CHEMUNG FINANCIAL CORP
10-K405, 1995-03-30
STATE COMMERCIAL BANKS
Previous: DEFINED ASSET FUNDS MUNICIPAL INVT TR FD MON PYMT SER 345, 24F-2TM, 1995-03-30
Next: AMERICAN CAPITAL TAX EXEMPT TRUST, 485BPOS, 1995-03-30




            UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                        Washington, D.C. 20549

                             FORM 10-K

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

               For the fiscal year ended December 31, 1994
 
                                   OR
         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
           SECURITIES EXCHANGE ACT  OF 1934 [No Fee Required]

       For the transition period from _____________ to _____________

                      Commission File Number 0-13888

                      CHEMUNG FINANCIAL CORPORATION
          (Exact name of registrant as specified in its charter)

                NEW YORK                            16-123703-8      
     (State or other jurisdiction of              (I.R.S. Employer      
      incorporation or organization)           Identification Number)

   One Chemung Canal Plaza, P.O. Box 1522
           Elmira, New York                          14902
  (Address of principal executive offices)          (Zip Code)

      Registrants telephone number, including area code:  (607) 737-3711

      Securities registered pursuant to Section 12(b) of the Act:  None 
      Securities registered pursuant to Section 12(g) of the Act:

                   Common Stock, par value $5 a share
                             (Title of class)

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 registrants knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K.  X

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.
 
YES   X    NO ___


The aggregate market value of Common Stock held by nonaffiliates on February
28, 1995 was $34,099,187.

As of February 28, 1995 there were 2,093,481 shares of Common Stock, $5 par
value outstanding.


                      DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Annual Report to Shareholders for the year ended December 31,
1994 are incorporated by reference into Parts I, II and IV.

Portions of the Proxy Statement for the Annual Shareholders meeting to be
held on April 11, 1995 are incorporated by reference into Parts III and IV.
<PAGE>
                                   PART  I

ITEM 1.  BUSINESS

(a)  General development of business

Chemung Financial Corporation (Corporation) was incorporated on January 2,
1985, under the laws of the State of New York.  The Corporation was organized
for the purpose of acquiring a majority holding of Chemung Canal Trust
Company (Bank).  The Bank was established in 1833 under the name Chemung
Canal Bank, and was subsequently granted a New York State bank charter in
1895.  In 1902, the Bank was reorganized as a New York State trust company
under the name Elmira Trust Company, which name was changed to Chemung Canal
Trust Company in 1903.

On June 1, 1985, after the approval by the New York State Superintendent of
Banks and the Board of Governors of the Federal Reserve System of the Plan of
Acquisition and holding company application, the Bank became a wholly-owned
subsidiary of the Corporation.  There have been no material changes in the
mode of conducting business of either the Corporation or the Bank since the
acquisition of the Bank by the Corporation.

The Corporation is subject to applicable federal laws relating to bank
holding companies as well as federal securities laws, State Corporation Law
and State Banking Law.


(b)  Financial information about industry segments


The Corporation and the Bank are engaged only in banking and bank-related
businesses.  The Selected Financial Data Exhibit included in "Management's
Discussion and Analysis of Financial Condition and Results of Operation"
("MD&A") for the Corporation's Annual Report to Shareholders for the year
ended December 31, 1994, sets forth financial information with respect to
bank-related industry segments.  The MD&A including the Selected Financial
Data Exhibit is incorporated herein by reference.


(c)  Narrative description of business


                                Business

The Bank is a New York State chartered, independent commercial bank which
engages in full-service commercial and consumer banking and trust business. 
The Banks services include accepting time, demand and savings deposits
including NOW accounts, Super NOW accounts, regular savings accounts, insured
money market accounts, investment certificates, fixed-rate certificates of
deposit and club accounts.  Its services also include making secured and
unsecured commercial and consumer loans, financing commercial transactions
either directly or participating with regional industrial development  and
community lending corporations, making commercial, residential and home
equity mortgage loans, revolving credit loans with overdraft checking
protection, small business loans and student loans.  Additional services
include renting of safe deposit facilities, selling uninsured annuity and
mutual fund investment products, and the use of networked automated teller
facilities.

Trust services provided by the Bank include services as executor, trustee
under wills and agreements, guardian and custodian and trustee and agent for
pension, profit-sharing and other employee benefit trusts as well as various
investment, pension, estate planning and employee benefit administrative
services.

For additional information which focuses on the results of operation of the
Corporation and the Bank, see Management's Discussion and Analysis of
Financial Condition and Results of Operation, incorporated herein by
reference.

There have been no material changes in the manner of doing business by the
Corporation or the Bank during the fiscal year ended December 31, 1994.


                              Competition

Six (6) of the Banks thirteen (13) full-service branches, in addition to the
main office, are located in Chemung County. The other seven (7) full-service
branches are located in the adjacent counties of Schuyler, Steuben, and
Tioga.  All facilities are located in New York State.

Within these market areas, the Bank encounters intense competition in its
banking business from several other financial institutions offering
comparable products.  These competitors include other commercial banks (both
locally-based independent banks and local offices of regional and major
metropolitan-based banks), as well as stock savings banks  and credit unions. 
In addition, the Bank experiences competition in marketing some of its
services from local operations of insurance companies, brokerage firms and
retail financial service businesses.


                   Dependence Upon a Single Customer


Neither the Corporation nor the Bank is dependent upon a single or limited
number of customers.


                       Research and Development


Expenditures for research and development were immaterial for the years 1994,
1993, and 1992.

                              Employees

As of December 31, 1994, the Bank employed 271 persons on a full-time
equivalent basis.


(d)  Financial information about foreign and domestic operations and export 
     sales


Neither the Corporation nor the Bank rely on foreign sources of funds or income.


(e)  Statistical disclosure by bank holding companies


The following disclosures present summarized statistical data covering the
Corporation and the Bank.

<TABLE>
<CAPTION>


Distribution of Assets, Liabilities and Shareholders' Equity, Interest Rates and Interest Differential

                                                                December 31,                                     


                                     1994                           1993                          1992           


                          Average              Yield/    Average              Yield/   Average              Yield/ 
                         Balance  Interest     Rate     Balance  Interest     Rate    Balance  Interest     Rate 

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


Interest earning assets:

   Loans                $ 221,419    20,006     9.04%  $ 224,127    20,741     9.25% $ 220,993    22,358    10.12% 
   Taxable securities     134,524     7,762     5.77     106,736     6,088     5.70     99,098     6,439     6.50 
   Tax-exempt securities   25,054     1,262     5.04      22,596     1,184     5.24     24,384     1,441     5.91 
   Federal funds sold      10,236       407     3.98      12,587       371     2.95     13,848       466     3.37 
   Interest-bearing 
      deposits              3,478       143     4.11       2,401        73     3.04        -         -         - 


     Total interest
     earning assets       394,711    29,580     7.49%    368,447    28,457     7.72%   358,323    30,704     8.57%


Non-interest earning assets:

   Cash and due from banks 21,657                         20,372                        19,574     
   Premises and equipment, 
       net                  7,451                          7,513                         7,739     
   Other assets             5,506                          4,853                         4,338     
   Less allowance for 
     loan losses           (3,419)                        (3,453)                       (2,970)    
   Excess of cost over 
     fair value of net 
     assets acquired, 
     net of accumulated 
     amortization           5,339                            -                             -             

      Total             $ 431,245                      $ 397,732                     $ 387,004 



<CAPTION>

Distribution of Assets, Liabilities and Shareholders' Equity, Interest Rates and Interest Differential

                                                                December 31,                                     


                                     1994                           1993                          1992           


                          Average              Yield/    Average              Yield/   Average              Yield/ 
                         Balance  Interest     Rate     Balance  Interest     Rate    Balance  Interest     Rate 

<S>                     <C>          <C>        <C>    <C>          <C>        <C>   <C>          <C>       <C>
Liabilities and
Shareholders' Equity


Interest bearing 
   liabilities:

   Demand deposits       $ 43,372       673     1.55%  $  42,275       811     1.92% $  40,739     1,180     2.90% 
   Savings deposits       142,819     3,778     2.65     133,671     3,806     2.85    128,563     4,825     3.75 
   Time deposits          121,783     5,445     4.47     110,631     4,887     4.42    112,481     5,947     5.29 
   Federal funds purchased 
     and securities
     sold under agreement
     to repurchase          9,975       380     3.81       9,717       281     2.89     11,366       413     3.63 

      Total interest 
      bearing liabilities 317,949    10,276     3.23%    296,294     9,785     3.30%   293,149    12,365     4.22%


Non-interest bearing 
   liabilities:

   Demand deposits         66,635                         60,461                        56,737    
   Other                    5,106                          3,978                         2,944
                          389,690                        360,733                       352,830 
Shareholders' equity       41,555                         36,999                        34,174

      Total             $ 431,245                      $ 397,732                     $ 387,004

Net interest earnings              $ 19,304                       $ 18,672                      $ 18,339

Net yield on interest
   earning assets                               4.89%                          5.07%                         5.12%



For the purpose of these computations, nonaccruing loans are included in the daily average loan amounts outstanding.
Daily balances were used for average balance computations.


No tax equivalent adjustments have been made in calculating yields on obligations of states and political
subdivisions.
</TABLE>


The following table sets forth for the periods indicated, a summary of the  
changes in interest earned and interest paid resulting from changes in 
volume and changes in rates:

<TABLE>
<CAPTION>

                                              1994 Compared to 1993                 1993 Compared to 1992       

                                         Increase (Decrease) Due to (1)         Increase (Decrease) Due to (1)  

                                         Volume          Rate          Net      Volume         Rate          Net

                                              (In Thousands of Dollars)             (In Thousands of Dollars)   


<S>                                  <C>               <C>        <C>            <C>        <C>          <C>     
Interest earned on:

       Loans                         $   (249)         (486)        (735)         313       (1,930)      (1,617) 
       Taxable securities               1,603            71        1,674          473         (824)        (351) 
       Tax-exempt securities              125           (47)          78         (101)        (156)        (257) 
       Federal funds sold                 (78)          114           36          (40)         (55)         (95) 
       Interest-bearing deposit            39            31           70           73         2,965          73 

           Total interest
             earning assets          $  1,440          (317)       1,123          718       (2,965)      (2,247)



Interest paid on:

       Demand deposits                     21          (159)        (138)          43         (412)        (369) 
       Savings deposits                   251          (279)         (28)         185       (1,204)      (1,019) 
       Time deposits                      498            60          558          (96)        (964)      (1,060) 
       Federal funds purchased
         and securities sold under
         agreement to repurchase            8            91           99          (55)         (77)        (132)

           Total interest bearing
             liabilities              $   778          (287)         491           77       (2,657)      (2,580)






(1)   The change in interest due to both rate and volume has been allocated to volume and rate changes in proportion 
      to the relationship of the absolute dollar amounts of the change in each. 

<CAPTION>

Investment Portfolio


       The following table sets forth the carrying amount of investment securities at the dates indicated:

                                                                                            December 31,        

                                                                                  1994         1993         1992

                                                                                    (In Thousands of Dollars)    
       <S>                                                                  <C>             <C>          <C>
       U.S. Treasury and other
          U.S. Government Agencies                                          $  163,238      104,216       89,418 
       State and political subdivisions                                         28,085       21,997       23,221 
       Other bonds and notes                                                     7,181        8,871       14,162 
       Corporate stocks                                                          5,493        2,002          736

            Total                                                           $  203,997      137,086      127,537



      Included in the above table are $188,828 and $44,814 of securities available for sale at December 31, 1994 
      and 1993, respectively. 



      The following tables set forth the maturities of investment securities at December 31, 1994 and the weighted
      average yields of such securities (calculated on the basis of the cost and effective yields weighed for the 
      scheduled maturity of each security).  Federal tax equivalent adjustments have been made in calculating yields 
      on municipal obligations.

<CAPTION>
                                                                                     Maturing                   

                                                                         Within                 After One, But   
                                                                       One Year               Within Five Years

                                                                  Amount         Yield       Amount        Yield

                                                                           (In Thousands of Dollars)            

       <S>                                                      <C>              <C>       <C              <C>
       U.S. Treasury and other
          U.S. Government Agencies                              $  67,222        5.31%     $ 91,798        6.45% 
       State and political subdivisions                             8,714        4.62        15,300        5.18  
       Other bonds  and notes                                       3,250        7.28         3,930        7.31 

       Total                                                    $  79,186        5.32%     $111,028        6.31%

<CAPTION>

                                                                                      Maturing                  

                                                                    After Five, But                      After   
                                                                   Within Ten Years                   Ten Years  
  
                                                                  Amount         Yield       Amount        Yield

                                                                             (In Thousands of Dollars)          


       <S>                                                        <C>              <C>        <C>           <C>
       U.S. Treasury and other
         U.S. Government Agencies                                 $  7,874         7.56%      $   -           - % 
       State and political subdivisions                              3,214         4.92          842        6.51 
       Other bonds and notes                                           -             -            -           -  


            Total                                                 $ 11,088         6.79%      $  842        6.51% 




<CAPTION>

Loan Portfolio


       The following table shows the Corporation's loan distribution at the end of each of the last five years:


                                                                            December 31,                        

                                                        1994         1993         1992         1991         1990

                                                                      (In Thousands of Dollars)                 

      <S>                                          <C>            <C>          <C>          <C>          <C>     
      Commercial, financial and
          agricultural                             $  75,006       69,484       63,360       65,830       55,689 
      Real estate mortgages                           67,912       71,345       81,431       89,401       86,018 
      Installment loans                               94,181       82,028       74,258       72,462       67,932

            Total                                  $ 237,099      222,857      219,049      227,693      209,639


<CAPTION>

      The following table shows the maturity of loans (excluding residential real estate mortgages and installment 
      loans) outstanding as of December 31, 1994.  Also provided are the amounts due after one year classified   
      according to the sensitivity to changes in interest rates:


                                                                 After One                                       
                                                     Within      But Within      After                           
                                                    One Year     Five Years   Five Years     Total

       <S>                                          <C>          <C>               <C>       <C>  
       Commercial, financial and
          agricultural                              $ 49,875       24,314          817       75,006

       Loans maturing after one year with:
          Fixed interest rates                                     11,066          817           
          Variable interest rates                                  13,248          ---

            Total                                                $ 24,314          817             


<CAPTION>

Nonaccrual and Past Due Loans


       The following table summarizes the Corporation's nonaccrual and past due loans:


                                                                             December 31,                       

                                                        1994         1993         1992         1991         1990

                                                                     (In Thousands of Dollars)                  

       <S>                                           <C>            <C>          <C>          <C>          <C>  
       Nonaccrual loans (1)                          $ 1,201        1,605        1,321          721        1,219 

       Accruing loans past due
          90 days or more                            $   354          274          588        2,307        1,996


       Information with respect to nonaccrual loans at December 31, 1994, 1993 and 1992 is as follows:

<CAPTION>
                                                                             December 31,          

                                                                     1994         1993         1992

                                                                       (In Thousands of Dollars)   

       <S>                                                        <C>            <C>          <C>
       Nonaccrual loans                                           $ 1,201        1,605        1,321

       Interest income that would have been
          recorded under original terms                               342          429          277

       Interest income recorded during the period                      58          164           54

(1)    It is the Corporation's policy that when a past due loan is referred to legal counsel or in the case of a 
       commercial or real estate mortgage loan which becomes 120 days deliquent, or in the case of a consumer loan 
       not guaranteed by a government agency which becomes 180 days deliquent, the loan is placed in nonaccrual and 
       previously accrued interest is reversed unless, because of collateral or other circumstances, it is deemed to
       be collectible.  Loans may also be placed in nonaccrual if management believes such classification is warranted 
       for other reasons.


Potential Problem Loans


       At December 31, 1994, the Corporation has no commercial loans for which payments are presently current but 
       the borrowers are currently experiencing severe financial difficulties.  Those loans are subject to constant 
       management attention and their classification is reviewed by the Board of Directors at least semi-annually.


Loan Concentrations


       At December 31, 1994, the Corporation has no loan concentrations to borrowers engaged in the same or similar 
       industries that exceed 10% of total loans.


Other Interest-Bearing Assets


       At December 31, 1994, the Corporation has no interest-bearing assets other than loans that meet the       
       nonaccrual, past due, restructured or potential problem loan criteria.


<CAPTION>

Summary of Loan Experience


       This table summarizes the Corporation's loan loss experience for each year in the five-year period ended  
       December 31, 1994:


                                                                       Year Ended December 31,                  

                                                        1994         1993         1992         1991         1990

                                                                      (In Thousands of Dollars)                 

       <S>                                           <C>            <C>          <C>          <C>          <C>
       Balance at beginning of period                $ 3,500        3,400        2,800        2,500        2,350

       Charge-offs:

          Commercial, financial and
             agricultural                                282          550           61          226          174 
          Real estate mortgages                           14          ---          ---          ---          --- 
          Installment loans                              422          346          382          380          283 
          Home equity                                    ---          ---          ---          ---           19

                                                         718          896          443          606          476 
      Recoveries:

          Commercial, financial and
             agricultural                                 18           10          100          223           63 
          Installment loans                               76           79           41           58          117

                                                          94           89          141          281          180

             Net charge-offs                             624          807          302          325          296

       Allowance of acquired
          bank at time of acquisition                    100           --           --           --           --

       Additions charged to
          operations (1)                                 624          907          902          625          446

       Balance at end of period                     $  3,600        3,500        3,400        2,800        2,500

       Ratio of net charge-offs during
          period to average loans
          outstanding (2)                               .28%         .36%         .14%         .15%         .14%


(1)    The amount charged to operations and the related balance in the allowance for loan losses is based upon   
       periodic evaluations of the loan portfolio by management.  These evaluations consider several factors     
       including, but not limited to, general economic conditions, loan portfolio composition, prior loan loss   
       experience, growth in the loan portfolio and management's estimation of future potential losses.

       The risk elements in the various portfolio categories are not considered to be any greater in 1994 than in 
       prior years.  The net charge-offs to total loans have averaged 0.21% over the last five years and the     
       highest percentage in any of those years was 0.36%.


(2)    Daily balances were used to compute average outstanding loan balances.

<CAPTION>

Deposits


       The average daily amounts of deposits and rates paid on such deposits is summarized for the periods indicated 
       in the following table:



                                                                Year Ended December 31,                         

                                                1994                       1993                      1992       

                                        Amount          Rate       Amount         Rate       Amount         Rate

                                                               (In Thousands of Dollars)                        


       <S>                           <C>                <C>       <C>             <C>       <C>             <C>
       Noninterest-bearing
          demand deposits            $  66,635          ---%       60,461         ---%       56,737         ---% 
       Interest-bearing demand
          deposits                      43,372         1.55        42,275        1.92        40,739        2.90  
       Savings deposits                142,819         2.65       133,671        2.85       128,563        3.75  
       Time deposits                   121,783         4.47       110,631        4.42       112,481        5.29 

                                     $ 374,609                    347,038                   338,520


<CAPTION>

       Maturities of certificates of deposit $100,000 or more outstanding at December 31 are summarized as follows:


                                                                           Time Certificates                     
                                                                 of Deposits         

                                                                        (In Thousands of Dollars)  

                 <S>                                                           <C>
                 3 months or less                                              $ 8,643
                 Over 3 through 12 months                                        3,983
                 Over 12 months                                                  4,543


       There were no other time deposits of $100,000 or more.

<CAPTION>

Return on Equity and Assets


       The following table shows consolidated operating and capital ratios of the Corporation for each of the last 
       three years:


                                                                        Year Ended December 31,    

                                                                     1994         1993         1992

       <S>                                                         <C>          <C>          <C>
       Return on average assets                                     1.08%        1.13%        1.25% 
       Return on average equity                                    11.18        12.15        14.12
       Return on beginning equity                                  12.13        12.66        14.93 
       Dividend payout ratio                                       38.23        36.86        32.17
       Average equity to average assets ratio                       9.64         9.30         8.83
       Year-end equity to year-end assets ratio                     9.25         9.63         9.20 


Short-Term Borrowings


       For each of the three years in the period ended December 31, 1994, the average outstanding balance of short- 
       term borrowings did not exceed 30% of shareholder's equity.

</TABLE>

ITEM 2.  PROPERTIES

The Corporation and the Bank currently conduct all their business activities
from the Banks main office, thirteen (13) branch locations situated in a
four-county area, leased office space adjacent to the Banks main office, and
four (4) off-site automated teller facilities (ATMs) three (3) of which are 
located on leased property.  The main office is a six-story structure located
at One Chemung Canal Plaza, Elmira, New York, in the downtown business
district.  The main office consists of approximately 62,000 square feet of
space entirely occupied by the Bank.  The combined square footage of the
thirteen (13) branch banking facilities totals approximately 46,350 square
feet.  The leased office and automated teller facility spaces total
approximately 3,450 square feet.

The Bank holds two (2) of its branch facilities (Arnot Mall Office and Bath
Office), three (3) automated teller facilities (Elmira/Corning Regional
Airport, Elmira College and WalMart Store), and the business office adjacent
to the main office under lease arrangements; and owns the rest of its offices
including the main office.

The Corporation holds no real estate in its own name.

ITEM 3.  LEGAL PROCEEDINGS

Neither the Corporation nor its subsidiary are a party to any material pending 
legal proceeding required to be disclosed under this item.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SHAREHOLDERS

There were no matters submitted to a vote of shareholders during the fourth
quarter of the fiscal year covered by this report.

PART II

ITEM 5.  MARKET FOR THE REGISTRANTS SECURITIES AND RELATED SHAREHOLDER      
         MATTERS

The Corporation's stock is traded in the over-the-counter market. Incorporated 
herein by reference to portions of the Corporation's Annual Report to 
Shareholders for the year ended December 31, 1994, are the quarterly market 
price ranges for the Corporation's stock for the past three (3) years, based 
upon actual transactions as reported by First Albany Corporation, a  securities
brokerage firm which maintains a market in the Corporation's stock,  other 
security brokerage firms, and other transactions known by the Corporation.  
Also incorporated herein by reference to a part of the Corporation's 1994 Annual
Report are the dividends paid by the Corporation for each quarter of the last 
three (3) years.  The  number of shareholders of record on February 28, 1995 was
847.      

ITEM 6.  SELECTED FINANCIAL DATA

The Selected Financial Data Exhibit included in Management's Discussion and
Analysis of Financial Condition and Results of Operations and presented in the 
Corporation's Annual Report to Shareholders for the year ended December 31, 1994
is incorporated herein by reference.

ITEM 7.  MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND     
         RESULTS OF OPERATIONS

Managements Discussion and Analysis of Financial Condition and Results of
Operations presented in the Corporation's Annual Report to Shareholders for
the year ended December 31, 1994 is incorporated herein by reference.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Independent Auditors' Report and consolidated financial statements as
presented in the Corporation's Annual Report to Shareholders for the year 
ended December 31, 1994  is incorporated herein by reference.


ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND    
         FINANCIAL DISCLOSURE
                                                                            
                                 None



                               PART III

ITEM 10.  DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS OF THE 
          REGISTRANT

The information set forth under the captions Election of Directors, 
Executive Officers, and the Section 16(a) disclosure as presented in the
registrant's Proxy Statement, dated March 14, 1995, relating to the Annual
Meeting of Shareholders to be held on April 11, 1995, is incorporated herein
by reference.

ITEM 11.  EXECUTIVE COMPENSATION

The information set forth under the captions "Directors Compensation; Directors'
Personnel Committee Report on Executive Compensation;  Comparative Return 
Performance Graph; Executive Compensation; Retirement Plan; Profit Sharing, 
Savings and Investment Plan; Incentive Bonus Plan; Employment Contracts; and 
Other Compensation Agreements", presented in the registrant's Proxy Statement, 
dated March 14, 1995, relating to the Annual Meeting of Shareholders to be held 
on April  11, 1995, is incorporated herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information set forth under the caption Voting Securities and Equity
Ownership by Certain Beneficial Owners and by Directors, Nominees and Executive 
Officers, presented in the registrants Proxy Statement, dated March 14, 1995,
relating to the Annual Meeting of Shareholders to be held on April 11, 1995, is 
incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information set forth under the caption Certain Transactions, presented in 
the registrant's Proxy Statement, dated March 14, 1995, relating to the Annual 
Meeting of Shareholders to be held on April 11, 1995, is incorporated herein by 
reference.

                               PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a) (1) List of Financial Statements and Report of Independent Auditors

The following consolidated financial statements and independent auditors' report
of Chemung Financial Corporation and subsidiary, included in the Annual Report 
of the registrant to its shareholders as of December 31, 1994 and 1993, and for 
each of the years in the three-year period ended December 31, 1994 are 
incorporated by reference in Item 8:

       -  Independent Auditors' Report 
       -  Consolidated Balance Sheets - December 31, 1994 and 1993
       -  Consolidated Statements of Income - Years ended December 31, 1994, 
            1993 and 1992
       -  Consolidated Statements of Shareholders' Equity - Years ended
            December 31, 1994, 1993 and 1992
       -  Consolidated Statements of Cash Flows - Years ended 
            December 31, 1994, 1993 and 1992
       -  Notes to Consolidated Financial Statements - December 31, 1994 and 
            1993



(2)  List of Financial Schedules

Schedules to the consolidated financial statements required by Article 9 of
Regulation S-X are not required under the related instructions or are
inapplicable, and therefore have been omitted.


(3)  Listing of Exhibits

       Exhibit   (3.1) -- Certificate of Incorporation is filed as Exhibit  
                          3.1 to Registrant's Registration Statement on Form 
                          S-14, Registration  No. 2-95743, and is           
                          incorporated herein by reference.

                       -- Certificate of Amendment to the Certificate of    
                          Incorporation, filed with the Secretary of State of 
                          New York on April 1, 1988, is incorporated herein 
                          by reference to Exhibit A of the Registrant's Form 
                          10-K for the year ended December 31, 1988, File No. 
                          0-13888.

                 (3.2) -- Bylaws of the Registrant, as amended January 9,   
                          1991, are incorporated herein by reference to     
                          Exhibit A of the Registrant's Form 10-K for the   
                          year ended December 31, 1990, File No. 0-13888.

       Exhibit  (13)   -- Annual Report to Shareholders for the year ended  
                          December 31, 1994.

                       -- Table of Quarterly Market Price Ranges.  EXHIBIT A

                       -- Table of Dividends Paid.                 EXHIBIT B

                       -- Management's Discussion and Analysis of  EXHIBIT C 
                          Financial Condition and Results of 
                          Operations including the Selected 
                          Financial Data Exhibit.

                       -- Consolidated Financial Statements and    EXHIBIT D 
                          Independent Auditors' Report.

       Exhibit  (21)   -- Subsidiaries of the registrant.          EXHIBIT E

       Exhibit  (22)   -- Registrant's Notice of Annual Meeting,   EXHIBIT F 
                          Proxy Statement dated March 14, 1995,             
                          and Proxy Form

       Exhibit  (27)   -- Financial Disclosure Schedule
                                              
(b)    Reports on Form 8-K

       There were no reports filed on Form 8-K during the three months ended 
       December 31, 1994.

(c)    Exhibits

       The response to this portion of Item 14 is submitted as a separate   
       section of this report.

(d)    Financial Statement Schedules

       None

<PAGE>
                       ANNUAL REPORT ON FORM 10-K

                               ITEM 14(c)

                            CERTAIN EXHIBITS

                      YEAR ENDED DECEMBER 31, 1994

                     CHEMUNG FINANCIAL CORPORATION

                           ELMIRA, NEW YORK
                  ____________________________________









EXHIBIT
LISTING                                EXHIBIT



EXHIBIT 13           Annual Report To Shareholders For The Year Ended       
                     December 31, 1994

                     A - Table of Quarterly Market Price Ranges

                     B - Table of Dividends Paid

                     C - Management's Discussion and Analysis of            
                         Financial Condition and Results of Operations      
                         Including the Selected Financial Data Exhibit

                     D - Consolidated Financial Statements and              
                         Independent Auditors' Report

EXHIBIT 21           E - Subsidiaries of the Registrant                     
                                                                            
EXHIBIT 22           F - Notice of Annual Meeting, Proxy Statement          
                         dated March 14, 1995, and Proxy Form


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

                                            CHEMUNG FINANCIAL CORPORATION
DATED:  MARCH 8, 1995

                                        By          "signature"             
                                                   John W. Bennett       
                                        President and Chief Executive Officer

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


         Signature                     Title                      Date


                                      Director                              
Robert E. Agan


        "signature"                   Director, President &    March 8, 1995
John W. Bennett                       Chief Executive Officer


                                      Director                              
Donald L. Brooks, Jr.


        "signature"                   Director                 March 8, 1995
David J. Dalrymple


        "signature"                   Director                 March 8, 1995
Robert H. Dalrymple


        "signature"                   Director                 March 8, 1995
Richard H. Evans


        "signature"                   Director                 March 8, 1995
Natalie B. Kuenkler


        "signature"                   Director                 March 8, 1995
Edward B. Hoffman


        "signature"                   Director                 March 8, 1995
Stephen M. Lounsberry III

          Signature                    Title                        Date


                                      Director                              
Boyd McDowell II


        "signature"                   Director                 March 8, 1995
Thomas K. Meier

                                              
        "signature"                   Director                 March 8, 1995
Ralph H. Meyer


        "signature"                   Director                 March 8, 1995
John F. Potter


        "signature"                   Director                 March 8, 1995
Whitney S. Powers


        "signature"                   Director                 March 8, 1995
Samuel J. Semel


        "signature"                   Director                 March 8, 1995
Charles M. Streeter, Jr.


                                      Director                              
Richard W. Swan


        "signature"                   Director                 March 8, 1995
William A. Tryon


                                      Director                              
William C. Ughetta


        "signature"                   Director                 March 8, 1995
Nelson Mooers van den Blink


        "signature"                   Vice President, TreasurerMarch 8, 1995
Jan P. Updegraff                      and Principal Accounting              
                        Officer
Attest

        "signature"                   Secretary                March 8, 1995
Jerome F. Denton




                               EXHIBIT A



                 TABLE OF QUARTERLY MARKET PRICE RANGES





<TABLE>
<CAPTION>

             Market Prices of Chemung Financial Corporation Stock 
                      During Past Three Years (dollars)
-----------------------------------------------------------------------------
                       1994                  1993                1992      
-----------------------------------------------------------------------------
                      Hi -- Lo              Hi -- Lo              Hi -- Lo
<S>                <C>                  <C>                   <C>
1st Quarter        24 5/8 - 23          21 1/4 - 17 1/2       20      - 18    

2nd Quarter        26     - 23 3/4      24 1/2 - 22           20      - 17 1/2

3rd Quarter        26 3/4 - 24 1/2      24 1/4 - 22           19      - 18    

4th Quarter        26     - 24 3/4      25     - 23           18 7/10 - 17    

</TABLE>
<PAGE>
                                  EXHIBIT B




                           TABLE OF DIVIDENDS PAID




<TABLE>
<CAPTION>

             Dividends Paid Per Share by Chemung Financial Corporation
                            During Past Three Years
-----------------------------------------------------------------------------
                        1994                 1993                   1992 
-----------------------------------------------------------------------------
<S>                   <C>                  <C>                    <C>
January 1             $.2275               $.2100                 $.1900

April 1                .2275                .2100                  .2000

July 1                 .2275                .2100                  .2000

October 1              .2400                .2275                  .2100      
-----------------------------------------------------------------------------
                      $.9225               $.8575                 $.8000



As of December 31, 1994 there were 815 registered holders of record of the
Corporation's stock.  Chemung Financial Corporation's common stock is inactively
traded in the over-the-counter market.  The quarterly market price ranges for
the Corporation's stock for the past three (3) years are based upon actual
transactions as reported by First Albany Corporation, a brokerage firm which
maintains a market in the Corporation's stock, other brokerage firms, and other
transactions known by the Corporation's management.     
</TABLE>
<PAGE>
                                EXHIBIT C




                 MANAGEMENT'S DISCUSSION AND ANALYSIS OF
              FINANCIAL CONDITION AND RESULTS OF OPERATIONS
              INCLUDING THE SELECTED FINANCIAL DATA EXHIBIT




The purpose of this discussion is to focus on information about the  financial
condition and results of operations of Chemung Financial Corporation which is
not otherwise apparent from the consolidated financial statements included in
this annual report.  Reference should be made to those statements and the
selected financial data presented elsewhere in this report for an understanding
of the following discussion and analysis.

Description of Business

Chemung Financial Corporation (the "Corporation) is a one-bank holding company
with its only subsidiary being Chemung Canal Trust Company (the "Bank"), a full
service community bank with full Trust powers.  Therefore, the financial
condition should be examined in terms of the acquisition and employment of funds
within its "market areas".  Management defines the market areas of Chemung Canal
Trust Company as those areas within a 25-mile radius of branches in these
communities.  These areas encompass Chemung, Steuben, Schuyler, and Tioga
counties, together with the northern tier of Pennsylvania.  The Bank's lending
policy restricts substantially all lending efforts to these geographical
regions.

Management of Credit Risk - Loan Portfolio

The Bank manages credit risk, while conforming to all state and Federal laws
governing the making of loans, through written policies and procedures
implemented to ensure loan repayment; loan review to identify loan problems at
the earliest possible time; collection procedures (continued even after a loan
is charged off); an adequate allowance for loan losses; and continuing education
and training to ensure lending expertise.  Diversification by loan product is
maintained through offering commercial loans, 1-4 family mortgages, and a full
range of consumer loans.

The Executive Committee of the Board is designated to receive required loan
reports, oversee loan policy, and approve loans above the authorized individual
and Senior Loan Committee lending limits.  The Senior Loan Committee, consisting
of the president, senior lending officer, commercial loan officer, mortgage
officer, consumer loan officer, and chief financial officer, implements the
Board-approved loan policy.

Supervision and Regulation

The Corporation, as a bank holding company, is regulated under the Bank Holding
Company Act of 1956, as amended (the "Act"), and is subject to the supervision
of the Board of Governors of the Federal Reserve System (the "Federal Reserve
Board").  Generally, the Act limits the business of bank holding companies to
banking, or managing or controlling banks, performing certain servicing
activities for subsidiaries, and engaging in such other activities as the
Federal Reserve Board may determine to be closely related to banking and a
proper incident thereto.

The Bank is chartered under the laws of New York State and is supervised by the
New York State Banking Department.

On October 1, 1992 the FDIC issued its final Risk-Related Premium System Rule,
which provides for "well capitalized" banks to be assessed at $0.23 per hundred
dollars.  Lesser capitalized banks will be assessed on a scale currently
reaching to $0.31.  In order to be considered well capitalized, the FDIC
requires a bank's Total Risk Based Capital Ratio to be greater than or equal to
10% AND its Tier 1 Risk Based Capital Ratio to be greater than or equal to 6.00%
AND its leverage ratio to be greater than or equal to 5.00%.  In December 1992,
the Bank received notification from the FDIC that it is considered well
capitalized and that the FDIC insurance premium will remain at $0.23 per hundred
dollars of deposit.  This designation has been maintained and the Bank's FDIC
insurance premiums for 1994 were $796 thousand and constitute its second largest
non-interest expense behind salaries.

The Federal Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA") was
passed in order to protect depositors and taxpayers from the excesses of the S&L
problems of the 1980's.  There are a number of provisions in this act that
significantly increase the non-interest operating costs of the Bank.  These
rules specifically impact the cost of external audit, the mortgage loan product
(through appraisal requirements), as well as all other loan products and contain
the potential for the regulatory authorities to begin micro-managing banks of
all sizes.  Thus, regulatory burden has become a major impediment to banking
profitability.  It is anticipated that the Bank Insurance Funds will become
fully capitalized during the current year, at which time a reduction in premium
has been proposed by the Chair of the FDIC.

Competition

The Bank is subject to intense competition in the lending and deposit gathering
aspects of its business from commercial banks, savings banks, savings and loan
associations, credit unions; and other providers of financial services, such as
money market funds, brokerage firms, investment companies, credit companies and
insurance companies.  The Bank also competes with nonfinancial institutions,
including retail stores and certain utilities that maintain their own credit
programs, as well as governmental agencies that make available loans to certain
borrowers.  The Bank faces significant competition in acquiring quality assets,
due to such factors as increased activities by providers of credit cards, and
the increased lending powers granted to and employed by thrift institutions and
credit unions.  The Bank also faces competition in attracting deposits at
reasonable prices due to the activities of money market funds; increased
activities of non-bank deposit takers, including brokerage firms; and the
increased availability of demand deposit type accounts at thrift institutions
and credit unions.  Unlike the Corporation, many of these competitors, with the
particular exception of thrift institutions, are not subject to regulation as
extensive as that described under the "Supervision and Regulation" section and,
as a result, they may have a competitive advantage over the Corporation in
certain respects.

Competition for the Bank's fiduciary services comes primarily from brokerage
firms and independent investment advisors.  It is not considered particularly
significant and Trust Assets Under Administration totaled $732 million at
December 31, 1994, compared to $699 million a year earlier.  The 1994 figure
includes $28 million at book for Owego's Trust Department.  Relative to the
Bank's total assets, when compared with peer banks, the Trust Department is
disproportionally large and favorable in terms of generating non-interest
income.

<TABLE>
<CAPTION>
Exhibit I

Selected Financial Data
--------------------------------------------------------------------------------------------------------------------  
                                                                                                     Growth Rates

                                 1994       1993        1992       1991       1990       1989        1 yr      5 yrs 
--------------------------------------------------------------------------------------------------------------------
<S>                            <C>        <C>         <C>        <C>        <C>        <C>         <C>        <C>     

Per Share Data
--------------------------------------------------------------------------------------------------------------------

Net Operating Income            $2.45      $2.87       $2.55      $1.90      $1.93      $2.14      -14.6%       2.9% 
Net Income                       2.45       2.37        2.55       1.90       1.93       2.14        3.4%       2.9%
Dividends Declared              0.935      0.875        0.82       0.76       0.76       0.68        6.9%       7.5%
Book Value                      21.85      20.25       18.75      17.02      15.91      14.85        7.9%       9.4%
Market Price 12/31              25.50      23.00       18.50      18.25      24.00      28.00       10.9%      -1.8%
Average Shares O/S (thousands)  1,899      1,894       1,894      1,899      1,921      1,933        0.3%      -0.3%
====================================================================================================================


Earnings (in thousands)
--------------------------------------------------------------------------------------------------------------------

Net Interest Income            19,304     18,672      18,339     16,557     15,690     15,079        3.4%       5.6% 
Loan Loss Provision               624        907         902        625        446        495      -31.2%       5.2%
Fiduciary Department Income     3,323      3,294       3,176      2,708      2,802      2,452        0.9%       7.1%
Securities Gains (Losses), net    140        821         105      (506)          7        281      -82.9%     -10.0%
Other Income                    2,223      2,003       1,691      1,620      1,342      1,290       11.0%      14.5%
Other Expense                  17,375     15,627      15,287     14,902     14,281     12,836       11.2%       7.1%
Income Taxes                    2,343      2,830       2,296      1,241      1,398      1,636      -17.2%       8.6% 
Net Operating Income            4,648      5,427       4,826      3,612      3,715      4,134      -14.4%       2.5%
Effect of Accounting Change         0      (933)           0          0          0          0         N/A        N/A 
Net Income                      4,648      4,494       4,826      3,612      3,715      4,134        3.4%       2.5%
====================================================================================================================


Average Balance Sheet  (in millions)
--------------------------------------------------------------------------------------------------------------------

Total Assets                    431.2      397.7       387.0      356.8      332.1      318.3        8.4%       7.1%
Earning Assets                  396.7      368.4       358.3      328.1      303.5      290.7        7.7%       7.3%
Loans (Net)                     221.4      224.1       221.0      218.6      205.2      188.6       -1.2%       3.5%
Investments                     175.3      144.3       137.3      108.9       98.4      102.1       21.5%      14.3%
Deposits                        374.6      347.0       338.5      319.4      299.0      287.0        8.0%       6.1%
Shareholder Equity               41.6       37.0        34.2       31.5       30.0       27.3       12.4%      10.5%
====================================================================================================================


Ending Balance Sheet (in millions)
--------------------------------------------------------------------------------------------------------------------
Total Assets                    494.3      398.1       385.8      381.7      335.8      322.8       24.2%      10.6%
Earning Assets                  448.5      369.4       356.4      350.1      304.7      292.2       21.4%      10.7%
Loans - Net                     232.9      218.8       214.9      224.2      206.6      193.2        6.4%       4.1%
Investments                     204.0      137.1       127.5      110.1       94.1       88.2       48.8%      26.3%
Deposits                        432.3      342.9       339.2      325.8      302.8      290.9       26.1%       9.7%
Shareholders' Equity             45.7       38.3        35.5       32.3       30.5       28.7       19.3%      11.8%
Allowance For Loan Losses        3.60       3.50        3.40       2.80       2.50       2.35        2.9%      10.6%
====================================================================================================================
</TABLE>
During 1993, the Bank introduced a service designed to meet the needs of
individuals and corporations that do not require their funds to be insured by
the FDIC.  This program, utilizing a broad universe of mutual funds to arrive
at four investment model portfolios to match specific investment objectives, had
customer balances in excess of $6 million at December 31, 1993.  Originally,
management believed that this product could be marketed through its system of
commercial banking branches.  The regulatory issues proved onerous and the
project was terminated as of year-end 1994.

During 1994, however, the Fiduciary Division noted a marked increase in the
competition for personal and corporate investment management services in our
market areas.  The reasons were 1) aggressive pricing and marketing by
competitors; and 2) while our long-term investment performance remained strong,
short-term results during the 1992 and 1993 calendar years prompted many present
and potential clients to question the validity of a consistent and inflexible
approach to investing in equities.  The temporal proximity of these two
developments challenged us to reflect upon the traditional manner in which
investment services have been brought to our markets.  We concluded that our
proprietary products alone would fall short of providing the level of
flexibility that many of our customers will demand.

Thus, in an effort to position the Fiduciary Division for future growth, we have
begun to compliment our more traditional investment alternatives with additional
products made available through strategic alliances with various mutual fund and
insurance companies.  
the most mature program to date is the EB ACCESS Program in the employee
benefits administration area which currently utilizes mutual funds from Fidelity
Investors Corp.  The Fiduciary Division is also in the process of developing a
similar program which will allow our personal customers to invest in mutual
funds.  In addition, annuity contracts will be added to our product menu early
in 1995.

Acquisitions

During 1994, the Bank purchased deposits totaling $45,628,085 from the
Resolution Trust Company and paid a premium of $5,965,793.  This deposit base
intangible asset is being amortized on a straight-line basis over 15 years.  The
total accumulated amortization at December 31, 1994 was $232,003.  In acquiring
these deposits management believes that its customer base has been substantially
increased in the areas of Bath, Painted Post and Watkins Glen -- all in New York
State and in communities contiguous to our previous market.

Additionally, on December 29, 1994, the managements of the Corporation and the
Owego National Financial Corporation ("Owego") signed the documents required to
consummate the previously announced acquisition of Owego.  Owego commenced
business as a branch of the Bank on January 3, 1995.  The total purchase price
was $5,709,031, consisting of $1,164,883 in cash and 193,368 shares of the
Corporation's common stock with a fair value of $4,544,148.  The acquisition was
accounted for under the purchase method of accounting for business combinations,
and accordingly, all assets and liabilities acquired were adjusted to and
recorded at their fair values at the date of acquisition and the results of
operations of Owego will be included in the consolidated financial statements
beginning January 1, 1995.  For taxation purposes, the acquisition was accounted
for as a tax-free reorganization.  Goodwill of $2,843,750 created as a result
of this acquisition is being amortized on a straight-line after tax basis over
a period of 15 years.  At December 29, 1994, Owego's deposits were $36.5
million.

Employees

The Corporation and its Banking subsidiary had 271 full-time equivalent 
employees (FTE's) on December 31, 1994.  The employment trend is relatively 
stable.

Performance Summary

The Corporation's net profits before dividends for 1994 were $4.648 million or
$2.45 per share.  This compares with $2.37 per share in 1993 when net profit
before dividends were reduced $933 thousand ($0.50 per share) by the change in
accounting for postretirement medical benefits to $4.494 million ($2.37 per
share).  This compared with $4.8 million or $2.55 per share in 1992.  Quarterly
dividends declared totaled $0.935 per share vs 1993's $0.875 and $0.82 in 1992.

Effective January 1, 1993, the Corporation adopted the provisions of SFAS No.
109, Accounting for Income Taxes.  Under this method, deferred tax assets and
liabilities are recognized for the future tax consequences caused by the
differences between the financial reporting basis and the tax basis of the
Corporation's assets and liabilities at enacted tax rates expected to be in
effect when such amounts are to be recovered or settled.  At December 31, 1994,
the Corporation has a net deferred tax asset of $2.01 million vs $1.93 million
at December 31, 1993, which in each year was attributable primarily to the tax
effect of differences between the financial and tax bases of the Bank's
allowance for loan losses and its accrual for postretirement benefits other than
pensions.

Net operating income for 1994 was impacted somewhat negatively by a sudden and
sustained increase in interest rates.  This compares with 1993 when net
operating income was favorably impacted by an environment of declining interest
rates, with interest expense declining at a significantly more rapid rate than
interest income through the first three quarters.  The net interest spread
stopped expanding during the fourth quarter of 1993 and began the most rapid
increase in recent history.  Non-interest income totaled $5.685 million compared
to $6.119 million in 1993 and $4.971 million in 1992.  Trust Department income,
at $3.3 million is the largest segment of non-interest income. The decline in
non-interest income when compared to 1993 results from the fact that during
1993, $821 thousand in  capital gains were realized.  $545 thousand of 1993's
gains resulted from the sale of a defaulted bond for $790 thousand which had
been written down to $245 thousand from $1 million during 1991.

Net interest income for 1994 was $19.3 million, an improvement of 3.4%.  The net
interest rate margin (net interest income divided by average earning assets) for
1994 was 4.89% compared to 5.07% in 1993 and 5.12% in 1992.  The net interest
spread between interest earned on average earning assets and interest paid on
average interest-bearing liabilities, however, declined also to 4.26% from the
year earlier 4.42%.  Average earning assets for 1994 grew by $28.3 million  or
7.7% to $396.7 million, compared to $368.4 million in 1993 and $358.3 million
in 1992.  Commercial and home equity loan balances grew 7.9% and 8.9%,
respectively, while  the mortgage portfolio declined $3.4 million (4.8%).  The
decline in mortgage balances was due to a combination of 1) continued
prepayments caused by historically low interest rates, and 2) a very slow real
estate market.


Non-performing loans at year end declined 37.3% to $1.178 million and
represented 0.49% of total outstanding loan balances compared to 0.85% a year
earlier.  Loans charged off net of recoveries were $623.8 thousand compared to
$806.7 thousand in 1993 and $301.8 thousand in 1992.  Management viewed the net
chargeoffs in 1993 as consistent with the final stages of the soft business
environment which was somewhat reversed in 1994.  The loan loss reserve, at
305.5% of non-performing loans versus 186% a year ago and 178% in 1992, is felt
by management to be adequate.

<TABLE>
<CAPTION>

Exhibit II

Selected Ratios
--------------------------------------------------------------------------------------------------------------------

                                                1994           1993           1992           1991           1990 
--------------------------------------------------------------------------------------------------------------------
<S>                                          <C>            <C>            <C>             <C>            <C>
Return on average assets                       1.08%          1.13%          1.25%          1.01%          1.11% 
Return on average equity                      11.18%         12.15%         14.12%         11.45%         12.39%
Dividend yield 12/31                           3.76%          3.96%          4.54%          4.16%          3.16%
Dividend payout                               38.22%         36.86%         32.17%         39.97%         39.30%
====================================================================================================================


Equity to assets                               9.25%          9.63%          9.20%          8.46%          9.05% 
Primary capital to assets                      9.98%         10.51%         10.08%          9.20%          9.80% 
Tier I capital to risk adjusted assets        13.71%         15.66%         14.80%         13.02%         13.67% 
Total capital to risk adjusted assets         15.03%         17.09%         16.22%         14.15%         14.79%
====================================================================================================================


Loans to deposits                             54.71%         64.83%         64.38%         69.70%         69.22% 
Loan reserve to outstanding loans              1.52%          1.57%          1.55%          1.23%          1.19% 
Loan reserve to non-performing loans         305.63%        186.27%        178.10%         92.47%         77.76% 
Non-performing loans to  outstanding loans     0.49%          0.85%          0.87%          1.33%          1.53%
====================================================================================================================


Net interest rate spread                       4.26%          4.42%          4.35%          3.99%          3.93% 
Net interest margin                            4.89%          5.07%          5.12%          5.05%          5.17%
====================================================================================================================
</TABLE>

The implementation of FASB 115, effective January 1, 1994 dramatically increased
the available for sale classification of investment securities and effected the
reported balance sheet by 1) increasing or decreasing the aggregate reported
value of the securities to reflect fair value as of the reporting date; and 2)
increasing or decreasing the corporation's capital account in a like manner, net
of deferred income taxes.

Average total loan balances were $221.4 million versus $224.1 million during
1993 and $221.0 million during 1992.  The enhanced business environment caused
commercial loans to increase $5.5 million (7.9%).  Mortgage loan balances
dropped $3.4 million (4.8%) to $67.9 million.   The acquisition of the Columbia
branches from RTC and the purchase of Owego at year-end had no material impact
upon the average loan balances.

Relatively strong continued demand for home equity loans, which advanced $3.4
million (8.9%) to $41.9 million vs $38.5 million at year end, together with
generally strong performance for installment and credit card business, enabled
total consumer loan balances to advance 14.8%.

The following table demonstrates the impact on net interest income of the
changes in the volume of earning assets and interest-bearing liabilities and
changes in rates earned and paid by the Bank.  For purposes of constructing this
table, earning asset averages include non-performing loans.  Therefore, the
impact of lower levels of non-performing loans is reflected in the change due
to rate, but does not affect changes due to volume.

<TABLE>
<CAPTION>

Exhibit III

Changes Due to Volume and Rate

                                          1994 vs 1993                                 1993 vs 1992                 
                                          ---------------------------------------------------------
                                           Increase                                     Increase                    
                                          (Decrease)                                   (Decrease) 
--------------------------------------------------------------------------------------------------------------------
                                Total         Due to         Due to          Total         Due to         Due to    
                               Change         Volume           Rate         Change         Volume           Rate 
--------------------------------------------------------------------------------------------------------------------
<S>                          <C>            <C>            <C>            <C>            <C>            <C>
Interest Income (thousands)
--------------------------------------------------------------------------------------------------------------------
Loans                        $  (735)        $ (249)       $  (486)       $(1,617)       $   313        $(1,930)

Taxable investment
   securities                  1,674          1,603             71           (351)           473           (824)

Tax-exempt investment
   securities                     78            125            (47)          (257)          (101)          (156)

Interest-bearing deposits         70             39             31             73             73              0 

Federal funds sold                36            (78)           114            (95)           (40)           (55) 
--------------------------------------------------------------------------------------------------------------------
Total Interest Income        $ 1,123         $1,440        $  (317)      $ (2,247)      $    718        $(2 965)
====================================================================================================================


Interest Expense (thousands)
--------------------------------------------------------------------------------------------------------------------
Demand deposits              $  (138)      $     21        $  (159)     $    (369)      $     43       $   (412)

Savings deposits                 (28)           251           (279)        (1,019)           185         (1,204)

Time deposits                    558            498             60         (1,060)           (96)          (964)

Federal Funds purchased
   and securities sold
   under agreement to 
   repurchase                     99              8             91           (132)           (55)           (77) 
--------------------------------------------------------------------------------------------------------------------
Total Interest Expense      $    491         $  778       $   (287)      $ (2,580)      $     77        $  2,657
====================================================================================================================

Net Interest Income         $    632         $  662       $     30      $     333       $    641      $    (308)
====================================================================================================================
</TABLE>

Non-interest income was $5.69 million in 1994 versus $6.12 million in 1993, a
decline of $430 thousand for the year.  This change is mostly due to net pretax
securities gains of $821.5 thousand taken in 1993, the largest portion of which
was a $545 thousand gain realized on a previously written down bond.  Trust
Department fees totaled $3.32 million in 1994 versus $3.29 million in 1993 and
$3.18 million for 1992.

The board-approved investment portfolio policy requires that except for local
municipal obligations which are sometimes unrated or carry ratings above "Baa"
but below "A" by Moody's or Standard & Poors, debt securities purchased for the
bond portfolio must carry a minimum rating of "A".  The policy also states that,
except for short term U.S. Treasury Bills and/or U.S. Government Agency discount
notes, purchases are to be made with the intent of holding to maturity. 
Treasury Bills and U. S. Government Agency discount securities are reflected on
our balance sheet as "available for sale".

Non-interest expenses for 1994 were $17.4 million vs $15.6 million in 1993, up
$1.8 million or 11.5%.  Salaries and wages were $6.85 million, an increase of
$671 thousand (10.86%).  This increase resulted primarily from the acquisition
of the three branches from the RTC.  Pension and other employee benefit expense
decreased $159 thousand (8.0%) to $1.82 million.

Total assets at December 31, 1994, were $494.3 million compared with $398.1
million at year-end 1993 and $385.8 million at year-end 1992.  Deposits grew by
26.1% to $432 million compared to $343 million at the end of 1993 and $339
million at end of 1992.

Capital Resources and Dividends

The Corporation continues to maintain a strong capital position.  Shareholders'
equity at December 31, 1994, was $45.7 million or 9.25% of total assets compared
to $38.3 million or 9.63% of total assets at the end of 1993 and $35.5 million
or 9.20% at the end of 1992.  
Effective December 31, 1992, the Federal Reserve required banks and bank holding
companies to maintain a minimum Tier I risk adjusted capital ratio of 4.00% and
a minimum total risk adjusted capital ratio of capital to assets of 8.00%. Tier
I (core) capital is essentially shareholders' equity, adjusted for goodwill
purchased after 1988, net of Treasury stock.  Tier 2 (supplementary) capital may
include preferred stock, subordinated debt with an original maturity of 5 years
or more, and the allowance for loan losses.

As of December 31, 1994, the Corporation's total Risk Weighted Adjusted Capital
Ratio was 15.03% compared with 17.09% at the prior year's end.

Under Federal Reserve regulations (see Note 15 to the consolidated financial
statements), the Bank is limited to the amount it may loan to the Corporation,
unless such loans are collateralized by specific obligations.  At December 31,
1994, the maximum amount available for transfer from the Bank to the Corporation
in the form of loans was $1,660,655.  The Bank is subject to legal limitations
on the amount of dividends that can be paid to the Corporation.  Dividends are
limited to retained net profits, as defined by regulations, for the current year
and the two preceding years.  At December 31, 1994, $7,629,531 was available for
the declaration of dividends.

Cash dividends declared amounted to $1.777 million in 1994 compared to $1.657
million in 1993 and $1.553 million in the prior year.  Dividends declared
amounted to 38.2% of net earnings compared to 36.8% and 32.2% of 1993 and 1992
net earnings, respectively.  It is management's objective to continue generating
sufficient capital internally, while retaining an adequate dividend payout
ratio.

Treasury Shares

When shares of the Corporation come on the market, we will bid only after
careful review of our capital position.  During 1994, 7,500 shares were sold at
a price of $23.00 per share to fund profit sharing requirements.  During 1993,
2,869 common shares were purchased at a total cost of $65,638 ($22.878 average
cost per share).  Additionally, 2,000 common shares were sold at $48,008
($24.004 per share).  In 1992, 5,288 shares were acquired at a total cost of
$89,896 ($17.000 average cost per share).

Liquidity and Sensitivity

Liquidity management involves the ability to meet the cash flow requirements of
deposit customers, borrowers, and the operating, investing, and financing
activities of the Corporation.  Management of interest rate sensitivity seeks
to avoid fluctuating net interest margins and to enhance consistent growth of
net interest income through periods of changing interest rates.

As intermediaries between borrowers and savers, commercial banks incur interest
rate risk.  The Bank's Asset/Liability Committee (ALCO) has the strategic
responsibility for setting the policy guidelines on acceptable exposure.  The
ALCO is made up of the President, Chief Lending Officer, Chief Marketing
Officer, Chief Financial Officer, and others representing key functions.

Interest rate risk is portrayed below using the "contractual" gap.  Contractual
gap measures the stated repricing and maturity of assets and liabilities.  At
December 31, 1994, the cumulative one-year contractual gap for the Bank was a
negative $111.4 million versus a negative $75.2 million a year earlier and a
negative $108.8 at the end of 1992.  This means that $111.4 million of earning
assets will reprice after the source of funds reprice.

<TABLE>
<CAPTION>

December 31, 1994                                                 Rate Sensitive 
--------------------------------------------------------------------------------------------------------------------
Contractual Amounts                          1 to 90      91 to 365         1 to 5         Over 5

(Thousands)                                    days          days            years          years 
--------------------------------------------------------------------------------------------------------------------
<S>                                       <C>           <C>             <C>            <C>          
Earning assets:

Loans                                     $   94,585    $     3,149     $   71,482     $   57,309

Securities                                    30,275         49,518        107,732         10,067

Federal Funds                                  8,000

Equities                                       4,902
--------------------------------------------------------------------------------------------------------------------
Total earning assets                         137,762         62,667        179,214         67,376
====================================================================================================================

Net Sources:

NOW accounts                                  44,071

Insured Money Market                          59,027

Time certificates
   under $100 thousand                        17,489         66,148         45,217

Time certificates
   over $100 thousand                          8,643          3,983          4,543

Savings                                      102,287

Repurchase agreements                         10,204
--------------------------------------------------------------------------------------------------------------------
   Total sources                             241,721         70,131         49,760              0
====================================================================================================================

Incremental Gap                             -103,959         -7,464        129,454         67,376

Percent of earning assets                      -0.75          -0.12           0.72           1.00

Cumulative gap                              -103,959       -111,423         18,031         85,407

Percent of total assets                        -0.21          -0.23           0.04           0.17
====================================================================================================================
</TABLE>

A written Asset/Liability Management Policy has been established with a goal of
minimizing the changes in net income which result from interest rate movement. 
The Bank's cumulative one-year gap ratio is -23% vs -19% a year earlier and -28%
at the end of 1992.  It is well within the written ALCO policy one-year target
of minus 50% or better.

During 1993, the Bank became a member of the Federal Home Loan Bank of New York
("FHLB").  The primary reasons for joining the FHLB were to enhance management's
ability to satisfy future liquidity needs and to have an additional alternate
for investing excess reserves.  Having invested $1.193 million in FHLB common
stock, the Bank enjoyed a credit line of $22,233,600 at December 31, 1994.

In May 1993, the FASB issued Statement of Financial Accounting Standards No. 114
(SFAS 114), Accounting by Creditors for Impairment of a Loan as amended by SFAS
No. 118 Accounting by Creditors for Impairment of a Loan - Income Recognition
and Disclosure which is effective for the Corporation on January 1, 1995. These
statements require that impaired loans be 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 or the fair
value of the collateral if the loan is collateral dependent.  For purposes of
these statements, a loan is impaired when, based on current information and
events, it is probable that a creditor will be unable to collect all contractual
interest and principal payments according to the terms of the agreement.

SFAS 114 does not apply to large groups of small balance, homogeneous loans that
are collectively evaluated for impairment.  This issuance requires the
Corporation to account for a troubled debt restructuring involving a
modification of terms at fair value as of the date of the restructuring. 
Management intends to adopt SFAS 114 as of January 1, 1995, and has determined
that the adoption of SFAS 114 will not have a material effect on the
Corporation's financial condition or results of operations.

                                                                           
                                                            "signature"        


                                                          Jan P. Updegraff      
                                                    Vice President & Treasurer
<PAGE>
                                 EXHIBIT D




                   CONSOLIDATED FINANCIAL STATEMENTS AND 
                      REPORT OF INDEPENDENT AUDITORS




INDEPENDENT AUDITORS' REPORT

The Board of Directors and Shareholders
Chemung Financial Corporation and Subsidiary:

We have audited the accompanying consolidated balance sheets of Chemung
Financial Corporation and subsidiary as of December 31, 1994 and 1993, and the
related consolidated statements of income, shareholders' equity and cash flows
for each of the years in the three-year period ended December 31, 1994.  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 Chemung Financial
Corporation and subsidiary at December 31, 1994 and 1993, and the results of
their operations and their cash flows for each of the years in the three-year
period ended December 31, 1994, in conformity with generally accepted accounting
principles.

As discussed in note 1 to the consolidated financial statements, effective
January 1, 1994, the Company changed its method of accounting for securities to
adopt the provisions of Statement of Financial Accounting Standards (SFAS) No.
115, Accounting for Certain Investments in Debt and Equity Securities.  Also as
discussed in note 1, at January 1, 1993 the Company changed its method of
accounting for postretirement benefits to adopt the provisions of SFAS No. 106,
Employers' Accounting for Postretirement Benefits Other Than Pensions.        
                          

/s/ KPMG Peat Marwick LLP

Syracuse, New York
January 27, 1995
<PAGE>
CHEMUNG FINANCIAL CORPORATION AND SUBSIDIARY 
CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>

Assets                December 31                                              1994                  1993    
------------------------------------------------------------------------------------------------------------
                      <S>                                              <C>                      <C>
                      Cash and due from banks                          $   24,380,592            20,217,871     
                      Federal funds sold                                    8,000,000             9,900,000 

                      Securities available for sale                       188,828,284            44,813,897 

                      Securities held to maturity, fair value of
                         $15,012,570 in 1994 and $99,120,749 in 1993       15,168,682            92,272,034 

                      Loans                                               236,497,448           222,261,132 

                      Allowance for loan losses                            (3,599,968)           (3,500,000)
              ---------------------------------------------------------------------------------------------         
                      Loans, net                                          232,897,480           218,761,132 

                      Premises and equipment, net                           8,527,302             7,222,482 

                      Accrued interest receivable and other assets          7,952,438             4,936,253 

                      Goodwill and deposit base intangible,
                         net of accumulated amortization                    8,577,540                  -            
              ---------------------------------------------------------------------------------------------
                      Total assets                                      $ 494,332,318           398,123,669         
              =============================================================================================

Liabilities and Shareholders' Equity
-----------------------------------------------------------------------------------------------------------
                      Deposits:
                         Noninterest-bearing                               81,135,334            66,022,189 

                         Interest-bearing                                 351,135,386           276,829,126         
              ---------------------------------------------------------------------------------------------         
                      Total deposits                                      432,270,720           342,851,315 


                      Securities sold under agreements to repurchase       10,203,785            12,545,569 

                      Accrued interest payable                                894,396               611,139 

                      Dividends payable                                       456,027               430,569 

                      Accrued expenses and other liabilities                4,768,644             3,358,705         
              ---------------------------------------------------------------------------------------------
                      Total liabilities                                   448,593,572           359,797,297         
              ---------------------------------------------------------------------------------------------         
              Commitments and contingencies (note 14)

                      Shareholders' equity:
                      Common stock, $5.00 par value per share; 
                         authorized 3,000,000 shares, issued: 2,150,067
                         shares in 1994; 1,956,699 shares in 1993          10,750,335             9,783,495 

                      Surplus                                              10,068,563             6,488,330 

                      Retained earnings                                    26,374,590            23,503,671 

                      Treasury stock, at cost (1994 - 56,586 shares;
                         1993 - 64,086 shares)                             (1,279,549)           (1,449,124)

                      Net unrealized loss on securities available for sale,
                         net of tax effect                                   (175,193)                 -            
              ---------------------------------------------------------------------------------------------
                      Total shareholders' equity                           45,738,746            38,326,372         
              ---------------------------------------------------------------------------------------------
                      Total liabilities and shareholders' equity        $ 494,332,318           398,123,669         
              =============================================================================================         
             See accompanying notes to consolidated financial statements.
</TABLE>
CONSOLIDATED FINANCIAL CORPORATION AND SUBSIDIARY 
CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>

   Years ended December 31                                              1994           1993           1992    
-----------------------------------------------------------------------------------------------------------
         <S>                                                  <C>               <C>             <C> 
         Interest Income:
            Loans                                             $   20,006,304    20,740,622      22,358,116
            Securities                                             9,023,516     7,272,439       7,879,653
            Federal funds sold                                       407,259       370,926         466,052
            Interest-bearing deposits                                142,882        72,931               -         
-----------------------------------------------------------------------------------------------------------
         Total interest income                                    29,579,961    28,456,918      30,703,821          
-----------------------------------------------------------------------------------------------------------
         Interest expense:
            Deposits                                               9,895,852     9,503,976      11,951,505
            Borrowed funds                                             8,366           108             506
            Securities sold under agreements to repurchase           372,133       281,096         413,118
-----------------------------------------------------------------------------------------------------------
         Total interest expense                                   10,276,351     9,785,180      12,365,129
-----------------------------------------------------------------------------------------------------------
         Net interest income                                      19,303,610    18,671,738      18,338,692


         Provision for loan losses                                   623,772       906,739         901,834
-----------------------------------------------------------------------------------------------------------
         Net interest income after provision for loan losses      18,679,838    17,764,999      17,436,858


         Other operating income:
            Trust department income                                3,322,643     3,294,388       3,176,223
            Service charges on deposit accounts                    1,318,448     1,273,640       1,122,459
            Net gain on sales of securities                          140,001       821,467         104,552
            Other                                                    904,102       729,371         568,755
-----------------------------------------------------------------------------------------------------------
                                                                   5,685,194     6,118,866       4,971,989
-----------------------------------------------------------------------------------------------------------
         Other operating expenses:
            Salaries and wages                                     6,848,952     6,177,966       6,215,118
            Pension and other employee benefits                    1,824,114     1,983,641       1,783,349
            Net occupancy expenses                                 1,440,755     1,281,754       1,236,409
            Furniture and equipment expenses                       1,270,385     1,203,610       1,353,412
            Other                                                  5,990,536     4,979,616       4,699,095
-----------------------------------------------------------------------------------------------------------
                                                                  17,374,742    15,626,587      15,287,383
-----------------------------------------------------------------------------------------------------------         
        Income before income taxes and cumulative effect 
            of change in accounting principle                      6,990,290     8,257,278       7,121,464
        Income taxes                                               2,342,765     2,830,032       2,295,525
-----------------------------------------------------------------------------------------------------------
        Income before cumulative effect of change in 
            accounting principle                                   4,647,525     5,427,246       4,825,939
        Cumulative effect, at January 1, 1993, of change in
            accounting for postretirement benefits other than
            pensions, net of income tax expense of $643,939            -          (933,183)          -    
-----------------------------------------------------------------------------------------------------------
        Net income                                            $    4,647,525     4,494,063       4,825,939         
===========================================================================================================


        Weighted average number of common shares
           outstanding                                             1,899,488     1,893,618       1,893,923
        Per common share:
           Income before cumulative effect of change in
              accounting principle                            $         2.45          2.87            2.55
           Cumulative effect of change in accounting 
              principle                                       $          -            (.50)           -             
           Net income                                         $         2.45          2.37            2.55

        See accompanying notes to consolidated financial statements.
</TABLE>
CHEMUNG FINANCIAL CORPORATION AND SUBSIDIARY 
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>
                        
                                                                                           Net                      
                                                                                    Unrealized Gain                  
                                  Common                  Retained       Treasury      (Loss) On 
                                   Stock       Surplus    Earnings         Stock       Securities        Total    
--------------------------------------------------------------------------------------------------------------------
<S>                           <C>            <C>          <C>            <C>            <C>            <C>           
Balances at December 31, 1991 $  9,783,495    6,485,522   17,392,852     (1,338,790)          -        32,323,079 


Net Income                           -            -        4,825,939           -              -         4,825,939 

Cash dividends declared
   ($.82 per share)                  -            -       (1,552,655)          -        (1,552,655)          -    

Purchase of 5,288 shares of
   treasury stock                    -            -             -           (89,896)          -           (89,896) 

--------------------------------------------------------------------------------------------------------------------
Balances at December 31, 1992    9,783,495    6,485,522   20,666,136     (1,428,686)          -        35,506,467 

Net income                           -            -        4,494,063           -              -         4,494,063 

Cash dividends declared
   ($.875 per share)                 -            -       (1,656,528)          -              -        (1,656,528)

Purchase of 2,869 shares of
   treasury stock                    -            -             -           (65,638)          -           (65,638)

Sales of 2,000 shares
   of treasury stock                 -            2,808         -            45,200           -            48,008  
--------------------------------------------------------------------------------------------------------------------
Balances at December 31, 1993    9,783,495    6,488,330   23,503,671     (1,449,124)          -        38,326,372 

Cumulative effect at 
   January 1, 1994 of the 
   adoption of SFAS 115, net
   of tax effect of $1,910,980       -            -             -              -         2,786,610      2,786,610 

Issuance of 193,368 shares
   in acquisition                  966,840    3,577,308         -              -              -         4,544,148 

Net income                           -            -        4,647,525           -              -         4,647,525 

Cash dividends declared
   ($.935 per share)                 -            -       (1,776,606)          -              -        (1,776,606)

Sale of 7,500 shares
   of treasury stock                 -            2,925         -           169,575           -           172,500 

Change in net unrealized gain
   (loss) on securities
   available for sale, net of
   tax effect of $2,031,106          -            -             -              -        (2,961,803)    (2,961,803) 
--------------------------------------------------------------------------------------------------------------------
Balances at December 31, 1994 $ 10,750,335   10,068,563   26,374,590     (1,279,549)      (175,193)    45,738,746 
====================================================================================================================


See accompanying notes to consolidated financial statements.
</TABLE>
CHEMUNG FINANCIAL CORPORATION AND SUBSIDIARY 
CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

         Years ended December 31                                        1994               1993               1992  
       -----------------------------------------------------------------------------------------------------------
         Cash flows from operating activities:
            <S>                                               <C>                 <C>                <C>    
            Net income                                        $   4,647,525          4,494,063          4,825,939 

            Adjustments to reconcile net income to net cash
              provided by operating activities:          
                                                         
              Amortization of deposit base intangible               232,003               -                  -  
              Deferred income tax benefit                            98,614           (110,044)          (402,853)     
              Provision for loan losses                             623,772            906,739            901,834        
              Depreciation and amortization                         986,183            971,073            905,997  
              Amortization of discount on securities, net        (1,077,616)          (709,539)          (777,676)           
              Gain on sales of securities, net                     (140,001)          (821,467)          (104,552)             
              (Increase) decrease in accrued interest                                                                            
                receivable and other assets                      (1,968,603)          (715,341)           173,468               
              Increase (decrease) in accrued interest payable       215,747           (110,944)          (334,166)              
              Increase (decrease) in accrued taxes and other                                                                      
                liabilities                                        (201,391)           677,656             60,800               
              Accrued postretirement benefits                          -             1,577,122               -   
         -----------------------------------------------------------------------------------------------------------
                    Net cash provided by operating activities     3,416,233          6,159,318          5,248,791   
         -----------------------------------------------------------------------------------------------------------
         Cash flows from investing activities:
            Proceeds from sales of securities held to maturity         -             6,013,130         39,025,106   
            Proceeds from sales of securities available
              for sale                                           19,955,253         14,934,718               -  
            Proceeds from maturities of securities held to
              maturity                                            5,651,201        114,291,595         68,447,774   
            Proceeds from maturities of securities
              available for sale                                 69,972,928               -                  -  
            Purchases of securities available for sale         (156,905,963)              -                  -     
            Purchases of securities held to maturity            (11,841,859)              -                  -        
            Purchases of securities                                    -          (108,319,159)      (134,004,711)           
            Cash of acquired bank, net of cash paid               2,894,434               -                  -           
            Purchases of premises and equipment, net             (1,999,522)          (533,821)          (920,471)
            Loan originations, net of repayments and
              other reductions                                   (9,324,698)        (7,289,548)         6,792,359   
            Proceeds from sales of student loans                  2,507,848          2,572,308          1,602,199     
            Deposit acquisition premium                          (5,965,793)              -                  -    
       -----------------------------------------------------------------------------------------------------------
                    Net cash provided (used) by
                      investing activities                    $ (85,056,171)        21,669,223        (19,057,744)  
       -----------------------------------------------------------------------------------------------------------


                                                                                    (Continued) 
</TABLE>
CHEMUNG FINANCIAL CORPORATION AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

<TABLE>
<CAPTION>

         Years ended December 31                                        1994               1993               1992  
       -----------------------------------------------------------------------------------------------------------
            <S>                                              <C>                    <C>               <C>                
         Cash flows from financing activities:
            Net increase in demand deposits, NOW accounts,
              savings accounts, and insured money market
              accounts                                       $      328,981          4,889,843         17,637,093   
          Net increase (decrease) in certificates of deposit
              and individual retirement account                   6,928,120         (1,195,261)        (4,237,695)
              Net increase (decrease) in short-term borrowings   (2,341,784)         3,693,745        (12,170,676)
              Purchases of treasury stock                             -                (65,638)           (89,896)
              Sale of treasury stock                                172,500             48,008              -    
              Cash dividends paid                                (1,751,148)        (1,623,590)        (1,515,790)
              Deposits of acquired branches                      45,628,085              -                  -   
       -----------------------------------------------------------------------------------------------------------
              Net cash provided (used) by financing                                                              
                activities                                       48,964,754          5,747,107           (376,964) 
       -----------------------------------------------------------------------------------------------------------
              Net increase (decrease) in cash and cash
                equivalents                                     (32,675,184)        33,575,648        (14,185,917)

         Cash and cash equivalents, beginning of year            65,055,776         31,480,128         45,666,045   
       -----------------------------------------------------------------------------------------------------------
         Cash and cash equivalents, end of year             $    32,380,592         65,055,776         31,480,128   
       ===========================================================================================================

         Supplemental disclosure of cash flow information:
            Transfer of securities held to maturity to securities
               available for sale                           $    94,727,116              -             14,924,017 
            Cash paid during the year for:
               Income Taxes                                       2,464,816          3,427,195          2,814,026   
               Interest                                     $    10,052,237          9,896,016         12,699,294     
       ===========================================================================================================

On December 29, 1994, the Corporation acquired the stock of a commercial bank.  In conjunction with this acquisition,
liabilities were assumed as follows:

         Fair value of net assets acquired                   $   42,381,450
         Cash paid and fair value of                                                               
             common stock issued                                  5,780,938  
                                                              --------------   
               
                    Liabilities assumed                      $   36,600,512  
                                                              ==============


See accompanying notes to consolidated financial statements.
</TABLE>

CHEMUNG FINANCIAL CORPORATION AND SUBSIDIARY 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1994 AND 1993

(1)    STATEMENT OF ACCOUNTING POLICIES

ORGANIZATION

Chemung Financial Corporation (the Corporation), through its wholly owned 
subsidiary, Chemung Canal Trust Company (the Bank), provides commercial banking 
services to its local market area.  The Corporation is subject to the 
regulations of certain federal and state agencies and undergoes periodic 
examinations by those regulatory agencies.  As discussed in note 2, at the end 
of 1994 the Corporation acquired Owego National Financial Corporation (Owego), a
commercial bank.

BASIS OF PRESENTATION

The accompanying consolidated financial statements have been prepared in 
conformity with generally accepted accounting principles and include the 
accounts of the Corporation and the Bank.  All significant intercompany balances
and transactions eliminated in consolidation.

SECURITIES

The Corporation adopted the provisions of Statement of Financial Accounting 
Standards No. 115 (SFAS 115), Accounting for Certain Investments in Debt and 
Equity Securities, at January 1, 1994.  SFAS 115 requires classification of
securities into three categories:  held to maturity, available for sale and 
trading.  In conjunction with the adoption of SFAS 115, the Corporation 
transferred securities with a cost basis of $94,727,116  to the available for 
sale portfolio.  There were $4,697,590 of net unrealized gains associated with 
these securities.

Management determines the appropriate classification of securities at the time 
of purchase.  If management has the intent and the Corporation has the ability 
at the time of purchase to hold securities until maturity, they are classified 
as held to maturity and carried at historical cost, adjusted for the 
amortization or accretion of premiums or discounts.  Securities to be held for 
indefinite periods of time and not intended to be held to maturity are 
classified as available for sale and carried at fair value.  Securities held for
indefinite periods of time include securities that management intends to use as 
part of its asset/liability management strategy and that may be sold in response
to changes in interest rates, resultant prepayment risk and other factors 
related to interest rate and resultant prepayment risk changes.  Unrealized 
holding gains and losses, net of the related tax effects, on securities 
classified as available for sale are excluded from earnings and are reported as 
a separate component of shareholders' equity until realized.  Securities 
classified as available for sale prior to January 1, 1994, are reported at the 
lower of aggregate cost or fair value.  Realized gains and losses are determined
using the specific identification method.

Transfers of securities between categories are recorded at fair value at the 
date of transfer.  The unrealized holding gains or losses included in the 
separate component of shareholders' equity for securities transferred from 
available for sale to held to maturity are maintained and amortized into 
earnings over the remaining life of the security as an adjustment to yield in a 
manner consistent with the amortization or accretion of premium or discount on 
the associated security.

A decline in the market value of any available for sale or held to maturity 
security below amortized cost that is deemed other than temporary is charged to 
earnings resulting in the establishment of a new cost basis for the security. 
Premiums and discounts are amortized or accreted over the life of the related 
security as an adjustment of yield using the interest method.  Dividend and 
interest income are recognized when earned.

ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses is maintained at a level considered adequate to 
provide for loan losses.  The allowance is increased by provisions charged to 
earnings and recoveries of loans previously charged off, and reduced by loan
charge-offs.  Charge-offs include the excess of a loan's carrying value over 
estimated fair value of real estate received and transferred to other real 
estate.  The level of the allowance is based on management's evaluation of
potential losses in the loan portfolio, prevailing and anticipated economic 
conditions, past loss experience, and other factors pertinent to estimating 
potential losses.  Management believes that the allowance for loan losses is 
adequate. While management uses available information to recognize losses on 
loans, future additions to the allowances may be necessary based on changes in 
economic conditions, particularly in New York State.  In addition, various 
regulatory agencies, as an integral part of their examination process, 
periodically review the Bank's allowance for loan losses.  Such agencies may 
require the Bank to recognize additions to the allowance based on their 
judgments about information as available to them at the time of their 
examination.

Statement of Financial Accounting Standards No. 114 (SFAS 114), Accounting by 
Creditors for Impairment of a Loan as amended by SFAS No. 118 Accounting by 
Creditors for Impairment of a Loan - Income Recognition and Disclosure is
effective for the Corporation on January 1, 1995.  These statements  require 
that impaired loans be 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 or the fair value of the 
collateral if the loan is collateral dependent.  For purposes of these 
statements, a loan is impaired when, based on current information and events, it
is probable that a creditor will be unable to collect all contractual interest 
and principal payments according to the terms of the loan agreement.

These statements will be adopted on January 1, 1995 on a prospective basis.  
Management has determined that the adoption of SFAS 114 will not have a material
effect on the Corporation's financial condition, results of operation, cash flow
or liquidity.

LOANS

Loans are stated at the amount of unpaid principal balance less unearned 
discounts and net deferred fees.

Interest on loans is accrued and credited to operations on the level yield 
method.  The accrual of interest is discontinued and previously accrued interest
is reversed when commercial and real estate mortgage loans become 120 days
delinquent.  Consumer loans which are not guaranteed by government agencies are 
generally charged off upon becoming 180 days delinquent.  Loan origination fees 
and certain loan origination costs are deferred and amortized over the life
of the loan using the interest method.

PREMISES AND EQUIPMENT

Premises and equipment are stated at cost less accumulated depreciation and 
amortization.  Depreciation is charged to current operations under accelerated 
and straight-line methods over the estimated useful lives of the assets, which
range from 15 to 50 years for buildings and from 3 to 10 years for equipment and
furniture.  Amortization of leasehold improvements and leased equipment is 
recognized on the straight-line method over the shorter of the lease term or the
estimated life of the assets.

OTHER REAL ESTATE

Real estate acquired through foreclosure or deed in lieu of foreclosure, 
including loans considered in-substance foreclosures, is recorded at the lower 
of the carrying value of the loan or estimated fair value of the property at
the time of acquisition.  Write downs from cost to estimated fair value which 
are required at the time of foreclosure are charged to the allowance for loan 
losses.  Subsequent adjustments to the carrying values of such properties
resulting from declines in fair value are charged to operations in the period in
which the declines occur.

INCOME TAXES

The Corporation files a consolidated return on the accrual method.  Effective 
January 1, 1993, the Corporation adopted the provisions of SFAS No. 109, 
Accounting for Income Taxes, and has included the cumulative effect of that 
change in the 1993 consolidated statement of income.  Because the effect of the 
change is not material, it has been included in the 1993 tax provision.  
Deferred tax assets and liabilities are recognized for the future tax 
consequences attributable to differences between the financial statement 
carrying amounts of existing assets and liabilities and their respective tax 
bases and operating loss and tax credit carryforwards.  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.

Pursuant to the deferred method under APB Opinion 11, which was applied in 1992 
and prior years, deferred income taxes were recognized for income and expense 
items that were reported in different years for financial reporting purposes and
income tax purposes using the tax rate applicable for the year of calculation.  
Under the deferred  method, deferred taxes were not adjusted for subsequent 
changes in tax rates.

TRUST DEPARTMENT INCOME

Assets held in a fiduciary or agency capacity for customers are not included in 
the accompanying consolidated balance sheets, since such assets are not assets 
of the Corporation.  Trust department income is recognized on the accrual method
based on contractual rates applied to the balances of individual trust accounts.

PENSION PLAN

Pension cost is computed using the projected unit credit actuarial cost method. 
The Bank's funding policy is to contribute amounts to the plan sufficient to 
meet minimum regulatory funding requirements, plus such additional amounts as 
the Bank may determine to be appropriate from time to time.

POSTRETIREMENT BENEFITS

In addition to pension benefits, the Bank provides health care and life 
insurance benefits for retired employees.  Effective January 1, 1993, the 
Corporation adopted Statement of Financial Accounting Standards No. 106 (SFAS 
106), Employers' Accounting for Postretirement Benefits Other Than Pensions, 
which establishes a new accounting principle for the cost of retiree health care
and other postretirement benefits.  Immediate recognition of the transition 
obligation was elected.  Prior to 1993, the Corporation recognized these 
benefits on the pay-as-you-go method.  The cumulative effect of the change in 
method of accounting for postretirement benefits other than pensions is reported
in the 1993 consolidated statement of income.

GOODWILL AND DEPOSIT BASE INTANGIBLE

Goodwill, which represents the excess of purchase price over the fair value of 
identifiable assets acquired, is being amortized over 15 years on the straight-
line method.  Deposit base intangible, resulting from the Bank's purchase of 
deposits from the Resolution Trust Company in 1994, is being amortized over the 
expected useful life of 15 years on a straight-line basis.  Amortization periods
are monitored to determine if events and circumstances require such periods to 
be reduced.

PER SHARE INFORMATION

Per share data was computed on the basis of the weighted average number of 
common shares outstanding, retroactively adjusted for stock splits and 
dividends.

CASH AND CASH EQUIVALENTS

Cash and cash equivalents include cash and amounts due from banks, federal funds
sold, and U.S. Treasury securities with original terms to maturity of 90 days or
less.

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

The Corporation enters into sales of U.S. Treasury securities under agreements 
to repurchase (reverse repurchase agreements).  These reverse repurchase 
agreements are treated as financings, and the obligations to repurchase 
securities sold are reflected as liabilities in the consolidated statement of 
financial condition.  The amount of the securities underlying the agreements 
remains in the asset account.  The Corporation has agreed to repurchase 
securities identical to those sold.

FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

The Corporation does not engage in the use of derivative financial instruments 
and the Corporation's only financial instruments with off-balance sheet risk are
disclosed in note 14.

RECLASSIFICATIONS

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

(2)    ACQUISITIONS

On December 29, 1994, management of the Corporation and of Owego signed the 
documents required to consummate the previously announced acquisition of Owego. 
Owego commenced business as a branch of the Bank on January 3, 1995.  The total 
purchase price was $5,709,031, consisting of $1,164,883 in cash and 193,368 
shares of the Corporation's common stock with a fair value of $4,544,148 at the 
date of acquisition.  The acquisition was accounted for under the purchase 
method, accordingly, all assets and liabilities acquired were recorded at their 
fair values at the date of acquisition and the results of operations of Owego 
will be included in the consolidated financial statements beginning January 1,
1995.  For taxation purposes the acquisition was accounted for as a tax free 
reorganization.  The excess of the cost over the fair value of the net assets 
acquired (goodwill) of $2,843,750 is being amortized on the straight-line method
over a period of 15 years.

During 1994, the Bank acquired deposits totaling $45,628,085 from the Resolution
Trust Company at a premium of $5,965,793.  This deposit base intangible asset is
being amortized on the straight-line method over 15 years.  The total 
accumulated amortization at December 31, 1994 was $232,003.

The Corporation's unaudited proforma condensed consolidated results of 
operations for the years ended December 31, 1994 and 1993 are presented below.  
This proforma information has been prepared assuming that the acquisition of 
Owego had been effective January 1, 1994 and 1993, respectively.  Such proforma 
condensed financial information includes various estimates and is not 
necessarily indicative of the consolidated results of operations as they might 
have been had the acquisition been effective as of January 1, 1994 or 1993.   

<TABLE>
<CAPTION>

                                               Year ended                       Year ended                             
                                             December 31, 1994              December 31, 1993 
--------------------------------------------------------------------------------------------------------------------
                                               Proforma                        Proforma 
--------------------------------------------------------------------------------------------------------------------
(in thousands except per share amounts)
<S>                                         <C>                         <C>                                 
Net interest income                         $   20,773                  $     20,265

Net income                                  $    4,291                  $      4,651

Weighted average common shares outstanding       2,092                         2,087

Net income per share                        $     2.05                  $       2.23

</TABLE>

3)     RESTRICTIONS ON CASH AND DUE FROM BANK ACCOUNTS

The Bank is required to maintain average reserve balances with the Federal 
Reserve Bank of New York.  The required average total reserve for the 14-day 
maintenance period beginning December 22,1994 was $6,561,000, of which 
$1,007,000 was required to be on deposit with the Federal Reserve Bank; the 
remainder, $5,554,000, was represented by cash on hand.

(4)    SECURITIES

Amortized cost and fair values of securities available for sale at December 31, 
1994 and 1993 are as follows:

<TABLE>
<CAPTION>

                                                    1994                                        1993 
--------------------------------------------------------------------------------------------------------------------
                                   Amortized                Fair                Amortized                Fair       
                                      Cost                  Value                  Cost                  Value    
--------------------------------------------------------------------------------------------------------------------
<S>                             <C>                       <C>                    <C>                    <C>
U.S. Treasury securities        $  135,086,502            132,211,021            44,813,897             44,813,897
Obligations of other U.S.
   Government agencies              31,806,859             31,027,012                 -                      -    
Obligations of states and
   political subdivisions           14,888,600             14,903,869                 -                      -     
Other bonds and notes                5,192,796              5,193,756                 -                      -     
Corporate stocks                     2,148,876              5,492,626                 -                      -     
--------------------------------------------------------------------------------------------------------------------
                                $  189,123,633            188,828,284            44,813,897             44,813,897
====================================================================================================================
</TABLE>
Amortized cost and fair values of securities held to maturity at December 31, 
1994 and 1993 are as follows:

<TABLE>
<CAPTION>

                                                  1994                                           1993 
--------------------------------------------------------------------------------------------------------------------
                                  Amortized                Fair                Amortized                Fair        
                                    Cost                   Value                 Cost                   Value    
--------------------------------------------------------------------------------------------------------------------
<S>                             <C>                        <C>                   <C>                    <C>
U.S. Treasury securities        $            -                      -            47,368,551             48,153,328
Obligations of other U.S.
   Government agencies                       -                      -            12,033,435             12,923,610
Obligations of states and
   political subdivisions           13,181,247             13,025,161            21,997,433             22,763,185 
Other bonds and notes                1,987,435              1,987,409             8,870,740              9,293,202 
Corporate stocks                             -                      -             2,001,875              5,987,424 
--------------------------------------------------------------------------------------------------------------------
                                $   15,168,682             15,012,570            92,272,034             99,120,749
====================================================================================================================
</TABLE>

Included in corporate stocks at December 31, 1994 and 1993 is the Bank's 
required investment in the stock of the Federal Home Loan Bank with a cost of 
$1,193,200 and $1,152,900, respectively.  This investment allows the Bank to 
maintain a $22,233,600 line of credit with the Federal Home Loan Bank.<PAGE>
Gross 
unrealized gains and gross unrealized losses on securities available for sale at
December 31, 1994 were as follows:

<TABLE>
<CAPTION>
                                                           Unrealized            Unrealized
                                                              Gains                Losses   
--------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>                     <C>
U.S. Treasury securities                                  $      3,753            2,879,234 
Obligations of other U.S.
   Government agencies                                          89,733              869,580 
Obligations of states and
   political subdivisions                                      191,870              176,600 
Other bonds and notes                                           38,976               38,017 
Corporate stocks                                             3,356,773               13,023 
--------------------------------------------------------------------------------------------------------------------
                                                          $  3,681,105            3,976,454
====================================================================================================================
</TABLE>

Gross unrealized gains and gross unrealized losses on securities held to 
maturity at December 31, 1994 and 1993 were as follows:

<TABLE>
<CAPTION>

                                                  1994                                         1993
                                    Unrealized             Unrealized            Unrealized             Unrealized
                                       Gains                 Losses                 Gains                 Losses   
--------------------------------------------------------------------------------------------------------------------
<S>                                 <C>                       <C>                 <C>                       <C>
U.S. Treasury securities            $    -                      -                   837,857                 53,080
Obligations of other U.S.
   Government agencies                   -                      -                   890,175                    -    
Obligations of states and
   political subdivisions                  976                157,062               778,518                 12,768 
Other bonds and notes                    4,677                  4,703               424,929                  2,467 
Corporate stocks                         -                      -                 3,989,751                  4,200 
--------------------------------------------------------------------------------------------------------------------
                                    $    5,653                161,765             6,921,230                 72,515
====================================================================================================================
</TABLE>

Gross realized gains on sales of securities were $140,001, $821,467, and 
$104,552 for the years ended December 31, 1994, 1993 and 1992, respectively.

Included in gross realized gains on sales of securities for the year ended 
December 31, 1993 is $545,000 relating to the sale of a $1,000,000 security 
which was deemed permanently impaired and written down by $755,000 in 1991.  The
security was sold in 1993 for $790,000.

Interest and dividends on securities for the years ended December 31, 1994, 1993
and 1992 were as follows:

<TABLE>
<CAPTION>

                                                              1994                  1993                   1992 
--------------------------------------------------------------------------------------------------------------------
Taxable
       <S>                                              <C>                       <C>                    <C> 
       U.S. Treasury securities                         $   5,152,024             3,443,000              3,120,115  
       Obligations of other U.S.
          Government agencies                               1,739,701             1,548,043              2,124,613  
       Other bonds and notes                                  614,390               849,532              1,031,747    
       Corporate stocks                                       255,723               247,543                161,700      
       Exempt from federal taxation -
          obligations of states and
          political subdivisions                            1,261,678              1,184,321             1,441,478 
--------------------------------------------------------------------------------------------------------------------
                                                        $   9,023,516             7,272,439              7,879,653
</TABLE>

The amortized cost and fair value by years to maturity as of December 31, 1994 
for securities available for sale are as follows (excluding corporate stocks):

<TABLE>
<CAPTION>


                                                                        Maturing 
--------------------------------------------------------------------------------------------------------------------
                                                                                            After One, But
                                               Within One Year                             Within Five Years      
--------------------------------------------------------------------------------------------------------------------
                                     Amortized                  Fair             Amortized                   Fair
                                          Cost                 Value                  Cost                  Value 
--------------------------------------------------------------------------------------------------------------------
<S>                             <C>                        <C>                  <C>                    <C>
U.S. Treasury Securities        $   63,718,556             63,286,628            71,367,946             68,924,393
Obligations of other U.S.
   Government agencies               3,503,488              3,521,413            20,429,608             19,992,788
Obligations of states and
   political subdivisions            3,793,533              3,823,429             9,240,177              9,319,692 
Other bonds and notes                2,499,564              2,501,875             2,693,232              2,691,881 
--------------------------------------------------------------------------------------------------------------------
       Total                    $   73,515,141             73,133,345           103,730,963            100,928,754
====================================================================================================================
<CAPTION>


                                                                     Maturing 
--------------------------------------------------------------------------------------------------------------------
                                               After Five, But
                                              Within Ten Years                             After Ten Years       
--------------------------------------------------------------------------------------------------------------------
                                     Amortized                 Fair               Amortized                Fair     
                                        Cost                  Value                  Cost                 Value   
--------------------------------------------------------------------------------------------------------------------
<S>                             <C>                         <C>                     <C>                    <C> 
Obligations U.S.
   Government agencies          $    7,873,763              7,512,811                 -                      -
Obligations of states and
   political subdivisions            1,554,890              1,502,215               300,000                258,533 
Other bonds and notes                    -                      -                     -                      
--------------------------------------------------------------------------------------------------------------------
       Total                    $    9,428,653              9,015,026               300,000                258,533
====================================================================================================================
<CAPTION>
The amortized cost and fair value by years to maturity as of December 31, 1994 
for securities held to maturity are as follows:

                                                                     Maturing 
--------------------------------------------------------------------------------------------------------------------
                                                                                             After One, But
                                              Within One Year                              Within Five Years      
--------------------------------------------------------------------------------------------------------------------
                                     Amortized                  Fair             Amortized                   Fair
                                          Cost                 Value                  Cost                  Value 
--------------------------------------------------------------------------------------------------------------------
<S>                              <C>                        <C>                   <C>                    <C>
Obligations of states and
   political subdivisions        $   4,920,882              4,920,882             6,059,429              5,953,800 
Other bonds and notes                  750,243                754,920             1,237,192              1,232,489 
--------------------------------------------------------------------------------------------------------------------
       Total                     $   5,671,125              5,675,802             7,296,621              7,186,289
====================================================================================================================
<CAPTION>


                                                                     Maturing 
--------------------------------------------------------------------------------------------------------------------
                                              After Five, But
                                              Within Ten Years                            After Ten Years        
--------------------------------------------------------------------------------------------------------------------
                                     Amortized                 Fair               Amortized                Fair     
                                        Cost                   Value                 Cost                  Value  
--------------------------------------------------------------------------------------------------------------------
<S>                               <C>                       <C>                     <C>                    <C>
Obligations of states and
   political subdivisions         $  1,659,270              1,608,813               541,666                541,666
====================================================================================================================
</TABLE>

The fair value of securities pledged to secure public funds on deposit or for 
other purposes as required by law was $96,791,741 at December 31, 1994 and 
$62,886,134 at December 31, 1993.  U.S. Treasury securities totaling $19,277,150
and $14,897,000 (fair value of $18,776,577 and $14,976,843) were pledged to 
secure repurchase agreements at December 31, 1994 and 1993, respectively, see 
note 8.

There are no securities of a single issuer (other than securities of the U.S. 
Government and its agencies) that exceed 10% of shareholders' equity at December
31, 1994 or 1993.

(5)    LOANS AND ALLOWANCE FOR LOAN LOSSES

The composition of the loan portfolio is summarized as follows:
<TABLE>
<CAPTION>

December 31,                                                 1994                  1993     
--------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                       <C>
Residential mortgages                                $    54,717,992            56,894,106  
Commercial mortgages                                      13,194,116            14,451,711  
Commercial, financial and agricultural                    75,006,015            69,483,923  
Consumer loans                                            94,180,896            82,028,441  
Net deferred fees and unearned income                       (601,571)             (597,049) 
--------------------------------------------------------------------------------------------------------------------
                                                     $   236,497,448           222,261,132 
====================================================================================================================
</TABLE>

During 1994, 1993 and 1992, the Corporation sold $2,507,848, $2,572,308 and 
$1,602,199, respectively, of education loans at par to the Student Loan 
Marketing Association.

The Corporation's market area encompasses the New York State counties of 
Chemung, Steuben, Schuyler and Tioga.  Substantially all of the Corporation's 
outstanding loans are with borrowers living or doing business within 25 miles
of the branches in these counties.  The Corporation's concentrations of credit 
risk are reflected in the preceding schedule.  The concentrations of credit risk
with standby letters of credit, committed lines of credit and commitments to 
originate new loans, generally follow the loan classifications in the schedule. 
Other than general economic risks, management is not aware of any material 
concentrations of credit risk to any industry or individual borrower.

The principal balances of loans not accruing interest totaled $1,200,547 and 
$1,605,341 at December 31, 1994 and 1993, respectively.  There were no loans 
with modified payment terms because of the borrowers' financial difficulties at
December 31, 1994 and 1993.  The effect of nonaccrual loans on interest income 
for the years ended December 31, 1994, 1993 and 1992 was not material.  The Bank
is not committed to advance additional funds to these borrowers.  Other real 
estate owned at December 31, 1994 consisted of $171,000 involving four 
properties.  There was no other real estate owned at December 31, 1993.

Transactions in the allowance for loan losses for the years ended December 31, 
1994, 1993 and 1992 were as follows:

<TABLE>
<CAPTION>

                                                               1994                  1993                   1992   
--------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                      <C>                    <C>
Balances at January 1                                   $  3,500,000             3,400,000              2,800,000 
Provision charged to operations                              623,772               906,739                901,834  
Loans charged off                                           (717,511)             (896,100)              (443,183) 
Recoveries                                                    93,739                89,361                141,349  
Allowance of Owego
  at time of acquisition                                      99,968                  -                      -     
--------------------------------------------------------------------------------------------------------------------
                                                        $  3,599,968             3,500,000              3,400,000 
====================================================================================================================
</TABLE>

(6)    PREMISES AND EQUIPMENT

Premises and equipment at December 31, 1994 and 1993 are as follows:

<TABLE>
<CAPTION>

                                                               1994                  1993   
--------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                       <C>
Land                                                    $   2,066,408             1,860,448 
Buildings                                                   9,009,746             8,311,568 
Equipment and furniture                                     9,502,219             8,309,348 
Leasehold improvements                                        317,624               255,258 
--------------------------------------------------------------------------------------------------------------------
                                                           20,895,997            18,736,622 
Less accumulated depreciation                              12,368,695            11,514,140 
--------------------------------------------------------------------------------------------------------------------
                                                        $   8,527,302             7,222,482
====================================================================================================================
</TABLE>

(7)    DEPOSITS

Interest-bearing deposits include certificates of deposit in denominations of 
$100,000 or more aggregating $17,169,048 and $13,423,389 at December 31, 1994 
and 1993, respectively.  Interest expense on such certificates was $559,034, 
$654,522 and $833,963 for 1994, 1993 and 1992, respectively.

(8)    SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

The agreements have maturities from 4 to 97 days at December 31, 1994 and 3 to 
137 days at December 31, 1993, and a weighted average interest rate of 5.30% at 
December 31, 1994 and 2.86% at December 31, 1993.  The maximum amounts 
outstanding at any one month-end and average amount under these agreements 
during 1994 were $15,158,469 and $9,809,991, respectively.  The maximum amounts 
outstanding at any one month-end and average amount under these agreements 
during 1993 were $15,553,985 and $9,714,451, respectively.  The securities 
underlying the agreements were under the Trust Department's control as 
custodian.  See note 4 for a description of the securities underlying these 
borrowings.

(9)    INCOME TAXES

As discussed in note 1, the Corporation adopted SFAS 109 as of January 1, 1993. 
The cumulative effect of this change in accounting for income taxes is included 
as an increase in income taxes in the consolidated statement of income for the 
year ended December 31, 1993 because the effect of the change is not material.

Total income taxes for the years ended December 31, 1994, 1993 and 1992 were 
allocated as follows:

<TABLE>
<CAPTION>
                                                               1994                  1993                   1992   
--------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                        <C>                    <C>
Income before income taxes
   and cumulative effect of
   accounting change                                   $   2,342,765              2,830,032              2,295,525
Cumulative effect, at January 1,
   1993, of adoption of SFAS 109                                -                   643,939                  -    
Shareholders' equity for change in
   unrealized loss on securities                            (120,156)                 -                      -     
--------------------------------------------------------------------------------------------------------------------
                                                       $   2,222,609              3,473,971              2,295,525
====================================================================================================================
<CAPTION>

For the years ended December 31, 1994, 1993 and 1992, income tax expense 
attributable to income from operations before cumulative effect of change in 
accounting principle consists of:

                                                               1994                  1993                   1992   
--------------------------------------------------------------------------------------------------------------------
   <S>                                                   <C>                     <C>                    <C>     
Current:
   State                                              $      499,305               709,967                689,864   
   Federal                                                 1,744,846             2,230,109              2,008,514 

                                                           2,244,151             2,940,076              2,698,378   
   Deferred                                                   98,614              (110,044)              (402,853) 
-------------------------------------------------------------------------------------------------------------------- 
                                                      $    2,342,765             2,830,032              2,295,525 
====================================================================================================================
<CAPTION>

Income tax expense differed from the amounts computed by applying the U.S. 
Federal statutory income tax rate to income before cumulative effect of change 
in accounting principle as follows:

                                                               1994                  1993                   1992   
--------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                       <C>                    <C>
Tax computed at statutory rate                         $   2,376,699             2,804,386              2,421,298  
Tax exempt interest                                         (435,678)             (402,658)              (490,103) 
Dividend exclusion                                           (32,362)              (31,829)               (32,395) 
State taxes, net of federal benefit                          345,813               479,566                454,939  
Nondeductible interest expense                                41,829                33,751                 45,230  
Other items, net                                              46,464               (53,184)              (103,444) 
--------------------------------------------------------------------------------------------------------------------
       Actual tax expense                             $    2,342,765             2,830,032              2,295,525 
====================================================================================================================
<CAPTION>

Deferred income benefit resulting from timing differences between items of 
income and expense reported for financial reporting purposes and those reported 
for federal income tax purposes for the year ended December 31, 1992 are as
follows:

       <S>                                               <C>
       Provision for loan losses                         $  (266,100)
       Other                                                (136,753) 
-------------------------------------------------------------------------------------------------
                                                         $  (402,853)
=================================================================================================
<CAPTION>

The tax effects of temporary differences that give rise to significant portions 
of the deferred tax assets and deferred tax liabilities at December 31, 1994 and
1993 are presented below:

                                                               1994                  1993   
--------------------------------------------------------------------------------------------------------------------
       <S>                                             <C>                        <C>
Deferred tax assets:
       Allowance for loan losses                       $    1,066,814             1,046,201
       Accrual for postretirement benefits
          other than pensions                                 699,494               733,036
       Deferred loan fees                                     185,896               240,865
       Deferred compensation and directors fees               322,897               309,300
       Net unrealized losses on securities                    120,156                 -    
       Other                                                  138,535                32,103 
--------------------------------------------------------------------------------------------------------------------
           Total gross deferred tax assets                  2,533,792             2,361,505 
--------------------------------------------------------------------------------------------------------------------
Deferred tax liabilities:
       Bond discount                                          101,715                49,760
       Depreciation                                           389,469               333,569 
       Other                                                   37,002                48,191 
--------------------------------------------------------------------------------------------------------------------
           Total gross deferred tax liabilities               528,186               431,520 
--------------------------------------------------------------------------------------------------------------------
           Net deferred tax asset                       $   2,005,606             1,929,985
====================================================================================================================
</TABLE>

Realization of deferred tax assets is dependent upon the generation of future 
taxable income or the existence of sufficient taxable income within the 
carryback period.  A valuation allowance is provided when it is more likely than
not that some portion of the deferred tax assets will not be realized.  In 
assessing the need for a valuation allowance, management considers the scheduled
reversal of the deferred tax liabilities, the level of historical taxable income
and projected future taxable income over the periods in which the temporary 
differences comprising the deferred tax assets will be deductible.  Based on its
assessment, management determined that no valuation allowance is necessary.

(10) PENSION PLAN

The Bank has a noncontributory defined benefit pension plan covering 
substantially all employees.  The plan's defined benefit formula generally bases
payments to retired employees upon their length of service multiplied by a 
percentage of the average monthly pay over the last five years of employment.

The following table sets forth the plan's funded status and amounts recognized 
in the Corporation's consolidated balance sheets at December 31, 1994 and 1993:

<TABLE>
<CAPTION>


                                                              1994                  1993    
--------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                    <C>             
Actuarial present value of accumulated benefit
   obligation, including vested benefits of
   $9,009,876 and $8,469,892 in 1994 and
   1993 respectively                                    $ (9,314,611)           (8,733,282) 
--------------------------------------------------------------------------------------------------------------------
Projected benefit obligation for service
   rendered to date                                      (11,573,174)          (11,068,821) 
Plan assets at fair value                                 11,833,298            12,235,923  
--------------------------------------------------------------------------------------------------------------------
Excess of plan assets over the projected
   benefit obligation                                        260,124             1,167,102 
Unrecognized net obligation                                  909,342               979,230  
Unrecognized net gain                                     (1,207,086)           (2,067,707) 
--------------------------------------------------------------------------------------------------------------------
       (Accrued) prepared pension cost                  $    (37,620)               78,625
====================================================================================================================

<CAPTION>

Net periodic pension cost included the following components:

                                                                            Years ended December 31,
                                                               1994                  1993                   1992  
--------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>                      <C>                    <C>
Service cost - benefits earned
   during the year                                       $   271,218               265,992                257,268 
Interest cost on projected
   benefit obligation                                        757,327               762,002                718,767 
Actual return on plan assets                                (131,585)             (245,983)              (599,277) 
Net amortization and deferral                               (780,715)             (599,153)              (157,633) 
--------------------------------------------------------------------------------------------------------------------
       Net periodic pension cost                         $   116,245               182,858                219,125 
====================================================================================================================
<CAPTION>

Assumptions used in determining pension amounts are as follows:

                                                                 1994                  1993 
--------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>                   <C>
Discount rate for benefit obligations                            7.0%                  7.0% 
Rate of increase in compensation levels                          5.0                   5.0  
Expected long-term rate of return of assets                      8.5                   8.5 

</TABLE>

The plan's assets at December 31, 1994 and 1993 are invested in common and 
preferred stocks, U.S. Government securities, and corporate bonds and notes.

The Bank also sponsors a defined contribution profit sharing, savings and 
investment plan which covers all employees with a minimum of 1,000 hours of 
annual service.  The Bank matches at the rate of 50% of the first 6% of an 
eligible employee's current earnings.  Expense under the plan totaled $423,161, 
$406,798 and $450,241 for the years ended December 31, 1994, 1993 and 1992, 
respectively.

(11) OTHER POSTRETIREMENT BENEFIT PLANS

The Bank sponsors a defined benefit health care plan that provides 
postretirement medical, dental and prescription drug benefits to full-time 
employees who meet minimum age and service requirements.  Postretirement life 
insurance benefits are also provided to certain employees who retired prior to 
July 1981.  The plan is contributory, with retiree contributions adjusted 
annually, and contains other cost sharing features such as deductibles and 
coinsurance.  The accounting for the plan anticipates future cost-sharing 
changes to the written plan that are consistent with the Bank's expressed intent
to increase the retiree contribution rate annually for the expected general 
inflation rate for that year.  The Bank's policy is to fund the cost of medical 
benefits in amounts determined at the discretion of management.

As discussed in note 1, the Corporation adopted Statement of Financial 
Accounting Standards No. 106 (SFAS 106), Employers' Accounting for 
Postretirement Benefits Other Than Pensions, as of January 1, 1993.  The effect 
of adopting SFAS 106 on net income and the net periodic postretirement cost for 
the year ended December 31, 1993, was a decrease of $933,183 and an increase of 
$108,173, respectively.

The following table presents the plan's funded status reconciled with amounts 
recognized in the Corporation's consolidated balance sheet at December 31, 1994 
and 1993:

<TABLE>


                                                               1994                  1993   
--------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                      <C>
Accumulated postretirement benefit
   obligation:
       Retirees                                        $    (909,058)             (712,811)
       Fully eligible active plan participants              (140,404)             (289,929)
       Other active plan participants                       (624,166)             (797,068) 
--------------------------------------------------------------------------------------------------------------------
                                                          (1,673,628)           (1,799,808) 
Unrecognized net (gain)loss                                  (44,910)              113,613  
--------------------------------------------------------------------------------------------------------------------
Accrued postretirement benefit cost
   included in other liabilities                       $  (1,718,538)           (1,686,195)
====================================================================================================================
<CAPTION>

Net periodic postretirement benefit cost for 1994  and 1993 includes the 
following components:

                                                               1994                  1993   
--------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>                      <C>
Service cost                                               $   44,407                99,889 
Interest cost                                                 114,642               118,284 
--------------------------------------------------------------------------------------------------------------------
Net periodic postretirement benefit cost                   $  159,049               218,173
====================================================================================================================
</TABLE>

For measurement purposes, a 13.5% and 11.5% annual rate of increase in the per 
capita cost of covered benefits (i.e., health care cost trend rate) for non 
medicare and medicare, respectively, was assumed for 1994; the rate was assumed
to decrease gradually to 5.5% by the year 2005 and remains at that level 
thereafter.  A 1% increase in the trend rate for all future years does not have 
a material effect on the obligation.  The weighted-average discount rate used in
determining the accumulated postretirement benefit obligations was 7% at 
December 31, 1994 and 1993.

(12) RELATED PARTY TRANSACTIONS

Members of the Board of Directors, certain Bank officers, and their immediate 
families directly, or indirectly through entities in which they are principal 
owners (more than a 10% interest), were customers of, and had loans and other
transactions with, the Bank in the ordinary course of business.

All loans and commitments included in such transactions were made on 
substantially the same terms, including interest rates and collateral, as those 
prevailing at the time for comparable transactions with other persons.  These 
loans and commitments, which did not involve more than normal risk of 
collectibility or present other unfavorable features, are summarized as follows 
for the years ended December 31, 1994 and 1993:

<TABLE>
<CAPTION>

                                                               1994                  1993   
--------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                     <C>
Balance at beginning of year                           $   9,892,451             8,960,569  
Additions                                                 26,807,438            34,701,638  
Amounts collected                                        (29,525,783)          (33,769,756) 
--------------------------------------------------------------------------------------------------------------------
Balance at end of year                                 $   7,174,106             9,892,451 
====================================================================================================================
</TABLE>

(13) EXPENSES

The following expenses, which exceeded 1% of total revenues (total interest 
income plus other operating income) in at least one of the years presented, are 
included in other operating expenses:

<TABLE>
<CAPTION>

Years ended December 31,
-------------------------------------------------------------------------------------------------------------------- 
                                                             1994                  1993                   1992   
--------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>                       <C>                    <C>
Stationery and supplies                                   $   445,691               384,124                359,840
Credit card computer costs                                    475,238               431,421                393,375 
Data processing service                                       624,556               631,531                611,393 
FDIC insurance premiums                                       795,913               768,891                740,407
Advertising                                                   395,425               305,940                340,375

</TABLE>

(14) COMMITMENTS AND CONTINGENCIES

In the normal course of business, there are outstanding various commitments and 
contingent liabilities, such as commitments to extend credit, which are not 
reflected in the accompanying consolidated financial statements.  Commitments to
outside parties under standby letters of credit, unused portions of lines of 
credit, and commitments to fund new loans totaled $1,904,607, $75,940,053 and 
$572,338, respectively, at December 31, 1994.  The Corporation does not 
anticipate losses as a result of these transactions.

The Bank has employment contracts with certain of its senior officers, which 
expire at various dates through 1998 and may be extended on a year-to-year 
basis.

(15) SHAREHOLDERS' EQUITY

Under Federal Reserve regulations, the Bank is limited to the amount it may loan
to the Corporation, unless such loans are collateralized by specific 
obligations.  At December 31, 1994, the maximum amount available for transfer 
from the Bank to the Corporation in the form of loans was $1,660,655.  The Bank 
is subject to legal limitations on the amount of dividends that can be paid to 
the Corporation.  Dividends are limited to retained net profits, as defined by
regulations, for the current year and the two preceding years.  At December 31, 
1994, $7,629,531 was available for the declaration of dividends.


(16) PARENT COMPANY FINANCIAL INFORMATION

Condensed parent company only financial statement information of Chemung 
Financial Corporation is as follows:

<TABLE>
<CAPTION>

Balance Sheets
--------------------------------------------------------------------------------------------------------------------
December 31                                                    1994                  1993   
--------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                      <C>
Assets:
       Cash on deposit with subsidiary bank             $     273,358               235,860
       Investment in subsidiary bank                       44,880,039            37,689,131
       Dividend receivable                                  1,656,027               430,569
       Securities available for sale                          590,619               401,381
       Other assets                                                 3                 -    
--------------------------------------------------------------------------------------------------------------------
           Total assets                                 $  47,400,046            38,756,941
====================================================================================================================


Liabilities and shareholders' equity:
       Dividend payable                                       456,027               430,569
       Deferred tax liability                                  40,390                  -   
       Payable to Owego shareholders                        1,164,883                  -    
--------------------------------------------------------------------------------------------------------------------
           Total liabilities                                1,661,300               430,569 
--------------------------------------------------------------------------------------------------------------------
Shareholders' equity:
       Common stock                                        10,750,335             9,783,495
       Surplus                                             10,068,563             6,488,330
       Retained earnings                                   26,374,590            23,503,671
       Treasury stock, at cost                             (1,279,549)           (1,449,124)
       Net unrealized loss on securities available
           for sale                                          (175,193)                 -     
--------------------------------------------------------------------------------------------------------------------
           Total shareholders' equity                      45,738,746            38,326,372  
--------------------------------------------------------------------------------------------------------------------
           Total liabilities and shareholders' equity    $ 47,400,046            38,756,941 
====================================================================================================================
<CAPTION>

Statements of Income
--------------------------------------------------------------------------------------------------------------------
Years Ended December 31,                                       1994                  1993                   1992   
--------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                       <C>                    <C>
Income:
       Interest and dividends                           $      23,768                22,806                 20,898  
       Gain on sale of securities                             140,001                     3                  7,506    
       Dividends from subsidiary bank                       2,976,606             1,656,528              1,552,656 
--------------------------------------------------------------------------------------------------------------------
Income before equity in undistributed
   earnings of subsidiary bank                              3,140,375             1,679,337              1,581,060
Equity in undistributed earnings of
   subsidiary bank                                          1,569,926             2,814,726              3,244,879 
--------------------------------------------------------------------------------------------------------------------
       Income before income taxes                           4,710,301             4,494,063              4,825,939  
          Income taxes                                         62,776                 -                      -     
--------------------------------------------------------------------------------------------------------------------
Net Income                                              $   4,647,525             4,494,063              4,825,939
====================================================================================================================

<CAPTION>

Statements of Cash Flows
--------------------------------------------------------------------------------------------------------------------
December 31,                                                   1994                  1993                   1992   
--------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                     <C>                    <C>   
Cash flows from operating activities
       Net income                                       $  4,647,525             4,494,063              4,825,939   
       Adjustments to reconcile net income
          to net cash provided by operating
          activities:
             Equity in undistributed net
                income of subsidiary                      (1,569,926)           (2,814,726)            (3,244,879)  
             Increase in dividend
                receivable                                (1,225,458)              (32,938)               (36,865)  
             Gain on sale of securities, net                (140,001)                   (3)                  -     
--------------------------------------------------------------------------------------------------------------------
             Net cash provided by
             operating activities                          1,712,140             1,646,396              1,544,195  
--------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
       Proceeds from sales of common
          stock, other                                       271,234                    31                210,009   
       Purchases of common stock, other                     (221,193)             (116,200)                  -        
       Payment to subsidiary for prior
          year's taxes                                      (146,035)                 -                      -     
--------------------------------------------------------------------------------------------------------------------
          Net cash provided (used)
             by investing activities                         (95,994)             (116,169)               210,009  
--------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
       Cash dividends paid                                (1,751,148)           (1,623,590)            (1,515,790)  
       Purchases of treasury stock                              -                  (65,638)               (89,896)    
       Sale of treasury stock                                172,500                 48,008                  -     
--------------------------------------------------------------------------------------------------------------------
         Net cash used by financing
             activities                                   (1,578,648)           (1,641,220)            (1,605,686) 
--------------------------------------------------------------------------------------------------------------------
         Increase (decrease) in cash
             and cash equivalents                             37,498              (110,993)               148,518 

Cash and cash equivalents at
   beginning of year                                         235,860                346,853               198,335  
--------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at
   end of year                                          $    273,358                235,860               346,853 
====================================================================================================================
</TABLE>

(17) FAIR VALUES OF FINANCIAL INSTRUMENTS

The following methods and assumptions were used to estimate thefair value of 
each class of financial instruments:

CASH AND CASH EQUIVALENTS

For those short-term instruments that generally mature in ninety days or less, 
the carrying value approximates fair value.

SECURITIES

Fair values for securities are based on either 1) quoted market prices,2) dealer
quotes, 3) correspondent bank pricing system, or 4) discounted cash flow to 
maturity.

LOANS RECEIVABLE

For variable-rate loans that reprice frequently, fair values are based on 
carrying values.  The fair values for other loans are estimated through 
discounted cash flow analyses using interest rates currentlybeing offered for 
loans with similar terms and credit quality.

DEPOSITS

The fair values disclosed for demand deposits, savings accounts andmoney market 
accounts are, by definition, equal to the amounts payable on demand at the 
reporting date (i.e., their carrying values).

The fair value of fixed maturity certificates of deposits is estimated using a 
discounted cash flow approach that applies interest rates currently being 
offered on certificates to a schedule of weighted average expected monthly
maturities on time deposits.

BORROWINGS

These instruments bear variable rates and therefore the carrying value 
approximates fair value.

COMMITMENTS TO EXTEND CREDIT

The fair value to commitments to extend credit are equal to the contract value 
of the commitments as the contractual rates and fees approximate those currently
charged to originate similar commitments.

The estimated fair value of the Corporation's financial instruments as of 
December 31, 1994 and 1993 are as follows (dollars in thousands):

<TABLE>
<CAPTION>

                                                  1994                                           1993
                                      Carrying                 Fair                Carrying                 Fair
                                       Amount               Value (1)               Amount               Value (1) 
--------------------------------------------------------------------------------------------------------------------
<S>                                <C>                        <C>                   <C>                    <C>
Financial assets:

       Cash and cash equivalents   $    24,381                 24,381                20,218                 20,218  
       Securities                      203,997                203,841               137,086                143,934

Loans receivable:
       Commercial loans                 75,006                 75,083                69,484                 72,245  
       Adjustable rate mortgages         4,462                  4,718                 3,014                  3,029    
       Fixed rate mortgages             63,450                 61,734                68,332                 72,236      
       Home equity loans                41,893                 41,908                38,466                 38,499       
       Consumer loans                   44,574                 44,824                35,771                 36,823       
       Credit card loans                 7,714                  7,790                 7,791                  7,788 
--------------------------------------------------------------------------------------------------------------------
           Total loans                 237,099                236,057               222,858                230,620

Less:
       Allowance for loan losses         3,600                  3,600                 3,500                  3,500  
       Unearned income                     602                    602                   597                    597 
--------------------------------------------------------------------------------------------------------------------
       Net loans                       232,897                231,843               218,761                226,523

       Federal funds sold                8,000                  8,000                 9,900                  9,900  
       Fixed assets                      8,527                  8,527                 7,222                  7,222    
       Accrued interest and other       16,530                 16,530                 4,936                  4,936 
--------------------------------------------------------------------------------------------------------------------
           Total assets            $   494,332                493,134               398,123                412,733
====================================================================================================================
<CAPTION>

                                                   1994                                         1993
                                      Carrying                 Fair                Carrying                 Fair 
                                       Amount               Value (1)               Amount               Value (1) 
--------------------------------------------------------------------------------------------------------------------
<S>                                <S>                        <C>                   <C>                    <C>
Financial liabilities:

       Deposits:
          Demand, savings,
             NOW and money
             market accounts       $   286,232                286,232               237,152                237,152  
          Time certificates            146,039                145,392               105,699                110,135 
--------------------------------------------------------------------------------------------------------------------
             Total deposits            432,271                431,624               342,851                347,287

       Borrowings:
          Repurchase agreements         10,204                 10,204                12,546                 12,546  
          Accrued interest payable,
             dividends payable and
             other liabilities           6,118                  6,118                 4,400                  4,400 
--------------------------------------------------------------------------------------------------------------------
             Total liabilities         448,593                447,946               359,797                364,233

       Equity                           45,739                 45,188                38,326                 48,500 
--------------------------------------------------------------------------------------------------------------------
             Total liabilities and
                equity             $   494,332                493,134               398,123                412,733
====================================================================================================================

       Standby letters of credit   $     1,904                  1,904                 1,160                  1,160

       Unused portions of lines of
          credit                   $    75,940                 75,940                65,381                 65,381

       Commitments to fund new
          loans                    $       572                    572                   512                    512

</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.

(18) REGULATORY CAPITAL REQUIREMENT

The Bank is subject to the capital adequacy requirements of the Federal Deposit 
Insurance Corporation.  Under the "prompt corrective action" provisions of the 
Federal Deposit Insurance Corporation Improvement Act of 1991, (the FDIC Act), 
federal regulators are required to take prompt corrective action to solve the 
problems of crititically undercapitalized institutions.  The FDIC Act 
established capital levels for which insured institutions will be categorized as
(in declining order) well capitalized, adequately capitalized, undercapitalized,
significantly undercapitalized, or critically undercapitalized.

Under the FDIC Act, a "well capitalized" institution must have a risk based 
capital ratio of 10 percent, a core capital ratio of 5 percent and a Tier 1 
risk-based capital ratio of 6 percent.  (The "Tier 1 risk-based capital" ratio 
is the ratio of core capital to risk-weighted assets.)  The Bank is a well 
capitalized institution under the definitions.

                                 EXHIBIT E




                       CHEMUNG FINANCIAL CORPORATION


                              Subsidiary List








                Name                         State of Incorporation

       Chemung Canal Trust Company                   New York 

                                 EXHIBIT F




                  NOTICE OF ANNUAL MEETING, PROXY STATEMENT
                    DATED MARCH 14, 1995, AND PROXY FORM









                                                                March 14, 1995

Dear  Shareholder:

You are cordially invited to attend the Annual Meeting of Shareholders to be
held on Tuesday, April 11, 1995, at 7:00 p.m. at the Elmira Holiday Inn, in
the City of Elmira, New York.  Following the Meeting, desserts, coffee, tea
and other refreshments will be served.  

The one item on the agenda requiring Shareholders vote will be the election
of  eight  directors.   The candidates nominated for three-year terms, all
currently serving,  are:  John W. Bennett, Robert H. Dalrymple, Natalie B.
Kuenkler, Ralph H. Meyer, Samuel J. Semel, Richard W. Swan and William A.
Tryon.  The nominated candidate for a one-year term, who is currently
serving, is:  Stephen M. Lounsberry III.   The attached Proxy Statement sets
forth in detail information relating to the nominated candidates as well as
those directors continuing in office.

In addition to the above-noted election, we will review our financial
performance for the past year and discuss our plans for 1995.  Also, Joseph
J. Tascone, Vice President and Senior Trust Investment Officer of Chemung
Canal Trust Company, will speak on the topic of Investing: "How to Snatch
Defeat from the Jaws of Victory".

It is important that you be represented at the Meeting whether or not you
plan to attend in person.  Accordingly, we urge you to mark, sign, date and
return the enclosed proxy card in the envelope provided.  Also, if you plan
to attend the Meeting, please mark the proxy card where indicated and include
the number in your group.   Your directors and management look forward to
seeing you on April 11.

                                                          Sincerely yours,

                                                          /s/ John W. Bennett

                                                           John W. Bennett
                                                           President and CEO
<PAGE>












                       One Chemung Canal Plaza
                            P.O. Box 1522
                       Elmira, New York  14902

                           Parent Company of
                      CHEMUNG CANAL TRUST COMPANY

                NOTICE OF ANNUAL MEETING OF SHAREHOLDERS

As directed by the Board of Directors of Chemung Financial Corporation,
NOTICE IS HEREBY GIVEN that the Annual Meeting of Shareholders of the
Corporation will be held at the Elmira Holiday Inn, One Holiday Plaza,
Elmira, New York, Tuesday, April 11, 1995, at 7:00 p.m. for the following
purposes:

        1.     To elect seven (7) directors, each to hold office for a term of
               three years and one (1) director to hold office for a term of one
               year,and in each case until their respective successors have been
               elected and qualified.

        2.     To transact such other business as may properly come before the
               Meeting or any adjournments thereof.

The Board of Directors has fixed the close of business on March  8, 1995  as
the record date for determination of Shareholders entitled to notice of and
to vote at this Meeting.

Shareholders are requested to date, sign and mail the enclosed proxy in the
envelope provided at their earliest convenience. A prompt response will be
appreciated and will save the Corporation additional time and expense.

                             BY ORDER OF THE BOARD OF DIRECTORS

                                          Jerome F. Denton
                                             Secretary
March 14, 1995
<PAGE>

                      CHEMUNG FINANCIAL CORPORATION
         ONE CHEMUNG CANAL PLAZA, P.O. BOX 1522, ELMIRA, NEW YORK 


                              PROXY STATEMENT

               ANNUAL MEETING OF SHAREHOLDERS, APRIL 11, 1995




GENERAL INFORMATION:

Chemung Financial Corporation and its wholly-owned subsidiary, Chemung Canal
Trust Company, are incorporated under the laws of the State of New York.  
For purposes of this proxy statement, financial and other information is
presented on a consolidated basis for Chemung Financial Corporation
(Corporation ) and Chemung Canal Trust Company (Bank).  The disclosed
information of the Corporation and the Bank should be viewed as though it
pertained to one entity, unless otherwise stated.

The Corporation anticipates that the proxy and proxy statement will be mailed
to holders of Common Stock of the Corporation on or about March 14, 1995.


SOLICITATION AND REVOCATION OF PROXIES:

This proxy statement is furnished to the Shareholders of Chemung Financial
Corporation in connection with the solicitation of proxies by the Board of
Directors of the Corporation for the purposes set forth in the attached
Notice of Annual Meeting to be held April 11, 1995.  The proxy may be revoked
at any time prior to the voting thereof.  Such right is not limited or
subject to any formal procedure.  Attendance at the Meeting will not in and
of itself revoke a proxy.

The cost of soliciting proxies will be borne by the Corporation and the Bank. 
In addition to solicitations by mail, some of the directors, officers, and
regular employees of the Corporation and the Bank may conduct additional
solicitations by telephone and personal contacts without remuneration. 
American Stock Transfer & Trust Company , the Corporation's transfer agent,
will aid the Corporation in the solicitation of proxies and proxy vote
tabulations.  Nominees, brokerage houses, custodians and fiduciaries will be
requested to forward soliciting material to beneficial owners of stock held
of record and the Corporation will reimburse such persons for any reasonable
expense.

BOARD OF DIRECTORS:

ELECTON OF DIRECTORS

Those persons serving as directors of the Corporation and the Bank, being the
same individuals, normally serve three-year terms of office, with
approximately one-third of the total number of each such Board of Directors
to be elected at each Annual Shareholders
Meeting of each such entity.

The number of directors to be elected at the 1995 Annual Meeting of
Shareholders is eight (8); seven (7) for three-year terms and one (1) for a
one-year term,  each to serve for such term and until their respective
successors are elected and qualified.  Nominees for director will be elected
by a plurality of votes cast at the Meeting by holders of Common Stock
present in person or by proxy and entitled to vote on such  election.  Any
other matter requires the affirmative vote of a majority of the votes cast at
the Meeting.  Only shares affirmatively voted in favor of a nominee will be
counted toward the achievement of a plurality.  Votes withheld (including
broker non-votes) and abstentions are counted as present for the purpose of
determining a quorum but are not counted as votes cast.

Proxies returned by Shareholders and not revoked will be voted for the
election of the nominees as directors unless Shareholders instruct otherwise
on the proxy.  If any nominee shall become unavailable for election, the
persons designated as proxies reserve full discretion to cast votes for other
persons.

The following table sets forth information concerning the Board of Directors'
nominees for election as directors and the other directors whose terms of
office do not expire at the 1995 Annual Meeting:

<TABLE>
<CAPTION>

                                             Length of Service             Principal Occupation During 
   Name and Age                                As Director (1)                     Past 5 Years
<S>                                          <S>                           <S>
NOMINEE WITH TERM
 EXPIRING IN 1996

Stephen M. Lounsberry III                    Since 1995 (1995)             President of Moore & Steele
Age 41                                                                     Corporation, manufacturer
                                                                           of railroad lubrication
                                                                           systems
NOMINEES WITH TERMS
 EXPIRING IN 1998

John W. Bennett                              Since 1988 (1988)             President & CEO of the 
Age 61                                                                     Corporation and the Bank
                                                                           since January 1, 1991;
                                                                           formerly President of the
                                                                           Corporation and the Bank;
                                                                           also director of Hardinge
                                                                           Brothers, Inc.

Robert H. Dalrymple                          Since 1995 (1995)             Secretary of Dalrymple 
Age 44                                                                     Holding Corporation, parent
                                                                           company for several
                                                                           construction companies








                                             Length of Service             Principal Occupation During 
Name and Age                                   As Director (1)                   Past 5 Years

NOMINEES WITH TERMS
 EXPIRING IN 1998

Natalie B. Kuenkler                   Since 1985 (1976)                    Director of various
Age 69                                                                     community organizations

Ralph H. Meyer                        Since 1985 (1981)                    President of Guthrie Age
55                                                                         Healthcare System, a 
                                                                           vertically integrated
                                                                           healthcare delivery 
                                                                           system

Samuel J. Semel                       Since 1993  (1993)                   President of Chemung Age
68                                                                         Electronics, Inc., 
                                                                           retail electronics store
                                                                                          
Richard W. Swan                       Since 1985 (1984)                    President of Swan &
Age46                                                                      Sons-Morss Co., Inc.,
                                                                           insurance brokerage agency

William A. Tryon                      Since 1987 (1987)                    Chairman of the Board and
Age 64                                                                     CEO of Trayer Products,
                                                                           Inc., automotive and truck 
                                                                           parts manufacturer; and
                                                                           Chairman of the Board of
                                                                           Perry and Swartwood, Inc.,
                                                                           insurance brokerage agency; 
                                                                           formerly a director of the
                                                                           Bank from 1964 to 1976

DIRECTORS CONTINUING IN OFFICE
 WITH TERMS EXPIRING IN 1996

Robert E. Agan                        Since 1986  (1986)                   President and CEO, and 
Age 56                                                                     Director of Hardinge
                                                                           Brothers, Inc., machine
                                                                           tool manufacturer

Donald L. Brooks, Jr.                 Since 1985  (1972)                   Physician
Age 66
                     
Boyd McDowell  II                     Since 1985 (1969)                    Retired since April 1, 
Age 69                                                                     1991; formerly Chair-
                                                                           man of the Board & CEO of
                                                                           the Corporation and the
                                                                           Bank; also a director of
                                                                           Hardinge Brothers, Inc.

Thomas K. Meier                       Since 1988 (1988)                    President of Elmira 
Age 54                                                                     College<PAGE>
DIRECTORS CONTINUING IN OFFICE
 WITH TERMS EXPIRING IN 1996

Charles M. Streeter, Jr.              Since 1985 (1979)                    President of Streeter
Age 55                                                                     Associates, Inc., general
                                                                           contractors

Nelson Mooers van den Blink  
Age 60                                       Since 1985 (1983)             Chairman of the Board,
                                                                           Chief Executive Officer, 
                                                                           and Treasurer of The
                                                                           Hilliard Corporation,
                                                                           motion control equipment,
                                                                           oil reclaimer and filter
                                                                           manufacturer

DIRECTORS CONTINUING IN OFFICE
 WITH TERMS EXPIRING IN 1997

David J. Dalrymple                    Since 1993 (1993)                    President of Dalrymple
Age 40                                                                     Holding Corporation since
                                                                           December 17, 1993, parent
                                                                           company for several
                                                                           construction companies;               
                                                                           formerly Vice President

Richard H. Evans                      Since 1985 (1981)                    Retired since January 1,
Age 64                                                                     1995; formerly Chairman of
                                                                           the Board & CEO of Chas. F.
                                                                           Evans Co., Inc.

Edward B. Hoffman                     Since 1993 (1993)                    Partner with Sayles, Evans,
Age 63                                                                     Brayton, Palmer & Tifft,
                                                                           law firm


John F. Potter                        Since 1991 (1991)                    President of Seneca
Age 49                                                                     Beverage Corp., wholesale
                                                                           distributor of beer, water
                                                                           and soda products

Whitney S.  Powers                    Since 1985 (1983)                    Manufacturing Consultant;
Age 71                                                                     also a director of Hardinge
                                                                           Brothers, Inc.

William C. Ughetta                    Since 1985 (1985)                    Senior Vice President and
Age 62                                                                     General Counsel of Corning 
                                                                           Incorporated, a diversified
                                                                           manufacturing company
</TABLE>
                                             
(1) The date in parentheses reflects the year in which the director was first
elected to the Bank Board.

Messrs. Robert H. Dalrymple and Stephen M. Lounsberry III were elected to the
Corporation's and the Bank's Boards of Directors on January 11, 1995 and
March 8, 1995, respectively.

DIRECTORS AND COMMITTEE MEETINGS

The Board of Directors of the Corporation held eight (8) regularly scheduled
meetings and one (1) special meeting during the year ended December 31, 1994. 
The Corporation has no standing committees.

The Board of Directors of the Bank held twelve (12) regularly scheduled
meetings and no special meetings during the year ended December 31, 1994.

Among its standing committees, the Board of Directors of the Bank has an
Examining Committee, Nominating Committee and a Personnel Committee.
  
The Examining Committee makes an annual examination of the Bank as a whole,
reviews the Banks internal audit and loan review  procedures, and recommends
to the Board of Directors the engagement and dismissal of independent
auditors.  During 1994 this Committee held  three (3) meetings.  On December
31, 1994 its members were Messrs. Brooks (Chairman), Agan, Hoffman, McDowell,
Meyer, Potter, Powers and Semel.

The Nominating Committee selects and recommends to the Board of Directors
nominees for election to the Board.  The Committee will consider written
recommendations by Shareholders for nominees for election to the Board if
such recommendations are mailed to the Chairman of the Nominating Committee
or to the President of the Corporation at the Corporations Main Office, One
Chemung Canal Plaza, Elmira, New York 14902.  There were no Committee
meetings  held in 1994.  On December 31, 1994 its members were Messrs. Swan
(Chairman), Bennett, Brooks, D. Dalrymple, McDowell, Potter, Powers,
Streeter, and Mrs. Kuenkler.

The Personnel Committee reviews employee benefit programs and employee
relation policies and procedures.  Additional responsibilities include the
nomination of officers, recommendation of Executive Officer compensation
plans, and establishment of guidelines for setting all other officers'
salaries.  The Committee held  six (6) meetings in 1994 and on December 31,
1994 its members were Messrs. Meier (Chairman), Brooks, D. Dalrymple, Evans,
Meyer, Potter, Streeter, Ughetta, and Mrs. van den Blink.

During the year ended December 31, 1994, each director of the Corporation and
the Bank attended at least 75% of the aggregate of (1) the total number of
Board Meetings held and (2) the total number of meetings held by all
committees of which such director was a member, with the exceptions of
Messrs. Agan, Brooks, McDowell, and Mrs. Kuenkler who attended 64%, 73%, 72%
and 54%, respectively,  of such meetings.

DIRECTORS COMPENSATION

Each director of the Bank who is not an officer or employee of the Bank
receives an annual retainer of $5,000 and a fee of $300 for each meeting of
the Board of Directors attended.  Those directors who are members of one or
more committees of the Board of Directors also receive a fee of $300 for each
meeting of each committee attended, with the exception of the Chairman of
each committee who receives $350.

Directors who are not officers or employees of the Corporation receive a fee
of $300 for  attendance at meetings of the Board of the Corporation which are
held on days when there is no meeting of the Board of Directors of the Bank. 
There was one  such meeting during 1994.  Otherwise, directors of the
Corporation are not compensated for services rendered by them to the
Corporation.  It presently is contemplated that such will continue to be the
policy of the Corporation.

Any director who is entitled to receive a retainer and fees for meetings of
the Board of Directors and of committees thereof attended, may elect to have
all or a portion of said retainer and fees deferred under the Banks 
Deferred Directors Fee Plan .  Each participating director may designate, in
increments of 10%, the compensation to be deferred, or compensation already
deferred, to be allocated to a memorandum Money Market or a memorandum Unit
Value  Account, or a combination of such accounts.  The memorandum Money
Market Account of each participating director is credited with the dollar
amount of deferral, and interest is computed and added to said account at the
times and in the manner and at the rate at which interest is computed for the
Bank's Insured Money Market Accounts.  The memorandum Unit Value Account of
each participating director is credited with the dollar amount of deferral,
with the aggregate of said deferred amounts being converted to units on a
quarterly basis by dividing the aggregate of said deferred amounts by the
closing bid price for shares of the Common Stock of the Corporation on such
trading dates as noted in the Plan.  Dividends are credited to said account
on the dates and at the rate per unit at which dividends are paid per share
on the Corporation's outstanding Common Stock and are then  converted to
units using the same basis of conversion as for deferred amounts.   Within
certain time limitations, a participating director may elect to receive
deferred fees either in a lump sum or in installments. 
        
The aggregate amount of directors retainers and fees paid and deferred during
1994 was $207,350.  No additional compensation was  received by any director
for special assignments or services.

CERTAIN TRANSACTIONS

Some of the directors and officers of the Bank, and some of the corporations
and firms with which these individuals are associated, also are customers of
the Bank in the ordinary course of business, or are indebted to the Bank in
respect to loans of $60,000 or more, and it is anticipated that some of these
individuals, corporations and firms will continue to be customers of and
indebted to the Bank on a similar basis in the future.  All loans extended to
such individuals, corporations and firms were made in the ordinary course of
business, did not involve more than normal risk of collectibility or present
other unfavorable features and were made on substantially the same terms,
including interest rates and collateral, as those prevailing at the same time
for comparable bank transactions with unaffiliated persons.

The Bank has purchased insurance from a CNA Company, American Casualty
Company of Reading, Pennsylvania, providing for reimbursement of directors
and officers of the Corporation and the Bank for costs and expenses incurred
by them in actions brought against them for 
wrongful acts  in connection with their duties as directors or officers,
including actions as fiduciaries of the Banks Pension and Profit-Sharing
Plans, under the Employee Retirement Income Security Act of 1974.  The
insurance coverage, which expires in November 1995, costs $18,423 on an
annual basis, and has been paid by the Bank.  No claims have been made or pad
under this insurance.

The Bank has retained Sayles, Evans, Brayton, Palmer & Tifft, of which Mr.
Hoffman is a partner, for legal services during the last two years and
expects to retain Sayles, Evans, Brayton, Palmer & Tifft for legal services
during the current year.

VOTING SECURITIES AND EQUITY OWNERSHIP BY CERTAIN BENEFICIAL OWNERS AND BY
DIRECTORS, NOMINEES AND EXECUTIVE OFFICERS

The Board of Directors has fixed the close of business on March 8, 1995, as
the record date for determination of Shareholders entitled to notice of and
to vote at this Meeting.

As of the close of business on February 15, 1995, the Corporation had
outstanding  2,093,481 shares of Common Stock.  Each of said shares is
entitled to one vote at the Meeting with respect to each matter to be voted
upon.  None of said stock has cumulative voting rights.

To the knowledge of the Corporation, as of January 3, 1995, the only persons
who beneficially owned more than 5% of the outstanding shares of the
Corporations Common Stock are set forth below:

Mary E. Dalrymple of 661 Foster Avenue, Elmira, New York,  David J. Dalrymple
of 274 Upper Coleman Avenue, Elmira, New York and Robert H. Dalrymple of 875
Upland Drive, Elmira, New York, may be deemed to have beneficially owned
collectively 341,349 shares or 16.31% of the Corporation's Common Stock. 
Mary E. Dalrymple, the mother of David J. Dalrymple and Robert H. Dalrymple,
owned directly 214,221 of said shares.  David J. Dalrymple owned directly
46,162  shares and as custodian for his children under the New York State
Uniform Gifts to Minors Act 1,904 shares.  Robert H. Dalrymple owned directly
38,000 shares and as custodian for his children under the New York State
Uniform Gifts to Minors Act 1,904 shares.  Dalrymple Holding Corporation, of
which corporation David J. Dalrymple and Robert H. Dalrymple are officers,
directors and principal shareholders, owned directly 39,158 of said shares. 
Said total ownership by said three persons does not include 15,115 shares
owned by Susquehanna Supply Company of which David J. Dalrymple and Robert H.
Dalrymple each own 23.1% of the outstanding common stock nor does it include
1,350 shares and 1,000 shares owned by  the respective spouses of David J.
Dalrymple and Robert H. Dalrymple.  Said persons may be deemed to share
beneficial ownership because of family relationships amongst them and because
they may be deemed to constitute a "group" within the meaning of Section 13
(d)(3) of the Exchange Act.   The disclosure described herein shall not be
deemed to be an admission by said persons that such a group exists.
        
The Bank, in various fiduciary, agency and trust capacities held a total of
608,507 shares or  29.1 % of the outstanding stock of the Corporation.  When
acting in a co-fiduciary capacity, the shares will be voted by the
co-fiduciary or fiduciaries in the same manner as if the co-fiduciary or
fiduciaries were the sole fiduciary.  Where the Bank is sole trustee, the
shares will be voted only if the trust instrument provides for voting the
stock at the direction of the donor or a beneficiary and such direction is in
fact received.  It is the intention of the Bank in its fiduciary capacity to
vote those shares as to which it has sole voting power in favor of the
proposals as hereinafter described.

As of January 3, 1995, each director or nominee and each Executive Officer
named in the Summary Compensation Table herein, individually, and all
directors, nominees and Executive Officers as a group beneficially owned
Common Stock as reported to the Corporation as of said date as follows
(unless otherwise indicated, each of the persons named has sole voting and
investment power with respect to the shares listed):

<TABLE>
<CAPTION>

DIRECTORS, NOMINEES AND                      AMOUNT AND NATURE                     PERCENT OF 
EXECUTIVE OFFICERS                           OF BENEFICIAL OWNERSHIP(A)            SHARES OUTSTANDING(B)
<S>                                                    <C>                        <C>               
Robert  E. Agan                                            450                     --

John W. Bennett(C)                                       7,674                     --

Donald L. Brooks, Jr.                                    1,250                     --

David  J. Dalrymple(D)                                  46,162                     2.21
        
Robert H. Dalrymple(D)                                  38,000                     1.82

Richard H. Evans                                         9,352                     --

Edward B. Hoffman                                        1,579                     --

Natalie B. Kuenkler(E)                                   6,706                     --

Stephen M. Lounsberry III                                1,625                     --
        
Boyd McDowell II                                         8,357                     --

Thomas K. Meier                                          2,000                     --

Ralph H. Meyer                                           1,500                     --

John F. Potter(F)                                        8,171                     --

Whitney S. Powers                                        9,675                     --

Samuel J. Semel                                          4,176                     --

Charles M. Streeter, Jr.(G)                             10,213                     --

Richard W. Swan(H)                                      19,133                     --

William A. Tryon                                        14,039                     --

William C. Ughetta                                       6,500                     --

Nelson Mooers van den Blink                              1,476                     --

Jan P. Updegraff(C)                                      3,009                     --

All Directors, Nominees and                            211,891                     10.12
Executive Officers as a group
(24 persons)(I)                                               

Notes:

A.      Unless otherwise noted, all shares included in this table are owned
        directly, with sole voting and dispositive power.
B.      Unless otherwise noted, less than 1% per individual.
C.      Includes all vested shares of Common Stock of the Corporation held for
        the benefit of each Executive Officer by the Bank as trustee of the
        Bank's Profit-Sharing, Savings and Investment Plan, who may instruct the
        trustee as to the voting of such shares.  If no instructions are
        received, the trustee votes the shares in the same proportion as it
        votes all of the shares for which instructions were received from all
        Plan participants.  The power to dispose of shares is held by Plan
        participants subject to certain restrictions.  Messrs. Bennett and
        Updegraff have a vested interest in 6,578 and 2,859 such shares held by
        the Plan, respectively.  Under the provisions of the Plan, the trustee
        holds for the benefit of all employees who participate in the Plan 
        183,018 shares of the Corporation's Common Stock
D.      Does not include 39,158 shares owned by Dalrymple Holding Corporation,
        of which corporation David J. Dalrymple and Robert H. Dalrymple are
        officers, directors and the principal shareholders nor 15,115 shares 
        owned by Susquehanna Supply Company, of which company Messrs.
        Dalrymple are each 23.1% owners, as to which shares Messrs. Dalrymple
        disclaim beneficial ownership.  See also VOTING SECURITIES AND EQUITY
        OWNERSHIP BY CERTAIN BENEFICIAL OWNERS AND BY DIRECTORS, NOMINEES AND
        EXECUTIVE OFFICERS herein.
E.      Includes 4,131 shares held  by  Mrs. Kuenkler and another as trustees
        under the Will of a  decedent under which Mrs. Kuenkler is an income
        beneficiary and as trustee shares voting and dispositive powers.  Does
        not include 75,600 shares owned by The Rathbone Corporation, of which
        Mrs. Kuenkler is a director.
F.      Includes 5,448 shares owned by Seneca Beverage Corp., of which
        corporation Mr. Potter is an officer, director and the principal
        shareholder.
G.      Includes 5,418 shares owned by Streeter Associates, Inc., of which
        corporation Mr. Streeter is an officer, director and the principal
        shareholder.
H.      Includes 6,000 shares owned by Swan & Sons-Morss Co., Inc., of which
        corporation Mr. Swan is an officer, director and one of the principal
        shareholders.  Does not includes 2,158 shares held by others as trustees
        for a trust of which Mr. Swan is an income beneficiary, as to which
        shares Mr. Swan disclaims beneficial ownership.
I.      Does not include 14,441 shares owned as custodians for minor children
        and owned by spouses of certain officers and directors as to which such
        officers and directors disclaim beneficial ownership.  



Section 16(a) of the Securities Exchange Act of 1934 requires the
Corporation's directors and executive officers, and persons who own more than
ten percent of a registered class of the Corporation's equity securities, to
file with the Securities and Exchange Commission initial reports of
ownership, reports of changes in beneficial ownership, and annual reports
involving  security transactions pursuant to one or more rules as set forth
under Sections 16(a) and 16(b) of the Securities Exchange Act.  Directors,
executive officers, and  greater than ten percent shareholders are required
by SEC regulation to furnish the Corporation with copies of all  Section
16(a) forms they file.

To the Corporation's knowledge, based on review of the copies of such reports
furnished to the Corporation and written representations that no other
reports were required for the year ended December 31, 1994, the executive
officers, directors and any ten percent  shareholder complied with all
Section 16(a) filing requirements.

MANAGEMENT:

DIRECTORS' PERSONNEL COMMITTEE REPORT ON EXECUTIVE COMPENSATION


Under the supervision of the Personnel Committee of the Board of Directors
which is composed entirely of outside directors, the Bank has developed and
implemented compensation policies which seek to enhance the profitability of
the Bank and the Corporation and thus, shareholder value while at the same
time providing fair and competitive compensation which will attract and
retain well-qualified executives.   Based upon recommendations of the
Personnel Committee, the Board of Directors sets the annual compensation of
the Chief Executive Officer and approves guidelines establishing compensation
for other senior management which is then recommended by the Chief Executive
Officer based upon performance and other relevant factors and then approved
by the Board of Directors.  Aside from the fringe benefit programs in which
all Bank employees participate, annual compensation of all Bank executives
consists of an annual salary and a discretionary  bonus which may or may not
be deferred at the executive's election.  This bonus is paid only if profits
for the year exceed 8% of the Shareholders equity and is recommended by the
Personnel Committee and fixed by the Board of Directors near year-end, when
results for the year can be accurately predicted.  The Bank at present has no
long term compensation plan such as stock options.


In evaluating the performance and recommending the compensation of the Chief
Executive Officer and the compensation guidelines for the Bank's other senior
management, the committee has taken particular note of management's success
during 1994 in achieving certain profit, growth and operational objectives
which were established by the Board of Directors in the Bank Plan at the
beginning of 1994  and compared the Corporation's financial results against
the results reported by similar banking businesses in New York and
Pennsylvania.  In making its evaluation the committee also noted management's
successful expansion of the Corporation's market base during 1994 through the
acquisition from the Resolution Trust Corporation of deposits and banking
offices in three new market areas and the further expansion to a fourth new
market area through a merger with an existing full-service bank.  The
financial and operational measurements considered by the Board were: 
profits, return on assets, return on equity, new product development, expense
control, asset growth, non-interest income, asset quality and asset liability
management.  There is no specific weight given to any of these factors and
there is no formula whereby a certain performance will result in a certain
bonus or salary.  he committee subjectively considers total performance and
the total financial and operating conditions of the Bank in making its
compensation recommendations.

Also, in considering the compensation of the Chief Executive Officer, the
committee consulted with Ben S. Cole of  Ben S. Cole Financial Inc., an
organization which provides comparative information on CEO compensation for
a nationwide peer group of independent banks and holding companies having
similar asset size.  From this consultation it was determined that the
performance of the Bank compared favorably with that of its peers and that
the compensation paid by the Bank was well within the range of compensation
paid by its peers.


In its review of management performance and compensation, the committee has
also taken into account management's consistent commitment to the long-term
success of the Corporation and its subsidiary.  The committee has recognized
that the Corporation's profitability in any one year is considerably impacted
by the general economic conditions nationally and in its trading areas, over
which management has little or no control, and the committee's policy,
therefore, is to not over-emphasize, either positively or negatively, a
single year's results at the expense of significant, sustained, long-term
earnings growth.


Based on its evaluation of these factors, the committee believes that the
executive management of the Corporation is dedicated to achieving significant
improvements in long-term financial performance and that the compensation
policies, plans and programs the committee has implemented and administered
have contributed to achieving this management focus.



SUBMITTED BY THE DIRECTORS' PERSONNEL COMMITTEE


Thomas K. Meier, Chairman                            John F. Potter
Donald L. Brooks, Jr.                                Charles M. Streeter, Jr.
David J. Dalrymple                                   William C. Ughetta
Richard H. Evans                                     Nelson Mooers van den Blink
Ralph H. Meyer







COMPARATIVE RETURN PERFORMANCE GRAPH

Comparison of Five Year Cumulative Total Return For Fiscal Years
Ending December 31, 1990 - 1994 Among Chemung Financial Corporation,
NASDAQ - Composite Indes and NASDAQ - Bank Stock Index



</TABLE>
<TABLE>
<CAPTION>

                                                     1990    1991      1992      1993     1994
<S>                                                  <C>    <C>       <C>       <C>      <C>
Chemung Financial Corporation                        89.99   71.40     75.55     98.17   113.47
NASDAQ - Composite                                   84.92  136.28    158.58    180.93   176.92
NASDAQ - Bank Stocks                                 73.23  120.17    174.87    199.33   198.69
</TABLE>

The cumulative total return includes (i) dividends paid and (ii) changes in
the share price of the Corporation's Common  Stock and assumes that  all
dividends were reinvested.  The above graph  assumes that the  value of the
investment in Chemung Financial Corporation and each index was $100 on
December 30, 1989.

The NASDAQ - Composite and  Bank Stock indices were obtained from the Center
for Research  in Security Prices, University of Chicago, Chicago, Illinois.

EXECUTIVE OFFICERS

During 1994, the names and positions of the executive officers of the
Corporation and the Bank, all serving one-year terms, were as follows:
<TABLE>
<CAPTION>

NAME                                  AGE    POSITION (served since)
<S>                                   <C>    <S>
John W. Bennett                       61     President and CEO of the Corporation and
                                             the Bank(1991); formerly President of the
                                             Corporation and the Bank (1988); and prior
                                             thereto Vice President of the Corporation and
                                             Executive Vice President of the Bank (1986)

Jan P. Updegraff                      52     Vice President and Treasurer of the Corpora-
                                             tion (1990) and Executive Vice President of
                                             the Bank (1990)

Daniel F. Agan                        61     Vice President of the Corporation (1988) and
                                             Senior Vice President of the Bank (1984)

Robert J. Hodgson                     49     Vice President of the Corporation (1990) and
                                             Senior Vice President of the Bank (1988)

James E. Corey, III                   48     Vice President of the Corporation (1993) and
                                             Senior Vice President of the Bank (1993)

</TABLE>


EXECUTIVE COMPENSATION

The following information indicates all compensation paid by the Bank during
1994 to the Chief Executive Officer and any of the four  highest paid
executive officers of the Corporation and the Bank whose total compensation
exceedd $100,000.

At present, the officers of the Corporation are not separately compensated
for services rendered by them to the Corporation. It presently is
contemplated that such will continue to be the policy of the Corporation.

SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>

NAME                                  ANNUAL COMPENSATION
AND
PRINCIPAL                                                                              ALL OTHER
POSITION                      YEAR           SALARY($)              BONUS($)(1)        COMPENSATION ($)(2)
<S>                           <C>            <C>                    <C>                   <C>                   
John W. Bennett               1994           185,692                30,000                8,174
President & CEO               
of the Corporation            1993           162,885                32,000                6,597
and the Bank
                              1992           156,539                18,000                6,713


Jan P. Updegraff              1994           90,385                 25,000                6,266
Vice President &
Treasurer of the              1993           84,692                 20,000                2,100
Corporation and
Executive Vice                1992           82,615                 15,000                3,716
President of the Bank

(1)     Includes amounts allocated for the year indicated, whether paid or
        deferred, to such person under the Bank's Incentive Bonus Plan.
(2)     Includes amounts allocated for the year indicated to such person under
        the Bank's Profit-Sharing, Savings and Investment Plan.

</TABLE>

RETIREMENT PLAN

The Bank maintains a non-contributory, defined benefit Retirement Plan
trusteed and administered by the Bank.  The Plan covers all employees who
have attained age 20 with one or more years of service  and who have  one
thousand hours of service during the plan year.  Under the Plan, the annual
benefit payable to qualifying employees upon their retirement is based on the
average of their five highest paid years out  of the last ten calendar years
of employment.  Normal retirement age under the Plan is 65. The Plan also
provides for reduced benefit payments for early retirement following age 55. 
Compensation under the Plan is limited to all of an employees salary, wages,
or other regular payments from the Bank, excluding bonuses, commissions,
overtime pay,  or other unusual payments.
The Retirement Plan provides an annual benefit of 1.2% for each year of
credited service to a maximum of 25 years and for each additional year to a
maximum of 10 years, 1% times the above average compensation, plus for each
year of credited service to a maximum of 35 years , .65% of the above average
compensation to the extent it exceeds the average of the taxable wage base in
effect under Section 230 of the Social Security Act for each year in the 35
- year period ending with the year in which the participant attains social
security retirement age (which base was $24,312 for a participant attaining
age 65 in 1994).

The following table sets forth the estimated annual benefits, based upon a
straight-life annuity form of pension, payable on retirement at age 65 by a
participating employee, assuming final average earnings as shown.  Employees
become fully vested following 5 years of service.

<TABLE>
<CAPTION>

AVERAGE ANNUAL                        ANNUAL BENEFITS UPON RETIREMENT
EARNINGS                              WITH YEARS OF SERVICE INDICATED
                                      

                                10                     20                    30                     35
<S>                           <C>                    <C>                   <C>                    <C> 
$100,000                      16,920                 33,839                 49,759                 57,219

$120,000                      20,620                 41,239                 60,659                 69,769

$150,000                      26,170                 52,339                 77,009                 88,594

$190,000                      33,570                 67,139                 98,809                116,694

$200,000                      33,940                 70,839                104,259                119,969

</TABLE>

The previously- noted executive officers of the Corporation and the Bank had
the following credited full years of service under the Plan, as of December
31, 1994:  John W. Bennett (39) and Jan P. Updegraff (24).

Due to the full funding limitation, the Bank made no contribution  to the
Pension Plan for 1994.  Contributions made to the Pension Plan by the Bank
totaled $306,288 for 1993,  and $316,345 for 1992.

Effective January 1, 1994, the Bank established a non-qualified Executive
Supplemental Pension Plan designed to provide a benefit which, when added to
other retirement income, will ensure the payment of a competitive level of
retirement income in order to attract, retain and motivate selected
executives of the Bank.  From time to time the Board of Directors may select
executives as participants in the plan.  Currently, the President is the only
plan participant.

The Plan provides an annual benefit equal to the amount, if any, that the
benefit which would have been paid under the terms of the Bank's Pension
Plan, computed as if the basic Pension Plan benefit formula administered and
payable without regard to the special benefit limitations required to comply
with Sections 415,  401(a)(17) and other governing sections of the Internal
Revenue Code, exceeds the benefit which is payable to the participant under
the terms of the Pension Plan on the date of the participant's termination.


PROFIT SHARING, SAVINGS AND INVESTMENT PLAN

The Bank maintains a Profit-Sharing, Savings and Investment Plan for the
benefit of  all employees with one or more years of service who have attained
one thousand hours of service during the Plan year.  The Banks contribution
in any year is paid out of the Banks net profit and, therefore, is subject to
change from year to year.  The contribution shall not exceed the maximum
amount deductible for income tax purposes for such year.  Annual
contributions under the Plan are allocated pro rata on the basis of
participants aggregate covered compensation, limited, however, to a  maximum
of 50% of the defined benefit limit under Code Section 415 (b) (1) (A) in
effect as of January 1 of the Plan Year for which the contribution is made
(50% of $118,800 or $59,400 for 1994).  Participants who have earned at least
five years of vesting service may make limited withdrawals from the Plans
Trust Fund from account balances accumulated prior to January 1, 1985.  The
Plan further provides the opportunity for all participants to contribute up
to 10% of pay on a tax-deferred basis with the Bank matching 50% of the first
6% of that contribution.  Both the Bank's profit sharing and matching
contributions are invested in the Corporation's Common Stock to the extent
available.  Participants' accounts are at all times 100% vested, and benefits
are payable upon retirement, death, disability, or other termination of
employment.

The Bank made contributions to the Profit Sharing, Savings and Investment
Plan totaling $423,161 for 1994, $406,798 for 1993, and $450,241 for 1992.

INCENTIVE BONUS PLAN

The Bank instituted an Incentive Bonus Plan effective January 1, 1983, for
its senior officers which proveides that the Bank may award bonuses to key
management officers and others in such amount as the Board of Directors, in
its sole discretion, may, from time to time, determine.  Bonuses awarded may
be paid in cash or, in certain instances, may be deferred at the
participant's option, until his or her retirement or separation from service. 
The maximukm pool of funds available for the Plan is defined as not to exceed
25% of the amount by which the Bank's profits for any award year exceed 8% of
shareholders equity at the beginning of the award year.

The Bank made contributions to the Incentive Bonus Plan totaling $182,500 for
1994, $171,500 for 1993, and $160,000 for 1992.

EMPLOYMENT CONTRACTS

The Bank has employment contracts with nineteen of its senior officers, all
vice president level and above.  The contracts provide that in the event of
termination of any of these officers' employment without cause, the officer
shall continue to receive his or her salary at the level then existing and
the customary fringe benefits which he or she is then receiving for a period
ending December 31, 1996, except for Messrs. Agan, Corey and Hodgson whose 
guaranteed terms end December 31, 1997, and Messrs. Bennett and Updegreaff whose
guaranteed terms end December 31, 1998.  The contracts further provide that they
may be extended by the Board of Directors on a year-to-year basis and also may 
be terminated for cause upon thirty days' notice.

OTHER COMPENSATION AGREEMENTS

The Bank maintains several contributory and non-contributory medical, life
and disability plans covering all officers, as well as all full-time
employees.  The Bank does not maintain any stock option, stock appreciation
rights or stock purchase or award plans for offficers or directors.

INDEPENDENT PUBLIC ACCOUNTANTS:

The accounting firm of KPMG Peat Marwick, 113 South Salina Street, Syracuse,
New York 13202 has acted as the Bank's and the Corporation's independent
auditors and accountants for the fiscal year of 1994 and will so act in 1995. 
Representatives of KPMG Peat Marwick will be present at the Annual Meeting of
Shareholders with the opportunity to make a statement.  The representatives
will respond to appropriate questions.



OTHER BUSINESS:

Management knows of no business which will be presented for consideration,
other than the matters described in the Notice of Annual Meeting.  If other
matters are properly presented, the persons designated as proxies intend to
vote thereon in accordance with their best judgment.

SHAREHOLDER PROPOSALS:

Qualified Shareholders desiring to present a proposal at the 1996  Annual
Meeting of Shareholders, including a notice of intent to make a nomination at
said Meeting, must submit such proposal to the Corporation on or before
November 14, 1995.  Such proposals must comply in all respects with the rules
and regulations of the Securities and Exchange Commission.

BY ORDER OF THE BOARD OF DIRECTORS

Jerome F. Denton
Secretary

Date:          March 14, 1995
               One Chemung Canal Plaza
               Elmira, New York 14902

<PAGE>

                                CHEMUNG
                                FINANCIAL
                                CORPORATION
                                Subsidiary, Chemung Canal Trust Company



                                NOTICE OF
                             ANNUAL MEETING
                                  AND
                            PROXY STATEMENT



One Chemung Canal Plaza                               Annual Meeting of
P.O. Box 1522                                         Shareholders to be held
Elmira, New York  14902                               April 11, 1995


<PAGE>
                              APPENDIX


OMITTED GRAPHIC MATERIAL

The Comparative Return Performance Graph set forth under the heading
"Comparison of Five Year Cumulative Total Return For Fiscal Years Ending
December 31, 1990 - 1994 Among Chemung Financial Corporation, NASDAQ -
Composite Index and NASDAQ - Bank Stock Index", as required by Item 402 (l)
of Regulation S-K has been omitted pursuant to Rule 304(d) of Regulation S-T
but will be filed with the Securities and Exchange Commission in paper form
pursuant to Rule 311(b) of Regulation S-T.<PAGE>
PROXY FORM

<PAGE>

                    CHEMUNG FINANCIAL CORPORATION

           ANNUAL MEETING OF SHAREHOLDERS - APRIL 11, 1995
         PROXY SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS
                   OF CHEMUNG FINANCIAL CORPORATION

John R. Battersby, Darwin C. Farber,  and John B. Hintz, each with power of
substitution and with all the powers and discretion the undersigned would
have if personally present, are hereby appointed the Proxy Agents to
represent the undersigned at the Annual Meeting of Shareholders of Chemung
Financial Corporation, to be held on April 11, 1995 (including any
adjournments or postponements thereof) and to vote all shares of Common Stock
of Chemung Financial Corporation which the undersigned is entitled to vote on
all matters that properly come before the meeting, subject to any directions
indicated.


                     (To be signed on Reverse Side)


THIS PROXY WILL, WHEN PROPERLY EXECUTED, BE VOTED AS DIRECTED.  IF NO
DIRECTIONS TO THE CONTRARY ARE GIVEN, THE PROXY AGENTS INTEND TO VOTE FOR THE
NOMINEES.

                                                    NOMINEES
               FOR     WITHHELD                                                
                                      3-year term:  John W. Bennett
1.  Election  of                                    Robert H. Dalrymple
    Directors.                                      Natalie B. Kuenkler
                                                    Ralph H. Meyer
For, except vote withheld from the                  Samuel J. Semel
following nominee(s):                               Richard W. Swan
                                                    William A. Tryon
                                      1-year term:  Stephen M. Lounsberry III


                                      I/We will attend the Meeting


                                      Number in group 


SIGNATURE(S)                                                        DATE

NOTE:  Please sign exactly as name appears hereon.  Joint owners should each
sign.  When signing as attorney, executor, administrator, trustee, custodian
or guardian, please give full title as such.

<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
REGISTRANT'S 1994 ANNUAL REPORT TO SHAREHOLDERS AND STATISTICAL DISCLOSURES BY
BANK HOLDING COMPANIES AS PRESENTED IN THE FORM 10-K, AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS AND DISCLOSURES.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-END>                               DEC-31-1994
<CASH>                                          24,267
<INT-BEARING-DEPOSITS>                             114  
<FED-FUNDS-SOLD>                                 8,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    188,828
<INVESTMENTS-CARRYING>                          15,013
<INVESTMENTS-MARKET>                            15,169
<LOANS>                                        236,497
<ALLOWANCE>                                      3,600
<TOTAL-ASSETS>                                 494,332
<DEPOSITS>                                     432,271
<SHORT-TERM>                                    10,204
<LIABILITIES-OTHER>                              6,119
<LONG-TERM>                                          0
<COMMON>                                        10,750
                                0
                                          0
<OTHER-SE>                                      34,988
<TOTAL-LIABILITIES-AND-EQUITY>                 494,332
<INTEREST-LOAN>                                 20,006
<INTEREST-INVEST>                                9,024
<INTEREST-OTHER>                                   550
<INTEREST-TOTAL>                                29,580
<INTEREST-DEPOSIT>                               9,896
<INTEREST-EXPENSE>                              10,276
<INTEREST-INCOME-NET>                           19,304
<LOAN-LOSSES>                                      624
<SECURITIES-GAINS>                                 140
<EXPENSE-OTHER>                                 17,375
<INCOME-PRETAX>                                  6,990
<INCOME-PRE-EXTRAORDINARY>                       4,648
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     4,648
<EPS-PRIMARY>                                     2.45
<EPS-DILUTED>                                     2.45
<YIELD-ACTUAL>                                    7.49
<LOANS-NON>                                      1,201
<LOANS-PAST>                                       262
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 3,500
<CHARGE-OFFS>                                      718
<RECOVERIES>                                        94
<ALLOWANCE-CLOSE>                                3,600
<ALLOWANCE-DOMESTIC>                             3,600
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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