  subsidiary of M&T
("Olympia")  pursuant to which the Company  will be merged with and into Olympia
pursuant to the terms of an Agreement and Plan of Merger dated as of December 9,
1998  between the Company and Olympia and joined in by M&T (the  "Merger").  The
proposed merger is subject to various conditions,  including the approval of the
shareholders  of  the  Company  and  the  receipt  of all  requisite  regulatory
approvals.  It is  expected  that the  Merger  will be  completed  in the second
quarter of 1999.  Following  the  consummation  of the Merger,  the Bank will be
merged with and into  Manufacturers and Traders Trust Company,  a New York State
chartered banking subsidiary of Olympia.


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 eighteen banking offices are located in Monroe,
Ontario,  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.  Three new
banking  offices  were opened in 1998,  two in Monroe  County and one in Ontario
County. In November 1998, the Bank entered into an agreement for the sale of its
Southport Community Banking Office in Chemung County to The Elmira Savings Bank,
FSB. That  transaction is expected to close near the end of the first quarter of
1999.

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 sixteen  full-service  community
banking offices,  fourteen of which have drive-up  facilities,  plus the Buffalo
and Syracuse offices. Automated teller machines ("ATMs") are located at thirteen
of the fourteen  Monroe  County  banking  offices,  and  customers  may use ATMs
throughout  the United States and abroad  through ATM networks.  The Bank opened
its three newest banking offices in the Rochester area in 1998. They are located
in the Town of Victor, the Village of Brockport and in a supermarket in the City
of Rochester.

The Bank is engaged in general  commercial  banking,  providing  a wide range of
loan and deposit services.  As of December 31, 1998, the Bank had 53,415 deposit
accounts  and 14,299 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.  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 fourteen 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 $43.8 million, or 62.6%, from
$70.0  million  at year end 1997 to $113.8  million  at year end  1998,  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,  1998,  the Company  had 279  employees  of whom 56 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 ten 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  Bank  pays 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" in Item 7 hereof.


Item 2. Properties

The Bank operates eighteen banking offices and one loan production  office.  Ten
of the  offices  are  owned  (seven  are on leased  land) and eight are  leased,
including  an office in a City of  Rochester  supermarket.  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 2018 with optional  renewal terms of five to ten
years  and  rent  escalation  clauses.  Some  of the  leases  also  provide  for
contingency  rent to be paid  annually  based upon  increases in deposits or the
cost of living. The properties are as follows:

<TABLE>
<CAPTION>


<S>                                            <C>
                                                                                Owned (O)
                                                                                Leased (L)                  Lease
Location                                       Principal Use                    Leased Land (LL)            Exp Date
________                                       _____________                    ________________            ________
35 State St., Rochester,  NY                   Bank Office Space                      O

Powers Building, Rochester, NY                 Four Corners Banking Office            L                     12/31/09
                                               Bank Office Space                      L                     06/30/09

1 E. Main St., Rochester,  NY                  Sublet                                 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                     08/31/03

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                    10/24/15

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

6660 Fourth Section Rd., Brockport, NY         Brockport Banking Office               LL                     3/31/18

Rt 96, Victor-Pittsford Rd., Victor, NY        Victor Banking Office                  LL                     6/30/18

289 Upper Falls Blvd., Rochester, NY           Upper Falls Banking Office             L                      3/31/03

</TABLE>


The  Banking  Offices in the above table  range in size from  approximately  285
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 sublet.


Item 3. Legal Proceedings

None


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

During  the  fourth  quarter  of 1998,  no matter  was  submitted  for 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, 1998
and December 31, 1997. 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
is listed on the Nasdaq  National  Market System under the symbol FNBR.


                               Price Quotations        Dividends
                            Bid Price (low-high)        Declared
                            ____________________       _________

 1998
 ____

First quarter                   $ 15.25 - 22.75          $ .08
Second quarter                    19.75 - 24.50            .08
Third quarter                     16.00 - 24.88            .08
Fourth quarter                    16.38 - 33.00          $ .08
                                  _____   _____

                                $ 15.25 - 33.00
                                  =====   =====

1997
____

First quarter                  $ 12.00  - 15.75            n/a
Second quarter                   12.25  - 15.13          $ .07
Third quarter                    14.00  - 17.50            n/a
Fourth quarter                   16.00  - 20.25          $ .10
                                 _____    _____

                               $ 12.00  - 20.25
                                 =====    =====

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 10, 1999, the Company had 694  shareholders of
record.


Item 6. Selected Financial Data

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,
1998. 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)

                                                        1998           1997          1996           1995            1994
                                                        ____           ____          ____           ____            ____

<S>                                              <C>            <C>           <C>            <C>            <C>
Statement of operations information
    Interest income                              $    41,362    $    37,506   $    32,245    $    29,235    $     23,012
    Interest expense                                  18,640         16,721        13,559         12,250           7,950
                                                      ______         ______        ______         ______           _____

  Net interest income                                 22,722         20,785        18,686         16,985          15,062
    Provision for loan losses (recovery)                 150             55             -              -             (43)
 Non- interest income                                  4,330          3,409         3,807          2,640           2,785
 Non-interest expense                                 20,138         17,494        16,650         15,577          16,236
                                                      ______         ______        ______         ______          ______

 Income before income taxes                            6,764          6,645         5,843          4,048           1,654
 Income tax expense (benefit)                          1,728          2,126         1,710          1,194            (283)
                                                       _____          _____         _____          _____             ___

     Net income                                  $     5,036    $     4,519    $    4,133    $     2,854    $      1,937
                                                       =====          =====         =====          =====           =====

Period end balance sheet information
    Securities available-for-sale at fair value$     132,664    $   120,819    $   72,318    $    73,527    $     48,942
    Securities held-to-maturity                       21,862         28,278        29,532         31,780          52,997
    Total loans, net of deferred
       loan costs (fees)                             394,666        331,520       303,660        254,003         202,437
    Allowance for loan losses                          5,258          5,580         5,696          5,776           6,452
    Total assets                                     587,900        522,353       437,898        391,320         329,262
  Deposits:
      Non-interest bearing demand                     86,057         70,831        56,111         46,061          37,887
      Savings, interest checking, and
        money market                                 185,280        157,076       144,720        144,326         146,464
      Certificates of deposit                        230,024        241,914       203,940        167,488         111,030
   Total deposits                                    501,361        469,821       404,771        357,875         295,381
      Short-term borrowing                            23,840         14,236           786          4,986           9,875
      Long-term debt                                  20,210            210           210              -               -
  Total shareholders' equity                          38,152         34,020        29,231         25,846          21,360

Per common share data Net income:
       Basic                                     $      1.39    $      1.26    $     1.16  $        0.80    $       0.58
       Diluted                                          1.32           1.21          1.13           0.79            0.58
    Cash dividends                                      0.32           0.17          0.05              -               -
    Book value                                         10.51           9.48          8.19           7.24            5.99

Operating ratios:
   Net income as a percent of:
      Average total assets                              0.90%          0.93%         1.00%          0.78%            .62%
      Average common  shareholders' equity             13.94          14.36         15.21          12.17           10.15
   Net interest margin                                  4.30           4.53          4.79           4.92            5.10
   Interest rate spread                                 3.60           3.85          4.19           4.34            4.69
   Non-performing assets ratio (1)                      1.13            .81           .69            .67            1.77
   Allowance for loan losses as a percent
       of period-end loans                              1.33           1.68          1.88           2.27            3.19
   Net charge-offs as a percent of
       average loans                                     .13            .05           .03            .29             .19
   Total equity as a percent of total assets
       at year end                                      6.49           6.51          6.68           6.60            6.49
   Cash dividend  on common stock payout
        ratio                                     $     0.32  $        0.17 $        0.05   $          -  $            -

</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.

<PAGE>

Item 7. 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.


Proposed Merger

In December 1998 FNB Rochester Corp. entered  into a definitive  agreement  with
M & T Bank Corporation ("M&T") for a merger of the Company into a subsidiary  of
M&T (the  "Merger").  The  Merger is  subject  to the  satisfaction  of  certain
conditions,  including  approval by  shareholders  of FNB  Rochester  Corp.  and
various regulatory agencies. This transaction is expected to be completed in the
second quarter of 1999.

The  merger  will  result  in  substantial  legal,   accounting,   professional,
investment  advisory and other expense to be incurred by FNB Rochester  Corp. in
1999. This expense is estimated to be approximately  $2.5 to $3 million and will
be recognized prior to the effective date of the merger. This expense would also
include costs  associated with the core banking  conversion as explained in more
detail under Results of Operations, Non-Interest Expense, below.


Overview

On November 30, 1998, First National  announced an agreement for the sale of its
Southport Office. At December 31, 1998, the office had deposits of approximately
$14  million.  The closing is expected to take place before the end of the first
quarter of 1999.

The  Company  has  continued  its growth in 1998,  and much of the growth is the
result of banking  office  expansion in the  Rochester  area.  Three new banking
offices were opened in 1998 and four new banking offices were opened 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.  On-line teller systems were installed in all other
banking  offices during 1996.  With the use of new technology and more efficient
systems,  the  Company  has been able to  continue to expand with only a minimal
increase in the number of employees.

Net  income  increased  $517,000,  or 11.4%,  in 1998.  The  Company's  deposits
increased  $31.5 million,  or 6.7%, from December 31, 1997 to December 31, 1998,
and the Bank's  sweep  product  increased  securities  sold under  agreement  to
repurchase by $10.1 million,  or 75.4%.  Loan growth was strong in 1998 although
with lower  interest rates more  businesses  and consumers  opted for fixed rate
rather than variable rate loans. At December 31, 1998, total loans were up $63.1
million,  or 19%, as compared to an increase of $27.9 million from 1996 to 1997.
$30  million  of  the  1998  increase  was in  commercial  loans,  $26.6  was in
residential  mortgages,  and home  equity  lines of  credit  outstanding  ("home
equity")  increased $7.5 million.  Consumer loans showed a slight  decline.  The
Company's  investments  in  securities  available-for-sale  increased  by  $11.8
million, or 9.8% from year end 1997 to year end 1998.

Growth  objectives are expected to be realized in 1999 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  borrowing  to provide
liquidity and improve margins. In order to accomplish its growth objectives, the
Company must continue to increase its market share.  The  additional new banking
offices have helped the Company attain its goals. The growth in deposits in 1998
has been in demand,  savings  and money  market  accounts.  During the third and
fourth quarters of 1998 the Bank borrowed $20 million from the Federal Home Loan
Bank to help interest rate  sensitivity and match fund longer term assets.  This
has lessened the Bank's  dependency on  certificates  of deposit and as a result
certificates of less than $100,000  declined $7.1 million,  or 4.7%,  during the
year and certificates over $100,000 declined $4.8 million, or 5.2%.


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)

                                                1998                             1997                                    1996
                                                ____                             ____                                    ____

                                               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                $   1,155   $      59       5.11%    $  1,138     $   59     5.18%   $  1,090 $     59       5.41%
Federal funds sold                8,104         445       5.49        8,072        446     5.53       4,773      254        5.32
 Securities: (2)
  Taxable                       150,871       9,682       6.42      128,693      8,678     6.74      97,267    6,420        6.60
  Tax Exempt                      4,959         219       4.42        2,302        104     4.52       2,730      122        4.47
 Net loans (1)                  363,156      30,957       8.52      318,254     28,219     8.87     283,958   25,390        8.94
 Non-interest earning
   assets                        30,921                              26,996                          25,066
                                 ______                              ______                          ______

  Total assets                  559,166                             484,734                         414,316
  Total earning-assets        $ 528,245   $  41,362      7.83%    $ 458,459     $37,506    8.18%   $389,818 $ 32,245        8.27%
                                =======      ______      =====      =======      ______    ====     =======   ======        ====

Liabilities and shareholders' equity:
 Interest bearing liabilities
 Savings, interest checking and
   money market deposits      $ 169,335   $   3,822      2.26%    $ 146,660     $ 3,231    2.20%   $143,890 $  3,093        2.15%
 Certificates of deposit        247,087      13,583      5.50       234,782      13,169    5.61     187,426   10,348        5.52
 Short-term borrowings           18,270         896      4.90         5,901         301    5.10       1,790       99        5.53
 Long-term debt                   6,155         339      5.51           210          20   10.00         193       19       10.00
 Non-interest bearing
   liabilities and
   shareholders' equity         118,319                              97,181                           81,017
                                _______                              ______                           ______

  Total liabilities and
   shareholders' equity         559,166                             484,734                          414,316
                                _______                             _______                          _______

  Total interest bearing
   liabilities                $ 440,847   $  18,640      4.23%    $ 387,553     $16,721    4.31%   $333,299 $13,559         4.07%
                                =======      ======      ====       =======      ======    ====    ========  ======         =====

  Interest rate spread                                   3.60%                             3.87%                            4.20%
  Total earning-assets/                                  ====                              ====                             =====
  Net interest margin         $ 528,245  $   22,722      4.30%    $ 458,459     $20,785    4.53%   $389,818 $18,686         4.79%
                                =======      ======      ====       =======      ======    =====    =======  ======         =====

</TABLE>

Notes:(1)  Non-accrual  loans have been  included in the average  balances.
      (2)  Securities available-for-sale are included at amortized cost.

Net  interest  income,  the  difference  between  interest  income and  interest
expense,  increased  $1,937,000,  or 9.3%,  from 1997,  which had an increase of
$2,099,000,  or 11.2%,  over 1996's net interest income.  Average earning assets
increased $69,786,000, or 15.2%, from 1997 to 1998 and increased $68,641,000, or
17.6%, from 1996 to 1997. The growth in assets was funded by growth in deposits,
borrowings and retained earnings.

Loans  represent  the majority of the  Company's  interest-earning  assets.  The
increases in interest  income noted in both 1998 and 1997 were  primarily due to
both  loan  and  investment  security  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 $44,902,000
from 1997 to 1998, while they increased  $34,296,000 from 1996 to 1997. The loan
volume  increases in 1997 and 1998 are related to sales  efforts and emphasis on
making new loans. The average rate earned on loans in 1998 was 8.52% compared to
8.87% in 1997 and 8.94% in 1996. Average investment securities volumes increased
$24,835,000  from 1997 to 1998 and increased  $30,998,000 from 1996 to 1997. The
average rate earned on taxable securities, which makes up most of the portfolio,
declined from 6.74% in 1997 to 6.42% in 1998.

Average Federal Funds Sold remained  constant through 1997 and 1998. The decline
in net interest margin is primarily the result of lower rates for both loans and
investments.

Interest  expense  is  a  function  of  the  volume  of,  and  rates  paid  for,
interest-bearing  liabilities.  Interest  expense  increased  in 1998  primarily
because of an increase in average interest bearing  liabilities.  Interest rates
on interest bearing liabilities declined only slightly in 1998.

The interest spread is the difference between average rates earned on assets and
average  rates  paid on  interest-bearing  sources  of  funds.  Interest  spread
declined  in 1998 to 3.60%  from 3.87% in 1997 and 4.20% in 1996.  The  interest
margin,  which is the difference  between  interest income and interest  expense
divided by average  interest-earning  assets,  was 4.30% in 1998, 4.53% in 1997,
and 4.79% in 1996.  The  decline in both the spread and the margin  from 1997 is
primarily due to lower earning asset rates.

<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
                                                          _________________________

                                   1998 Compared to 1997                          1997 Compared to 1996
                                    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       $     3     $     (4)       $     (1)       $    184     $    8       $     192

Taxable securities                  1,386         (382)          1,004           2,119        139           2,258

Tax-exempt securities                 117           (2)            115             (19)         1            (18)

Loans, net                          3,801       (1,063)          2,738           3,025       (196)          2,829
                                    _____        _____           _____           _____        ___           _____

  Interest income                   5,307       (1,451)          3,856           5,309        (48)          5,261
                                    _____        _____           _____           _____         __           _____

Savings, interest checking
  and money market                    502           89             591              63         75             138

Certificates of deposit               661         (247)            414           2,650        171           2,821

Other interest-bearing
  liabilities and
 long-term debt                       926          (12)            914             390       (187)            203
                                      ___           __             ___             ___        ___             ___

  Interest expense                   2,089        (170)          1,919           3,103         59           3,162
                                     _____         ___           _____           _____         __           _____

Net interest income               $  3,218     $(1,281)     $    1,937     $     2,206      $(107)    $     2,099
                                     =====       =====           =====           =====        ===           =====


</TABLE>
<PAGE>

Non-interest Income

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


                               Non-Interest Income



                                               1998         1997         1996
                                               ____         ____         ____

                                                      (in thousands)

Service charges on deposit accounts    $       2,110 $      1,720  $     1,547
Credit card fees                                 690          715          740
Gain on sale of mortgages                        159           73           65
Gain (loss) on sale of securities
  available-for-sale                              24          (8)         (45)
Loan servicing fees                              266          262          263
Gain on sale of banking office                     -            -          621
Other operating income                         1,081          647          616
                                               _____          ___          ___

      Total non-interest income        $       4,330 $      3,409  $     3,807
                                               =====        =====        =====


Non-interest income increased  $921,000,  or 27%, from 1997 to 1998 and declined
$398,000,  or 10.5%,  from 1996 to 1997.  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 1998 with an
increase of $390,000,  or 22.7%, over 1997 resulting from both increased volumes
and increased  pricing.  Loan servicing fees have remained  relatively  constant
over the three-year  period.  $143,000 of the increase in other operating income
from 1997 to 1998 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:


                               Non-Interest Expense



                                       1998              1997             1996
                                       ____              ____             ____

                                                   (in thousands)

Salaries and employee benefits     $   10,915      $  9,618             $  9,227
Occupancy                               4,008         3,561                3,448
Marketing and public relations            721           610                  489
Office supplies, postage and printing     771           624                  637
Processing fees                         1,184         1,075                1,018
FDIC assessments                           57            52                    2
Net cost of operation of other
  real estate                              26            16                    2
Legal                                     240           192                  190
Other                                   2,216         1,746                1,637
                                        _____         _____                _____

     Total non-interest expense  $     20,138      $ 17,494             $ 16,650
                                       ======        ======               ======

Non-interest expense for 1998 increased $2,644,000,  or 15.1%, from 1997 when it
increased  $844,000,  or 5.1%,  from 1996.  The  increases  in 1997 and 1998 are
primarily  due to the growth of the Company.  Much of the increase in both years
is attributable to the salaries, benefits, occupancy expenses and other expenses
associated  with the new banking  offices and the  increased  volume of business
they have generated.

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  $1,297,000,  or 13.5%,  from 1997, and
$391,000,  or 4.2%, from 1996 to 1997. The 1998 increase was primarily caused by
the addition of personnel to staff the new offices opened in 1998 and additional
operational  support  and  lending  staff  needed for the  increasing  volume of
business.  The 1997 increase was primarily  caused by normal raises,  promotions
and some staff additions.

Occupancy  expense,  the  other  significant  non-interest  expense,   increased
$447,000, or 12.6%, in 1998 as compared to $113,000, or 3.3%, from 1996 to 1997.
Occupancy  expense is expected to  continue  to  increase  with the  addition of
additional leased space at the Bank's  headquarters and as the Bank has expanded
its service delivery network with three new community  banking offices opened in
1998.  The full annual  expense effect of these new offices will not be realized
until  1999 and  beyond.  A new core  banking  system  which was to have  become
operational  in the fourth quarter of 1998 has been postponed due to the planned
merger of the Company.  If the Merger is approved,  much of the cost incurred to
date  related  to the  new  system,  approximately  $774,000,  will  need  to be
recognized as expense rather than be capitalized as the new core system will not
be utilized.  If the Merger does not take place, the Bank plans to continue with
its conversion to the new system.

Marketing  expense  increased  $111,000,  or 18.2%,  from 1997 to 1998. The Bank
continued  radio,  television,  and  newspaper  advertising  in 1998.  Marketing
efforts  were  focused on the annual  "Money  Sale",  home equity  loans,  grand
openings for the new offices,  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.

Office supplies, printing and postage increased $147,000, or 23.6%, in 1998 as a
result of increased  business  after a small  decline  from 1996 to 1997.  Other
operating  expense  increased  $470,000,  or 26.9%, from 1997 to 1998. Among the
largest other  operating  expense  increases  were  telephone,  ATM,  travel and
entertainment costs, and loan filing fees.


Income Taxes

The Company and the Bank file a consolidated tax return.  The provision for 1998
income taxes was  $1,728,000,  compared to $2,126,000 and $1,710,000 in 1997 and
1996,  respectively.  The Company's  effective tax rates were 25.5%, 32% and 29%
for 1998, 1997 and 1996, 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 temporary  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 $54,000
at December 31, 1998.  Income tax expense was affected in 1998, 1997 and 1996 by
reductions  in the  valuation  allowance  of  $722,000,  $469,000  and  $660,000
respectively  due to the generation of sufficient  taxable income to support the
realization of differences.

At December 31, 1998,  the Company had a net deferred tax asset of $1,356,000 as
compared to a net deferred tax asset of $554,000 at December 31, 1997.  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  $5,429,000,  or
3.6% from December 31, 1997 to December 31, 1998 and increased  $47,247,000,  or
46.4%, from December 31, 1996 to December 31, 1997.

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 1998,  the Bank continued to classify most of its purchases of securities
as available-for-sale.

Unrealized gains on available-for-sale  securities included in accumulated other
comprehensive  income as a component of equity at December 31, 1998  amounted to
$627,000,  net of taxes,  as compared to  unrealized  gains of $896,000,  net of
taxes, at December 31, 1997.

At December 31, 1998,  28.2% of the Bank's  securities  had  maturities  of five
years or less,  while 38.7% had  maturities  of five years or less at the end of
1997,  and 50.6% had  maturities  of five years or less at the end of 1996.  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 from
1996 to 1997 and by an  additional  $5.7 million from 1997 to 1998.  At December
31, 1998 the average life of the Bank's  amortizing  securities such as mortgage
pools and SBA pools was less than three 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, 1998,  1997, and
1996.


<PAGE>


              Carrying Value of Securities Available-for-Sale

                                              December 31,
                                              ____________

                                  1998           1997            1996
                                  ____           ____            ____
                                              (in thousands)
Treasury                     $    16,265    $    25,403       $   23,576
U.S. Government agency            43,863         34,346            9,967
Mortgage-backed securities        69,653         61,070           38,775
Other                              2,883              -                -
                                   _____              _                _

   Total                    $    132,664    $   120,819       $   72,318
                                 =======        =======           ======

Notes:
     (1) The above  figures  are stated at fair  value.  The  available-for-sale
         portfolio  had net  unrealized  gains of  $1,045,000,  $1,491,000,  and
         $447,000 at December  31,  1998,  1997 and 1996,  respectively.  Totals
         exclude  Federal Reserve Bank stock and Federal Home Loan Bank stock of
         $2,188,000,  $1,655,000 and  $1,516,000 at December 31, 1998,  1997 and
         1996, respectively.


<PAGE>


                Carrying Value of Securities Held-to-Maturity

                                          December 31,

                                       1998           1997            1996
                                       ____           ____            ____
                                               (in thousands)

U.S. Treasury                     $   8,047        $   8,079       $   8,108
U.S. Government agency                  127            5,252           5,293
Mortgage-backed securities            6,929           10,721          12,909
Obligations of state and municipal
  subdivisions                        6,409            3,876           2,872
Other                                   350              350             350
                                        ___              ___             ___

   Total                          $  21,862        $  28,278      $   29,532
                                     ======           ======          ======

<TABLE>
<CAPTION>

                                             Maturities and Weighted Yield of Securities 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            $    10,122    6.50%      $  6,143       6.27%      $     -            -%  $      -         -%    $  16,265
U.S. Government agency             -        -         5,045       6.73        25,900         6.42     12,918      6.09        43,863
Mortgage-backed
   securities (1)                  -        -         6,888       6.67         3,370         5.94     59,395      6.58        69,653
Other                              -        -            -           -             -            -      2,883      6.49         2,883
                                   _        _            _           _             _            _      _____      ____         _____

    Total                $    10,122    6.50%      $ 18,076       6.55%     $ 29,270         6.38%  $ 75,196      6.23%    $ 132,664
                              ======    =====        ======       ====        ======         =====    ======      =====      =======
</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              $        -             -%     $  8,047    5.80%      $       -        -%     $    -            -%  $8,047
127. Government agency              -             -             -        -              -        -       6.137
Mortgage-backed
  securities (1)                  787          7.00         4,410     6.10          1,023      7.89        709          7.37   6,929
Obligations of state and
  municipal subdivisions          657          3.92         1,138     4.36          1,102      4.20      3,512          5.07   6,409
Other                              50          7.13           275     6.34             25      7.60          -           -       350
                                   __          ____           ___     ____             __      ____          _           __      ___

    Total                 $     1,494          5.65%    $  13,870     5.79%     $   2,150      6.01%  $  4,348       5.48%   $21,862
                                =====          ====        ======     ====          =====      ====      =====       =====    ======

</TABLE>

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

Loan Portfolio

The loan portfolio  increased  $63,146,000,  or 19.1%,  from 1997 to 1998.  This
compares to an increase from 1996 to 1997 of $27,860,000, or 9.2%. The growth of
the loan  portfolio  in both 1998 and 1997 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  1998
year-end loan portfolio,  $291,903,000,  or 74%, is secured by either commercial
or residential real estate.

The majority of the Company's loans continue to be commercial.  Commercial loans
increased  $29,994,000,  or 14.9%,  from 1997,  as  compared  to an  increase of
$14,001,000,  or 7.5%, from 1996 to 1997. At year-end 1998,  57.1% of commercial
loans were secured by  commercial  real estate.  Of the  commercial  real estate
securing those loans, 55.8% 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 the  Rochester  area,  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 $26,635,000,  or 32%, from 1997 to 1998, as
compared to an increase of $11,850,000,  or 16.6%, from 1996 to 1997. With lower
interest rates in 1998, the Bank experienced increased refinancing activity, and
much of that was  directed  into  15-year or less fixed  rate  mortgages.  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 $7,540,000,
or 32.1%,  from 1997 to 1998 and $2,219,000,  or 10.4%, from 1996 to 1997. While
home equity loans are  attractive  to borrowers  who have equity in their homes,
demand for this product 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.  Many of
these homeowners take out new home equity loans and with increased marketing the
Bank has  been  able to take  advantage  of the new home  equity  business  this
refinancing has created.

Consumer loans declined in 1998 and 1997 by $863,000 and $267,000  respectively.
Annual "Money Sale" promotions and other initiatives for new consumer loans have
failed to generate enough  business to offset the increased  payoffs of existing
loans.  More and more borrowers now seem to use home equity  financing for their
consumer needs.


<PAGE>

<TABLE>
<CAPTION>


                                                          Types of Loans

                                                           December 31,

                                       1998         1997         1996        1995          1994
                                       ____         ____         ____        ____          ____

                                                                     (in thousands)
<S>                              <C>          <C>          <C>          <C>         <C>
Commercial                       $    231,716 $    201,722 $    187,721 $   165,645 $    134,529
Residential mortgage                  109,748       83,113       71,263      49,889       31,080
Home equity                            31,056       23,516       21,297      18,773       20,586
Other consumer                         22,023       22,886       23,153      19,711       16,443
                                       ______       ______       ______      ______       ______

254,018otal                           394,543      331,237                  202,638

Net deferred loan costs (fees)            123          283          226        (15)        (201)
Allowance for loan losses             (5,258)      (5,580)      (5,696)     (5,776)      (6,452)
                                       _____        _____        _____       _____        _____

Loans, net                       $    389,408 $    325,940 $    297,964 $   248,227 $    195,985
                                      =======      =======      =======     =======      =======

</TABLE>

<TABLE>
<CAPTION>

                                              Maturity Distribution of Loans at December 31, 1998



                                                                      Maturity

                                           One Year            One to        Five Years
                                            or Less        Five Years          or more      Total
                                            _______        __________          _______      _____
                                                                     (in thousands)
<S>                                    <C>          <C>                <C>              <C>
Commercial                             $     22,116   $       73,477   $      135,646   $   231,239
Residential mortgage                          1,683           10,200           97,830       109,713
Home equity                                   1,552            1,462           28,602        31,616
Other consumer, net                           1,174           16,657            4,267        22,098
                                              _____           ______            _____        ______

    Total loans                        $     26,525   $      101,796   $      266,345   $   394,666
                                             ======          =======          =======       =======

Floating/adjustable
 Interest rate                                                46,705          126,019
Fixed or predetermined
 Interest rates                                               55,091          140,326
                                                              ______          _______

                                                      $      101,796   $      266,345
                                                             =======          =======

</TABLE>


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

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


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

<TABLE>
<CAPTION>

                                                                           Non-Performing Assets

                                                                                 December 31,

                                                           1998           1997             1996            1995          1994
                                                           ____           ____             ____            ____          ____
                                                                                (in thousands)

<S>                                            <C>              <C>             <C>              <C>            <C>
Loans in non-accrual status                    $          2,831 $        2,100  $         1,419  $        1,665 $       3,290
Loans past due 90 days or more
      and still accruing                                  1,564            540              645              45           196
                                                          _____            ___              ___              __           ___

Total non-performing loans                                4,395          2,640            2,064           1,710         3,486
Real estate acquired by foreclosure                          85             38               45               -           100
                                                             __             __               __               _           ___

Total non-performing assets                    $          4,480 $        2,678  $         2,109  $        1,710 $       3,586
                                                          =====          =====            =====           =====         =====
Non-performing assets as a % of total
      loans and real estate acquired
       by foreclosure                                     1.13%          0.81%            0.69%           0.67%         1.77%
                                                          ====           ====             ====            ====          ====


</TABLE>

Total non-performing  assets increased  $1,802,000,  or 67.3%, in 1998 from 1997
and total  non-performing  assets increased $569,000,  or 27% in 1997 from 1996.
The  primary  reason  for the  increase  in loans past due 90 days or more is an
increased  delinquency  rate  in a pool  of  mortgage  loans.  These  mortgages,
totaling  $8.2  million,  were  originated  from  1995  to  1997  under  special
underwriting guidelines which targeted certain City of Rochester  neighborhoods.
The Bank has  assigned  an  allocation  of its  reserve for loan losses to these
loans and the allocation  will be  periodically  evaluated and adjusted based on
future delinquency rates and loss experience. The loans comprise $740,000 of the
90 days or more past due total and $203,000 of the non-accrual total.

Loans in non-accrual  status increased  $731,000 from 1997 to 1998 and increased
$681,000 from 1996 to 1997. Of the $2,831,000 in non-accrual  loans,  $1,250,000
is secured by real estate and  $623,000 is  guaranteed  by the U.S.  government.
Non-performing assets represent 1.13% of total loans and real estate acquired by
foreclosure at the end of 1998 compared to 0.81% in 1997 and 0.69% in 1996.


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, 1998 to absorb  anticipated  losses  inherent in the
portfolio.

<PAGE>



The following table  summarizes the changes in the allowance for loan losses for
1994 through 1998:


<TABLE>
<CAPTION>


                                               Summary of Loan Loss Allowance


                                                                                      December 31

                                                                 1998            1997            1996           1995           1994
                                                                 ____            ____            ____           ____           ____

                                                                                      (in thousands)

<S>                                                   <C>              <C>            <C>             <C>             <C>           
Total Loans outstanding at year-end,
     net of costs (fees) and unearned discounts       $       394,666  $      331,520 $       303,660 $      254,003  $     202,437
                                                              =======         =======          ======        =======        =======

Daily average amount of net
     loans outstanding                                        363,156         318,254         283,958        229,331        186,229
                                                              =======         =======         =======        =======        =======

Balance at beginning of year                                    5,580           5,696           5,776          6,452          6,823
Provisions charged to operating expense (recovery)                150              55               -              -           (43)
Reclassification of impairment reserves                             -               -               -              -            210
Allowance of subsidiary sold                                        -               -               -              -          (177)
                                                                5,730           5,751           5,776          6,452          6,813
                                                                _____           _____           _____          _____          _____
Loans charged off:
     Commercial, financial and agricultural                     (515)           (179)           (407)          (840)          (990)
     Real estate mortgage                                        (73)            (72)            (14)           (46)          (124)
     Consumer                                                   (154)           (158)           (137)          (147)          (244)
                                                                 ___             ___             ___            ___            ___

     Total charge-offs                                          (742)           (409)           (558)        (1,033)        (1,358)
                                                                 ___             ___             ___          _____           ____

Recoveries of loans previously charged off:
     Commercial, financial and agricultural                       178             166             407            267            867
     Real estate mortgage                                          21              12               -              -              -
     Consumer                                                      71              60              71             90            130
                                                                   __              __              __             __            ___

                                                                  270             238             478            357            997
                                                                  ___             ___             ___            ___            ___

Net (charge-offs)                                               (472)           (171)            (80)          (676)          (361)
                                                                 ___             ___              __            ___            ___

Balance at end of year                                $         5,258  $        5,580 $         5,696 $        5,776  $       6,452
                                                                =====           =====           =====          =====          =====

Net charge-offs as a percent of average
     loans outstanding during the year                          0.13%           0.05%           0.03%          0.29%          0.19%

Allowance for loan losses as a percent of
     year-end loans                                             1.33%           1.68%           1.88%          2.27%          3.19%

</TABLE>


The increases in the loan portfolios and nonperforming  loans required that some
provision  be made in 1998 and 1997.  The lack of  provision in 1996 and 1995 as
well as the decrease in provision  in 1994 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, 1998, the Bank's internally criticized loans were $18,694,000 as
compared to  $15,194,000  at December 31, 1997 and  $14,084,000  at December 31,
1996.  Internally  criticized loans increased  $3,500,000,  or 23%, from 1997 to
1998 and increased $1,110,000,  or 7.9% from 1996 to 1997. As a percent of total
loans,  internally  criticized  loans  remained  almost  unchanged.   Internally
criticized  loans as a percent of total loans were 4.7%,  4.6%, and 4.6% for the
years ended 1998, 1997 and 1996, 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,
                                                                ____________

                                       1998                         1997                         1996
                                       ____                         ____                         ____

                                  Allowance       % (1)        Allowance   %(1)           Allowance   % (1)
                                  _________       _____        _________   ____           _________   _____
                                                               (in thousands)

<S>                        <C>                      <C>          <C>       <C>        <C>             <C> 
Commercial, financial,
     & agricultural        $        3,710           58.7% $       3,650    60.9%      $    3,925       61.9%
Real estate, residential
     mortgage                       1,102           27.8          1,418    25.1              998       23.5
Home equity                            82            7.9             88     7.1               79        7.0
Other consumer, net                   364            5.6            424     6.9              694        7.6
                                      ___            ___            ___     ___              ___        ___

Total                      $        5,258          100.0%   $     5,580    100.0%     $    5,696      100.0%
                                    =====          =====          =====    =====           =====      =====


</TABLE>

                                       1995                         1994
                                       ____                         ____

                               Allowance    % (1)           Allowance   % (1)
                               _________    _____           _________   _____
                                              (in thousands)

Commercial, financial
    & agricultural            $     4,275    65.2%      $  5,384       66.4%
Real estate, residential
    mortgage                          706    19.6            294       15.3
Home equity                           208     7.4            220       10.2
Installment, net                      587     7.8            554        8.1
                                      ___     ___            ___        ___

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


Notes:

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


Deposits

The fundamental  source of funds to support lending  activities  continues to be
the 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 1998 increased $31,540,000, or 6.7%,
from 1997,  while  average  deposits  per  banking  office have  increased  from
$26,574,000  for the month of December 1996 to $30,033,000 for December 1997 and
declined to  $27,992,000  for December  1998. The December 1996 and 1997 monthly
averages  include the four new banking offices that were opened in 1995 and 1996
and the 1998  average  includes  the three new banking  offices  opened in 1998.
Average December 1998 deposits per branch, without the three new offices opened
in 1998,  were $32,189,000.

In  the  years  1996  through  1998  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.  1998 non-interest demand deposits grew
21.5% to  $86,057,000  from  $70,831,000  in  1997.  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. Interest
bearing demand deposits increased  $13,879,000,  or 20.5%, from December 31,1997
to  December  31,  1998  and  savings  and  money  market   deposits   increased
$14,325,000, or 16.1%, for the same period.

In 1998, to help control interest costs, management has funded the Bank's growth
with less  expensive  long-term  debt and savings,  interest  checking and money
market accounts rather than certificates of deposit. As a result, certificate of
deposit volumes declined in the second half of 1998. As compared to December 31,
1997,  certificates of deposit declined $11,890,000,  or 4.9%. $4,831,000 of the
decline was in  certificates  of deposit of $100,000 or more. From 1996 to 1997,
certificates of deposit over $100,000 increased  $30,041,000,  or 48.1%. In 1997
management  sought to  increase  certificates  of  deposit  over  $100,000  as a
short-term  leverage strategy to increase interest income.  $14.0 million of the
increase  in  certificates  over  $100,000  was the result of an increase in one
municipal relationship.

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, a fourth in 1996 and an additional
three  in  1998  as  well  as  the  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 following tables summarize the daily average deposits of the Company for the
years 1998, 1997, and 1996, categories in which those deposits were held in 1998
and 1997, and the maturity  distribution  of  certificates of deposit and public
funds of $100,000 or more for the year-end December 31, 1998.


<TABLE>
<CAPTION>

                                                        Daily Average Deposits


                                                                For Years
                                          1998                    1997                        1996
                                          ____                    ____                        ____

                                    Amount       Rate      Amount         Rate          Amount        Rate
                                    ______       ____      ______         ____          ______        ____

                                                                     (in thousands)

<S>                            <C>              <C>     <C>             <C>       <C>                <C>
Non-interest bearing demand    $    77,065        - %   $    61,411        - %    $    50,114          - %
Interest-bearing demand             69,634       1.09        62,894       1.08         62,820         1.14
Savings, and money market           99,701       3.08        83,766       3.05         81,070         2.93
Certificates of deposit            247,087       5.50       234,782       5.61        187,426         5.52
                                   _______       ____       _______       ____        _______         ____


Total deposits                 $   493,487      3.53%   $   442,853      3.70%    $   381,430         3.52%
                                   =======      ====        =======      ====         =======         =====


</TABLE>

                                                Period End Deposits


                                                     For Years
                                                     _________

                                                1998            1997
                                                ____            ____
                                                   (in thousands)
Deposit category:
   Non-interest-bearing demand              $    86,057  $    70,831
   Interest-bearing demand                       81,731       67,852
   Savings                                       46,601       42,266
   Money market                                  56,948       46,958
   CDS less than $100,000                       141,813      148,613
   CDS greater than $100,000                     41,186       40,836
   Public funds less than $100,000                  565          824
   Public funds greater than $100,000            46,460       51,641
                                                 ______       ______

      Total                                 $   501,361  $   469,821
                                                =======      =======


Maturity  Distribution of Certificates of Deposits and Public Funds Greater Than
$100,000



                              December 31, 1998
                              _________________

Maturity range                 (in thousands)

  less than 3 months        $    38,790
  3 to 6 months                  15,772
  6 to 12 months                 23,196
  12 months or more               9,888
                                  _____

      Total                 $    87,646
                                 ======

Securities  with an  amortized  cost of  $132,862,000  at December 31, 1998 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,
                                                           ____________

                                                     1998       1997       1996
                                                     ____       ____       ____
                                                          (In thousands)

Securities sold under agreements to repurchase  $    23,566  $  13,436        -
Other short-term borrowing                              274        800      786
                                                        ___        ___      ___

   Total                                        $    23,840  $  14,236 $    786
                                                     ======     ======      ===

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 $23,566,000 and $22,333,000,
respectively for 1998 and $13,436,000 and $5,173,000,  respectively for 1997 and
$4,348,000  and $704,000,  respectively  for 1996. The increase in 1997 and 1998
was the result of the  introduction  of a sweep account for business  customers.
Interest  expense on securities  sold under  agreements  to repurchase  averaged
4.90% for 1998, 5.08% for 1997, and 5.82% for 1996.

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 $2,970,000 at December 31,
1998 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 $4,132,000 from 1997. This increase is due
to net income  for 1998 of  $5,036,000  and  $522,000  for  option and  employee
purchase  common  shares  issued  offset  by a  decrease  in the  fair  value of
securities  available-for-sale of $269,000 and dividends paid on common stock of
$1,157,000.  Under SFAS 115, the net unrealized  gain or loss on securities held
in the  available-for-sale  portfolio  is recorded in equity,  net of taxes.  In
1997, this resulted in an increase in shareholder's  equity of $628,000 from the
period ended  December 31, 1996.  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, 1998,  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.                      6.4%             9.9%           11.2%
  First National Bank of Rochester         6.0%             9.3%           10.6%
  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.  The
Board declared cash dividends on the Company's common stock in June and December
of 1997 and quarterly cash dividends in 1998.


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 borrowing. The Bank is
a member of the  Federal  Home Loan Bank  which  provides  additional  source of
funding if needed.  At December 31, 1998,  the Bank had available  $30.8 million
out of a total line of $50.8 million. The Federal Home Loan Bank line is 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, 1998.


<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                          $     90,308  $      8,639        $     5,661   $    84,564      $ 42,126  $     231,298
 Residential mortgage (1)                     339         3,335              7,398        30,427        73,922        115,421
 Home equity (1)                           31,385             -                  -                         233         31,618
 Consumer                                     596         2,860              2,878         9,914            81         16,329
                                              ___         _____              _____         _____            __         ______

  Total loans                             122,628        14,834             15,937       124,905       116,362        394,666
                                          _______        ______             ______       _______       _______        _______


Investment securities                      36,130        13,638             29,387        55,394        22,165        156,714
Interest bearing deposits in
  banks and federal funds sold              2,582             -                  -            50             -          2,632
                                            _____             _                  _            __             _          _____

  Total interest-earning  assets     $    161,340  $     28,472        $    45,324   $   180,349   $   138,527  $     554,012
                                          =======        ======              =====       =======       =======        =======


Interest-bearing liabilities:
 Savings deposits                    $    185,280             -                  -             -            -   $     185,280
 Time deposits $100M & over                38,790        15,772             23,196         9,888            -          87,646
 Other time deposits                       25,304        33,033             64,896        19,035          110         142,378
 Short-term borrowing                      23,840             -                  -             -            -          23,840
 Long-term debt                                 -             -                  -        20,210            -          20,210
                                                _             _                  _        ______            _          ______

   Total interest-bearing
    liabilities                      $    273,214  $     48,805        $    88,092 $      49,133  $       110   $     459,354
                                          =======        ======             ======        ======          ===         =======

Net interest rate sensitivity gap    $  (111,874)  $   (20,333)         $  (42,768) $     131,216  $   138,417  $      94,658
                                         =======        ======              ======        =======      =======         ======

Cumulative gap                       $  (111,874)  $  (132,207)         $ (174,975) $    (43,759)  $    94,658
                                         =======       =======             =======        ======        ======

Cumulative gap ratio (2)                     0.59          0.59               0.57          0.90         1.21
                                             ====          ====               ====          ====         ====

Cumulative gap as a % of
 Total assets                            (19.03)%      (22.49)%             (29.76)%       (7.44)%       16.10%
                                          =====         =====                =====          ====         =====

</TABLE>

Notes:
        (1) Fixed rate home equity loans are included with residential  mortgage
        loans for rate  sensitivity  and with other consumer loans for financial
        statement  purposes.  The home equity category above includes only lines
        of credit.

        (2) Cumulative total interest-earning assets divided by cumulative total
        interest-bearing liabilities.

As measured by the cumulative sensitivity gap at December 31, 1998, 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 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 1999. These simulations are based on numerous assumptions regarding
the  timing  and  extent  of  repricing  characteristics.   Assumptions  include
prepayments of mortgage assets, cash flows from other financial  instruments and
loan and deposit pricing maturities. Actual results may differ significantly.

The following table shows the Company's  estimated earnings  sensitivity profile
as of December 31, 1998.



  Changes in Interest Rates       Percentage Change in   Net Interest Income
      (basis points)                 12 Months                 24 Months
       ____________                  _________                 __________

+ 200 over one year                    -0.8                     -2.8
+100 over one year                      0.0                     -0.6
- - 100 over one year                    -0.3                      0.9
- - 200 over one year                     0.0                      3.0



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

For quite  some  time,  First  National  has been  aware of the  complexity  and
magnitude of the Year 2000 (Y2K) issue. As a result,  First  National,  with the
support and  direction  of its Board of  Directors  and Senior  Management,  has
dedicated  resources and formally adopted  strategies to work towards  resolving
all potential Year 2000 issues.

On December 9, 1998,  the proposed  Merger of First  National  Bank of Rochester
into M & T  Bank  was  announced.  The  Merger  is  subject  to  regulatory  and
shareholder  approvals  and is expected to be completed by June 1, 1999 at which
time all First National systems will be converted into M & T Bank systems. First
National,  however, is continuing its preparations for the Year 2000 date change
in the event the Merger is not completed.

Since October 1996,  First National has been  developing its strategy to address
the data  processing and business  impacts that are expected to be  encountered.
First National is also including  environmental  systems in its analysis.  As is
the case with many other  financial  institutions,  First  National has opted to
follow the six phase  format  suggested  by the Federal  Financial  Institutions
Examination  Council (FFIEC).  The FFIEC is a joint effort of the Comptroller of
the Currency,  Federal  Reserve,  Office of Thrift  Supervision  and the Federal
Deposit Insurance Corporation,  the primary regulators of financial institutions
in the United States. These phases are discussed below.

Awareness Phase - This is an ongoing phase to educate  employees,  customers and
the community to year 2000 issues,  FNB's  strategies and plans for  renovation.
First  National  created a Y2K task force in October 1996 which  consists of the
Electronic Data Processing  Auditor,  Senior Vice President of Operations,  Vice
President of Information  Services,  Vice  President of Risk  Management and the
Year 2000 Project  Coordinator.  This task force is charged with  developing and
implementing  an  overall  strategy  to review  systems,  services  and  conduct
continuing education. In March 1998, First National held a Year 2000 seminar for
customers  of the  Business  &  Professional  Lending  division.  Each  customer
attending  was given a "Year 2000  Awareness  Kit." In the last quarter of 1998,
First National  updated  customers and  shareholders on the progress of the Year
2000 efforts in the quarterly publication, "FNB Focus".

Assessment  Phase - In this phase,  First  National has  determined the size and
complexity of the problem by identifying all hardware, software, networks, ATMs,
facilities  and other  devices that may be affected by the Y2K date  change.  An
initial  inventory  was  taken  starting  in  October  1996.  At the same  time,
preliminary  correspondence  was sent to vendors  advising  the vendors of First
National's  concerns  about the Y2K issue and the possible  impact of Y2K on the
vendors.  In July 1997, a second (updated)  inventory was performed and a second
letter with an attached survey was sent to vendors as part of continuing efforts
to assess the Y2K preparedness of vendors. Based on the results of the 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
substantially  all possible Year 2000  situations  have been  identified.  First
National  has started a "due  diligence  process"  for  assessing  the Year 2000
customer  impact.  The results of that review are being used to monitor risks to
the Bank  presented  by customers  who might be adversely  affected by Year 2000
issues.

A Year 2000  uncertainty that could have a material effect on the Bank's results
of  operations or financial  condition is the risk  associated  with  commercial
borrowers.  A risk assessment for commercial borrowers is substantially complete
with 94% of the borrowers evaluated and rated as either high,  moderate,  or low
risk. For purposes of Year 2000, the Bank has defined large commercial borrowers
as those with relationships at or above $500,000.  Relationships  below $500,000
are considered low risk. Certain  industries,  such as residential  construction
were also  evaluated and  classified as low risk for Year 2000.  Surveys sent to
large  commercial  borrowers  will be  rated  high  risk  until  information  is
received.  Of the  respondents,  14 totaling $13.1 million were rated high risk.
Management  intends  to  follow  the  progress  of each high and  moderate  risk
customer and to update risk ratings  throughout 1999. New and renewed commercial
borrowers are also being assigned a risk rating and are being required to sign a
Y2K addendum where the borrower agrees to take all measures  necessary to assure
information technology utilized by the borrower is Y2K compliant.

A  large  deposit  outflow  in the  year  2000  could  impact  First  National's
liquidity.  A review of large depositors indicates  approximately $40 million in
balances  that could be at risk due to Y2K.  However,  First  National  does not
believe that the loss of any one single  deposit  balance  could have a material
impact on  liquidity.  First  National  has  borrowing  lines  and  unencumbered
investments  that could be used to offset these  deposits  should they leave the
Bank.

Renovation  Phase - 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.  First National has  implemented an aggressive  vendor
contact  schedule and  maintains  all vendor  correspondence  to monitor  vendor
progress.

Validation  Phase - This 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 entirely on vendor testing or
third  party  certification  as  acceptable  validation  for  systems  processed
in-house. As vendors provide upgraded software or enhancements,  testing will be
conducted to determine if the  software or  enhancements  meet First  National's
requirements  for Year 2000 readiness.  Test plans have been written for mission
critical  systems and testing is in process.  First  National  intends to review
proxy testing  completed for service bureau  arrangements and certain  purchased
software and use those  results to the extent proxy testing is  appropriate  and
reliable. Additional independent critical testing will be completed as necessary
based on proxy test  results.  In view of the  proposed  Merger,  validation  of
several mission  critical  systems has been  rescheduled.  In the event that the
proposed  Merger is not completed by June 1, 1999, the validation of all mission
critical  systems will be scheduled so that the  validation  can be completed by
June 30, 1999.

As a result of the proposed Merger,  First National  postponed the conversion of
its core  processing  systems and has  extended its contract for use of the Jack
Henry Associates Liberty System.  Jack Henry Associates advises that the Liberty
System is Year 2000 ready with the  installation  of the latest  update  release
which was  installed  in December,  1998.  In the first  quarter of 1999,  First
National will review the results of proxy testing  completed by various  Liberty
system  users and will  purchase a copy of the third  party  review of the proxy
testing process by McGladdery and Pullen,  a national  accounting and consulting
firm.

Implementation  Phase - By January 1, 2000, First National will have tested each
mission critical application.  In addition, First National will have contingency
plans in place for any application that does not meet Year 2000 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.

Business Resumption Continuity and Planning Phase - The Bank has contracted with
a technology  consulting firm to develop a business  resumption plan that can be
implemented  in the event the Bank  experiences  failures  to  systems  or other
interruptions  to  services  as a result of Year  2000  issues.  Management  has
successfully  completed  organizational  planning guidelines and business impact
analysis concerning the Y2K business resumption  contingency plan. The Bank will
have finalized the business  recovery  contingency  plan by June 30, 1999 if the
pending Merger with M&T Bank is delayed or does not occur.

Management  continues to quantify 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.  For 1998,  the Bank
incurred  expense  of  approximately  $147,000.  In  addition,   management  has
identified  probable  expenses  for the  years  1999 and  2000 of  approximately
$395,000 and  $67,000,  respectively.  The $67,000  expense for the year 2000 is
primarily for contingency  planning. Of the total projected expense of $609,000,
testing,  remediation  and staff  expense is projected  to be $225,000,  or 37%.
Software and equipment purchases are expected to be approximately  $192,000,  or
31.5% of the total and contingency planning is projected at $192,000,  or 31.5%.
All  expenses  related  to the year  2000 are  expected  to be paid out of First
National's earnings.

First National's objective is to migrate to the year 2000 with minimal impact on
its customers and to achieve  compliance before the ultimate deadline of January
1, 2000.


Recently Issued Accounting Pronouncements

Effective January 1, 1998, the Company adopted the remaining  provisions of SFAS
No.  125,  Accounting  for  Transfers  and  Servicing  of  Financial  Assets and
Extinguishments  of  Liabilities,  which relate to the accounting for securities
lending,  repurchase  agreements and other secured financing  activities.  These
provisions,  which were delayed for implementation by SFAS No. 127, did not have
a material impact on the Company.

The Company  adopted SFAS No. 131,  Disclosures  about Segments of an Enterprise
and Related Information in 1998. SFAS No. 131 requires  publicly-held  companies
to report financial and other information  about key revenue producing  segments
of the entity for which such  information  is  available  and is utilized by the
chief operating decision maker.

Specific  information to be reported for individual  segments includes profit or
loss,  certain specific revenue and expense items, and total assets. The Company
did not identify any separate operating segments requiring disclosure, therefore
SFAS No.  131 did not have an impact on the  Company's  statement  of  financial
condition or statement of operations.

The Company adopted SFAS No. 132, Employers  Disclosure about Pensions and Other
Postretirement  Benefits in 1998. This statement revises employers'  disclosures
about  pension and other  postretirement  benefit  plans.  SFAS No. 132 does not
change the expense  measurement or recognition of these plans.  SFAS No. 132 did
not  have an  impact  on the  Company's  statement  of  financial  condition  or
statement of operations.

In June 1998, the Financial  Accounting  Standards  Board (FASB) issued SFAS No.
133,  Accounting  for  Derivative  Instruments  and  Hedging  Activities.   This
statement  requires the Company to recognize all derivatives as either assets or
liabilities,  with the  instruments  measured at fair value.  The accounting for
gains and losses results from changes in fair value of the derivative instrument
depends on the intended use of the derivative and the type of risk being hedged.
The  statement  is  effective  for fiscal  years  beginning  after June 15, 1999
although  earlier  adoption is  permitted.  Based upon current  activities,  the
adoption of the  statement  will not have an effect on the  Company's  financial
position or results of operation.

In October 1998, the FASB issued SFAS No. 134,  Accounting  for Mortgage  Backed
Securities  Retained after the Securitization or Mortgage Loans Held for Sale by
a Mortgage Banking Enterprise,  which amends SFAS No. 65, Accounting for Certain
Mortgage Banking Activities.  This statement conforms the subsequent  accounting
for securities retained after the securitization of mortgage loans by a mortgage
banking  enterprise  with the accounting  for such  securities by a non mortgage
banking enterprise.  This statement is effective for the first quarter beginning
January 1, 1999 and this  statement  will not have any  impact on the  Company's
financial  position or results of operation  as the Company  does not  currently
securitize mortgage loans.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

See  the  information  provided  above  under  the  caption   "Quantitative  and
Qualitative Disclosures About Market Risk" in Item 7 of this report.



Item 8. Consolidated Financial Statements and Supplementary Data


Consolidated Financial Statements
<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 subsidiary as of December 31, 1998 and 1997, and the related
consolidated  statements of operations,  shareholders'  equity and comprehensive
income,  and cash  flows for each of the years in the  three-year  period  ended
December  31,   1998.   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  subsidiary  at  December  31,  1998  and  1997,  and the  results  of their
operations and their cash flows for each of the years in the  three-year  period
ended  December 31, 1998,  in  conformity  with  generally  accepted  accounting
principles.

/S/ KPMG LLP


January 25, 1999
Rochester, New York

<PAGE>

<TABLE>
<CAPTION>

                                        FNB ROCHESTER CORP. AND SUBSIDIARY
                                  Consolidated Statements of Financial Condition
                                            December 31, 1998 and 1997
                                         (in thousands, except share data)



                                                                          1998          1997
                                                                          ____          ____
<S>                                                                   <C>               <C>
Assets:
  Cash and due from banks                                             $    20,031  $    17,968
  Interest bearing deposits with other banks                                1,132        1,134
  Federal funds sold                                                        1,500       12,200
  Securities available-for-sale, at fair value                            132,664      120,819
  Securities held-to-maturity (fair value of $22,106 in 1998 and
   $28,323 in 1997)                                                        21,862       28,278
  Loans, net of allowance of  $5,258 in 1998 and
    $5,580 in 1997                                                        389,408      325,940
  Premises and equipment                                                   11,673        8,813
  Accrued interest receivable                                               4,069        3,761
  FHLB and FRB stock                                                        2,188        1,655
  Other assets                                                              3,373        1,785
                                                                            _____        _____

                  Total assets                                        $   587,900  $   522,353
                                                                          =======      =======

Liabilities and shareholders' equity Deposits:
    Demand:
      Non interest bearing                                            $    86,057  $    70,831
      Interest bearing                                                     81,731       67,852
    Savings and money market                                              103,549       89,224
    Certificates of deposit                                               230,024      241,914
                                                                          _______      _______

                  Total deposits                                          501,361      469,821

  Securities sold under agreement to repurchase                            23,566       13,436
  Other short-term borrowing                                                  274          800
  Accrued interest payable and other
    liabilities                                                             4,337        4,066
  Long-term debt                                                           20,210          210

                  Total liabilities                                       549,748      488,333
                                                                          _______      _______

Shareholders' equity:
  Common Stock, $1 par value; authorized
     5,000,000 shares; issued and outstanding 3,628,618 in
     1998 and 3,589,253 in 1997.                                            3,629        3,589
 Additional paid in capital                                                13,751       13,269
 Undivided profits                                                         20,145       16,266
 Accumulated other comprehensive income                                       627          896
                                                                              ___          ___

                                                                           38,152       34,020
                                                                           ______       ______

                  Total liabilities and
                    shareholders' equity                              $   587,900  $   522,353
                                                                          =======      =======
</TABLE>


See accompanying notes to consolidated financial statements.


<PAGE>

<TABLE>
<CAPTION>


                                        FNB ROCHESTER CORP. AND SUBSIDIARY
                                       Consolidated Statements of Operations
                                     Years Ended December 31, 1998, 1997, 1996
                                       (in thousands, except per share data)



                                                                     1998           1997            1996
                                                                     ____           ____            ____
  <S>                                                        <C>             <C>             <C>
  Interest income:
    Interest and fees on loans                               $      30,957   $     28,219    $     25,390
    Securities:
      Taxable                                                        9,682          8,678           6,420
      Tax-exempt                                                       219            104             122
                                                                       ___            ___             ___

                                                                     9,901          8,782           6,542
    Interest on federal funds sold
      and deposits with banks                                          504            505             313
                                                                       ___            ___             ___

        Total interest income                                       41,362         37,506          32,245
                                                                    ______         ______          ______

  Interest expense:
    Savings, interest checking and money market accounts             3,822          3,231           3,093
    Certificates of deposit                                         13,583         13,169          10,348
    Short-term borrowings                                              896            301              99
    Long-term debt                                                     339             20              19
                                                                       ___             __              __

        Total interest expense                                      18,640         16,721          13,559
                                                                    ______         ______          ______


        Net interest income                                         22,722         20,785          18,686
                                                                    ______         ______          ______

        Provision for loan losses                                      150             55               -
                                                                       ___             __               _

        Net interest income after provision for
          loan losses                                               22,572         20,730          18,686
                                                                    ______         ______          ______

  Non-interest income:
    Service charges on deposit accounts                              2,110          1,720           1,547
    Credit card fees                                                   690            715             740
    Gain on sale of mortgages                                          159             73              65
    Gain (loss) on sale of securities available-for-sale                24            (8)            (45)
    Loan servicing fees                                                266            262             263
    Gain on sale of banking office                                       -              -             621
    Other operating income                                           1,081            647             616
                                                                     _____            ___             ___

         Total non-interest income                           $       4,330   $      3,409    $      3,807
                                                                     _____          _____           _____

  Non-interest expense:
    Salaries and employee benefits                          $       10,915    $     9,618    $      9,227
    Occupancy                                                        4,008          3,561           3,448
    Marketing and public relations                                     721            610             489
    Office supplies, printing and postage                              771            624             637
    Processing fees                                                  1,184          1,075           1,018
    F.D.I.C. assessments                                                57             52               2
    Net cost of operation of other real estate                          26             16               2
    Legal                                                              240            192             190
    Other                                                            2,216          1,746           1,637
                                                                     _____          _____           _____

        Total non-interest expense                                  20,138         17,494          16,650
                                                                    ______         ______          ______

        Income  before income taxes                                  6,764          6,645           5,843

        Income tax expense                                           1,728          2,126           1,710

        Net income                                          $        5,036    $     4,519    $      4,133
                                                                     =====          =====           =====

        Net income per common share - basic                 $         1.39    $      1.26    $       1.16
                                                                      ====           ====            ====
        Net income per common share - diluted               $         1.32    $      1.21    $       1.13
                                                                      ====           ====            ====
</TABLE>

  See accompanying notes to consolidated financial statements.

<PAGE>

<TABLE>
<CAPTION>

                                         FNB ROCHESTER CORP. AND SUBSIDIARY
                      Consolidated Statements of Shareholders' Equity and Comprehensive Income
                                    Years Ended December 31, 1998, 1997 and 1996
                                        (in thousands except per share data)


                                                                                              Accumulated
                                                                 Additional                     Other
                                                     Common       Paid in      Undivided     Comprehensive
                                                     Stock        Capital       Profits         Income      Total
                                                     _____        _______       _______        ______       _____

  <S>                                             <C>         <C>           <C>          <C>            <C>
  Balance at December 31, 1995                    $   3,569   $    13,024   $     8,403  $     850      $  25,846
  Comprehensive income:
      Net income                                          -             -         4,133          -          4,133
        Change in unrealized gain on
          securities available-for-sale, net
          of taxes of $397                                                                    (582)          (582)
                                                                                                              ___

  Total comprehensive income                                                                                3,551
                                                                                                            _____
  Common stock cash dividend -
     $.05 per share                                       -             -          (179)         -           (179)
  Option and employee purchase shares issued              2            11             -          -             13
                                                          _            __             _          _             __

  Balance at December 31, 1996                    $   3,571   $    13,035   $    12,357  $     268     $  29,231
  Comprehensive income:
      Net income                                          -             -         4,519          -         4,519
        Change in unrealized gain on
          securities available-for-sale, net
          of taxes of $417                                -             -             -        628           628
                                                                                                             ___

  Total comprehensive income                              -             -             -          -     $   5,147
                                                                                                           _____
  Common stock cash dividend -
     $.17 per share                                       -             -          (610)         -          (610)
     Option and employee purchase shares issued          18           234             -          -           252
                                                         __           ___             _          _           ___

  Balance at December 31, 1997                    $   3,589   $    13,269   $    16,266  $     896   $    34,020
  Comprehensive income:
      Net income                                          -             -         5,036.00       -         5,036
        Change in unrealized gain on
          securities available-for-sale, net
          of taxes of $179                                -             -             -       (269)         (269)
                                                                                                            ____

  Total comprehensive income                                                                               4,767
                                                                                                           _____
  Common stock cash dividend -
     $.32 per share                                       -             -        (1,157)          -       (1,157)
     Option and employee purchase shares issued          40           482             -          -           522
                                                                                                             ___

  Balance at December 31, 1998                    $   3,629   $    13,751   $    20,145  $     627   $    38,152
                                                      =====        ======        ======        ===        ======

  Disclosure of reclassification amount:

                                                                          1998              1997      1996
                                                                          ____              ____      ____

  Unrealized holding gains (losses) arising during period               $(283)            $   633    $(555)
  Less: reclassification adjustment for gains (losses)
    Included in net income                                                  14                (5)      (27)
                                                                            __                 _        __
  Change in unrealized gain on securities available-for-
    sale, net of taxes                                            $      (269)            $   628   $ (582)
                                                                          ===                 ===      ===

</TABLE>

  See accompanying notes to consolidated financial statements.


<PAGE>
<TABLE>
<CAPTION>


                                          FNB ROCHESTER CORP AND SUBSIDIARY
                                        Consolidated Statements of Cash Flows
                                    Years ended December 31, 1998, 1997 and 1996
                                                   (in thousands)



                                                                                1998            1997         1996
                                                                                ____            ____         ____

<S>                                                                    <C>             <C>            <C>
  Cash flows from operating activities:
   Net income                                                          $      5,036    $      4,519   $      4,133

   Adjustments  to  reconcile  net  income
   to net cash  provided  by  operating
    activities:
      Provision for loan losses                                                 150              55              -
      Depreciation and amortization                                           1,681           1,464          1,449
      Amortization of goodwill                                                    -               -             79
      Deferred income taxes                                                    (623)           (548)           (78)
      (Gain) loss on sales of securities
        available-for-sale                                                      (24)              8             45
      Gain on sale of subsidiary and banking offices                              -               -           (621)
      (Increase) decrease in mortgage loans
        held for sale, net                                                   (2,210)         (2,700)           550
      (Increase) decrease in accrued interest  receivable                      (308)           (519)           331
      Increase in other assets                                                 (872)           (199)          (465)
      Increase in accrued interest
        payable and other liabilities                                           340             986            175
                                                                                ___             ___            ___

        Net cash provided by operating  activities                            3,170           3,066          5,598
                                                                              _____           _____          _____

  Cash flow from investing activities:

    Securities available-for-sale:
      Purchase of securities                                                (70,154)        (71,502)       (29,987)
      Proceeds from maturities                                               53,460          23,275         19,857
      Proceeds from sales                                                     4,427             762         10,097
    Securities held-to-maturity:
      Purchase of securities                                                 (5,370)         (3,249)        (2,891)
      Proceeds from maturities                                               11,786           4,503          5,139
    Loan origination and principal collection, net                          (61,323)        (25,293)       (51,375)
    Payment made for sale of  banking office                                      -               -        (7,855)
    Purchases of premises and equipment, net                                 (4,541)         (1,125)        (3,377)
                                                                              _____           _____          _____

    Increase in FHLB and FRB stock                                             (533)           (139)             -
                                                                                ___             ___              _

        Net cash used by investing activities                             $ (72,248)      $ (72,768)     $ (60,392)
                                                                             ______          ______         ______

  Cash flows from financing activities:

    Net increase in demand, savings, interest
      checking, and money market accounts                             $      43,430   $      27,076   $     16,125
    Certificates of deposit accepted and repaid, net                        (11,890)         37,974         40,404
    Increase (decrease) in short-term
      borrowings                                                              9,604          13,450         (4,200)
    Increase in long-term debt                                               20,000               -            210
    Employee common stock purchase and exercise
     of options to purchase common stock                                        522             252             13
    Dividends paid - common stock                                            (1,227)           (429)             -
                                                                              _____             ___              _

    Net cash provided by financing
      activities                                                             60,439          78,323          52,552
                                                                             ______          ______          ______

  Increase (decrease) in cash and cash
    equivalents                                                             (8,639)           8,621          (2,242)

  Cash and cash equivalents at beginning of
    year                                                                    30,302           21,681          23,923
                                                                            ______           ______          ______

  Cash and cash equivalents at end of year                            $     21,663   $       30,302    $     21,681
                                                                            ======           ======          ======

  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 write downs                                                  $         85   $           38    $         45


  The  Company  paid cash  during  1998,  1997,  and 1996 for  income  taxes and
interest as follows (in thousands):


                                                                            1998              1997              1996
                                                                            ____              ____              ____

  Interest                                                           $      18,876     $      16,399     $      13,553
  Income taxes                                                                 872             2,637             1,335

</TABLE>

  See accompanying notes to consolidated financial statements


<PAGE>

                       FNB ROCHESTER CORP. AND SUBSIDIARY
                   Notes to Consolidated Financial Statements
                        December 31, 1998, 1997, and 1996


  (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.

  On  December 9, 1998 a  definitive  agreement  was  entered  into for a merger
  between the Company and M&T Bank Corporation, Buffalo, New York. The merger is
  subject to both shareholder and regulatory approval and it is expected to take
  place in the second quarter of 1999.

  Basis of Presentation

  The Company  operates as a bank holding  company.  In 1998 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  accumulated  other
  comprehensive income in shareholders' equity until realized.

  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 accreted 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 temporary 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

  The Company  continues to account 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. In accordance with Statement of Financial  Accounting  Standards (SFAS)
  No. 123, Accounting for Stock Based  Compensation,  the Company has elected to
  provide pro forma net income and pro forma earnings per share  disclosures for
  employee stock option grants as if the fair-value-based method defined in SFAS
  No. 123 had been applied.

  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, 1998 the market value of the assets under  management
  was $113,842,000.

  Comprehensive Income

  On January 1, 1998,  the  Company  adopted  the  provisions  of SFAS No.  130,
  Reporting  Comprehensive  Income.  This  Statement  establishes  standards for
  reporting and display of comprehensive income and its components.  Accumulated
  other  comprehensive  income  consists  of net income  and the net  unrealized
  holding gains and losses on securities available-for-sale,  net of the related
  tax effect.  Prior year financial statements have been reclassified to conform
  to the requirements of the Statement.

  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 outstanding and effect
  of stock issued upon conversion of equivalents stock options during each year.

  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.

  Financial Instruments With Off-Balance Sheet Risk

  The Company does not engage in the use of derivative financial instruments and
  the Company's only financial  instruments with off-balance risk are commercial
  letters  of  credit  and  mortgage  and  commercial  loan  commitments.  These
  off-balance sheet items are shown in the Company's  consolidated  statement of
  financial condition upon funding.

<PAGE>

  (2)  Securities

  The aggregate  amortized cost and fair value of securities  available-for-sale
  and  securities  held-to-maturity  at December  31, 1998 and 1997  follows (in
  thousands):


<TABLE>
<CAPTION>
                                                        1998                              1997
                                                        ____                              ____

                                             Amortized        Fair           Amortized         Fair
                                               Cost           Value             Cost          Value
                                               ____           _____             ____          ______
 <S>                                   <C>              <C>             <C>                <C>
 Securities available-for-sale:
        U.S. Treasury                  $       16,045   $     16,265    $        25,152    $     25,403
        U.S. Government agency                 43,675         43,863             34,213          34,346
        Mortgage-backed securities             68,968         69,653             59,963          61,070
        Other securities                        2,931          2,883                  -               -
                                                _____          _____                  _               _

        Total                                 131,619        132,664            119,328         120,819
                                              =======        =======            =======         =======

  Securities held-to-maturity:
        U.S. Treasury                           8,047          8,167              8,079           8,091
        U.S. Government agency                    127            128              5,252           5,229
        Mortgage-backed securities              6,929          6,967             10,721          10,769
        Obligations of state and
        municipal subdivisions                  6,409          6,494              3,876           3,884
        Other securities                          350            350                350             350
                                                  ___            ___                ___             ___

        Total                          $       21,862   $     22,106    $        28,278    $     28,323
                                               ======         ======             ======          ======


</TABLE>

  Securities with an amortized cost of $132,862,000 and $105,341,000 at December
  31, 1998 and 1997,  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,  1998  and  1997  follows  (in
  thousands):

<TABLE>
<CAPTION>


                                                                   1998                                 1997
                                                                   ____                                 ____


                                                        Unrealized         Unrealized        Unrealized         Unrealized
                                                          Gains              Losses             Gains             Losses
                                                          _____              ______             _____             ______

  <S>                                              <C>                 <C>               <C>                <C>
  Securities available-for-sale:
        U.S. Treasury                              $           220     $            -    $          251     $         -
        U.S. Government agency                                 328                140               172              39
        Mortgage-backed securities                             740                 55             1,157              50
        Other securities                                        26                 74                 -               -
                                                                __                 __                __               _


  Total                                            $         1,314    $           269    $        1,580    $         89
                                                             =====                ===             =====              ==

  Securities held-to-maturity:
  U.S. Treasury                                    $           120     $            -    $           39    $         27
  U.S. Government agency                                         1                  -                 -              23
  Mortgage-backed securities                                    42                  4                77              29
  Obligations of state and municipal
     subdivisions                                               87                  2                18              10
                                                                __                  _                __              __

  Total                                            $           250    $             6    $          134    $         89
                                                               ===                  =               ===              ==

</TABLE>


  The  amortized  cost of  securities  by  contractual  years to  maturity as of
  December 31, 1998 are as follows (in thousands):

<TABLE>
<CAPTION>

                                                 Under 1         1 to 5 Years     5 to 10          10 Years      Total
                                                 _______         ____________     _______          ________      _____

                                                   Year                            Years             and
                                                   ____                            _____             ___

                                                                                                     Over
                                                                                                     ____

  <S>                                         <C>            <C>            <C>                <C>           <C>
  Securities available-for-sale:
    U.S. Treasury                             $    10,035    $     6,010    $         -        $         -   $   16,045
    U.S. Government agency                              -          5,000          25,773            12,902       43,675
    Mortgage-backed securities                          -          6,899           3,357            58,712       68,968
    Other securities                                    -              -               -             2,931        2,931
                                                        _              _               _             _____        _____

       Total                                  $    10,035    $    17,909    $     29,130       $    74,545   $  131,619
                                                   ======         ======          ======            ======      =======

  Securities held-to-maturity:
    U.S. Treasury                             $         -   $      8,047     $         -       $         -   $   8,047
    U.S. Government agency                              -              -               -               127         127
    Mortgage backed securities                        787          4,410           1,023               709       6,929
    Obligations of state and municipal
        subdivisions                                  657          1,138           1,102             3,512       6,409
    Other securities                                   50            275              25                 -         350
                                                       __            ___              __                 _         ___

        Total                                 $     1,494    $    13,870    $      2,150      $      4,348   $  21,862
                                                    =====         ======           =====             =====      ======

</TABLE>

<PAGE>

  The fair value of securities by  contractual  years to maturity as of December
31, 1998 are as follows (in thousands):


<TABLE>
<CAPTION>

                                                Under 1        1 to 5 Years         5 to 10       10 Years and       Total
                                                  Year         _____________          Years            Over          _____
                                                  ____                                ____              ___
  <S>                                        <C>              <C>              <C>              <C>            <C>
  Securities available-for-sale
    U.S. Treasury                            $       10,122   $      6,143     $           -    $          -   $      16,265
    U.S. Government agency                                -          5,045            25,900          12,918          43,863
    Mortgage-backed securities                                       6,888             3,370          59,395          69,653
    Other securities                                      -              -                 -           2,883           2,883
                                                          _              _                 _           _____           _____

       Total                                 $       10,122   $     18,076     $      29,270    $     75,196   $     132,664
                                                     ======         ======            ======          ======         =======

  Securities held-to-maturity
    U.S. Treasury                            $           -    $      8,167     $           -    $          -   $       8,167
    U.S. Government agency                                -              -                 -             128             128
    Mortgage backed securities                          787          4,412             1,042             726           6,967
    Obligations of state and municipal
        subdivisions                                    657          1,159             1,115           3,563           6,494
    Other securities                                     50            275                25               -             350
                                                         __            ___                __               _             ___

        Total                                $        1,494   $     14,013   $         2,182    $     4,417   $       22,106
                                                      =====         ======             =====          =====           ======
</TABLE>


  Expected  maturities will differ from contractual  maturities  because issuers
  may have the right to call or prepay obligations without prepayment penalties.

  The  following  table  presents the total  proceeds  from sales of  securities
  available-for-sale  for 1998,  1997 and 1996 and the gross  realized gains and
  losses (in thousands):


                             1998        1997        1996
                             ____        ____        ____

  Proceeds from sales    $   4,427   $     762   $    10,097
                             _____         ___        ______

  Gains                         24           -             2
  Losses                         -          (8)          (47)
                                 _           _            __

   Net                   $      24   $      (8)  $       (45)
                                ==           =            ==



<PAGE>

(3)  Loans

The major  classifications  of loans at  December  31,  1998 and 1997 follow (in
thousands):


                                                      1998              1997
                                                      ____              ____

  Commercial                                $       231,716    $      201,722
  Residential mortgage                              104,508            80,083
  Residential mortgage loans held for sale            5,240             3,030
  Home equity                                        31,056            23,516
  Other consumer                                     22,023            22,886
                                                     ______            ______

      Total                                         394,543           331,237

  Net deferred loan costs                               123               283
  Allowance for loan losses                          (5,258)           (5,580)
                                                      _____             _____

  Loans, net                                $       389,408    $      325,940
                                                    =======           =======


  The Company considers its primary service and marketing area to be the city of
  Rochester and its  surrounding  towns in New York State.  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  $92,931,000  and  $102,757,000  at
  December 31, 1998 and 1997,  respectively are not included in the consolidated
  financial  statements.  Custodial  accounts  held by First  National for these
  loans  amounted to  $2,639,000  and  $2,193,000 at December 31, 1998 and 1997,
  respectively.

  The Company has an available  line of credit with the FHLB of New York,  which
  at  December  31,  1998  amounted  to  approximately  $30,750,000.  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 and the Company's total assets.  At December 31, 1998, the Company
  pledged  residential  mortgages  with  a  carrying  value  of  $84,016,000  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,
                                                                      ________________________

                                                             1998               1997                1996
                                                             ____               ____                _____
  <S>                                            <C>                 <C>                <C>
  Balance at beginning of year                   $          5,580    $         5,696    $          5,776
  Provision charged to operating expense                      150                 55                   -
                                                            5,730              5,751               5,776
                                                            _____              _____               _____
  Loans charged off
    Commercial                                              (515)              (179)               (407)
    Residential mortgage                                     (73)               (72)                (14)
    Home equity                                                 -               (13)                 (5)
    Other consumer                                          (154)              (145)               (132)
                                                             ___                ___                 ___

                Total loans charged off                     (742)              (409)               (558)
                                                             ___                ___                 ___
  Recoveries of loans charged off
    Commercial                                               178                 166                 407
    Residential mortgage                                       21                 12                   -
    Home equity                                                16                  -                   3
    Other consumer                                             55                 60                  68
                                                               __                 __                  __

       Total recoveries of loans charged off                  270                238                 478
                                                              ___                ___                 ___

  Balance at end of year                         $          5,258    $         5,580    $          5,696
                                                            =====              =====               =====

</TABLE>


  The principal  balance of loans not accruing  interest totaled  $2,831,000 and
  $2,100,000  at  December  31,  1998  and  1997  respectively.  The  effect  of
  non-accrual  loans on interest  income for the years ended  December 31, 1998,
  1997,  and 1996 was  $82,000,  $22,000  and $48,000  respectively.  Other real
  estate  owned  amounted to $85,000,  $38,000 and $45,000 at December 31, 1998,
  1997 and 1996 respectively.

  At December 31, 1998,  1997, and 1996,  the recorded  investment in loans that
  are considered to be impaired totaled $1,884,000,  $1,160,000, and $2,337,000,
  respectively,  and the  impairment  allowance  associated  with these loans is
  $656,000  for  1998,  $125,000  for 1997 and  $38,000  for 1996.  The  average
  recorded investments in impaired loans during the twelve months ended December
  31, 1998, 1997 and 1996 was approximately $1,058,000, $2,882,000 and $913,000,
  respectively.

  For the twelve  months  ended  December  31,  1998,  1997 and 1996 the Company
  recognized interest income on impaired loans of $58,000, $234,000 and $77,000,
  respectively.


<PAGE>


  (5)  Premises and Equipment

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

                                                         December 31,
                                                         ____________

                                                      1998           1997
                                                      ____           ____

  Land                                         $        710   $        710
  Building and improvements                           2,144          2,091
  Furniture, fixtures, equipment and vehicles        11,991          9,472
  Leasehold                                           7,336          5,444
                                                      _____          _____

                                                     22,181         17,717
  

  Less accumulated depreciation and amortization     10,508          8,904
                                                     ______          _____

  Premises and equipment, net                  $     11,673   $      8,813
                                                     ======          =====



  (6)  Certificates of Deposit

  Certificates  of  deposit of  $100,000  or more  amounted  to  $87,646,000  at
  December 31, 1998 and  $92,477,000 at December 31, 1997.  Interest  expense on
  certificates of deposit of $100,000 or more was $4,877,000 in 1998, $4,269,000
  in 1997 and $3,225,000 in 1996.

  At December 31, 1998, the scheduled maturities of all certificates of deposits
  are as follows (in thousands):


            Year                             Amount
            ____                             ______

  1999                            $         200,991
  2000                                       18,123
  2001                                        5,175
  2002                                        2,005
  2003 and thereafter                         3,730
                                              _____

  Total                                 $   230,024
                                            =======

  (7) Borrowings

  The  Company had short term  borrowings  of  $23,840,000  and  $14,236,000  at
  December  31,  1998 and 1997  respectively.  The  December  31,  1998  balance
  included $23,566,000 of securities sold under agreement to repurchase,  with a
  maturity  date of January 4, 1999 and an average  rate of 4.33%.  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%. The maximum amount  outstanding at any one month-end and average amount
  for  securities  sold under  agreements to  repurchase  were  $23,566,000  and
  $22,333,000  respectively for 1998 and $13,436,000 and $5,173,000 respectively
  for 1997.  Interest  expense averaged 4.90% for 1998, 5.08% for 1997 and 5.82%
  for 1996.

  Long-term  borrowings  consist of two Federal  Home Loan Bank  advances of $10
  million each and a $210,000  note to an  individual  to purchase  land for the
  Bank's Greece Office.  The $10 million  advances mature on August 28, 2001 and
  October 2, 2002 and are at interest rates of 5.57% and 4.91% respectively. The
  $210,000 note matures on February 1, 2001 and has an interest rate of 9.50%.


 (8)  Income Taxes

Total income taxes for the years ended  December 31, 1998,  1997 and 1996 were
allocated as follows (in thousands):

<TABLE>
<CAPTION>


                                                                    1998       1997        1996
                                                                    ____       ____        ____

  <S>                                                           <C>         <C>         <C>
  Income from operations                                        $   1,728   $   2,126   $  1,710
  Shareholders' equity, change in unrealized gain (loss)
   on securities available-for-sale                                 (179)         417       (397)
                                                                     ___          ___        ___

                                                                $   1,549   $   2,543   $  1,313
                                                                    =====       =====      =====
</TABLE>

  For the years  ended  December  31,  1998,  1997 and 1996,  income tax expense
  (benefit) attributable to income from operations consists of (in thousands):


                              1998              1997              1996

 Current:        
      Federal       $        2,148   $         2,113   $         1,648
      State                    203               561               140
                               ___               ___               ___

                             2,351             2,674             1,788
                             _____             _____             _____

 Deferred:
      Federal                 (530)             (466)             (335)
      State                    (93)              (82)              257
                                __                __               ___

                              (623)             (548)              (78)
                               ___               ___                __

                    $        1,728   $         2,126   $         1,710
                             =====             =====             ======


<PAGE>


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

                                             1998       1997       1996
                                             ____       ____       ____


   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                         (10.7)%     (7.0)%%    (11.0)
   State taxes, net of federal
        benefit                               1.1%       4.7%        5.0
   Other items, net                           1.1%       0.3%        1.0
                                              ___        ___         ___

                                             25.5%      32.0%       29.0%
                                             ====       ====        ====

  The significant  components of deferred tax expense (benefit)  attributable to
  income from  continuing  operations at December 31, 1998, 1997 and 1996 are as
  follows:


                                          1998         1997        1996
                                          ____         ____        ____
                                           

 Deferred tax expense (benefit)        $     99    $    (79)    $     582
 Decrease in valuation
   allowance for deferred tax assets       (722)        (469)        (660)
                                            ___          ___          ___

 Net deferred tax benefit              $   (623)    $   (548)    $    (78)
                                            ===          ===           ==



<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, 1998,
and 1997 are presented below (in thousands):

<TABLE>
<CAPTION>


                                                                   1998             1997
                                                                   ____             ____
<S>                                                            <C>           <C>           
Deferred tax assets:
    Allowance for loan losses - financial statements           $    2,100    $     2,229
    Interest on non accrual loans                                      59            140
    Premises and equipment - principally due to
      depreciation                                                    187            163
    Reserve for abandoned lease                                        62             91
    Accrued salaries and benefits                                     112            121
    Other                                                              90             97
                                                                       __             __

      Gross deferred assets                                         2,610          2,841
      Less valuation allowance                                       (54)          (776)
                                                                      __            ___

        Net deferred tax assets                                     2,556          2,065
                                                                    =====          =====


  Deferred tax liabilities:
    Allowance for loan losses - tax                                  (585)          (650)
    Net unrealized gain on securities
          available-for-sale                                         (417)          (596)
    Bond discount                                                    (149)          (152)
    Net deferred loan origination costs                               (49)          (113)
                                                                       __            ___

           Total gross deferred liabilities                        (1,200)        (1,511)
                                                                    _____          _____

                        Net deferred tax asset          $           1,356    $       554
                                                                    =====            ===
</TABLE>

The net change in the total valuation allowance for the years ended December 31,
1998,  1997  and  1996  were  decreases  of  $722,000,   $469,000  and  $660,000
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.

(9) Shareholders' Equity

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 $10,750,000 are available from First National
at December 31, 1998 without the approval of the OCC.


(10) Stock Option Plans

The Company has two stock option plans.  A plan adopted in 1992 (amended May 19,
1998) for  employees,  authorizes  grants of options to  purchase  up to 525,000
shares of its authorized but unissued common stock.  The second plan is the 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 are  exercisable  over terms not  exceeding  ten years and at
prices equal to the fair market value of the common stock on the date of grant.

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 1998: dividend yield of 1.48 percent,  risk-free interest rate of 5.65
percent,  expected volatility of 35.4 percent,  and expected lives of 6.5 years.
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.

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)


                                            1998          1997         1996
                                            ____          ____         ____

  Net income            As reported     $   5,036    $   4,519    $   4,133
                        Pro forma           4,775        4,385        4,003
  Basic earnings
   Per share            As reported          1.39         1.26         1.16

                        Pro forma       $    1.32    $    1.22    $    1.12


Pro forma net income and  earnings per share  reflect  only  options  granted in
1998, 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.

<PAGE>

A summary of the status of the  Company's  two fixed  stock  option  plans as of
December  31,  1998,  1997 and 1996 and changes  during the years ended on those
dates is presented below:

<TABLE>
<CAPTION>


                                               1998                          1997                         1996
                                               ____                          ____                         ____

                                                    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                           321,850   $      7.49      318,850    $    7.28      223,100    $     6.59
  Granted                            211,050         20.28        7,500        16.13       98,750          8.88
  Exercised                           20,487          7.05        3,000         7.64        2,100          6.01
  Forfeited                            7,288         18.67        1,500        11.27          900          7.15
                                       _____         _____        _____        _____          ___          ____

  Outstanding at end of year         505,125   $     13.13      321,850    $    7.48      318,850    $     7.30
                                     =======         =====      =======         ====      =======          ====
  Options exercisable at
   year end                          405,577                    304,475                   244,350
                                     =======                    =======                   =======

  Weighted-average fair
   value of options granted
   during the year               $         8.11                 $     8.44                $     5.11
                                           ====                       ====                      ====

</TABLE>


The following table summarizes information about fixed stock options outstanding
at December 31, 1998:


<TABLE>
<CAPTION>


                                         Options Outstanding                              Options Exercisable
                                         ___________________                              ____________________

                            Number           Weighted-Avg                             Number
       Range of          Outstanding          Remaining          Weighted-Avg       Exercisable        Weighted-Avg
   Exercise Prices       at 12/31/98       Contractual Life        Exercise         at 12/31/98       Exercise Price
   _______________       ___________       ________________       ___________       ____________      ______________

<S>                      <C>                  <C>                 <C>                 <C>                <C>        
    $ 5.63 - 9.75         277,350              4.8                $    6.99            277,350            $     6.99
     12.75 - 17.38         23,200              8.3                    13.98             18,750                 13.43
     18.00 - 21.50        204,575              9.4                    21.34            109,477                 21.50
     _____________        _______              ___                    _____            _______                 _____

    $ 5.63 - 21.50        505,125              6.8                $   13.13            405,577            $    11.21
      ============        =======              ===                    =====            =======                 =====

</TABLE>

<PAGE>

(11) Leases

The Company  leases  certain  buildings and office space under  operating  lease
arrangements.  Rent expense under these  arrangements  amounted to $1,247,000 in
1998,  $1,123,000 in 1997 and $1,110,000 in 1996. 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,  1998  follows (in
thousands):


                 Year Ending December 31,
                 ________________________

        Year                                      Amount
        ____                                      ______

        1999                           $           1,224
        2000                                       1,249
        2001                                       1,283
        2002                                       1,288
        2003                                       1,239
     After 2003                                   10,130
                                                  ______

       Total                           $          16,413
                                                  ======

Several new leases have been signed for additional  banking  offices  and office
space. Two 20-year ground leases were  signed  for new banking offices  in  the 
Village of Brockport and the Town of Victor. 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  new lease  amounts  are included  in  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, 1998 and 1997 are set forth in the table below (in  thousands):


                                         1998                        1997
                                         ____                        ____

                              Fixed Rate Variable Rate  Fixed Rate Variable Rate
                              __________ _____________  __________ _____________

  Commercial letters of credit         -        4,817          -          2,749
  Commercial  lines of credit      1,122       55,604       2,362        59,040
  Other loan commitments          14,120       26,449      17,184        18,917

  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,  1998,  the  Company had funded
  $703,000 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, 1998 and 1997 was  approximately  $138,000  and  $365,000.
  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 Company has a defined  benefit  pension plan  covering  substantially  all
  employees.  The  benefits  are based on years of  service  and the  employee's
  highest average compensation during five consecutive years of employment.  The
  Company's funding policy is to contribute  annually an actuarially  determined
  amount to cover current service cost plus amortization of prior service costs.

  The following  table sets forth (in  thousands)  the defined  benefit  pension
  plan's  change in benefit  obligation  and change in plan assets for the years
  ended  December  1998,  1997 and 1996  using the most  recent  actuarial  data
  measured at September 30, 1998, 1997 and 1996 as follows:

<TABLE>
<CAPTION>
 
                                                                              December 31
                                                                              ____________

                                                              1998              1997            1996
                                                              ____              ____            ____

 <S>                                                         <C>               <C>              <C>          
 Change in benefit obligation:
    Benefit obligation at beginning of year                  $1,691            $1,022           $726
     Service cost                                               508               385            368
     Interest cost                                              127                82             54
     Benefits paid                                               (8)              (12)            (9)
     Assumption changes and other                               502               214           (117)
                                                                ___               ___            ___

       Projected benefit obligation at end of year            2,820             1,691           1,022
                                                              _____             _____
  Change in plans assets:
    Fair value of plan assets at beginning of year            1,307               757             475
     Actual return on plan assets                                51               218              70
     Employer contribution                                      598               388             270
     Benefits paid                                               (8)              (12)             (9)
     Plan expenses                                              (49)              (44)            (49)
                                                                 __                __              __

       Fair value of plan assets at end of year               1,899             1,307             757
                                                              _____             _____             ___

  Funded status (deficit)                                      (921)             (384)           (265)
  Unrecognized net actuarial loss (gain)                        778               142              19
  Unrecognized prior service cost                                (4)               (4)             (5)
                                                                  _                 _               _

     Prepaid (accrued) benefit cost                           $(147)         $   (246)   $       (251)
                                                                ===               ===             ===

  Pension costs consists of the following components (in thousands):

                                                                      Years ended December 31,
                                                                      ________________________

                                                              1998              1997              1996
                                                              ____              ____              ____

  Service cost                                               $ 508         $     385          $   368
  Interest cost                                                127                82               54
  Expected return on plan assets                              (137)              (83)             (40)
  Amortization of net (gain) loss                                -                 -                3
    Net periodic benefit cost                                $ 498         $     384          $   385
                                                               ===               ===              ===

  Weighted average discount rate                              6.50%             7.50%            8.00%
  Expected long term rate of return                           8.50%             8.50%            8.50%

</TABLE>

  The  projected  benefit  obligation  assumed a  long-term  rate of increase in
  future compensation levels was 4.00% for 1998, 5.00% for 1997 and 1996.

  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 $84,000 in 1998, $77,000 in 1997, and $66,000 in 1996.

  (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, 
                                                   ________________________

                                                         1998        1997
                                                         ____        ____

  Balance of loans outstanding at beginning of year   $  5,941    $  4,827
  New loans and increases in existing loans              2,169       1,496
  Loan principal repayments                             (1,120)       (382)
                                                         _____         ___

  Balance at end of year                              $  6,990    $   5,941

  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>

                                                     Income          Average       Per Share
                                                     ______          _______       _________

  <S>                                                 <C>           <C>           <C>            
  For year ended December 31, 1998                   
    Basic EPS
      Net income applicable to common shareholders    $  5,036      3,611,947     $   1.39
      Effect of assumed exercise of stock options            -        192,085
                                                                      _______
    Diluted EPS
      Income available to common shareholders and
        assumed exercise of stock options             $  5,036      3,804,032     $   1.32

      Net income applicable to common shareholders    $  5,036      3,611,947     $   1.39
                                                         =====      =========         ====

  For year ended December 31, 1997
    Basic EPS
      Net income applicable to common shareholders    $  4,519      3,580,713   $     1.26
                                                                                      ====
      Effect of assumed 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
                                                         =====      =========         ====

</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,  1998 and 1997 and the  results  of its
  operations and its cash flows for the years ended December 31, 1998, 1997, and
  1996:

  Condensed Statements of Financial Condition (in thousands)


    Assets                                                 1998          1997
                                                           ____          ____

  Cash and cash equivalents                             $   2,293    $     996
  Investment (at equity) in subsidiary                     35,915       33,411
  Other assets                                                306            3

          Total assets                                  $  38,514    $  34,410
    Liabilities and shareholders' equity
  Accrued interest payable and other liabilities        $     362    $     390

          Total liabilities                                   362          390
                                                              ___          ___

  Shareholders' equity                                     38,152       34,020
                                                           ______       ______

          Total liabilities and shareholders' equity    $  38,514    $  34,410
                                                           ======       ======

<PAGE>


   Statement of Income (in thousands)


                                            Years ended December 31,
                                            ________________________

                                           1998       1997        1996
                                           ____       ____        ____
  Income:
    Dividends from subsidiary          $  2,352    $   600    $    200
    Interest and  other                      67         27          19
                                             __         __          __

          Total income                    2,419        627         219
                                          _____        ___         ___

  Expense:
    Other                                   191        118         109
                                            ___        ___         ___

          Total expense                     191        118         109
                                            ___        ___         ___

  Income before taxes and equity in
    undistributed income of subsidiary    2,228        509         110

  Income tax benefit                        (36)       (29)        (26)
                                             __         __          __

  Income  before undistributed income
    of subsidiary                         2,264        538         136

  Equity in undistributed income
    of subsidiary                         2,772      3,981       3,997
                                          _____      _____       _____

          Net income                  $   5,036    $ 4,519    $  4,133
                                          =====      =====       =====


<PAGE>

<TABLE>
<CAPTION>

     Statement of Cash Flows (in thousands)

                                                                      Years ended December 31,
                                                                      ________________________

                                                                  1998        1997         1996
                                                                  ____        ____         ____
  
  <S>                                                         <C>         <C>          <C>
  Cash flows from operating activities:                   
    Net income                                                $   5,036   $   4,519    $   4,133
    Adjustment to reconcile net income to
      cash (used) provided by operating activities:
        Equity in undistributed income
          of subsidiary                                          (2,772)     (3,981)      (3,997)
       (Increase) decrease in other assets                         (303)         (2)           3
        Increase (decrease) in accrued
          interest payable and other
          liabilities                                                41          (7)          (2)
                                                                     __           _            _
            Net cash provided by
              operating activities                                2,002         529          137
                                                                  _____         ___          ___

  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                            522         252           13
   Dividends paid - common stock                                 (1,227)       (429)           -
            Net cash provided by financing
                 activities                                        (705)       (177)          13
                                                                    ___         ___           __

            Increase in cash and
               cash equivalents                                   1,297         352          150
  Cash and cash equivalents at beginning of year                    996         644          494
                                                                    ___         ___          ___

  Cash and cash equivalents at end of year                    $   2,293   $     996    $     644
                                                                  =====         ===          ====

</TABLE>



  (17) Federal Deposit Insurance Corporation Improvement Act of 1991 (FDICIA)

  First  National  is subject to capital  adequacy  requirements  of the Federal
  Deposit Insurance Corporation. The FDICIA established capital levels for which
  insured institutions are categorized as (in declining order) well capitalized,
  adequately capitalized,  undercapitalized,  significantly undercapitalized, or
  critically undercapitalized.  Under the FDICIA, a well capitalized institution
  must generally have a risk-based  capital ratio of at least 10 percent, a Tier
  1 risk- based  ratio of at least 6 percent  and a Tier 1 leverage  ratio of at
  least 5 percent. As of December 31, 1998, 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,
  1998, that First National meets all capital adequacy  requirements to which it
  is subject.

  As of December 31, 1998, 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>


                                                                         For Capital               To Be Well
                                                  Actual               Adequacy Purposes          Capitalized
                                         Amount          Ratio         Amount     Ratio        Amount       Ratio
                                         ______          _____         ______     _____        ______       _____

  <S>                                  <C>                 <C>      <C>           <C>      <C>             <C>
  As of December 31, 1998
    Total Capital
      (to Risk Weighted Assets)        $   40,131        10.6%   $    30,338       8.0%    $  37,922        10.0%
    Tier I Capital
      (to Risk Weighted Assets)        $   35,385         9.3%   $    15,169       4.0%    $  22,753         6.0%
    Tier I Capital
      (to Average Assets)              $   35,385         6.0%   $    23,447       4.0%    $  29,308         5.0%
  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%


</TABLE>

  The Company's capital amounts and ratios as of December 31, 1998 and 1997 were
  not materially different from those of First National.


<PAGE>

  (18)  Fair Value of Financial Instruments

  The following fair value estimates,  methods, and assumptions of each class of
  the Company's financial instruments were used to estimate the fair value.

  Interest Bearing Deposits with Banks and Federal Funds Sold

  For these short-term instruments that generally mature in less than 90 days or
  reprice on a daily basis, the carrying value approximates fair value.

  Securities

  Fair values for securities are based on quoted market prices or dealer quotes,
  where available.  Variable rate securities that reprice frequently and have no
  significant credit risk have fair values based on carrying values.

  Loans

  The fair values of loans are generally  estimated  using  discounted cash flow
  analyses  applying  interest  rates  currently  being  offered  for loans with
  similar terms and credit quality and employing prepayment assumptions based on
  available industry information sources.

  Delinquent and  non-accrual  loans are valued using the  discounted  cash flow
  methods described above.  Credit risk is a component of the discount rate used
  to value the loans.  Delinquent and non-accrual  loans are presumed to possess
  additional   risk.   Therefore,   the  discount  rates  used  to  value  these
  non-performing loans reflect this additional risk.

  Deposits

  The fair values disclosed for demand  deposits,  savings  accounts,  and money
  market accounts are equal to their carrying values since these are liabilities
  that are  payable on demand.  The fair  value of fixed  rate  certificates  of
  deposit is calculated  using a discounted  cash flow analysis  applying  rates
  currently  being  offered on  certificates  to a schedule of weighted  average
  expected monthly maturities on time deposits.

  Short-Term Borrowings 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.

<PAGE>
<TABLE>
<CAPTION>




                                                             1998                     1997
                                                             ____                     ____

                                                                       (in thousands)
                                                                Estimated                  Estimated
                                                 Carrying         Fair         Carrying       Fair
  Financial Assets:                               Amount        Value (1)       Amount       Value (1)
  ________________                                ______        _________       ______       _________   
  <S>                                        <C>            <C>            <C>            <C>           
  Cash                                       $    20,031    $    20,031    $     17,968   $   17,968
  Interest bearing deposits with banks             1,132          1,132           1,134        1,134
  Federal funds sold                               1,500          1,500          12,200       12,200
  Securities, including FHLB and FRB             156,714        156,958         149,261      150,797
  Net Loans and commitments                      389,408        397,660         325,940      337,123

  Financial Liabilities:
  _____________________

  Total deposits                                 501,361        502,648         469,821      470,254
  Short-term borrowings
    and long-term debt                       $    44,050    $    43,951    $     14,446   $   14,446

</TABLE>



    (1)       Fair value  estimates are made at a specific point in time,  based
              on relevant market information and information about the financial
              instrument.  These  estimates are subjective in nature and involve
              uncertainties and matters of significant  judgment and, therefore,
              cannot be determined with precision.  Changes in assumptions could
              significantly affect the estimates.

  (19) Dispositions

  On November 30, 1998,  First  National  announced an agreement for the sale of
  its  Southport  Office.  At  December  31,  1998 the  Office had  deposits  of
  approximately  $14  million.  The closing is expected to take place before the
  end of the first quarter of 1999.

  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>


  Supplementary Data

<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
                             ______       ______     ______   ____________  ______        _____
                                                                                        
  1998
  ____
  <S>                     <C>          <C>        <C>        <C>          <C>          <C>        

  First quarter           $   9,910    $  5,397   $     90   $   1,634    $    1,132   $     0.30
  Second quarter             10,341       5,600         60       1,608         1,200         0.31
  Third quarter              10,552       5,805          -       1,768         1,292         0.34
  Fourth quarter             10,559       5,920          -       1,754         1,412         0.37

  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

</TABLE>

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

Not Applicable.

<PAGE>

                                    PART III
                                    ________

Item 10. Directors and Executive Officers of the Registrant

Directors

The  following  persons are  currently  directors of the Company.  Directors are
elected annually at the Annual Meeting of Shareholders of the Company.

Director's Name (age)      Director Since  Principal Occupation
_____________________      ______________  ____________________


R. Carlos Carballada (64)       1992       President, Chief Executive Officer,
                                           FNB Rochester Corp.

Michael J. Falcone (63)         1978       Chairman, Pioneer Group and 
                                           Pioneer Development

Joseph M. Lobozzo II (55)       1993       President & CEO,
                                           JML Optical Industries, Inc.

Francis T. Lombardi (67)        1978       Vice President,
                                           Syracuse Tank & Mfg. Co. Inc.

Carl R. Reynolds (51)           1977       Attorney

H. Bruce Russell (61)           1993       President, Rochester
                                           Downtown Development Corp.

James D. Ryan (66)              1992       President and Owner,
                                           RYCO Management, Inc.

Linda Cornell Weinstein (54)    1993       Executive Director,
                                           Cornell/Weinstein Family Foundation

Other than Mr. Russell,  each director of the Company has been engaged in his or
her principal  occupation  or  employment  as specified  above for five years or
more.

Each  director  of the  Company is also a  director  of First  National  Bank of
Rochester (the "Bank").

Mr.  Carballada  has been  employed in the banking  business  since 1968. He was
President and Chief Executive  Officer of Citizens  Central Bank in Arcade,  New
York from July 1976 until August 1981,  and was  President  and Chief  Executive
Officer of Central Trust Company in Rochester,  New York, from  September,  1981
until May, 1992. Mr. Carballada became the President and Chief Executive Officer
of the Company in June of 1992.  Mr.  Carballada  also serves as  President  and
Chief Executive Officer of the Bank.

Mr.  Falcone  is the  Chairman  of the  Pioneer  Group and  Pioneer  Development
Company,  a real estate  development and management  companies  headquartered in
Syracuse,  New York.  He has held that  position  since 1987.  Since  1992,  Mr.
Falcone has served as Chairman of the Board of  Directors of the Company and the
Bank.

Mr.  Lobozzo has been the  President,  Chief  Executive  Officer,  and principal
shareholder of JML Optical  Industries,  Inc.,  located in Rochester,  New York,
since 1972. JML Optical  Industries,  Inc.  manufactures,  designs,  and imports
precision optical systems.

Mr.  Lombardi  is Vice  President  of  Syracuse  Tank &  Manufacturing  Company,
Incorporated,  a manufacturer  of metal products in Syracuse,  New York, and has
been associated with the manufacturing company since 1957.

Mr.  Reynolds  has been an attorney  engaged in the  general  practice of law in
Rochester, New York since 1975. Mr. Reynolds is also President and a director of
New Sky  Communications,  Inc.,  a motion  picture  production  company and Vice
President of the Logan Consulting Group,  Inc., a Rochester,  New York financial
and  business  consulting  firm.  Since 1992,  Mr.  Reynolds  has served as Vice
Chairman of the Board Directors of the Company and the Bank.

Mr. Russell is President of Rochester  Downtown  Development  Corp., in which he
has held various leadership  positions over a period of seven years. In 1997, he
retired from the Eastman Kodak Company. He joined the Finance and Administration
Division of the Eastman  Kodak Company in Rochester in 1963,  and  thereafter he
held a variety of positions at Kodak,  each with increasing  responsibility.  In
1986, he became a divisional Vice President and Director,  Corporate Real Estate
Office, a position he held until his retirement.

Mr. Ryan is a Rochester area real estate developer,  and since 1969 has been the
principal  shareholder and president of RYCO  Management,  Inc., a real property
development and management company.

Ms. Weinstein has served as Executive Director of the  Cornell/Weinstein  Family
Foundation,  a private  non-profit  foundation  located in Rochester,  New York,
since 1986.

No family relationships exist among the above-named Directors or Officers of the
Company.  None of the Directors of the Company holds a directorship in any other
publicly traded company,  except for Carl R. Reynolds,  who is a director of New
Sky  Communications,  Inc.,  a company  registered  under  Section  15(d) of the
Securities and Exchange Act of 1934, as amended.


Executive Officers

The following current officers of the Company or the Bank ("Executive Officers")
are deemed to be  "executive  officers"  for purposes of the federal  securities
laws.

R. Carlos Carballada (64),  President and Chief Executive Officer of the Company
and the Bank,  commencing  June 8,  1992.  See the  information  provided  under
"Directors,"  above,  for a  description  of  employment  history  and  business
experience of Mr. Carballada.

Donald R. Aldred (56), Senior Vice President,  Business and Professional Banking
Division of the Bank, commencing June 23, 1992. From 1987 to 1992, he was Senior
Vice President and Manager of the Commercial  Banking  Division at Central Trust
Company.  Prior to his time with Central Trust  Company,  he spent 21 years with
Manufacturers   and  Traders  Trust   Company   progressing   through   numerous
lending/credit  functions  to the  position  of Vice  President  and  Manager of
Commercial Finance.

Robert B. Bantle (47), Senior Vice President,  Community Banking Division of the
Bank, commencing July 1, 1992. He was Senior Vice President, Human Resources, at
Central  Trust  Company  from 1989 until 1992.  Prior to joining  Central  Trust
Company,  he spent 15 years with  Security  Trust/Fleet  Bank in various  areas,
including Human Resources, Branch Administration, and Strategic Planning.

Stacy C. Campbell (62), Senior Vice President and Chief Financial Officer of the
Company and the Bank,  commencing  July 1, 1992. From 1976 to 1992, Mr. Campbell
was Senior Vice President and Chief Financial  Officer at Central Trust Company.
Prior to joining  Central Trust Company,  he was employed by Marine Midland Bank
N.A. in Commercial Lending, Treasury, and Financial positions.

Robert E. Gilbert (51), Senior Vice President,  Operations Division of the Bank,
commencing  June 29,  1992.  From 1990 to 1992,  he was a Managing  Agent at the
Resolution Trust Corporation. From 1975 to 1989, he worked in various capacities
with Irving Bank  Corporation  including  Executive  Vice  President and General
Manager of Irving Services  Corporation,  Senior Vice President of Operations at
Central Trust Company, and Vice President of Operations at Citizens Central Bank
of Arcade, New York.

Theresa B. Mazzullo (46), Senior Vice President,  Trust & Investment Division of
the Bank,  commencing  March 10, 1993. She was Vice President and Manager of the
Personal  Trust and Investment  Division of The Chase  Manhattan  Bank,  N.A. in
Rochester from March 1992 until March 1993.  From 1978 until 1992 she progressed
through  various  trust  positions at Central Trust Company to the level of Vice
President and Manager of Trust Marketing Sales.

<PAGE>

Section 16(a) Beneficial Ownership Reporting Compliance

Under  Section  16 of the  Securities  and  Exchange  Act of 1934,  as  amended,
Directors,  Executive Officers, and certain other persons are required to report
their  ownership of equity  securities  of the Company,  and any changes in that
ownership,  to the  Securities and Exchange  Commission  and the Company.  Based
solely  upon a review of reports  furnished  to the  Company by such  persons on
Forms 3, 4, or 5 for the year  ended  December  31,  1998  (the  "Section  16(a)
Reports"),  the only omission from or late filing of Section 16(a) Reports known
to the Company was one omitted  filing of Form 4 by Mr.  Russell with respect to
two  transactions in the Company's stock.  The  transactions  were  subsequently
reported on Form 5 for 1998.


Item 11. Executive Compensation

Shown below is  information  concerning  annual and  long-term  compensation  to
certain  Executive  Officers  for  services  to the  Company for the years ended
December  31,  1998,  1997,  and 1996.  The table  includes  information  on the
Company's  Chief  Executive  Officer,  Mr.  Carballada,  and its Chief Financial
Officer,  Mr.  Campbell,  and also on Mr. Aldred,  Mr. Bantle,  and Mr. Gilbert,
three of the Bank's Senior Vice Presidents (the "Named Officers").

<TABLE>
<CAPTION>


                                                Summary Compensation Table

                                                  Annual Compensation                Long-Term
         Name and                                                                  Compensation           
    Principal Position                                                                                     

                                                                                                        
                                       Year        Salary     Bonus   Securities Underlying   All Other
                                                                        Options/SARs        Compensation (1)
                                                     ($)       ($)           (#)

<S>                                    <C>        <C>         <C>          <C>                 <C> 
R. Carlos Carballada, President &      1998       $226,162`   $10,886      11,000              $3,380
Chief Executive Officer                1997       $210,618    $10,531           0              $3,236
                                       1996       $203,964    $ 8,159           0              $3,139

Donald R. Aldred, Senior Vice          1998       $122,128    $ 7,878      12,500              $1,349
President, Business & Professional     1997       $113,734    $ 7,687           0              $1,327
Banking                                1996       $110,141    $ 6,406       1,000              $1,096

Robert B. Bantle, Senior Vice          1998       $109,906    $ 7,290      12,500              $2,004
President, Community Banking           1997       $102,352    $ 7,118           0              $1,964
                                       1996       $ 99,119    $ 5,965       1,000              $1,899

Stacy C. Campbell, Senior Vice         1998       $109,902    $ 7,290      12,500              $2,104
President & Chief Financial Officer    1997       $102,349    $ 7,118           0              $1,964
                                       1996       $ 99,116    $ 5,965       1,000              $1,899

Robert E. Gilbert, Senior Vice         1998       $110,248    $ 7,306      12,500              $1,929
President, Operations                  1997       $102,671    $ 7,134           0              $1,729
                                       1996       $ 99,428    $ 5,977       1,000              $1,714
</TABLE>


     (1) For 1998, the amount includes $2,519,  $875, $1,575,  $1,675 and $1,500
     for Company contributions to the Company's 401(k) plan on behalf of Messrs.
     Carballada,  Aldred, Bantle, Campbell, and Gilbert, respectively, and $861,
     $474,  $429,  $429,  and $429 in group  term life  insurance  premiums  for
     Messrs. Carballada, Aldred, Bantle, Campbell, and Gilbert, respectively.


<PAGE>

Option Grants and Exercises

Option Grants

The following  table details the number and terms of options  granted during the
last fiscal year to Named Officers.  The Company's employee benefit plans do not
provide for the grant of stock appreciation rights (SARs).


<TABLE>
<CAPTION>

                                                     Option Grants in the Last Fiscal Year

                                                                                              Potential Realizable Value at
                                    Individual Grants                                         Assumed Annual Rates of Stock
                                                                                           Price Appreciation for Option Term

          Name               Number of        Percent of     Exercise or      Expiration          5%           10%
                            Securities      Total Options     Base Price         Date
                            Underlying        Granted to
                              Options        Employees in
                            Granted (1)      Fiscal Year
                                (#)                           ($/Share)                          ($)           ($)

<S>                           <C>               <C>             <C>            <C>            <C>            <C>
R. Carlos Carballada          11,000            5.2%            $21.50         5/19/08        $148,720       $376,970

Donald R. Aldred               1,000            0.5%            $18.50         1/30/08        $ 11,630       $ 29,480
                              11,500            5.4%            $21.50         5/19/08        $155,480       $394,105

Robert B. Bantle               1,000            0.5%            $18.50         1/30/08        $ 11,630       $ 29,480
                              11,500            5.4%            $21.50         5/19/08        $155,480       $394,105

Stacy C. Campbell              1,000            0.5%            $18.50         1/30/08        $ 11,630       $ 29,480
                              11,500            5.4%            $21.50         5/19/08        $155,480       $394,105

Robert E. Gilbert              1,000            0.5%            $18.50         1/30/08        $ 11,630       $ 29,480
                              11,500            5.4%            $21.50         5/19/08        $155,480       $394,105

</TABLE>


(1) Grants with  expiration  dates of 1/30/08 were  granted  January 30, 1998 at
fair market value with  one-half  exercisable  per year  commencing  January 30,
1999. Assuming 5% and 10% compounded annual appreciation of the stock price over
the term of the option,  the price per share of common stock would be $30.13 and
$47.98  respectively,  on January  30,  2008.  Grants with  expiration  dates of
5/19/08 granted May 19, 1998 at fair market value with 25% becoming  exercisable
when the average trading price of the stock over a 30-day period reaches $25.50,
an additional  30% becoming  exercisable  when the average  trading price of the
stock over a 30-day period reaches $27.50 and the final 45% becoming exercisable
when the  average  trading  price of the stock  reaches  $33.50.  All shares are
exercisable  no later  than  May 19,  2007 or upon a change  of  control  of FNB
Rochester Corp.  Assuming 5% and 10% compounded annual appreciation of the stock
price over the term of the option,  the price per share of common stock would be
$35.02 and $55.77 respectively, on January 30, 2008.


<PAGE>

Option Exercises

The following table summarizes aggregate exercises of options by Named Officers,
and the number of and the spread on unexercised options that they held at fiscal
year end:

<TABLE>
<CAPTION>


                                            Option Exercises and Year-End Value Table

                                Aggregated Option Exercises in Last Fiscal Year and FY-End Option Values

                                                                               Number of Securities            Value of
                                                                                    Underlying              Unexercised In-
            Name                 Shares Acquired         Value Realized         Unexercised Options        the-Money Options
                                 on Exercise (#)               ($)                 at FY-End (#)           at FY-End ($) (1)

                                                                                   Exercisable/              Exercisable/
                                                                                   Unexercisable             Unexercisable
                                                                                   _____________             _____________

<S>                                    <C>                    <C>                   <C>                       <C>
R. Carlos Carballada                    0                      0                     106,050/                 $2,622,645/
                                                                                       4,950                    $56,925

Donald R. Aldred                        0                      0                      28,325/                  $651,918/
                                                                                       6,175                    $74,013

Robert B. Bantle                        0                      0                     28,325/                  $651,918/
                                                                                       6,175                    $74,013

Stacy C. Campbell                       0                      0                      28,325/                  $651,918/
                                                                                       6,175                    $74,013

Robert E. Gilbert                       0                      0                      28,325/                  $651,918/
                                                                                       6,175                    $74,013


</TABLE>


(1) Based on the difference  between the option exercise prices and $33.00,  the
closing price of the Company's  common stock on 12/31/98 as quoted on the Nasdaq
Stock Market.

Retirement Plan

The following table shows the estimated  retirement  benefits  payable under the
Bank's plan with the New York State  Bankers  Retirement  System (the "Plan") to
Named Officers based upon hypothetical compensation and years of service levels:

                               Pension Plan Table

                Annual Benefits Per Number of Years of Service (1)

     Average
  Compensation

                     5               8            10             12

   $100,000        $7,500         $12,000       $15,000        $18,000
   $125,000        $9,375         $15,000       $18,750        $22,500
   $150,000        $11,250        $18,000       $22,500        $27,000
   $175,000        $13,125        $21,000       $26,250        $31,500


(1) Annual  benefits  equal 1.5% of Average  Compensation  at time of retirement
multiplied by years of creditable  service commencing on or after April 1, 1993.
For the  purposes  of  determining  benefits  under  the  Plan,  Average  Annual
Compensation  is  the  average  annual  compensation  during  the  highest  five
consecutive  years in all of the years of creditable  service  including salary,
bonus, and other taxable  compensation.  Effective  October 1, 1994, the maximum
amount of annual compensation that is taken into account in determining benefits
is $150,000.  Because Mr. Carballada presently has 1.5 years of credited service
at higher  compensation  levels,  he may be entitled  to benefits at  retirement
based on more than $150,000 of Average Compensation. The annual benefits are not
subject to deduction for social security or other offsets. As of March 31, 1999,
all of the Named Officers have six years of creditable  service.  Mr. Carballada
reached his normal  retirement age as defined in the Plan on April 1, 1997, when
he had five years of vesting service and had reached age 62.


Employment Agreement

On June 8, 1992, the Company entered into a three-year employment agreement with
Mr.  Carballada,  which was  extended  by the mutual  consent of the  parties on
February 22, 1994 and June 27, 1996.  The  agreement,  which  contained  certain
automatic  extension  provisions,  expires  on June  30,  2000.  This  agreement
provides for an initial annual base salary of $185,000 plus  benefits,  with the
base amount subject to increases by the Board of Directors based on performance,
inflation and other  factors.  The agreement is terminable by the Company at the
direction of the Board of Directors.  Under such  circumstances,  Mr. Carballada
would be entitled to salary, benefits, and other compensation for the greater of
one year or the remainder of the term unless his employment has been  terminated
for "cause" as defined in the  agreement.  If Mr.  Carballada  resigns for "good
reason" as defined in the  agreement,  he is entitled to salary,  benefits,  and
other  compensation  for the  lesser of one year or the  remainder  of the term.
Payments after termination will cease if Mr. Carballada  accepts employment with
any other financial  institution directly in competition with the Company in one
or more contiguous  counties.  Certain change of control provisions contained in
the agreement have been superseded by a Change of Control  Employment  Agreement
entered  into  between Mr.  Carballada  and the Company  (see "Change of Control
Employment Agreements," below).


Change of Control Employment Agreements

On  February  1, 1996,  the Company  entered  into Change of Control  Employment
Agreements (the  "Agreements") with Mr. Carballada and with certain other senior
officers  of  the  Company,  including  each  of  the  Executive  Officers.  The
Agreements  provide  that in the  event a "Change  of  Control"  of the  Company
occurs, the Agreements will become effective and govern the terms and conditions
under which the covered officer will continue to be employed by the Company. The
Agreements  provide  that each such officer will then be employed by the Company
for a period of 18 months (24 months in the case of Mr.  Carballada) in the same
position,  with the same  compensation  and benefits,  that applied  immediately
prior to the Change of Control.

Under the  Agreements,  a Change of Control  is  generally  defined  as: (i) the
acquisition by any person of beneficial ownership of 35% or more of the combined
voting power of the Company's voting securities, (ii) individuals who are on the
Board of Directors,  or who are nominated by the Board of Directors,  ceasing to
constitute a majority of the Board,  (iii) approval by the  shareholders  of the
Company  of a  reorganization,  merger or  consolidation  unless  following  the
transaction  more than 65% of the  common  stock and  combined  voting  power of
voting stock of the surviving  corporation  is owned in  substantially  the same
proportions by persons who were stockholders of the Company immediately prior to
the  transaction,  or (iv) approval by the Company's  stockholders  of any sale,
lease,  exchange or other transfer of all or substantially  all of the assets of
the Company other than to a controlled entity.

Generally,  the Agreements  provide that, if the covered  officer is actually or
constructively terminated from his or her position during the employment period,
he or she will be entitled to receive a  severance  payment  equal to his or her
annual  compensation  (1.67  times  annual  compensation  in  the  case  of  Mr.
Carballada).  In  addition,  if the officer is still  employed by the Company 12
months after the date of the Change of Control,  the officer may during a 30 day
"Window  Period"  voluntarily  terminate  his or her  employment  and  receive a
severance  payment  equal  to  one-half  of  annual  compensation  (full  annual
compensation in the case of Mr. Carballada).

The  Agreements  are not  intended  to deter  combinations,  but to  reduce  the
uncertainty and stress  attendant upon a potential change of control and thereby
help to retain  the  Company's  key  officers  and help to  assure  the full and
impartial  consideration of any acquisition  proposal by the Company's officers.
The Window  Period  provision  is  intended to help hold  together an  effective
management team for a one year period during which an acquisition may be pending
but before it has been completed.


Director Compensation

For 1998,  Directors received  compensation of $500 for attendance at each Board
of Directors'  meeting and $300 for attendance at each Board committee  meeting.
No executive  officer of the Company who also serves as a director receives fees
for Board or  committee  meetings  attended.  The  Company's  1995  Non-Employee
Director Plan provides for a one-time  grant of options to purchase 2,500 shares
of  the  Company's  common  stock  to (a)  each  person  who  was  serving  as a
non-employee  director on October 3, 1995, and (b) each person who first becomes
a  non-employee  director after that date.  Generally,  such options vest over a
two-year period,  are exercisable at fair market value on the date of grant, and
have a term of ten years.


Compensation Committee Interlocks and Insider Participation

Mr. Lobozzo, Mr. Falcone, Mr. Russell and Mr. Ryan are members of the Nominating
and Compensation  Committee of the Board of Directors.  During 1998, each of the
Nominating and  Compensation  Committee  members,  or members of their immediate
families, borrowed or had outstanding,  either directly or indirectly,  loans in
excess of $60,000 from the Bank. In each instance the loans (a) were made in the
ordinary  course of  business,  (b) were made on  substantially  the same terms,
including  interest rates and  collateral,  as those  prevailing at the time for
comparable  transactions  with other persons,  and (c) did not involve more than
the normal risk of collectibility or present other unfavorable features.


Item 12. Security Ownership of Certain Beneficial Owners and Management

Security Ownership of Certain Beneficial Owners

The following  table shows the name,  address,  and beneficial  ownership of the
Company's  common stock as of March 10, 1999 of each person known to the Company
to be a beneficial owner,  directly or indirectly,  of more than 5% of any class
of its outstanding securities entitled to vote:

Name and Address of                         Common Shares
Beneficial Owner (1) (2)                 Beneficially Owned     Percent of Class
________________________                 __________________     ________________

William Levine                                313,057(3)               8.6%
c/o Alleson of Rochester
2921 Brighton-Henrietta Town Line  Road
Rochester, New York 14623

The Banc Funds                                326,300(4)               8.9%
208 South LaSalle Street, Suite 200
Chicago, Illinois 60604

John Hancock Advisers, Inc.                   252,587(5)               6.9%
101 Huntington Avenue
Boston, Massachusetts 02199


(1)      Information  presented  in  this  table  has  been  obtained  from  the
         respective  shareholder  or from filings made with the  Securities  and
         Exchange  Commission.  Except as otherwise  indicated,  each holder has
         sole voting and investment power with respect to the shares indicated.

(2)      On December 9, 1998, the Company  entered into a merger  agreement with
         M&T Bank  Corporation  ("M&T") and granted an option to M&T to purchase
         up to 721,535 shares of the Company's  common stock upon the occurrence
         of certain events,  none of which has occurred.  The Company's Form 8-K
         filed  on  December  17,  1998,  which  describes  the M&T  option,  is
         incorporated herein by reference.

(3)      Includes 340 shares held by Mr.  Levine's  wife,  45,000 shares held by
         the William and Mildred Levine Foundation and 98,343 shares held by Mr.
         Levine as Trustee for the benefit of certain members of his family.

(4)      The Banc Funds share ownership is as follows: 35,302 shares are held by
         Banc Fund III L.P., an Illinois Limited Partnership; 108,198 shares are
         held by Banc Fund III  Trust,  39,030  shares  are held by Banc Fund IV
         L.P., an Illinois Limited Partnership,  131,270 shares are held by Banc
         Fund IV  Trust  and  12,500  shares  are held by Banc  Fund V L.P.,  an
         Illinois Limited  Partnership  Each of the foregoing  entities has sole
         voting and investment powers with respect to the shares indicated.

(5)      John Hancock Advisers,  Inc. has sole voting and investment powers with
         respect to the shares  under  Advisory  Agreements  with the  following
         funds: John Hancock Regional Bank Fund (197,837  shares);  John Hancock
         Financial  Industries Fund (34,250 shares); and Southeastern Thrift and
         Bank Fund, Inc. (20,500 shares).


Security Ownership of Directors and Officers

The following  table shows the name,  address,  and beneficial  ownership of the
Company's common stock as of March 10, 1999 of each Director of the Company,  of
each executive  officer who is named in the Summary  Compensation  Table ("Named
Officer") and of all directors and executive officers of the Company as a group,
respectively:

Name and Address*                     Shares owned          Percent of Class
________________                      ____________          ________________

R. Carlos Carballada                112,889       (1)              3.0%
Michael J. Falcone                  131,549       (2)              3.6%
Joseph M. Lobozzo II                 17,500       (3)              **
Francis T. Lombardi                   8,224       (2)              **
Carl R. Reynolds                     18,170     (2,4)              **
H. Bruce Russell                      7,500       (2)              **
James D. Ryan                         7,998     (2,5)              **
Linda Cornell Weinstein              31,852       (6)              **
Donald R. Aldred                     31,107       (7)              **
Robert B. Bantle                     31,289       (7)              **
Stacy C. Campbell                    30,551       (7)              **
Robert E. Gilbert                    30,920       (7)              **
All directors and executive
  officers as a group (13 persons)  484,580       (8)             12.4%

* The address of each Director and Named Officer is c/o FNB Rochester  Corp., 35
State Street,  Rochester,  New York 14614.

** Less than 1%.

(1) Includes  options to purchase  106,050  common  shares that are  exercisable
within 60 days.
(2) Includes options to purchase 2,500 common shares that are exercisable within
60 days.
(3)  Includes  14,500  shares held by Mr.  Lobozzo's  spouse,  with Mr.  Lobozzo
sharing investment power.
(4) Held jointly with Mr. Reynolds' spouse.
(5) Includes  3,499 shares held by Mr.  Ryan's  spouse.
(6)Includes 14,852 shares held by the Cornell/Weinstein Family Foundation, as to
which shares Ms.  Weinstein has shared voting and  investment  power,  and 5,000
shares held by Ms. Weinstein's spouse.
(7)  Includes  options to purchase  28,825  common  shares that are  exercisable
within 60 days.
(8) Except as otherwise  indicated above,  members of the group have sole voting
and investment power with respect to such shares.  Includes options  exercisable
within 60 days to purchase 257,675 shares.


Item 13. Certain Relationships and Related Transactions

The Bank leases the Henrietta Community Banking Office (South Town Plaza), at an
annual  rental of $100,667,  from a  partnership  that  includes a member of the
immediate family of William A. Levine, who beneficially owns more than 5% of the
Company's  outstanding  common stock. This lease terminates on January 31, 2016.
The lease is believed to be on comparable  terms to agreements for similar space
similarly situated, and the space is adequate for the Company's needs.

The Bank has from  time to time  made  and has  outstanding  loans to  executive
officers,  directors and shareholders  owning in excess of 5% of the outstanding
shares of the Company,  and entities  related to such  persons,  which loans (a)
were made in the ordinary course of business, (b) were made on substantially the
same terms, including interest rates and collateral,  as those prevailing at the
time for comparable  transactions  with other  persons,  and (c) did not involve
more  than the  normal  risk of  collectibility  or  present  other  unfavorable
features.  It is anticipated that the Bank will continue to make such loans from
time to time in the future.


                                     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, as indicated below, are filed as 
          a part of this report at Item 8:


    - Independent Auditors' Report.......................................Page 34

    - Consolidated Statements of Financial Condition as of 
      December 31, 1998 and 1997.........................................Page 35

    - Consolidated Statements of Operations  for the Years Ended 
      December 31, 1998, 1997, and 1996..................................Page 36

    - Consolidated Statements of Shareholders' Equity and Comprehensive Income 
      for the Years Ended December 31, 1998, 1997, and 1996..............Page 38

    - Consolidated Statements of Cash Flows for the Years Ended
      December 31, 1998, 1997, and 1996 .................................Page 39

    - Notes to Consolidated Financial Statements.........................Page 41

(2.0)  Schedules

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


(3.0)      Exhibits


                                                  Exhibit  incorporation  by
                                                  by  Reference  or  page in
                                                  sequential numbering where
                                                  exhibit may be found:



(2.1)  Agreement and Plan of  Reorganization,  Exhibit 2.1 to Form 8-K filed
dated as of  December  9,  1998,  among FNB    December 17, 1998
Rochester Corp., M&T Bank Corporation
and Olympia Financial Corp.

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

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

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

(10.1) 1992 Stock Option Plan (as amended      Appendix to Proxy Statement dated
May 19, 1998)*                                 April 15, 1998 for Annual Meeting
                                               of Shareholders held May 19, 1998
 
(10.2) 1995 Non-employee  Director Stock       Exhibit 10.2 to Annual Report on
Option Plan*                                   Form 10-K for the year ended
                                               December 31, 1997

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

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

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

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

(10.7)  Forms of Stock Option Agreements       Exhibit 4.2 to Form S-8 
pursuant to 1992 Stock Option Plan between     Registration Statement No.
the Registrant and each Executive Officer*     333-66413, filed October 30, 1998

(10.8) Form of Stock Option Agreement          Exhibit 4.4 to Form S-8 
pursuant to 1995 Non-employee Director         Registration Statement No.
Stock Option Plan between the Registrant       333-15325, filed November 1,1996
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 agreement between First          Page 83
National and Pyramid Sherlyle Co., related
to Michael J. Falcone

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


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

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

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

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

(10.17) Commercial Line of Credit              Exhibit 10.1 to Form 10-Q for 
Agreement between First National and           period ended September 30, 1998
James D. Ryan

(10.18) Commercial Loan Agreement              Page 106
between First National and Powder Mill
Land Company, related to James D. Ryan

(10.19) Stock Option  Agreement,  dated        Exhibit 10.1 to Form 8-K filed 
as of December 9, 1998,  between FNB           December 17, 1998
Rochester 1998 Corp. and M&T Bank
Corporation

(10.20) Form of Voting Agreement, dated as     Exhibit 99.1 to Form 8-K filed
of December 9, 1998, between each director     December 17, 1998
of FNB Rochester Corp. and M&T Bank
Corporation

(21)  Subsidiaries                             Page 124

(23)  Consent of KPMG LLP                      Page 125

(27)  Financial Data Schedule                  Page 126

* 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:

A Current  Report on Form 8-K was filed on December 17, 1998 to disclose that an
Agreement  and Plan of  Reorganization  dated as of  December  9,  1998 had been
entered into among the Company,  M&T Bank  Corporation,  a New York  corporation
("M&T") and Olympia  Financial  Corp., a Delaware  corporation and  wholly-owned
subsidiary of M&T ("Olympia")  pursuant to which the Company will be merged with
and into Olympia  pursuant to the terms of an Agreement and Plan of Merger dated
as of December 9, 1998 between the Company and Olympia and joined in by M&T. The
proposed merger is subject to various conditions,  including the approval of the
shareholders  of  the  Company  and  the  receipt  of all  requisite  regulatory
approvals.

<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 23, 1999                          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 23, 1999
                                     Executive Officer

      s/ R. Carlos Carballada
      _______________________
      R. Carlos Carballada)


(ii)  Principal Accounting and       Senior Vice President and    March 23, 1999
      Financial Officer:             Chief Financial Officer


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


(iii) Directors:


      s/ R. Carlos Carballada
      _______________________         Director                    March 23, 1999
      (R. Carlos Carballada)



      ____________________            Director                    March __, 1999
      (Michael J. Falcone)



      s/ Joseph M. Lobozzo II
      _______________________         Director                    March 23, 1999
      (Joseph M. Lobozzo II)



      s/ Francis T. Lombardi
      ______________________          Director                    March 23, 1999
      (Francis T. Lombardi)


      s/ Carl R. Reynolds             Director                    March 23, 1999
      ______________________
      (Carl R. Reynolds)


      s/ James D. Ryan
      ______________________          Director                    March 23, 1999
      (James D. Ryan)


      s/ H. Bruce Russell
      _____________________           Director                    March 23, 1999
      (H. Bruce Russell)


      s/ Linda Cornell Weinstein
      ___________________________     Director                    March 23, 1999
      (Linda Cornell Weinstein)

<PAGE>

                                INDEX OF EXHIBITS



Exhibit                                       Incorporation by Reference or page
                                              in sequential numbering where
                                              exhibit may be found:



(2.1) Agreement and Plan of Reorganization,   Exhibit 2.1 to Form 8-K filed
dated as of December 9, 1998, among FNB       December 17, 1998
Rochester  1998 Corp.,  M&T Bank 
Corporation and Olympia Financial Corp.

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

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

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

(10.1)  1992 Stock Option Plan                Appendix to Proxy Statement dated
(as amended May 19, 1998)                     April 15, 1998 for Annual Meeting
                                              of Shareholders held May 19, 1998

(10.2)  1995 Non-employee Director            Exhibit 10.2  to Annual Report on 
Stock Option Plan                             Form 10-K for the year ended 
                                              December 31, 1997

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

(10.4) Extension of Employment Agreement      Exhibit 10.1 to Form 10-Q for 
between the Registrant and R. Carlos          period ended 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 
National and R. Carlos Carballada             December 31, 1995

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

(10.7)  Forms of Stock Option Agreements      Exhibit 4.2 to Form S-8 
pursuant to 1992 Stock Option Plan between    Registration Statement No.
the Registrant and each Executive Officer     333-66413, filed October 30, 1998

(10.8) Form of Stock Option Agreement         Exhibit 4.4 to Form S-8 
pursuant to 1995 Non-employee Director        Registration Statement No. 
Stock Option Plan between the Registrant      333-15325, filed November 1, 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        Page 83
National and Pyramid Sherlyle Co.,
related to Michael J.Falcone

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

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

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

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

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

(10.17) Commercial Line of Credit             Exhibit 10.1 to Form 10-Q for 
Agreement between First National              period ended September 30, 1998
and James D. Ryan

(10.18) Commercial Loan Agreement between     Page 106
First National and Powder Mill Land
Company, related to James D. Ryan

(10.19)  Stock  Option  Agreement,            Exhibit  10.1 to Form 8-K filed
dated as of December 9, 1998,                 December 17, 1998
Between FNB Rochester  Corp.
and M&T Bank Corporation

(10.20)  Form of Voting  Agreement,           Exhibit  99.1 to Form 8-K filed
dated as of December 9, 1998, between         December 17, 1998
each director of FNB Rochester Corp.
and M&T Bank Corporation

(21)  Subsidiaries                            Page 124

(23)  Consent of KPMG LLP                     Page 125

(27)  Financial Data Schedule                 Page 126



                      AMENDED AND RESTATED PROMISSORY NOTE


Principal Amount:  $875,000.00                                Syracuse, New York
                                                              September 16, 1998

BORROWER:                  PYRAMID SHERLYLE COMPANY
                           1010 James Street
                           Syracuse, New York 13203

BANK:                      FIRST NATIONAL BANK OF ROCHESTER
BANK'S ADDRESS:            35 State Street, Rochester, New York 14614

INTEREST  RATE:  The interest  rate per annum for the initial  sixty (60) months
shall be equal to seven and one half  percent  (7.50%).  The  interest  rate per
annum for the next sixty  (60)  months  shall be equal to the weekly  average of
United States Treasury  securities  adjusted to a constant  maturity of five (5)
years plus two hundred  (200) basis  points as  published  by the United  States
Federal  Reserve  Board  for the  week  immediately  prior  to the  fifth  (5th)
anniversary  of the date of this Note. The Principal  Amount is being  amortized
over a twenty (20) year period beginning on October 1, 1998.

PAYMENT SCHEDULE: This Note shall be due and payable in one hundred twenty (120)
monthly installments of principal and interest combined,  the initial sixty (60)
payments to be equal  monthly  installments  of principal  and interest of Seven
Thousand  Forty Eight and 94/100 Dollars  ($7,048.94),  the next fifty nine (59)
installments  to  be in an  amount  to be  determined  in  accordance  with  the
foregoing  paragraph and a final installment of all remaining principal plus all
accrued and unpaid  interest,  commencing on November 1, 1998 and  continuing on
the same day of each  successive  month until payment in full.  There shall be a
payment of interest only on October 1, 1998 for the period from the date of this
Note through and  including  September  30, 1998.  This Note may be prepaid,  in
whole  or in part at any  time,  but  each  prepayment  must be  accompanied  by
prepayment charges computed as follows: if prepayment is made prior to the first
anniversary  of the date of this  Note,  Borrower  shall  pay Bank a  prepayment
charge  equal  to five  percent  (5.0%)  of the  principal  amount  prepaid.  If
prepayment is made after the first,  but before the second,  anniversary date of
this Note,  Borrower  shall pay Bank a  prepayment  charge equal to four percent
(4.0%) of the principal amount prepaid.  If prepayment is made after the second,
but before the third,  anniversary date of this Note,  Borrower shall pay Bank a
prepayment charge equal to three percent (3.0%) of the principal amount prepaid.
If prepayment is made after the third,  but before the fourth,  anniversary date
of this Note,  Borrower shall pay Bank a prepayment  charge equal to two percent
(2.0%) of the principal  amount prepaid.  If prepayment is made after the fourth
anniversary date of this Note and before July 1, 2008, Borrower shall pay Bank a
prepayment charge equal to one percent (1.0%) of the principal amount prepaid.


NONRECOURSE OBLIGATION:  Borrower shall not be liable for the payment of amounts
payable  under this Note.  The sole  recourse of the holder of this Note for the
collection of such amounts shall be against the property covered by the Mortgage
securing  this Note and  against  any  other  collateral  held by the  holder as
security for this Note; provided,  however,  that nothing herein contained shall
be construed to release or impair the indebtedness evidenced by this Note or the
lien of the Mortgage securing this Note. Notwithstanding the foregoing, Borrower
shall be liable to Bank for any loss or damage  incurred by Bank  resulting from
(i) Borrower's  misappropriating any insurance  condemnation proceeds or awards;
(ii) Borrower's  failing to turn over rents  collected by Borrower  following an
event of default and an acceleration of the indebtedness  evidenced by this Note
to a  receiver  of rents  appointed  by a court on  behalf  of the  Bank;  (iii)
Borrower's  failing to comply with the  provisions of the Mortgage or other loan
documents relating to hazardous or toxic substances;  (iv) there being any fraud
or material  misrepresentations  by Borrower made in connection  with the Bank's
loan to Borrower;  or (v) Borrower's failing,  following an event of default and
an acceleration of the indebtedness  under the Note, to deliver to the Bank or a
court appointed  receiver of rents, on demand, all security deposits relating to
the property covered by the Mortgage securing this Note.

1. Promise to Pay. FOR VALUE  RECEIVED,  the Borrower  (jointly and severally if
more than one) promises to pay to the order of the Bank,  the Principal  Amount;
together  with  interest  in  accordance  with the Payment  Schedule  and at the
Interest  Rate  on the  unpaid  principal  balance  hereof  from  time  to  time
outstanding.  Notwithstanding the foregoing,  from and after maturity (including
any  accelerated  maturity),  all principal and other  amounts  outstanding  and
payable under this Note shall bear interest at the rate of three percent  (3.0%)
per annum above the rate in effect at the time of acceleration or maturity.  All
interest  payable  hereunder shall be computed on the basis of the actual number
of days elapsed using a three hundred sixty (360) day year.

2. Payment Provisions. All sums payable hereunder are payable in lawful money of
the United States of America and in  immediately  available  funds at the Bank's
Address  or at such  place or places  as the Bank,  its  successors  or  assigns
(collectively,  the  "Holder"),  may  designate in writing.  If this Note or any
payment  hereunder  becomes due on a Saturday,  Sunday or other holiday on which
the Bank is authorized  to close,  the due date of this Note or payment shall be
extended to the next succeeding  business day, but any interest or fees shall be
calculated based on the actual time of payment.

3.  Incorporation  of  Mortgage.  This Note is the Note  referred  to in, and is
entitled to the benefits of, the Mortgage  Modification and Extension  Agreement
("Mortgage") by and between the parties of even date herewith which, among other
things, contains provisions (i) for the acceleration of the maturity hereof upon
the happening of certain stated events  (individually  and  collectively  in the
Mortgage and in this Note, an "Event of Default"), and also (iii) for prepayment
on account of principal  hereof prior to the maturity  hereof upon the terms and
conditions therein specified.

4. Late Fees. If the entire amount of any principal  and/or interest is not paid
in full within ten (10) days after the same is due,  the  Borrower  shall pay to
the Bank a late fee equal to six percent (6.0%) of the required payment or Fifty
and 00/100 Dollars ($50.00), whichever is greater.

5. Fees and Expenses.  The Borrower will pay all expenses incurred by the Holder
in  connection  with the  enforcement  of the rights of the Holder in connection
with this Note and the Mortgage,  including,  but not limited to, the reasonable
fees of its counsel, plus the disbursements of said counsel.

6.  Waiver.  The  Borrower  expressly  waives  presentment,  notice of dishonor,
protest and notice of non-payment.

7.  Joint  and  Several  Obligations.  If this  Note is  signed by more than one
Borrower,   all  obligations  of  the  Borrower  are  their  joint  and  several
obligations.

8. Choice of Law. This Note shall be construed in  accordance  with and governed
by the local laws (excluding the conflict of laws rules, so-called) of the State
of New York.


                                              PYRAMID SHERLYLE COMPANY

                                              By: Sherlyle Properties Company


                                              By:    S/ Sherwood Finn
                                                     ________________
                                                     Sherwood Finn, Partner



<PAGE>


                              MORTGAGE MODIFICATION
                             AND EXTENSION AGREEMENT


THIS MORTGAGE AGREEMENT  ("Mortgage") is made September 16, 1998, by and between
PYRAMID  SHERLYLE  COMPANY,  a New York  partnership with a place of business at
1010 James Street,  Syracuse,  New York 13202 ("Mortgagor"),  and FIRST NATIONAL
BANK OF ROCHESTER,  a national banking  association  organized under the laws of
the United  States of America with offices at 35 State  Street,  Rochester,  New
York 14614 ("Mortgagee").


                                   WITNESSETH:

         WHEREAS,  Pyramid  Sherlyle Company is the owner of premises located in
the County of Onondaga and State of New York, as more particularly  described in
attached Exhibit "A" (the "Premises"); and

         WHEREAS,  the Premises are encumbered by the lien of a certain Mortgage
(hereinafter referred to as the "Existing  Mortgage"),  as more particularly set
forth in attached Exhibit "B"; and

         WHEREAS, the Existing Mortgage has been assigned to the Mortgagee; and

         WHEREAS,  the parties  hereto  agree that there is due and owing on the
promissory note secured by the Existing Mortgage an aggregate  principal balance
of Nine  Hundred  Forty  Thousand  Four  Hundred  Fifty Two and  53/100  Dollars
($940,452.53)  (the  "Existing  Note")  with  interest  from the date  hereof as
hereinafter provided without offset or defense; and

         WHEREAS,  the  Mortgagor  and the  Mortgagee  each desire to modify and
extend  the  terms of the  Existing  Mortgage  in  accordance  with  the  terms,
covenants and conditions contained in this Mortgage in order to secure repayment
of the  indebtedness  evidenced  by that  certain  promissory  note of even date
herewith in the principal sum of Eight Hundred  Seventy Five Thousand and 00/100
Dollars  ($875,000.00),  a true copy of which is attached  hereto as Exhibit "C"
(which note, together with any and all modifications,  amendments, replacements,
substitutions,  extensions, renewals,  consolidations and refundings thereof, is
collectively referred to herein as the "Amended and Restated Note").

         NOW,  THEREFORE,  in  consideration  of the mutual  promises  contained
herein, and intending to be legally bound hereby, the parties agree as follows:

         1. MODIFICATION

         1.1  Amount  Due.  There is due and owing on the date  hereof,  without
offset or defense,  an aggregate unpaid principal  balance of Nine Hundred Forty
Thousand Four Hundred Fifty Two and 53/100 Dollars ($940,452.53).  Subsequent to
modification  of the  Existing  Note,  there  will be due and  owing on the date
hereof,  without offset or defense,  an aggregate  unpaid  principal  balance of
Eight Hundred Seventy Five Thousand and 00/100 Dollars ($875,000.00) pursuant to
the Amended and Restated Note.

         1.2 Granting  Clause.  This Mortgage shall  constitute a lien on all of
the following described premises  (collectively  hereinafter  referred to as the
"Mortgaged Premises"), whether now owned or held or hereafter acquired:

         (a) all that certain plot,  piece or parcel of land, with the buildings
and  improvements  thereon  erected,  situate,  lying and being in the County of
Onondaga, and State of New York being more particularly described on Exhibit "A"
annexed (the "Premises").

         (b) all of the  Mortgagor's  right,  title and  interest in any and all
buildings   and   improvements   now  or  hereafter   erected  on  the  Premises
(collectively,  the "Improvements"),  and all machinery,  apparatus,  equipment,
appliances,  floor  coverings,  furniture,  furnishings,   supplies,  materials,
fittings  and  fixtures of every kind and nature  whatsoever,  now or  hereafter
located  in or upon,  affixed  to or  intended  for use in or upon the  Premises
(whether  stored  thereon  or  elsewhere),  or any part  thereof,  now  owned or
hereafter  acquired  by  Mortgagor,  and used or usable in  connection  with any
present or future operation or maintenance of the Premises, and all replacements
thereof,  including,  but without limiting the generality of the foregoing,  all
heating, lighting,  ventilating and power equipment, pipes, ducts, pumps, tanks,
compressors,   engines,  motors,  conduits,  plumbing  and  cleaning  equipment,
fire-extinguishing systems, refrigerating and ventilating apparatus, air-cooling
and air conditioning apparatus, gas, water and electrical equipment,  elevators,
escalators, attached cabinets, shelving, partitions,  carpeting,  communications
equipment  and all of the right,  title and interest of the  Mortgagor in and to
any equipment which may be subject to any title retention or security  agreement
superior  in lien to the  lien of this  Security  Agreement  (collectively,  the
"Equipment");

         (c) all right and title of the  Mortgagor in and to strips and gores of
lands adjacent to or adjoining the Premises;

         (d) all  appurtenant  rights and  easements,  rights of way,  and other
rights  used  in  connection   with  the  Premises   and/or  the  buildings  and
improvements  erected  thereon  or to  provide a means of access  thereto  or to
provide utility service thereto,  privileges,  franchises,  development, air and
other  rights and  appendages  now or in the future  belonging  to or in any way
appertaining to the Premises,  including without  limitation,  streets,  alleys,
water rights,  mineral rights and all tenements,  servitudes,  hereditaments and
appurtenances  thereof and thereto pertaining or belonging,  and all underground
and overhead passageways and licenses in connection therewith;

         (e) all right,  title and interest of the  Mortgagor in and to the land
lying in the streets and roads in front of and adjoining the Premises;

         (f) all insurance and condemnation  proceeds,  and the right to receive
the same, and any and all awards or payments,  including  interest thereon,  and
the right to receive the same,  which may be made with respect to the  Mortgaged
Premises as a result of (i) the  alteration of the grade of any street,  or (ii)
any other injury to or decrease in the value of the Mortgaged Premises;

         (g) all present and future leases,  income, rents, issues,  profits and
revenues of the Mortgaged Premises from time to time accruing (including without
limitation,  all payments  under leases or tenancies)  and all right,  title and
interest of the Mortgagor  thereunder,  including,  without limitation,  cash or
securities  deposited  thereunder to secure  performance by the lessees of their
obligations thereunder, whether such cash or securities are to be held until the
expiration  of the  terms  of  such  leases  or  applied  to one or  more of the
installments  of rent coming due  immediately  prior to the  expiration  of such
terms,  including,  further, the right upon the happening of an Event of Default
(as hereinafter defined), to receive and collect the rents thereunder;

         (h) the right,  title and  interest of  Mortgagor  in, to and under all
agreements, if any, including the proceeds from time to time payable thereunder,
now or hereafter entered into for the sale and purchase of the Premises;

         (i) any deposits or other sums at any time  credited by or due from the
Mortgagee to the  Mortgagor,  and any  securities  or property of the  Mortgagor
which at any time are in the  possession  of Mortgagee  may at all times be held
and  treated as  security  for the payment of the  Indebtedness  hereunder.  The
Mortgagee  may apply or set off such  deposits,  sums,  securities  or  property
against the Indebtedness after the occurrence of an Event of Default;

         (j) to the  extent  assignable,  any  and  all  plans,  specifications,
drawings,  renderings  and  schematics,  from time to time  prepared  for use in
connection with the construction of the Premises;

         (k) to the extent  assignable,  all  contracts  and  agreements  now or
hereafter  entered into,  relating to or involving the  performance of any work,
rendering  of any  services,  the  supply of any  materials  or the  conduct  of
operations  in  the  management  of  Premises  including,   without  limitation,
construction contracts, architect agreements, management agreements, options and
other agreements, affecting the Premises;

         (l)  to  the  extent  assignable,   any  and  all  permits,   licenses,
certificates,  approvals,  and  authorizations,  for theoperation and use of the
Premises,  including,  without  limitation,   building  permits,   environmental
certificates, certificates of operation, warranties and guarantees; and

         (m) all other title,  estates,  interests or rights of the Mortgagor in
the  Premises,  whether now existing or hereafter  acquired,  and the  Mortgagor
expressly  covenants  and agrees  that the lien of this  Mortgage  will  attach,
extend to,  cover and be a lien on any  leasehold,  fee simple or other  estate,
however acquired in connection with the Premises or the Improvements.

         TO HAVE AND TO HOLD unto the  Mortgagee,  its  successors  and  assigns
forever.

         PROVIDED  ALWAYS,  that if Mortgagor shall pay in full the Indebtedness
according to the  conditions and agreements of the Amended and Restated Note and
of this  Mortgage  and abide by and  comply  with each and  every  covenant  and
agreement  set forth herein,  then this  Mortgage and the estate hereby  granted
shall cease, terminate, and become void.

         1.3 Modification and Extension.  The terms,  provisions,  covenants and
conditions set forth in the Existing  Mortgage,  are hereby modified and amended
so that the  terms,  provisions,  covenants  and  conditions  set  forth in this
Mortgage and the Amended and Restated  Note shall in all respects  supersede the
terms,  provisions,  covenants and conditions of the Existing Mortgage,  and the
obligations secured thereby.

         2.  REPRESENTATIONS OF THE MORTGAGOR

         The Mortgagor represents and warrants to the Mortgagee as follows:

         2.1 Title Warranties. The Mortgagor has good and marketable title to an
indefeasible fee estate in the Mortgaged Premises,  subject to the exceptions to
title  set  forth  in the  title  insurance  policy  insuring  the  lien of this
Mortgage.  This Mortgage is and shall remain a valid and enforceable  first lien
on the  Mortgaged  Premises.  The Mortgagor  will preserve such title,  and will
forever  warrant and defend the validity and priority of the lien hereof against
the  claims of all  persons  and  parties  whomsoever.  The  Mortgagor  will not
initiate,  join in or consent to any change in any covenant,  zoning  ordinance,
easement, or other restriction,  limiting or defining the uses which may be made
of the Mortgaged  Premises,  or any part thereof,  without the Mortgagee's prior
written consent.

         2.2 Power and Authority of Mortgagor.  The Mortgagor has full power and
lawful authority to subject the Mortgaged  Premises to the lien of this Mortgage
in the manner and form herein done or intended  hereafter to be done. No consent
of any other person or entity and no consent, license, approval or authorization
of,  exemption  or  registration  or  declaration  is required by  Mortgagor  in
connection  with the execution,  delivery or performance of this Mortgage or any
portion thereof.

         2.3  Permits for  Operation  of the  Premises.  The  Mortgagor  has all
necessary certificates, licenses, authorizations,  registrations, permits and/or
approvals  necessary for the use and operation of the Mortgaged  Premises or any
part thereof or the commencement or continuance of construction  thereon, as the
case may be, and the present  and/or  contemplated  use and/or  occupancy of the
Premises  does not  conflict  with or  violate  any such  certificate,  license,
authorization,  registration,  permit and/or approval.  The Premises are in full
compliance  with all standards and  requirements  specified under or required by
Title III of the Americans With  Disabilities Act of 1990 (the "ADA"), 42 U.S.C.
12101,  et seq.,  including,  but not  limited to all  applicable  Accessibility
Guidelines and any other regulations promulgated thereunder.

         3.  COVENANTS OF THE MORTGAGOR

         3.1 Payment of Indebtedness.  Subject to the non-recourse provisions of
the Amended and Restated Note and this Mortgage,  the Mortgagor will  punctually
pay the Amended and Restated  Note  according to the terms  thereof and will pay
all other  sums now or  hereafter  secured  hereby at the time and in the manner
provided under the Amended and Restated Note, this Mortgage,  and any instrument
evidencing  and/or  securing the  Indebtedness,  and  Mortgagor  will  otherwise
perform,  comply  with  and  abide  by  each  and  every  of  the  stipulations,
agreements,  conditions and covenants contained in the Amended and Restated Note
and this Mortgage.

         3.2 Payment of Realty Taxes and Assessments.  The Mortgagor,  from time
to time when the same shall become due and payable,  will pay and  discharge all
taxes of every kind and nature,  all general  and special  assessments,  levies,
permits, inspection and license fees, all water and sewer rents and charges, and
all other public charges whether of a like or different nature,  imposed upon or
assessed  against  the  Mortgaged  Premises  or any  part  thereof  or upon  the
revenues, rents, issues, income and profits of the Mortgaged Premises or arising
in respect of the occupancy, use or possession thereof. The Mortgagor will, upon
the request of the Mortgagee, deliver to the Mortgagee,  receipts evidencing the
payment of all such taxes,  assessments,  levies,  fees,  rents and other public
charges imposed upon or assessed against the Mortgaged Premises or the revenues,
rents, issues, income or profits thereof.

         3.3 Mechanics Liens. The Mortgagor will pay, from time to time when the
same shall become due, all lawful claims and demands of mechanics,  materialmen,
laborers and others  which,  if unpaid,  might result in, or permit the creation
of, a lien on the Mortgaged  Premises or any part  thereof,  or on the revenues,
rents,  issues,  income and profits arising  therefrom and in general will do or
cause to be done,  everything  necessary  so that the lien hereof shall be fully
preserved, at the cost of the Mortgagor, without expense to the Mortgagee.

         3.4 Intentionally Omitted.

         3.5 Insurance Requirements.  The Mortgagor shall comply with all of the
following provisions with regard to insurance and related matters:

         (a) Hazard Insurance. The Mortgagor shall keep the Improvements and the
Equipment insured against loss by fire,  casualty and such other risks as may be
specified  by and  for the  benefit  of the  Mortgagee  with  extended  coverage
endorsement,  in amounts  sufficient  to prevent  Mortgagor  or  Mortgagee  from
becoming a co-insurer of any partial loss under the applicable policies,  but in
any event in amounts not less than the full replacement cost of the Improvements
to the Premises, without deduction for depreciation.

         (b) Flood  Insurance.  If the Premises are located in an area which has
been  identified  by the Secretary of Housing and Urban  Development  as a flood
hazard  area,  the  Mortgagor  will  keep the  Improvements  covered  until  the
repayment  in full of all sums  evidenced  by the Amended and  Restated  Note by
flood  insurance  in an amount at least  equal to the full amount of the Amended
and Restated  Note or the maximum  limit of coverage  available for the Premises
under the National Flood Insurance Act of 1968, whichever is less.

         (c)  Business  Interruption.  Rent or business  interruption  insurance
against loss of income  arising out of any hazard against which the Premises are
required  to be  insured  hereunder,  in an  amount  not  less  than  reasonably
determined by Mortgagee.

         (d) Regarding  Policies.  All such insurance shall be fully paid for by
the  Mortgagor  and  shall  be  written  in  forms,  amounts  and  by  companies
satisfactory  to the Mortgagee  (Best's Rating of "A" or better) for the benefit
of the  Mortgagee,  and losses  thereunder  shall be  payable  to the  Mortgagee
pursuant to a standard first mortgage  endorsement  substantially  equivalent to
the New York standard mortgagee endorsement. All policies shall require at least
thirty  (30)  days  prior  written  notice  to  Mortgagee  before  cancellation,
amendment, non-renewal or termination.

         (e) Losses and  Recoveries.  All policy or policies  of such  insurance
shall be delivered to the  Mortgagee.  Mortgagor  covenants  and agrees that the
Mortgagee  is  hereby  authorized  and  empowered,  at its  option,  to  adjust,
compromise or settle any loss under any insurance policies  maintained  pursuant
hereto,  and to collect and receive the  proceeds  from any policy or  policies.
Each insurance company is hereby authorized and directed to make payment for all
such  losses  directly  to  Mortgagee,  instead of to  Mortgagor  and  Mortgagee
jointly.  In the event any  insurance  company  fails to disburse  directly  and
solely to  Mortgagee  but  disburses  instead  either  solely to Mortgagor or to
Mortgagor and Mortgagee  jointly,  Mortgagor  agrees  immediately to endorse and
transfer such  proceeds to  Mortgagee.  Upon the failure of Mortgagor to endorse
and transfer such proceeds as aforesaid, Mortgagee may execute such endorsements
or transfers for and in the name of Mortgagor,  and Mortgagor hereby irrevocably
appoints Mortgagee at its agent and attorney in-fact to do so.

         3.6 Condemnation.  The Mortgagor,  immediately upon obtaining knowledge
of the  institution of any  proceedings  for the  condemnation  of the Mortgaged
Premises or any portion  thereof,  will notify the  Mortgagee of the pendency of
such proceedings.  The Mortgagee may participate in any such proceedings and the
Mortgagor  from time to time  will  deliver  to the  Mortgagee  all  instruments
requested  by it to  permit  such  participation.  All  condemnation  awards  or
compensation  payable in  connection  with  condemnation  of any  portion of the
Mortgaged  Premises is hereby assigned to and in the event of such  condemnation
proceedings,  shall be paid to the  Mortgagee.  The Mortgagee  shall be under no
obligation  to  question  the amount of any such award or  compensation  and may
accept  the award in the  amount in which the award  shall be paid.  In any such
condemnation  proceedings,  the Mortgagee may be represented by counsel selected
by the Mortgagee.

         3.7 Application of Insurance Proceeds and Condemnation Awards. Provided
that  Mortgagor is not then in default of its  obligations  under this Mortgage,
all  proceeds  of  insurance  and  all  proceeds  of  condemnation  received  in
connection  with the  Mortgaged  Premises  or any  portion  thereof,  after  the
deduction therefrom and repayment to the Mortgagee of any and all costs incurred
by the Mortgagee in the recovery  thereof,  including  attorneys'  fees,  may be
applied  by  Mortgagor,   at  its  sole  option  (i)  to  a  prepayment  of  the
Indebtedness,  whether or not due, or (ii) to the repair and/or  restoration  of
the Improvements,  upon such conditions as Mortgagor may determine,  all without
reducing  or  impairing  the lien of this  Mortgage or any  obligations  secured
hereby.  Any balance of such proceeds then remaining  shall be paid to Mortgagor
or the person or entity  lawfully  entitled  thereto.  Notwithstanding  anything
herein to the  contrary,  Mortgagee  shall not be obligated to see to the proper
application  of any  amount  paid  over  to  Mortgagor  and  shall  not be  held
responsible  for any failure to collect  any  insurance  proceeds  due under the
terms of any policy or any condemnation awards,  regardless of the cause of such
failure.  If  Mortgagor  shall  elect to apply such  proceeds to any then unpaid
installments  of the  principal  balance of the Amended and Restated Note in the
inverse order of their maturity, the regular payments, if any, under the Amended
and Restated  Note shall not be reduced or altered in any manner.  Any reduction
in the  principal  balance of the  Indebtedness  evidenced  by the  Amended  and
Restated Note from the application  insurance or condemnation  proceeds shall be
without penalty.

         3.8  Maintenance  of  Improvements.  The  Mortgagor  will not threaten,
commit,  permit or suffer to occur any waste on the  Mortgaged  Premises or make
any change in the use of the Mortgaged  Premises  which will in any way increase
any ordinary fire or other hazard arising out of construction or operation.  The
Mortgagor will, at all times,  maintain the Improvements in good operating order
and condition and will promptly make, from time to time, all repairs,  renewals,
replacements,  additions  and  improvements  in connection  therewith  which are
necessary  or  desirable  to such end.  The  Improvements  shall not be removed,
demolished or substantially altered, nor shall any Equipment be removed, without
the  prior  written   consent  of  the  Mortgagee,   except  where   appropriate
replacements  of  Equipment,  free of  superior  title,  liens and  claims,  are
immediately made of value at least equal to the value of the Equipment removed.

         3.9 Compliance  With Laws. The Mortgagor will promptly  comply with all
regulations, rules, ordinances, statutes, orders and decrees of any governmental
authority or court applicable to the Mortgagor or the Mortgaged  Premises or any
part thereof.

         3.10 Escrow to Pay Realty Taxes and  Insurance.  If Mortgagor  fails to
pay any  installment  of taxes or an insurance  premium when due, the  Mortgagee
shall require the deposit by the  Mortgagor,  at the time of each payment of any
installment of interest or principal  under the Amended and Restated Note, of an
additional  amount  sufficient to discharge the obligations  under Sections 3.2,
3.4 and 3.5 when they become due. The determination of the amount so payable and
of the fractional  part thereof to be deposited with the Mortgagee,  so that the
aggregate of such deposit shall be sufficient for this purpose, shall be made by
the  Mortgagee  in its  sole  discretion.  Such  amounts  shall  be  held by the
Mortgagee  without  interest  and applied to the payment of the  obligations  in
respect to which such amounts were deposited or, at the option of the Mortgagee,
to the payment of said  obligations  in such order or priority as the  Mortgagee
shall  determine,  on or before the respective dates on which the same or any of
them would become  delinquent.  If one month prior to the due date of any of the
aforementioned  obligations  the amount  then due on deposit  therefor  shall be
insufficient  for the payment of such obligation in full, the Mortgagor,  within
ten (10) days after demand,  shall deposit the amount of the deficiency with the
Mortgagee.  Nothing  herein  contained  shall be deemed  to affect  any right or
remedy of the Mortgagee  under any provisions of this Mortgage or of any statute
or rule of law to pay any such  amount  and to add the  amount so paid  together
with interest at the legal rate to the indebtedness hereby secured.

         3.11 Financial  Records.  The Mortgagor will keep adequate  records and
books of account in accordance  with generally  accepted  accounting  principles
consistently applied and will permit the Mortgagee,  by its agents,  accountants
and  attorneys,  to visit and inspect  the  Mortgaged  Premises  and examine its
records and books of account and make copies of same and to discuss its affairs,
finances and accounts  with the officers of the  Mortgagor,  at such  reasonable
times as may be required by the Mortgagee.

         3.12 Financial Statements.  The Mortgagor will deliver to the Mortgagee
compilation  level  financial  statements in such form and detail as required by
Mortgagee  within one  hundred  twenty  (120) days after the end of  Mortgagor's
fiscal year  prepared by a  certified  public  accountant  and  satisfactory  to
Mortgagee.  In addition,  all  guarantors of the Amended and Restated Note shall
annually  provide  to  Mortgagee  their  fully  executed,   personal   financial
statements  in such form and detail as may be  required by  Mortgagee,  together
with their fully executed,  United States Personal Income Tax Returns,  with all
schedules attached.

         3.13 Estoppel Certificates.  The Mortgagor,  within three (3) days upon
request in person or within five (5) days upon request by mail,  will furnish to
Mortgagee a written  statement duly  acknowledged  of the amount due whether for
principal or interest on this Mortgage and whether any offsets of defenses exist
against the Mortgagee.

         3.14 Real Property Law Sec. 291-f. The Mortgagor shall not, without the
prior written  consent of the Mortgagee,  accept  prepayments of rents more than
one month in advance or modify, amend, extend, cancel or accept surrender of any
lease or sublease of the Mortgaged  Premises.  The  agreement  contained in this
Section  has been  made with  reference  to  Section  291-f of the New York Real
Property Law.

         3.15 Assignment of Rents. The Mortgagor hereby assigns to the Mortgagee
all of its right,  title and  interest  to the rents,  issues and profits of the
Mortgaged Premises as further security for the payment of the Indebtedness,  and
the  Mortgagor  grants  to the  Mortgagee  the  right to enter  upon and to take
possession of the Mortgaged Premises for the purpose of collecting the rents and
to let the Mortgaged Premises or any part of them, and to apply the sums, rents,
issues and profits,  after  payment of all necessary  charges and  expenses,  on
account of the Indebtedness.  This assignment and grant shall continue in effect
until all sums secured by this Mortgage are paid.  The  Mortgagee  hereby waives
the right to enter upon and to take possession of the Mortgaged Premises for the
purpose of collecting those sums, rents,  issues and profits,  and the Mortgagor
shall be entitled to collect and receive those sums,  rents,  issues and profits
until an Event of Default  (as  defined in Section 5 hereof)  shall  occur,  and
agrees to use those sums, rents,  issues and profits in payment of principal and
interest  becoming due on this  Mortgage  and in payment of taxes,  assessments,
sewer rents, water rents and carrying charges becoming due against the Mortgaged
Premises,  but that right of the Mortgagor may be revoked by the Mortgagee  upon
an Event of Default.  The Mortgagor will not, without the written consent of the
Mortgagee,  receive or collect rent from any tenant of the Mortgaged Premises or
any part  thereof  for a period of more than one month in  advance,  and upon an
Event of  Default  under  this  Mortgage  will pay  monthly  in  advance  to the
Mortgagee,  or to any  receiver  appointed to collect  those  rents,  issues and
profits,  the fair and reasonable rental value for the use and occupation of the
Mortgaged Premises or of such part as may be in the possession of the Mortgagor,
and upon default in any such payment will vacate and surrender the possession of
the Mortgaged  Premises to the Mortgagee or to such receiver,  and in default of
that payment may be evicted by summary proceedings.

         3.16 Effect of Sale or  Transfer.  The entire  unpaid  principal of the
Amended and Restated Note then outstanding (if not then due and payable) and all
accrued and unpaid  interest  thereon  shall at the  election  of the  Mortgagee
become  due and  payable  immediately  in the  event  of the  sale,  conveyance,
exchange,  assignment or other transfer (whether by gift, bequest,  operation of
law,  merger,   acquisition,   consolidation  or  any  other  method  or  manner
whatsoever)  (i) of the  Mortgaged  Premises or any portion  thereof or interest
therein;  or (ii) any of the  Mortgaged  Premises,  rents,  revenues,  proceeds,
issues,  profits  or income  stream of the  Mortgaged  Premises  or any  portion
thereof.  For purposes of this Section,  if the  Mortgagor is a  partnership  or
corporation,  a sale, transfer, or change in ownership percentage,  of more than
fifty percent (50%) of the  Partnership  interests or stock, as the case may be,
shall be deemed a transfer.  Notwithstanding the foregoing a sale, transfer,  or
change in ownership percentage, of more than 50% of the partnership interests of
Mortgagor shall not be deemed a transfer  violative of this paragraph if made by
reason of the death,  disability or estate planning of any individual partner of
Mortgagor.

         3.17  Environmental Matters.

         (a) As used herein the term "Hazardous  Substance"  means any substance
(i) the presence of which requires  investigation or remediation  under any law;
or  (ii)  which  is  or  becomes  defined  as a  "hazardous  waste",  "hazardous
substance", "toxic substance,  pollutant or contaminant" under the Comprehensive
Environmental  Response,  Compensation  and Liability Act, as amended (42 U.S.C.
section  9601 et seq.)  and/or the  Resource  Conservation  and Recovery Act (42
U.S.C.  section  6901  et  seq.)  as  amended  and/or  the  Hazardous  Materials
Transportation Act, as amended (49 U.S.C. Section 1801 et seq.) and/or the Toxic
Substances  Control  Act, as amended  (U.S.C.  Section  2601,  et seq.),  and/or
Articles 15 or 27 of the New York State  Environmental  Conservation Law, or any
other applicable law or any regulations  promulgated under any of the foregoing;
or  (iii)  which  is  toxic,  explosive,   corrosive,   flammable,   infectious,
radioactive,  carcinogenic,  mutagenic, or otherwise hazardous and is or becomes
regulated by any governmental authority, agency, department,  commission, board,
agency or  instrumentality  of the United  States,  the State of New York or any
political  subdivision  thereof;  or (iv) the presence of which on the Mortgaged
Premises causes or threatens to cause a nuisance upon the Mortgaged  Premises or
to adjacent  properties  or poses or threatens to pose a hazard to the health or
safety of  persons on or about the  Mortgaged  Premises;  or (v) which  contains
gasoline,  diesel fuel or other petroleum  hydrocarbons;  or (vi) which contains
polychlorinated biphenols (PCBs), asbestos or urea formaldehyde foam insulation.

         (b) The Mortgagor shall keep or cause the Mortgaged Premises to be kept
free of Hazardous Substances, except as permitted by this Section. The Mortgagor
shall comply with and ensure  compliance by all tenants and subtenants  with all
applicable federal, state and local laws, ordinances, rules and regulations, and
with  administrative  or consent  orders issued by  governmental  agencies.  The
Mortgagor  shall promptly  provide  Mortgagee  with a copy of all  notifications
which it gives or receives relating to any past or present release or the threat
of any release of Hazardous  Substances on or from the Mortgaged Premises or any
adjacent  property.  The Mortgagor shall conduct and complete all investigations
and testing, and all remedial,  removal, and other actions necessary to clean up
and remove all  Hazardous  Substances,  on,  from,  or affecting  the  Mortgaged
Premises (i) in accordance  with all applicable  federal,  state and local laws,
ordinances,  rules,  regulations,  and policies, and (ii) in accordance with the
orders and directives of all federal, state and local governmental authorities.

         (c) The  Mortgagor  shall  defend,  indemnify,  and hold  harmless  the
Mortgagee, its employees,  agents, officers, and directors, from and against any
claims, demands, penalties, fines, liabilities,  settlements, damages, costs, or
expenses of whatever kind or nature, known or unknown,  contingent or otherwise,
arising out of, or in any way related to, the presence,  disposal,  release,  or
threatened release of any Hazardous  Substances  including,  without limitation,
attorney and consultant  fees,  investigation  and laboratory fees, court costs,
and litigation  expenses.  The provisions of this paragraph shall be in addition
to any and all other  obligations  and liabilities the Mortgagor may have to the
Mortgagee at common law or by separate  agreement,  and shall survive payment in
full  of the  Indebtedness,  foreclosure  of this  Mortgage,  or  acceptance  by
Mortgagee or its nominee of a deed in lieu of foreclosure.

         3.18 Leases. The Mortgagor will not execute any lease (which term shall
also  include  subleases  as the  context  may  require)  of any  portion of the
Mortgaged  Premises  except  with the prior  written  consent of the  Mortgagee.
Mortgagor shall (i) fulfill or perform each and every material  provision of any
lease  or  leases  of the  Mortgaged  Premises  on the part of  Mortgagor  to be
fulfilled or performed, (ii) promptly send to Mortgagee copies of all notices of
default  which  Mortgagor  shall  send or receive  under  such  leases and (iii)
enforce the performance or observance of the material  provisions of such leases
by the tenants thereunder.

         3.19  Further  Assurances.  The  Mortgagor  will,  at the  cost  of the
Mortgagor,  and without expense to the Mortgagee,  do, execute,  acknowledge and
deliver  all  and  every  such  further  acts,  deeds,  conveyances,  mortgages,
assignments, notices of assignment, transfers and assures as the Mortgagee shall
from  time to time  require,  for the  better  assuring,  conveying,  assigning,
transferring  and  confirming  unto the Mortgagee the property and rights hereby
conveyed  or  assigned  or  intended  now or  hereafter  so to be,  or which the
Mortgagor  may be or may  hereafter  become  bound to  convey  or  assign to the
Mortgagee,  or for carrying out the intention or facilitating the performance of
the  terms of this  Mortgage,  or for  filing,  registering  or  recording  this
Mortgage and, on demand,  will execute and deliver,  and hereby  authorizes  the
Mortgagee to execute and file in the name of the Mortgagor, to the extent it may
lawfully  do  so,  one  or  more  financing  statements,  chattel  mortgages  or
comparable  security  instruments,  to evidence more effectively the lien hereof
upon the Equipment.

         3.20 Intentionally Omitted.

         3.21 Advances to Cure Defaults.  If the Mortgagor shall fail to perform
any of the covenants  contained in this Mortgage  involving the payment of money
within  fifteen  (15) days after  notice and demand  for  payment  thereof  from
Mortgagee,  Mortgagee may make  advances to perform the same on its behalf,  and
all sums so advanced  shall be a lien upon the  Mortgaged  Premises and shall be
secured  hereby.  The Mortgagor will repay on demand all sums so advanced on its
behalf with  interest at the rate provided in the Amended and Restated Note plus
300 basis points (3.0%) (the  "Default  Rate").  The  provisions of this Section
shall not prevent any default in the observance of any covenant contained in any
of said sections from constituting an Event of Default.

         3.22 Corporate Existence. The Mortgagor, if a corporation will, so long
as it is the  owner  of the  Mortgaged  Premises,  do all  things  necessary  to
preserve and keep in full force and effect,  its existence,  franchises,  rights
and privileges as a business or stock corporation under the laws of the state of
its incorporation and the state where the property is located.

         3.23 Liens.  Except for  Permitted  Liens,  Mortgagor  will not create,
incur,  assume or suffer to exist any lien or  encumbrance on or with respect to
the  Mortgaged  Premises  or any part  thereof  or  Mortgagor's  or  Mortgagee's
interest  therein or any income or profits  arising  therefrom,  irrespective of
whether such lien or encumbrance is junior to the lien of this Mortgage. As used
herein, the term "Permitted Liens" shall mean:

         (a) mechanics'  liens or liens for real property taxes and  assessments
either  not  delinquent  or being  contested  in good  faith and by  appropriate
proceedings,  provided,  however,  that the  Mortgagor may in good faith contest
such liens or taxes only if (i) it shall have first  notified  Mortgagee of such
contest, (ii) no Event of Default under this Mortgage shall have occurred and be
continuing,  and (iii) the Mortgage shall have set aside  adequate  reserves for
any such taxes or liens. If the Mortgagor  demonstrates  to the  satisfaction of
the  Mortgagee  and  certifies  to  the  Mortgagee  by  delivery  of  a  written
certificate  that the nonpayment of any such items will not endanger the lien of
this Mortgage as to any part of the Mortgaged  Premises or subject the Mortgaged
Premises or any part thereof to loss or  forfeiture,  the  Mortgagor  may permit
such  liens or taxes so  contested  to remain  unpaid  during the period of such
contest and any appeal therefrom.  Otherwise, such liens and taxes shall be paid
promptly by the Mortgagor or secured by the  Mortgagor's  posting a bond in form
and substance satisfactory to the Mortgagee.

         (b) utility,  access and other easements and rights of way that benefit
or do not materially  impair the utility or the value of the Mortgaged  Premises
affected thereby for the purposes for which it is intended.

         (c) liens or encumbrances  listed in any title insurance  policy issued
to Mortgagee in connection with this Mortgage.

         3.24 Expenses  Incurred in Protecting or Enforcing Rights. If Mortgagee
shall incur or expend any sums,  including  reasonable  attorneys'  fees, to the
extent  permitted by law, whether in connection with any action or proceeding or
not, to sustain  the lien of this  Mortgage  or its  priority,  or to protect or
enforce  any of its rights  hereunder,  or to recover  any  indebtedness  hereby
secured,  or for any title examination or title insurance policy relating to the
title to the Mortgaged Premises if obtained for any of the purposes described in
this paragraph,  all such sums, to the extent  permitted by law, shall on notice
and demand be paid or caused to be paid by  Mortgagor,  together  with  interest
thereon at the Default Rate and shall be a lien on the  Mortgaged  Premises,  if
and to the extent  permitted by applicable  law, prior to any right of title to,
interest in or claim upon,  the Mortgaged  Premises  subordinate  to the lien of
this Mortgage, and shall be deemed to be part of the debt secured hereby.

         4.  SECURITY AGREEMENT

         4.1 Grant of Security. This Mortgage shall, in addition to constituting
a mortgage,  constitute a Security  Agreement  within the meaning of the Uniform
Commercial  Code  with  respect  to (a)  all  machinery,  apparatus,  equipment,
appliances,  floor  coverings,  furniture,  furnishings,   supplies,  materials,
fittings  and  fixtures of every kind and nature  whatsoever,  now or  hereafter
located  in or upon,  affixed  to or  intended  for use in or upon the  Premises
(whether  stored  thereon  or  elsewhere),  or any part  thereof,  now  owned or
hereafter  acquired  by  Mortgagor,  and used or usable in  connection  with any
present or future operation or maintenance of the Premises, and all replacements
thereof,  including,  but without limiting the generality of the foregoing,  all
heating, lighting,  ventilating and power equipment, pipes, ducts, pumps, tanks,
compressors,   engines,  motors,  conduits,  plumbing  and  cleaning  equipment,
fire-extinguishing systems, refrigerating and ventilating apparatus, air-cooling
and air conditioning apparatus, gas, water and electrical equipment,  elevators,
escalators, attached cabinets, shelving, partitions,  carpeting,  communications
equipment  and all of the right,  title and interest of the  Mortgagor in and to
any equipment which may be subject to any title retention or security  agreement
superior  in lien to the  lien of this  Security  Agreement  (collectively,  the
"Equipment"),  (b) if such property  includes any  instruments,  all  instrument
collateral,  (c) the proceeds,  products and accessions thereof and thereto, (d)
all replacements and substitutions therefor, and (e) to the extent not otherwise
included,  all  records  (including  but not  limited to records  maintained  on
computer  software) of debtor  evidencing  or  otherwise  relating to the things
referred to in this  sentence  (subsections  "a",  "b",  "c", "d" and "e" shall,
collectively,  be referred to as the "Collateral").  The Mortgagor hereby grants
the Mortgagee a security  interest in and to the  Collateral  for the benefit of
the Mortgagee to secure the payment of the Indebtedness. Mortgagor will not sell
or offer to sell or otherwise  transfer the Collateral or any interest in it nor
remove the Collateral from the State of New York.

         4.2 Financing Statements.  No financing statement executed by Mortgagor
covering the  Equipment or any part of it or any proceeds  from it is on file in
any public office,  and at the request of Mortgagee the Mortgagor will join with
Mortgagee in executing one or more financing  statements in a form  satisfactory
to  Mortgagee  and  will pay the  costs of  filing  same in all  public  offices
wherever  filing is  considered  by Mortgagee to be necessary or  desirable.  In
addition,  Mortgagor  hereby  authorizes  Mortgagee  (as Secured  Party) to file
without the signature of the Mortgagor,  one or more financing statements in all
public offices wherever Mortgagee  considers filing to be necessary or desirable
and Mortgagor will pay such filing costs.

         4.3 Multiple  Remedies.  Upon the  occurrence of an Event of Default as
defined in Section 5, Mortgagee  shall have the rights and remedies  provided by
the  applicable  laws,  including,  but not  limited  to,  the New York  Uniform
Commercial Code and this Mortgage;  the right to enter on the Mortgaged Premises
or any other place or places  where the  Equipment or any part of it may be; the
right to take  possession  of the  Equipment  with or without  demand or with or
without  process  of law,  using  whatever  force  may be  necessary,  including
forcible  entry of the building in which the  Equipment or any part of it may be
found or  located;  and the  right  to sell and  dispose  of the  Equipment  and
distribute the proceeds  according to law. All requirements of reasonable notice
shall be met if Mortgagee sends notice to Mortgagor at least five (5) days prior
to the date of sale,  disposition  or other event  giving  rise to the  required
notice. Public sale of the Equipment by auction conducted in any county in which
the  Equipment  was  repossessed  or in which the Premises  are  located,  after
advertisement of the time and place of the sale in a newspaper circulated in the
county,  city or village in which the sale is to be held, shall be considered to
be a commercially reasonable disposition of the Equipment.  Mortgagee may bid at
any sale held pursuant to these  provisions  after the occurrence of an Event of
Default. At the request of Mortgagee, the Mortgagor shall assemble the Equipment
and make it available to the Mortgagee upon the Mortgaged  Premises at such time
as Mortgagee  reasonably  may specify.  Mortgagee  may sell the Equipment or any
part of it at any private sale.

         Notwithstanding  anything  contained  herein to the contrary,  upon the
occurrence of an Event of Default hereunder,  Mortgagee shall have the option of
proceeding as to both real and personal  property in accordance  with its rights
and  remedies  in  respect  of the real  property,  in which  event the  default
provisions of the Uniform Commercial Code shall not apply.

         4.4 Expenses of Disposition of Equipment. The Mortgagor shall reimburse
the  Mortgagee,  on demand,  for all reasonable  expenses of retaking,  holding,
preparing  for sale,  lease or other use or  disposition,  selling,  leasing  or
otherwise  using or disposing of the Equipment which are incurred or paid by the
Mortgagee,  including,  without limitation,  all attorneys' fees, legal expenses
and costs,  and all such expenses shall be added to the Mortgagor's  obligations
to the Mortgagee and shall be secured hereby.

         5. EVENTS OF DEFAULT

         Each and every one of the  following  constitutes  an Event of  Default
under this Mortgage:

         5.1 Monetary Defaults.  Failure by Mortgagor to pay (i) any installment
of  principal  or  interest  under  the  Amended  and  Restated  Note  or  other
indebtedness  secured  by this  Mortgage  or any  other  sum that may be due and
payable under this Mortgage or any  instrument  secured  hereby,  within fifteen
(15) days from the date when due and payable.

         5.2 Defaults In Other  Covenants.  Failure by Mortgagor duly to observe
or perform any other  covenant or condition on the part of the  Mortgagor in the
Amended and Restated Note, or in this Mortgage contained, and such default shall
have  continued  for a period of thirty (30) days after the Mortgagor has actual
knowledge (including,  but not limited to, any written notice from Mortgagee) of
such default.  If the default cannot  reasonably be cured within the thirty (30)
day period  Mortgagor shall not be in default  provided  Mortgagor  commences to
cure the default  within the thirty (30) day period and  diligently  and in good
faith continues to cure the default.

         5.3 Appointment of Receiver.  The appointment,  by the order of a court
of competent  jurisdiction,  of a trustee,  receiver (except pursuant to Section
6.12 hereof) or liquidator of the Mortgaged Premises or any part thereof,  or of
the Mortgagor,  and such order shall not be discharged or dismissed within sixty
(60) days after such appointment.

         5.4 Voluntary Bankruptcy.  The filing by the Mortgagor of a petition in
bankruptcy  or for  reorganization  of the  Mortgagor  pursuant  to the  Federal
Bankruptcy Code or any similar law, federal or state, or the Mortgagor's  making
an  assignment  for the benefit of the  creditors,  or  admitting in writing its
inability to pay its debts  generally as they become due, or  consenting  to the
appointment of a receiver or receivers of all or any part of its property.

         5.5 Involuntary  Bankruptcy.  The filing by any of the creditors of the
Mortgagor   of  a  petition  in   bankruptcy   against  the   Mortgagor  or  for
reorganization of the Mortgagor  pursuant to the Federal  Bankruptcy Code or any
similar law,  federal or state,  and such  petition  shall not be  discharged or
dismissed within sixty (60) days after the date on which the petition was filed.

         5.6 Monetary  Judgments and Tax Liens.  The rendering of final judgment
for the payment of money,  against the Mortgagor,  or the filing of any tax lien
against the Premises, and the Mortgagor shall not discharge the same or cause it
to be  discharged  within sixty (60) days from the entry  thereof,  or shall not
appeal therefrom or from the order,  decree or process upon which or pursuant to
which  said  judgment  was  granted,  based  or  entered,  and  secure a stay of
execution pending such appeal.

         5.7  Adjudication of Bankruptcy.  The  adjudication or declaration,  by
decree of a court of competent jurisdiction, that the Mortgagor is a bankrupt or
insolvent.

         5.8 Matters  Involving any  Guarantor.  Any of the events  described in
Sections  5.4,  5.5, 5.6 or 5.7 shall happen to any Guarantor or to the property
of any Guarantor.

         5.9  Illegality  of  Obligation  to Pay Certain  Taxes.  It shall be or
become  illegal  for the  Mortgagor  to pay any tax  referred  to in Section 3.4
hereof or the payment of such tax by the Mortgagor would result in the violation
of the usury laws of the state in which the Premises are located.

         5.10 Intentionally Omitted.

         5.11 Intentionally Omitted.

         5.12 Other Security Interest or Encumbrance. The creation or sufferance
by the  Mortgagor  of an  assignment,  mortgage  or other  security  interest or
encumbrance  in any  manner  of its  interest  in the  whole  or any part of the
Mortgaged Premises or of the Improvements or of the rents,  revenues,  proceeds,
issues and profits of any part  thereof or the income  stream  therefrom  (other
than such other  assignments,  mortgages,  security interests or encumbrances as
may be held by the Mortgagee), in each case without the prior written consent of
the Mortgagee.

         5.13 Untrue  Representations and Warranties.  Should any representation
or  warranty  made by the  Mortgagor  in this  Mortgage  prove to be  materially
untrue.

         6. REMEDIES OF MORTGAGEE

         6.1  Acceleration  of Debt.  During  the  continuance  of any  Event of
Default,  the Mortgagee,  by written notice given to the Mortgagor,  may declare
the entire Indebtedness (including, but not limited to, the Amended and Restated
Note) then outstanding (if not then due and payable), and all accrued and unpaid
interest  thereon,  to be  due  and  payable  immediately,  and  upon  any  such
declaration,  the Indebtedness  accrued and unpaid interest thereon shall become
and be immediately due and payable, anything in the Amended and Restated Note or
in this Mortgage to the contrary notwithstanding.

         6.2 Entry to  Premises.  To the  extent  permitted  by law,  during the
continuance of any Event of Default, the Mortgagee personally,  or by its agents
or attorneys, may enter into and upon all or any part of the Mortgaged Premises,
and each and every part thereof,  and may exclude the Mortgagor,  its agents and
servants wholly  therefrom;  and having and holding the same, may use,  operate,
manage and control the  Mortgaged  Premises  and conduct the  business  thereof,
either  personally  or  by  its  superintendents,  managers,  agents,  servants,
attorneys or receivers.

         6.3  Maintenance and  Management.  Following any entry  contemplated by
Section 6.2 or any other entry by Mortgagee  following an Event of Default,  the
Mortgagee,  at the  expense  of the  Mortgagor,  from  time to time,  either  by
purchase,  repairs or  construction,  may  maintain  and restore  the  Mortgaged
Premises,  whereof it shall become  possessed as aforesaid;  and likewise,  from
time to time,  at the  expense  of the  Mortgagor,  the  Mortgagee  may make all
necessary  or  proper  repairs,   renewals  and  replacements  and  such  useful
alterations,  additions,  betterments and improvements thereto and thereon as to
it may seem advisable and may complete the  construction of the Improvements and
in the  course of such  completion  may make such  changes  in the  contemplated
Improvements  as it may deem  desirable  and may insure same;  and in every such
case the  Mortgagee  shall have the right to manage and  operate  the  Mortgaged
Premises and to carry on the business thereof and exercise all rights and powers
of the  Mortgagor  with respect  thereto  either in the name of the Mortgagor or
otherwise as it shall deem best.

         6.4 Rents, Issues,  Profits, Etc. Following the occurrence of any Event
of Default, the Mortgagee shall be entitled to collect and receive all earnings,
revenues,  rents, issues, profits and income of the Mortgaged Premises and every
part  thereof,  all of which shall for all purposes  constitute  property of the
Mortgagee;  and, after deducting the expenses of conducting the business thereof
and of all maintenance, repairs, renewals, replacements, alterations, additions,
betterments  and   improvements   and  amounts   necessary  to  pay  for  taxes,
assessments,  insurance  and prior or other proper  charges  upon the  Mortgaged
Premises or any part thereof,  as well as just and reasonable  compensation  for
the services of the Mortgagee and for all attorneys,  counsel,  agents,  clerks,
servants and other employees by it properly engaged and employed,  the Mortgagee
shall  apply the  balance of the moneys  arising as  aforesaid  as  provided  in
Section 6.11 hereof.

         6.5 Foreclosure.  Following the occurrence of any Event of Default, the
Mortgagee may institute  proceedings for the complete or partial  foreclosure of
this Mortgage.  Mortgagor waives all rights, legal and equitable,  it may now or
hereafter  have to require  marshaling of assets or to require upon  foreclosure
the sale of assets in a particular order.

         6.6 Other Actions or Proceedings. Following the occurrence of any Event
of Default,  the Mortgagee may, personally or by its agents or attorneys insofar
as may be applicable,  take such steps to protect and enforce its rights whether
by action,  suit or proceeding in equity or at law for the specific  performance
of any  covenant,  condition or agreement in the Amended and Restated Note or in
this Mortgage or in any other instrument or document executed in connection with
the loan  secured  hereby,  or in aid of the  execution  of any power  herein or
therein granted, or for any foreclosure hereunder, or for the enforcement of any
other  appropriate legal or equitable remedy or otherwise as the Mortgagee shall
elect.

         6.7  Adjournment  of Sale.  The Mortgagee may adjourn from time to time
any sale by it to be made under or by virtue of this Mortgage by announcement at
the time and place  appointed for such sale or for such adjourned sale or sales;
and,  except as  otherwise  provided by any  applicable  provision  of law,  the
Mortgagee, without further notice or publication, may make such sale at the time
and place to which the same shall be so adjourned.

         6.8 Deficiencies. Subject to the non-recourse provisions of the Amended
and Restated  Note and this  Mortgage,  in the event of a sale of the  Mortgaged
Premises,  and of the  application  of the proceeds of sale, as provided in this
Mortgage,  to the payment of the debt hereby  secured,  the  Mortgagee  shall be
entitled to enforce  payment of, and to receive all amounts then  remaining  due
and unpaid upon, the Amended and Restated  Note,  and to enforce  payment of all
other  charges,  payments,  and costs due under this Mortgage or under any other
instrument or document executed in connection with the loan secured hereby,  and
shall be entitled  to recover  judgment  for any  portion of the debt  remaining
unpaid, with interest.

         6.9 Enforcement of Monetary  Obligations.  Subject to the  non-recourse
provisions of the Amended and Restated Note and this Mortgage,  in the event the
Mortgagor  should fail  forthwith  to pay such  amounts  upon such  demand,  the
Mortgagee   shall  be  entitled  and  empowered  to  institute  such  action  or
proceedings  at law or in  equity  as may be  advised  by its  counsel  for  the
collection  of the sums so due and unpaid,  and may prosecute any such action or
proceedings  to judgment or final  decree,  and may enforce any such judgment or
final  decree  against the  Mortgagor  and  collect,  out of the property of the
Mortgagor,  wherever situated,  as well as out of the Mortgaged Premises, in any
manner provided by law, moneys adjudged or decreed to be payable.  The Mortgagee
shall be entitled to recover  judgment as  aforesaid  either  before or after or
during the pendency of any  proceedings for the enforcement of the provisions of
this Mortgage; and the right of the Mortgagee to recover such judgment shall not
be  affected  by any entry or sale  hereunder  or by the  exercise  of any other
right, power or remedy for the enforcement of the provisions of this Mortgage or
of any other instrument or document executed in connection with the loan secured
hereby,  or the foreclosure of the lien hereof.  In case of proceedings  against
the  Mortgagor  in  insolvency  or  bankruptcy  or  any   proceedings   for  its
reorganization  or involving the  liquidation of its assets,  then the Mortgagee
shall be entitled to prove the whole amount of  principal  and interest due upon
the  Amended  and  Restated  Note to the  full  amount  thereof,  and all  other
payments,  charges  and  costs  due  under  this  Mortgage  or under  any  other
instrument  or document  executed in  connection  with the loan secured  hereby,
without deducting  therefrom any proceeds obtained from the sale of the whole or
any part of the Mortgaged Premises.

         6.10 Effect of Recoveries.  To the extent permitted by law, no recovery
of any judgment by the Mortgagor and no levy of an execution  under any judgment
upon the Mortgaged  Premises or upon any other  property of the Mortgagor  shall
affect  in any  manner  or to the  extent,  the lien of this  Mortgage  upon the
Mortgaged Premises or any part thereof, or any liens, rights, powers or remedies
of the Mortgagee hereunder,  but such liens, rights,  powers and remedies of the
Mortgagee shall continue unimpaired as before.

         6.11  Application of Proceeds of Sale or Judgments or Collections.  The
purchase  money,  proceeds or avails of any sale made under or by virtue of this
Section 6,  together with any other sums which then may be held by the Mortgagee
under  this  Mortgage,  whether  under  the  provisions  of  this  Section  6 or
otherwise,  together  with  any  other  sums  which  Mortgagee  may  collect  by
enforcement of judgments or otherwise in accordance with Section 6.9 shall be
applied as follows:

         FIRST:  To the payment of all court costs,  all reasonable  expenses of
such  sale  (including  attorneys'  fees and  expenses  incurred  on  behalf  of
Mortgagee),  all reasonable  costs and expenses of any receiver,  and all taxes,
assessments or charges, which are prior to the lien of this Mortgage, except any
taxes,  assessments  or other charges  subject to which the  Mortgaged  Premises
shall have been sold.

         SECOND:  To the payment of the whole  amount then due,  owing or unpaid
upon the  Indebtedness,  other than  Indebtedness  evidenced  by the Amended and
Restated Note, with interest on the unpaid principal thereof at the Default Rate
from and after the happening of any Event of Default described in Section 5 from
the due date of any such payment of principal until the same is paid.

         THIRD:  To the payment of all amounts of principal  and interest at the
time due and payable on the Amended and Restated Note (whether at maturity or by
prepayment  or by  declaration  or  otherwise),  and  including,  to the  extent
permitted under applicable law,  interest on any overdue interest at the Default
Rate.

         FOURTH:  The  balance,  if any,  received  or held by  Mortgagee  after
payment  in full of all  amounts  referred  to above,  shall,  unless a court of
competent jurisdiction may otherwise direct, be paid to or upon the direction of
Mortgagor.

         6.12  Appointment  of  Receiver.  After the  happening  of any Event of
Default and during its continuance,  or upon the commencement of any proceedings
to foreclose this Mortgage or to enforce the specific  performance  hereof or in
aid thereof or upon the commencement of any other judicial proceeding to enforce
any right of the  Mortgagee,  the  Mortgagee  shall be entitled,  as a matter of
right, if it shall so elect, without the giving of notice to any other party and
without   regard  to  the  adequacy  or  inadequacy  of  any  security  for  the
Indebtedness  secured  by  this  Mortgage,  forthwith  either  before  or  after
declaring  the unpaid  principal of the Amended and Restated  Note to be due and
payable,  to the  appointment  of a receiver  or  receivers.  If required by the
Mortgagee,  Mortgagor shall confirm its consent to the appointment of a receiver
or receivers of the  Mortgaged  Premises and of all earnings,  revenues,  rents,
issues,  profits and income  thereof.  Notwithstanding  the  appointment  of any
receiver,  liquidator or trustee of the Mortgagor, or of any of its property, or
the Mortgaged  Premises or any part thereof,  the Mortgagee shall be entitled to
retain  possession  and control of all property now or hereafter held under this
Mortgage.

         6.13 No  Reinstatement.  If an Event of Default  under  Section 5 shall
have occurred and Mortgagee shall have proceeded to enforce any right,  power or
remedy permitted  hereunder,  then a tender of payment by Mortgagor or by anyone
on behalf of Mortgagor  of the amount  necessary to satisfy less than all of the
sums  due  hereunder  (including  the  entire  amount  due of  the  Indebtedness
following an acceleration thereof) made at any time prior to foreclosure, or the
acceptance  by  Mortgagee of any such  partial  payment so  tendered,  shall not
constitute a reinstatement of the Amended and Restated Note or this Mortgage.

         6.14 General Statements Regarding Remedies. Subject to the non-recourse
provisions of the Amended and Restated Note and this Mortgage,  no remedy herein
conferred  upon or reserved to the  Mortgagee is intended to be exclusive of any
other remedy or remedies,  each and every such remedy shall be  cumulative,  and
shall be in addition to every other remedy  given  hereunder or now or hereafter
existing  at law or in  equity  or by  statute.  No  delay  or  omission  of the
Mortgagee  to  exercise  any right or power  accruing  upon any Event of Default
shall  impair any such right or power,  or shall be  construed to be a waiver of
any such Event of  Default  or any  acquiescence  therein;  and every  power and
remedy given by this  Mortgage to the  Mortgagee  may be exercised  from time to
time as  often as may be  deemed  expedient  by the  Mortgagee.  Subject  to the
non-recourse  provisions  of the Amended and  Restated  Note and this  Mortgage,
nothing in this  Mortgage or in the Amended  and  Restated  Note or in any other
instrument or document executed in connection with the loan secured hereby shall
affect the obligation of the Mortgagor to pay the principal of, and interest on,
the Amended and  Restated  Note in the manner and at the time and place  therein
respectively expressed.

         7. MISCELLANEOUS

         7.1  Severability.  In the  event  any one or  more  of the  provisions
contained in this  Mortgage or in the Amended and Restated  Note or in any other
instrument or document executed in connection with the loan secured hereby shall
for any reason be held to be invalid,  illegal or  unenforceable in any respect,
such  invalidity,  illegality or  unenforceability  shall,  at the option of the
Mortgagee,  not affect any other provisions of this Mortgage,  but this Mortgage
shall be construed as if such invalid,  illegal or  unenforceable  provision had
never been contained herein or therein.

         7.2  Notices.  All notices  hereunder  shall be in writing and shall be
deemed to have been sufficiently given or served for all purposes when presented
personally  or sent  by  registered  mail  or  certified  mail,  return  receipt
requested,  to any party  hereto at its  address  above  stated or at such other
address of which it shall have notified the party giving such notice in writing.
Whenever in this Mortgage the giving of notice by mail or otherwise is required,
the  giving of such  notice  may be waived in  writing  by the person or persons
entitled to receive such notice.

         7.3  Successors  and  Assigns.  All of the  grants,  covenants,  terms,
provisions  and  conditions  herein  shall run with the land and shall apply to,
bind and inure to the benefit of, the  successors  and assigns of the  Mortgagor
and the indorsees, transferees, successors and assigns of the Mortgagee.

         7.4  Waivers, Extensions. Modifications and Amendments.

         (a) The Mortgagor recognizes that, in general, borrowers who experience
difficulties  in  honoring  their loan  obligations,  in an effort to inhibit or
impede  lenders from  exercising  the rights and  remedies  available to lenders
pursuant to mortgages, notes, loan agreements or other instruments evidencing or
affecting loan transactions,  frequently present in court the argument,  without
merit,  that  some  loan  officer  or  administrator  of  lender  made  an  oral
modification  or made some statement  which could be interpreted as an extension
or  modification  or  amendment  of one or more  debt  instruments  and that the
borrower  relied to its  detriment  upon  such  "oral  modification  of the loan
document."  For that  reason,  and in order to protect the  Mortgagee  from such
allegations in connection  with the  transaction  contemplated by this Mortgage,
the Mortgagor  acknowledges  that this Mortgage,  the Amended and Restated Note,
and all  instruments  referred  to in any of them can be  extended,  modified or
amended only in writing executed by the Mortgagee and that none of the rights or
benefits of the Mortgagee can be waived permanently except in a written document
executed by the Mortgagee.  The Mortgagor  further  acknowledges the Mortgagor's
understanding that no officer or administrator of the Mortgagee has the power or
the authority  from the Mortgagee to make an oral extension or  modification  or
amendment of any such instrument or agreement on behalf of the Mortgagee.

         (b) If the Mortgagee (i) grants forbearance or an extension of time for
payment of any sums secured hereby;  (ii) takes other or additional security for
the payment of any sums  secured  hereby;  (iii) waives or does not exercise any
right granted herein or in the Amended and Restated Note; (iv) releases any part
of the Mortgaged  Premises  from the lien of this Mortgage or otherwise  changes
any of the  terms,  covenants,  conditions  or  agreements  of the  Amended  and
Restated Note or this  Mortgage;  (v) consents to the filing of any map, plat or
replat  affecting  the  Mortgaged  Premises;  or (vi) makes or  consents  to any
agreement  subordinating  the lien  hereof,  any such act or omission  shall not
release,  discharge,  modify,  change or affect the original liability under the
Amended  and  Restated  Note,  this  Mortgage,  the  Indebtedness,  or any other
obligation of Mortgagor or any subsequent purchaser of the Mortgaged Premises or
any part thereof, or any maker, co signer,  endorser,  surety or guarantor;  nor
shall any such act or omission  preclude  Mortgagee  from  exercising any right,
power or privilege granted or intended to be granted in the event of any default
then made or of any subsequent default.

         7.5 Limitation on Interest.  This Mortgage and the Amended and Restated
Note are subject to the express  condition  that at no time shall  Mortgagor  be
obligated  or required to pay  interest on the  principal  balance due under the
Amended  and  Restated  Note at a rate  which  could  subject  the holder of the
Amended and Restated  Note 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 Mortgage or the Amended and
Restated Note, Mortgagor is at any time required or obligated to pay interest on
the  principal  balance  due under the Amended  and  Restated  Note at a rate in
excess of such maximum rate, the rate of interest under the Amended and Restated
Note  shall be deemed to be  immediately  reduced to such  maximum  rate and the
interest  payable shall be computed at such maximum rate and all prior  interest
payments in excess of such  maximum rate shall be applied and shall be deemed to
have been  payments in  reduction  of the  principal  balance of the Amended and
Restated Note.

         7.6  Waiver  of  Jury  Trial.   Both  Mortgagor  and  Mortgagee  hereby
irrevocably  waive  all  right  to trial by jury in any  action,  proceeding  or
counterclaim arising out of or relating to this Mortgage.

         7.7  Counterparts.  This  Mortgage  may be  executed  in any  number of
counterparts  and each of such counter parts shall for all purposes be deemed to
be an original;  and all such counterparts shall together constitute but one and
the same Mortgage.

         7.8 Joint and Several Liability.  If the Mortgagor is comprised of more
than one party,  such parties  shall be jointly and  severally  bound and liable
under this Mortgage.

         7.9 Time of the  Essence.  TIME IS OF THE ESSENCE  with respect to each
and every  covenant,  agreement,  and  obligation  of the  Mortgagor  under this
Mortgage, the Amended and Restated Note and any and all other loan documents.

         7.10  Governing  Law. This Mortgage  shall be construed and enforced in
accordance with the laws of the State of New York.

         7.11 Trust Fund Provisions.  This Mortgage is subject to the trust fund
provisions of Section 13 of the Lien Law.

         7.12  Nonrecourse  Obligation.  Mortgagor  shall not be liable  for the
payment of amounts payable under or secured by this Mortgage.  The sole recourse
of the holder of this  Mortgage  for the  collection  of such  amounts  shall be
against the property  covered by the  Mortgage and against any other  collateral
held by the  holder  hereof as  security  for the  Amended  and  Restated  Note;
provided,  however,  that nothing herein contained shall be construed to release
or impair the  indebtedness  evidenced by the Amended and  Restated  Note or the
lien of this Mortgage.  Notwithstanding the foregoing, Mortgagor shall be liable
to Mortgagee  for any loss or damage  incurred by Mortgagee  resulting  from (i)
Mortgagor's misappropriating any insurance condemnation proceeds or awards; (ii)
Mortgagor's failing to turn over rents collected by Mortgagor following an event
of default and an acceleration of the indebtedness  evidenced by the Amended and
Restated  Note to a  receiver  of rents  appointed  by a court on  behalf of the
Mortgagee;  (iii)  Mortgagor's  failing to comply  with the  provisions  of this
Mortgage or other loan documents relating to hazardous or toxic substances; (iv)
there  being any  fraud or  material  misrepresentations  by  Mortgagor  made in
connection with the Mortgagee's loan to Mortgagor;  or (v) Mortgagor's  failing,
following an event of default and an acceleration of the indebtedness  under the
Amended and Restated  Note,  to deliver to the  Mortgagee  or a court  appointed
receiver of rents,  on demand,  all security  deposits  relating to the property
covered by this Mortgage.

IN WITNESS WHEREOF, this Mortgage has been duly executed by the Mortgagor.

                                       PYRAMID SHERLYLE COMPANY

                                       By: Sherlyle Properties Company, Partner


                                       By:     s/ Sherwood Finn
                                               ________________
                                               Sherwood Finn, Partner


                                       FIRST NATIONAL BANK OF ROCHESTER


                                       By:       s/ David T. Reaske
                                                 ___________________
                                                 David T. Reaske, Vice President


<PAGE>

                                   EXHIBIT "A"

         All that  tract or parcel  of land,  situate  in the City of  Syracuse,
County of  Onondaga  and State of New York,  being  part of Farm Lot No. 241 and
part of block no. four hundred fifty one (451) bounded and described as follows:
Beginning at a point in the center line of Oak Street and two hundred sixty feet
(260) feet north from the  intersection  of the said  center line with the north
line of James  Street;  thence east parallel with the north line of James Street
one hundred and eighty three (183) feet;  thence north  parallel with the center
line of Oak Street  Seventy five (75) feet;  thence west parallel with the north
line of James Street to the center of Oak Street;  thence south along the center
line of Oak Street seventy five (75) feet to the place of beginning.

         Also all that tract or parcel of land, situate in the City of Syracuse,
County of Onondaga and State of New York and known and distinguished on a map of
said City made by Borden and Griffin as being part of block  number four hundred
fifty one (451) Syracuse and bounded and described as follows, viz: Beginning at
the  intersection  of the center of Oak Street with the northerly  line of James
Street;  thence  easterly on the  northerly  line of James Street to a point one
hundred fifty (150) feet east of the east line of Oak Street;  thence  northerly
parallel to Oak Street two hundred sixty (260) feet; thence westerly parallel to
James Street to the center of Oak Street;  thence southerly on the center of Oak
Street two hundred sixty (260) feet to the place of beginning.

         Also all that tract or parcel of land  situate in the City of Syracuse,
County of Onondaga and State of New York known and  distinguished  as being part
of Farm Lot No. 241 in said City and also part of block number 451 Syracuse, New
York,  described as follows:  Beginning  at a point in the easterly  line of the
premises of Minnie B. Martin 232 feet north of the  intersection of the easterly
line of the said Minnie B. Martin's  premises  with the northerly  line of James
Street running thence  northerly and parallel with the center line of Oak Street
194 feet to the  southerly  line of lands  conveyed  by John A. Weis and tine J.
Weis,  his wife,  by  Carleton  A. Chase  being deed dated  August  16,1 912 and
recorded in the Onondaga County Clerk's Office on August 28, 1912 in Book 427 of
Deeds at Page 19 etc.,  thence westerly and along the southerly line of lands so
conveyed to said John A. Weis and Tine J. Weis,  his wife, and lands conveyed by
the said Chase to the Tine J. Weis by another  deed  dated  August 16,  1912 and
recorded in said Clerk's  Office on August 28, 1912 in Book 427 of Deeds at Page
20 etc.,  87 feet more or less to the  northeasterly  line of lands  devised  to
Marjory H.C. Bell by the Will of said Carleton A. Chase;  thence southerly along
the line of the lands so devised  to Marjory  H.C.  Bell and  parallel  with the
easterly line of Oak Street 91 feet more or less to southeasterly corner of said
lands so devised to said Marjory H.C.  Bell as aforesaid;  thence  southwesterly
along the  southerly  line of said lands so devised to said Marjory H.C. Bell as
aforesaid  and parallel  with James Street 54 feet to the westerly line of lands
owned by said  Carleton  A.  Chase at the time of his death  which  line was the
westerly line of the premises  which were conveyed to the said Carleton A. Chase
by Clifford  D. Beebe and wife by deed dated July 25, 1911 and  recorded in said
Clerk's  Office on August 1, 1911 in Book 408 of Deeds at Page 367 etc.,  thence
southerly  along the  westerly  line of said lands so  conveyed to said Chase by
said Beebe and wife and parallel  with the center line of Oak Street 106 feet to
a point;  thence  easterly and parallel with the northerly  line of James Street
141.03 feet to the place of beginning.

         The above  premises  are more  particularly  described  according  to a
recent survey made by Lehr Land Surveyors dated August 25, 1998 as follows:

         ALL THAT  TRACT OR  PARCEL  OF LAND  situate  in the City of  Syracuse,
County of Onondaga  and State of New York and being a portion of Block #451,  in
said City and being more particularly described as follows:

         BEGINNING  at the  intersection  of the present  northwesterly  line of
James Street with the present northeasterly line of Oak Street;

         thence  N.34-17'10"W.,  along said  northeasterly line of Oak Street, a
distance of 334.59 feet to a point;

          thence  N.55-42'-20"E., a distance of 204.00 feet to the most easterly
corner of property now or formerly owned by M.E. DeRosa,   as  recorded  in  the
Onondaga County Clerks Office, in Liber of  Deeds  #3671,  Page  #1;

          thence  N.34-17'-10"W.,  along  the  northeasterly line of said DeRosa
property, a distance of 91.00 feet to the most northerly  corner of  said DeRosa
property;

         thence N.55-42'-20"E., a distance of 87.00 feet to a point;

         thence S.34-17'10"E., along the southwesterly  lines of  properties now
or formerly owned by T.D. & A.A. Summers and  M.A. Conti, a distance  of  193.80
feet to the most northerly corner of property now or formerly  owned  by  A.J. &
M.P. Vigliotti, as recorded in the Onondaga  County Clerk's  Office in Liber  of
Deeds #3618, Page #311;

         thence S.54-31'-42"W., along  the  northwesterly line of said Vigliotti
property, a distance of 141.03 feet to a point;

         thence  S.34-17'-10"E.,  along the southwesterly line of said Vigliotti
property,  a distance of 229.00 feet to its intersection with said northwesterly
line of James Street;

         thence S.55-44'-50"W., along said northwesterly line of James Street, a
distance of 150.00 feet to the place of beginning.

<PAGE>


                                   EXHIBIT "B"

         Mortgage  in the  amount  of  $1,100,000.00  made by  Pyramid  Sherlyle
Company, Inc. to the Savings Bank of Utica dated and recorded September 15, 1972
in the Onondaga County Clerk's Office in Book of Mortgages 2478 at Page 505&c.

         Mortgage  Consolidation  and  Modification  Agreement  in the amount of
$255,153.45  made by Pyramid Sherlyle Company to the Savings Bank of Utica dated
July 29, 1986 and recorded July 30, 1986 in the Onondaga  County  Clerk's Office
in Book of Mortgages 4101 at page 84&c.

         Note: The above mortgages were  consolidated and modified to constitute
a single lien in the amount of  $1,100,000.00  by Agreement  dated July 29, 1986
and recorded on July 30, 1986 in the Onondaga County Clerk's Office in Book 4101
at Page 84&c.

         Note:  The above  mortgage  was  assigned to John Alden Life  Insurance
Company of New York by Assignment  dated  October 27, 1989 and recorded  October
31, 1989 in Book 5344 at Page 154.

         Loan Extension  Agreement by and between Pyramid  Sherlyle  Company and
John Alden Life Insurance Company of New York dated October 6, 1997 and recorded
October 28, 1997 in the Onondaga  County  Clerk's Office in Book 9218 at page 49
to secure the sum of $966,782


                                   EXHIBIT "C"
                                 [Form of Note]



<PAGE>


                           LIMITED GUARANTY OF PAYMENT

Borrower:         PYRAMID SHERLYLE COMPANY

Dated:            September 14, 1998

         In  consideration  of a loan in the  principal  amount of Eight Hundred
Seventy Five Thousand and 00/100 Dollars  ($875,000.00) (the  "Indebtedness") by
First  National Bank of Rochester,  a national  banking  association  having its
chief executive office at 35 State Street,  Rochester,  New York 14614 ("Bank"),
to the entity identified above as "Borrower," the undersigned ("Guarantor") does
hereby agree and make this Guaranty as follows:

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

                  (a) "Obligations" shall mean and include the Indebtedness, and
all liabilities and obligations of Borrower to Bank related to the  Indebtedness
(including,  but not  limited  to, any  Borrower  obligation  to pay  principal,
interest, costs, expenses and attorneys' fees) and all extensions,  renewals and
modifications thereof;

                  (b)  "Collateral"  shall  mean all  property,  real,  personal
(including both tangible and intangible personal property) and mixed, located at
premises  owned by Borrower and commonly  known as 1001 James Street,  Syracuse,
New York and upon which there has been  conveyed or will be conveyed by Borrower
to Bank a security  interest and mortgage to secure payment of the  Indebtedness
(collectively, the "Mortgage"); and

                  (c) "Event of Default"  shall mean (i) any event or  condition
of default under any agreement between Borrower and Bank governing or related to
the  Obligations  including,  but not limited to, a failure to make payment when
due under the note evidencing the Indebtedness (the "Note") or the Mortgage; and
(ii) any other event,  occurrence or condition that results in the  Obligations,
or any part of the Obligations, being immediately due and payable by Borrower to
Bank.

2.  Unconditional  Guaranty of Payment.  Guarantor  does hereby  unconditionally
guarantee the punctual  payment to Bank when due,  whether at a stated maturity,
by acceleration  or otherwise,  of fifty percent (50%) of any sums necessary for
Borrower or Bank to discharge the Obligations,  in accordance with the terms and
provisions  of the Note,  Mortgage  and all other  loan  documents  executed  by
Borrower  related to the  Indebtedness  (the Note,  Mortgage  and all other loan
documents  executed by Borrower related to the Indebtedness  shall  hereinafter,
collectively,  be referred to as the "Loan Documents") and subject to all rights
of Bank  arising from or related to the  Obligations.  The duty,  liability  and
obligation  of  Guarantor  pursuant to this  Guaranty  shall not be  diminished,
altered,  terminated  or  changed  in  any  respect,  notwithstanding  any  law,
regulation, decree, action, proceeding, equitable doctrine or other circumstance
that would or might otherwise  diminish,  alter,  terminate,  void or change the
liability or obligations of Borrower, any other guarantor or any other entity or
person to pay any or all of the  Obligations.  Any payments  required to be made
pursuant to this Guaranty  shall be made in United States dollars in immediately
available  funds at such  place and time as shall be  designated  by Bank.  This
Guaranty  shall be  construed at all times to be a guaranty of payment and not a
guaranty of collection.

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

4. Financial  Information.  Until there are no further  Obligations  outstanding
between  Borrower and Bank,  Guarantor shall provide Bank,  promptly upon Bank's
request,  with (a)  annual  personal  financial  statements  fully  executed  by
Guarantor,  in form  satisfactory  to Bank; and (b) a copy of Guarantor's  fully
executed annual federal income tax return, together with all schedules attached.

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

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

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

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

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

10.      Certain Consents and Waivers; Miscellaneous Provisions.

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

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

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

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

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

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

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

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



                                                        s/ Robert J. Congel
                                                        ___________________
                                                        Robert J. Congel

                                                        s/ Michael J. Falcone
                                                        _____________________
                                                        Michael J. Falcone





                                  MORTGAGE NOTE

Rochester, New York                                              $530,000.00
October 6, 1998

FOR VALUE RECEIVED,  the undersigned,  POWDER MILL LAND COMPANY, with offices at
15 Fishers  Road,  Suite 220,  Pittsford,  New York 14534,  ( 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 Five Hundred Thirty
Thousand and No/100 Dollars  ($530,000.00) (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.

              "Maturity Date" means October 6, 2008.

              "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 commonly
known  as  Powder  Mill  Office   Park,   Building   No.  1,   located  at  1151
Pittsford-Victor  Road, in the Town of Perinton,  County of Monroe, and State of
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.

                                  Introduction

         This  Note is  secured  by a  Mortgage  of even  date  herewith  on the
Premises.

                                  Payment Terms

              (a)  During  the  first  five  (5)  years  of the term of the Loan
beginning  on the date  hereof,  interest  shall be fixed at and  accrue  on the
Principal Sum or so much thereof as is outstanding from time to time at the rate
of 7.90% per annum.  On the first day November,  1998,  Mortgagor shall make one
(1)  payment  of  interest  only to the  Bank.  Thereafter,  on the first day of
December,  1998, and on the first day of each and every month thereafter  during
said first five (5) years of the term,  Mortgagor shall make a constant  monthly
payment of  principal  and  interest  to Bank in the sum of Four  Thousand  Four
Hundred and 20/100 Dollars ($4,400.20).

              (b) On the  fifth  annual  anniversary  of the  date  hereof,  the
interest  rate shall be  modified  to a rate of 2.25% per annum  higher than the
weekly average yield on United States Treasury securities adjusted to a constant
maturity of five (5) years,  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 fixed at and accrue on the Principal
Sum or so much there as is  outstanding  from time to time at such modified rate
until the  Maturity  Date.

             (c) The  principal and  interest payment  shall be readjusted as of
the first day of the second month  following  the interest  rate  adjustment  in
subparagraph  (b) above in order to fully  re-amortize  the Loan over the months
remaining in the original amortization period of the Loan.

              (d) The entire unpaid Principal Sum of the Loan, together with all
accrued  and  unpaid  interest  thereon,  shall  become  due and  payable on the
Maturity Date,

              (e) Interest shall be calculated on the basis of a year consisting
of 360 days for the actual number of days any portion of the principal amount of
the Loan is outstanding. There shall be no negative amortization.

                                   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  upon  written
notice  received  by the Holder at least 30 days prior to making  such  payment;
provided,  however,  that  upon  making  any  payment  in full or in  part,  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  October 6, 1999,
(b) a premium  equal to 4% of the amount  prepaid if paid on or after October 6,
1999,  and  before  October  6,  2000,  (c) a premium  equal to 3% of the amount
prepaid if paid on or after October 6, 2000,  and before  October 6, 2001, (d) a
premium  equal to 2% of the amount  prepaid if paid on or after October 6, 2001,
and before  October 6, 2002,  (e) a premium equal to 1% of the amount prepaid if
paid on or after October 6, 2002,  and before  October 6, 2008. 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.

                                   Tax Escrow

         In the event of any  delinquency  by  Mortgagor  in the  payment of any
Taxes or  installments  thereof due on the Premises,  and failure to pay in full
and cure  said  delinquency  upon  five (5) days  notice  thereof  from  Bank to
Mortgagor, then in order to more fully protect the security of the Mortgage, the
Bank,  in addition to and without  prejudice to its  continuing  right to demand
immediate payment of any said delinquencies, may at its option require Mortgagor
to 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.  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.  Any excess
funds  accumulated  under the provisions of this paragraph  after the payment of
the items herein  mentioned shall be credited to subsequent  monthly payments of
the same  nature  required  hereunder;  but if any such item  shall  exceed  the
estimate  therefor,  the  Mortgagor  shall  without  demand  forthwith  pay  the
deficiency.

                                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.

                                Events 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 Premises or
         any portion thereof without the Bank's prior written consent, which may
         be withheld in its sole and  absolute  discretion,  except upon written
         notice to  Mortgagee,  transfers  between and among the partners of the
         Mortgagor  and  between  and  among  immediate  family  members  of the
         Mortgagors,  shall be permitted.  However,  all obligations of James D.
         Ryan,  Philip A. O'Brien and Daniel C. O'Brien under the Guarantees and
         all other  documents,  as  applicable,  will  remain in full  force and
         effect.
          (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.

                       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  canceled,  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

         The  Borrower  shall  provide to the Bank a signed  federal  income tax
return with all schedules  attached,  satisfactory to the Bank,  within 120 days
after the end of each fiscal year of Borrower.

                                  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.

                                                 POWDER MILL LAND COMPANY


                                                 By:   S/ James D. Ryan
                                                       _________________
                                                       JAMES D. RYAN
                                                       Its General Partner

                                                     Locol Properties


                                                  By:   S/ David C. O'Brien
                                                        ___________________
                                                        DAVID C. O'BRIEN
                                                        Its General Partner

<PAGE>


                                    MORTGAGE

         THIS MORTGAGE,  made the 6th day of October,  1998, between POWDER MILL
LAND COMPANY, a New York Limited Liability Company, with its principal office at
15 Fishers  Road,  Suite 220,  Pittsford,  New York  14534,  (herein  called the
"Mortgagor"),   and  FIRST  NATIONAL  BANK  OF  ROCHESTER,  a  national  banking
association  with its principal office at 35 State Street,  Rochester,  New York
14614, (herein called the "Mortgagee").

         WITNESSETH, to secure the payment of an indebtedness in the sum of Five
Hundred  Thirty  Thousand  and No/100  ($530,000.00)  lawful money of the United
States (or so much as may be  advanced) to be paid with  interest  thereon to be
computed from the date hereof,  to be paid according to a certain Mortgage Note,
bearing  even  date  herewith   ("Note"),   together   with  all   refinancings,
modifications, extensions or renewals 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 equipment and
machinery,  appliances,  fittings  and  fixtures of every kind in or used in the
operation of the buildings standing on said Premises,  together with any and all
replacements thereof and additions thereto.

         TOGETHER with all awards heretofore and hereafter made to the Mortgagor
for  taking by  eminent  domain  the whole or any part of said  Premises  or any
easement  therein,  including any awards for changes of grade of streets,  which
said awards are hereby  assigned to the Mortgagee,  who is hereby  authorized to
collect and receive the proceeds of such awards and to give proper  receipts and
acquittances  therefor, and to apply the same toward the payment of the mortgage
debt, 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  made by the Mortgagee on the  Mortgagor's  default in so
insuring the buildings or in so assigning and delivering  the policies.  All the
provisions  of  this  paragraph  or of any  other  provisions  of  the  Mortgage
pertaining  to fire  insurance or any other  additional  insurance  which may be
required hereunder shall be construed in accordance with Section 254 Subdivision
4 of the  New  York  Real  Property  Law,  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  except in accordance
with a Building Loan Agreement dated even date herewith.

     WASTE,  MAINTENANCE AND REPAIRS. The Mortgagor will not commit any waste on
the Premises or make any change in the use of the Premises which will in any way
increase any ordinary fire or other hazard  arising out of the  construction  or
operation.  The  Mortgagor  will  keep  and  maintain  or  cause  to be kept and
maintained  all buildings and other  improvements  now or at any time  hereafter
erected upon or  constituting  any portion of the  Mortgaged  Premises,  and the
sidewalks  and curbs  abutting the same,  in good order and  condition  and in a
rentable and tenantable  state or repair,  and will make or cause to be made, as
and when the same shall become  necessary,  all  structural  and  non-structural
exterior and  interior,  ordinary  and  extraordinary,  foreseen and  unforeseen
repairs, renewals, and replacements necessary to that end. In the event that the
Mortgaged Premises shall be damaged or destroyed in whole or in part, by fire or
any other  casualty,  or in the event of a taking of a portion of the  Mortgaged
Premises  as a result  of any  exercise  of the  power of  eminent  domain,  the
Mortgagor shall promptly restore,  replace,  rebuild or alter the same as nearly
as possible to the condition they were in immediately  prior to such fire, other
casualty or taking,  provided that  proceeds of insurance are made  available to
Mortgagor,   to  the  extent   received  by  Mortgagee  and  necessary  to  such
restoration,  replacement,  rebuilding  or  alteration.  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 or superior
title,  liens or claims,  not  necessarily of the same character but of at least
equal usefulness and quality,  any such building service equipment so removed or
disposed of, except that, if by reason of technological or other developments in
the  operation  and  maintenance  of buildings  of the general  character of the
building constituting a portion of the Mortgaged Premises, no replacement of the
building  service  equipment so removed or disposed of is necessary or desirable
in the proper operation or maintenance of said building, the Mortgagor shall not
be required to replace the same.

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

     ESTOPPEL  STATEMENT.  The  Mortgagor  within 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 the event the Mortgagor is delinquent to any extent on
payments due  hereunder to  Mortgagee,  or in the payment of property  taxes and
assessment on the  Premises,  then the Mortgagee may require that in addition to
the monthly  payments of principal and interest,  the Mortgagor will pay monthly
to the  Mortgagee on or before the first day of each and every  calendar  month,
until the Note is fully paid, a sum equal to one-twelfth  (1/12) of the known or
estimated  yearly taxes,  assessments,  liens and charges levied or to be levied
against the Mortgaged Premises.  The Mortgagee may request at such time that the
Mortgagor also escrow for insurance held or required by Mortgagee. The Mortgagee
shall hold such  payments in trust without  obligation to pay interest  thereon,
except such interest as may be made mandatory by law or regulation,  to pay such
taxes,  assessments,  liens,  charges and insurance premiums within a reasonable
time after they become due. If the total of payments  made by the  Mortgagor for
taxes,  assessments,  liens,  charges and  insurance  premiums  shall exceed the
amount of payments actually made by the Mortgagee, such excess shall be credited
by the  Mortgagee on  subsequent  payments to be made by the  Mortgagor.  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 of Fifty Dollars  ($50.00) or $.06 of each $1.00 so
overdue,  whichever is larger,  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 to such  conveyance  or transfer,  which may be withheld 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 any  interest  or
estate  therein,  or any interest in Mortgagor,  including  testate or intestate
succession  and  conveyance  by land  contract,  including,  without  limitation
thereto, any assignment or sublease of any Lease of any portion of the Premises,
each of which must be  subordinate  to the lien of the  Mortgage.  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.
However,  upon  written  notice to  Mortgagee,  transfers  between and among the
partners of the Mortgagor and between and among immediate  family members of the
Mortgagors,  shall be  permitted.  However,  all  obligations  of James D. Ryan,
Philip A.  O'Brien  and Daniel C.  O'Brien  under the  Guarantees  and all other
documents, as applicable, will remain in full force and effect.

           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 mortgage,  lien or
other encumbrance  is placed on the  Premises without Mortgagee's  prior written
consent.

     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 together  with any
applicable  notice thereof and opportunity to cure, 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 (except for utility lines and conduits  coming  directly to the
Premises from a public road).

     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,   mortgage   (including  the  so-called   "wrap-around
mortgage"),  pledge,  assign,  grant a security  interest  in, cause any lien or
encumbrance to attach to or any levy to be made on the Mortgaged Premises except
for (a) taxes and assessments  not yet delinquent and (b) any mortgage,  pledge,
security interest, assignment or other encumbrance to the Mortgagee.

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

     LIENS.  The  Premises  shall be kept free and clear  from any liens  and/or
encumbrances of any type and description,  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 to the best
of its knowledge, 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
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.

     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.

     BUILDING LOAN. The Mortgagor will cause the  improvements to be constructed
in  accordance  with the  terms of the  Building  Loan  Agreement  of even  date
herewith, will proceed with such construction with due diligence and will comply
with the covenants made by it in the Building Loan  Agreement,  all of which are
incorporated herein by reference.

     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.


                                             POWDER MILL LAND COMPANY

                                             By:   S/ James D. Ryan
                                                   ________________
                                                   JAMES D. RYAN
                                                   Its General Partner

                                                   Locol Properties


                                             By:   S/ David C. O'Brien
                                                   ___________________
                                                   DAVID C. O'BRIEN
                                                   Its General Partner

<PAGE>


                          CONTINUING UNLIMITED GUARANTY

           In consideration of any extension of credit by FIRST NATIONAL BANK OF
ROCHESTER,  (hereinafter called "Bank") to POWDER MILL LAND COMPANY (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 Mortgage Note
of Customer to Bank in the amount of Five  Hundred  Thirty  Thousand  and No/100
Dollars ($530,000.00) of even date herewith,  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,  except as further  set forth in  Paragraph  "14"
hereinbelow.  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 a signed current personal
financial  statement on a Bank form, together with a signed complete copy of the
guarantor's federal income tax return (with all schedules attached) on or before
April 15th of each year.  A financial  statement  prepared by an  accountant  is
acceptable if attached to Bank's form,  with all questions  answered on the Bank
form and the Bank form signed.

           14. This  guaranty  shall be limited in amount to Two Hundred  Thirty
Five Thousand and No/100 Dollars  ($235,000.00)  of the principal  amount of the
Indebtedness,  plus and together with all accrued and unpaid interest,  premiums
and  expenses  incurred  with  respect  to the  Indebtedness  and all  costs and
expenses and fees, including reasonable attorney fees, incurred by the Bank with
respect to this guaranty.

           15. 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 at Rochester, New York this 6th day of October, 1998.

                                                         S/James D. Ryan
                                                         _________________    
                                                         JAMES D. RYAN


                               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.









                          Independent Auditors' Consent



The Board of Directors:
FNB Rochester Corp.:


We consent  to  incorporation  by  reference  in  registration  statements  Nos.
33-65194,  333-15325,  and 333-66413 on Form S-8 of FNB  Rochester  Corp. of our
report  dated  January 25,  1999,  relating to the  consolidated  statements  of
financial  condition of FNB Rochester Corp. and  subsidiary  as  of December 31,
1998  and  1997,  and  the  related   consolidated   statements  of  operations,
shareholders'  equity and comprehensive  income,  and cash flows for each of the
years in the three-year  period ended  December 31, 1998,  which report has been
included in the  December 31, 1998 annual  report on Form 10-K of FNB  Rochester
Corp.

/s/ KPMG LLP

Rochester, New York
March 23, 1999





<TABLE> <S> <C>


<ARTICLE>                                            9
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-END>                                   DEC-31-1998
<CASH>                                         20,031
<INT-BEARING-DEPOSITS>                          1,132
<FED-FUNDS-SOLD>                                1,500
<TRADING-ASSETS>                                    0
<INVESTMENTS-HELD-FOR-SALE>                   132,664
<INVESTMENTS-CARRYING>                         21,862
<INVESTMENTS-MARKET>                           22,106
<LOANS>                                       394,666
<ALLOWANCE>                                     5,258
<TOTAL-ASSETS>                                587,900
<DEPOSITS>                                    501,361
<SHORT-TERM>                                   23,840
<LIABILITIES-OTHER>                             4,337
<LONG-TERM>                                    20,210
                               0
                                         0
<COMMON>                                        3,629
<OTHER-SE>                                     34,523
<TOTAL-LIABILITIES-AND-EQUITY>                587,900
<INTEREST-LOAN>                                30,957
<INTEREST-INVEST>                               9,901
<INTEREST-OTHER>                                  504
<INTEREST-TOTAL>                               41,362
<INTEREST-DEPOSIT>                             17,405
<INTEREST-EXPENSE>                             18,640
<INTEREST-INCOME-NET>                          22,722
<LOAN-LOSSES>                                     150
<SECURITIES-GAINS>                                 24
<EXPENSE-OTHER>                                20,138
<INCOME-PRETAX>                                 6,764
<INCOME-PRE-EXTRAORDINARY>                      5,036
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                    5,036
<EPS-PRIMARY>                                    1.39
<EPS-DILUTED>                                    1.32
<YIELD-ACTUAL>                                   4.30
<LOANS-NON>                                     2,831
<LOANS-PAST>                                    1,564
<LOANS-TROUBLED>                                    0
<LOANS-PROBLEM>                                     0
<ALLOWANCE-OPEN>                                5,580
<CHARGE-OFFS>                                     742
<RECOVERIES>                                      270
<ALLOWANCE-CLOSE>                               5,258
<ALLOWANCE-DOMESTIC>                            5,258
<ALLOWANCE-FOREIGN>                                 0
<ALLOWANCE-UNALLOCATED>                             0
        


</TABLE>


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