CHEMUNG FINANCIAL CORP
10-K, 1996-03-29
STATE COMMERCIAL BANKS
Previous: NATIONAL HOUSING PARTNERSHIP REALTY FUND TWO, 10-K, 1996-03-29
Next: CABLE TV FUND 12-A LTD, 10-K, 1996-03-29



              UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549
                                      
                                 FORM 10-K
                                                                
      X      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
             SECURITIES EXCHANGE ACT OF 1934 [Fee Required]
                                      
                For the fiscal year ended December 31, 1995
                                     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)

          Registrant's 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 registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.     

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 29,
1996 was $34,933,528.

As of February 29, 1996 there were 2,084,611 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,
1995 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 2, 1996 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, 1995, 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
Bank's 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 Operations, 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, 1995.


                                Competition


Six (6) of the Bank's 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 1995,
1994, and 1993.

                                 Employees


As of December 31, 1995, the Bank employed 281 persons on a full-time equivalent
basis.


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


Neither the Corporation nor the Bank relies 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>

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

<CAPTION>
                                                                 December 31,             

                                       1995                          1994                          1993

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

<S>                       <C>       <C>        <C>       <C>       <C>        <C>      <C>       <C>        <C>
Interest-earning assets:

   Loans                  $ 249,149   23,868   9.58%     $ 221,419   20,006   9.04%    $ 224,127   20,741   9.25%
   Taxable securities       155,238    9,960   6.42        134,524    7,762   5.77       106,736    6,088   5.70 
   Tax-exempt securities     28,051    1,406   5.01         25,054    1,262   5.04        22,596    1,184   5.24 
   Federal funds sold         8,434      486   5.76         10,236      407   3.98        12,587      371   2.95 
   Interest-bearing 
      deposits                6,267      357   5.70          3,478      143   4.11         2,401      73    3.04 

     Total interest-
     earning assets         447,139   36,077   8.07%       394,711   29,580    7.49%     368,447   28,457   7.72%

Non-interest earning assets:

   Cash and due from 
      banks                  23,442                         21,657                        20,372 
   Premises and equipment, 
      net                     9,657                          7,451                         7,513 
   Other assets               6,922                          5,506                         4,853 
   Less allowance for 
     loan losses             (3,876)                        (3,419)                       (3,453)
   Excess of cost over 
     fair value of net 
     assets acquired, 
     net of accumulated 
     amortization            11,969                          5,339                            -

      Total               $ 495,253                      $ 431,245                     $ 397,732 





Liabilities and
Shareholders' Equity

Interest-bearing 
   liabilities:

   Demand deposits        $  43,312      731   1.69%     $  43,372      673    1.55%   $  42,275      811   1.92%
   Savings deposits         149,257    4,408   2.95        142,819    3,778    2.65      133,671    3,806   2.85 
   Time deposits            153,433    8,307   5.41        121,783    5,445    4.47      110,631    4,887   4.42 
   Federal funds purchased 
     and securities
     sold under agreement
     to repurchase           13,846      781   5.73          9,975      380    3.81        9,717      281   2.89  

      Total interest-
      bearing liabilities   359,848   14,227   3.95%       317,949   10,276    3.23%     296,294    9,785   3.30%

Non-interest bearing 
   liabilities:

   Demand deposits           78,406                         66,635                        60,461
   Other                      6,995                          5,106                         3,978

                            445,249                        389,690                       360,733
Shareholders' equity         50,004                         41,555                        36,999

      Total               $ 495,253                      $ 431,245                     $ 397,732

Net interest earnings               $ 21,850                       $ 19,304                     $  18,672

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



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>
<PAGE>
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>
                                                 1995 Compared to 1994           1994 Compared to 1993       

                           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                       $ 2,607    1,255   3,862         (249)    (486)    (735)
     Taxable securities            1,273      925   2,198        1,603       71    1,674 
     Tax-exempt securities           150       (6)    144          125      (47)      78 
     Federal funds sold              (81)     160      79          (78)     114       36 
     Interest-bearing deposits       145               70          215       39       31  70  

         Total interest-
           earning assets        $ 4,094    2,404   6,498        1,440     (317)   1,123 



Interest paid on:

     Demand deposits                  (1)      59      58           21     (159)    (138)
     Savings deposits                176      442     618          251     (279)     (28)
     Time deposits                 1,580    1,282   2,862          498       60      558 
     Federal funds purchased
      and securities sold under
      agreement to repurchase        179      234      413           8       91       99 

         Total interest-bearing
           liabilities           $ 1,934    2,017    3,951         778     (287)     491 


<FN>
<F1>
(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.
</FN>
</TABLE>




Investment Portfolio



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

<TABLE>
<CAPTION>


                                                              December 31,        

                                                         1995     1994       1993

                                                       (In Thousands of Dollars)   
     <S>                                           <C>          <C>        <C>
     U.S. Treasury and other
        U.S. Government Agencies                   $  108,775   163,238    104,216
     State and political subdivisions                  30,275    28,085     21,997
     Other bonds and notes                             33,596     7,181      8,871
     Corporate stocks                                   6,818     5,493      2,002

          Total                                    $  179,464   203,997    137,086



     Included in the above table are $171,882, $188,828 and $44,814 of securities available for sale at December  
     31, respectively. 

</TABLE>


Investment Portfolio (continued)


     The following tables set forth the maturities of investment securities at
December 31, 1995 and the weighted average yields of such securities (calculated
on the basis of the cost and effective yields weighted for the scheduled
maturity of each security).  Federal tax equivalent adjustments have been made
in calculating yields on municipal obligations.
     
<TABLE>
<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                    $  38,744    6.26%   $ 68,000     6.49%
     State and political subdivisions                  10,411    4.68      16,371     4.89 
     Other bonds and notes                              1,522    7.98       1,501     8.40 

     Total                                          $  50,677    5.99%   $ 85,872     6.22%


<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                     $  2,032    7.07%  $   -         - %
     State and political subdivisions                   3,275    5.33       217     4.71 
     Other bonds and notes                              5,031    6.69    25,542     7.85     

          Total                                      $ 10,338    6.33%  $25,759     7.82%

</TABLE>

Loan Portfolio


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

<TABLE>
<CAPTION>


                                                      December 31,                        

                                        1995    1994     1993     1992     1991

                                                (In Thousands of Dollars)      

     <S>                           <C>       <C>      <C>      <C>      <C>
     Commercial, financial and
        agricultural               $  89,785  75,006   69,484   63,630   65,830
     Real estate mortgages            71,870  67,912   71,345   81,431   89,401
     Installment loans               101,687  94,181   82,028   74,258   72,462

          Total                    $ 263,342 237,099  222,857  219,049  227,693

</TABLE>



     The following table shows the maturity of loans (excluding residential real
estate mortgages and installment loans) outstanding as of December 31, 1995. 
Also provided are the amounts due after one year classified according to the
sensitivity to changes in interest rates:

<TABLE>
<CAPTION>


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

     <S>                                   <C>           <C>          <C>         <C>
     Commercial, financial and
        agricultural                       $ 40,564      15,259       33,962      89,785

     Loans maturing after one year with:
        Fixed interest rates                              8,426        6,618
        Variable interest rates                           6,833       27,344

          Total                                        $ 15,259       33,962                  


</TABLE>


Nonaccrual and Past Due Loans



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

<TABLE>
<CAPTION>


                                                     December 31,          

                                        1995    1994     1993     1992     1991

                                               (In Thousands of Dollars)       

     <S>                             <C>       <C>      <C>      <C>      <C> 
     Nonaccrual loans (1)            $ 1,120   1,201    1,605    1,321      721

     Accruing loans past due
        90 days or more              $   681     354      274      588    2,307

</TABLE>


     Information with respect to nonaccrual loans at December 31, 1995, 1994 and
1993 is as follows:

<TABLE>
<CAPTION>


                                                     December 31,          

                                                    1995     1994     1993

                                              (In Thousands of Dollars)   

   <S>                                           <C>        <C>      <C>
     Nonaccrual loans                            $ 1,119    1,201    1,605

     Interest income that would have been
      recorded under original terms                  200      342      429

     Interest income recorded during the period       52       58      164

<FN>
<F1>
(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 loan which becomes 90 days delinquent, or in the case of consumer, mortgage or home equity loans not
     guaranteed by a government agency which become 120 days delinquent, 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.
</FN>
</TABLE>


Potential Problem Loans


     At December 31, 1995, 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, 1995, 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, 1995, the Corporation has no interest-bearing assets other
than loans that meet the nonaccrual, past due, restructured or potential problem
loan criteria.


Summary of Loan Experience


     This table summarizes the Corporation's loan loss experience for each year
in the five-year period ended December 31, 1995:

<TABLE>
<CAPTION>

                                                 Year Ended December 31,                  

                                            1995    1994     1993     1992     1991

                                               (In Thousands of Dollars)                 

     <S>                                 <C>        <C>      <C>      <C>       <C>
     Balance at beginning of period      $ 3,600    3,500    3,400    2,800     2,500

     Charge-offs:

        Commercial, financial and
           agricultural                       82     282      550       61        226
        Real estate mortgages                  5      14      ---      ---        ---
        Installment loans                    286     422      346      382        380
        Home equity                          ---     ---      ---      ---        ---

                                             373     718      896      443        606
     Recoveries:

        Commercial, financial and
           agricultural                       16      18       10      100        223
        Installment loans                     93      76       79       41         58
                                             109      94       89      141        281

           Net charge-offs                   264     624      807      302        325

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

     Additions charged to
        operations (1)                       564     624      907      902        625

     Balance at end of period            $ 3,900   3,600    3,500    3,400      2,800

     Ratio of net charge-offs during
        period to average loans
        outstanding (2)                     .11%    .28%     .36%     .14%       .15%


<FN>
<F1>
(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 1995 than in prior
     years.  The net charge-offs to average loans have averaged 0.21% over the last five years and the highest
     percentage in any of those years was 0.36%.


<F2>
(2)  Daily balances were used to compute average outstanding loan balances.
</FN>
</TABLE>

This table summarizes the Corporation's allocation of the loan loss reserve for 
each year in the five-year period ended December 31, 1995.

<TABLE>
<CAPTION>
                                                     Amount (in thousands) and Percent of 
                                                      Loans by Category to Total Loans

                                                               December 31,

Balance at end of
Period Applicable to:            1995      %      1994    %      1993     %      1992      %       1991     %

<S>                            <C>       <C>     <C>     <C>     <C>     <C>     <C>     <C>      <C>     <C> 
Domestic:                      $ 1,516   100.0   2,575   100.0   3,150   100.0   2,117   100.0    2,085   100.0


   Commercial, financial
      and agricultural           1,042    33.0   2,108    31.0   2,620    30.2   1,625    28.6    1,409    28.7
   Commercial mortgages            305     4.1     282     5.0     248     6.5     112     6.7      187     7.4
   Residential mortgages            16    23.8      16    23.6      13    25.5      34    30.4       44    31.9 
   Consumer loand                  153    39.3     169    40.4     270    37.8     346    34.3      446    32.1

Unallocated:                     2,384    N/A    1,025    N/A      350    N/A    1,283    N/A       715    N/A

Total                          $ 3,900   100.0   3,600   100.0   3,500   100.0   3,400   100.0    2,800   100.0

</TABLE>

Deposits



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

<TABLE>
<CAPTION>



                                               Year Ended December 31,            

                                       1995             1994                1993

                                 Amount     Rate  Amount     Rate     Amount     Rate

                                               (In Thousands of Dollars)                        

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

     Noninterest-bearing
        demand deposits       $  78,406     ---%    66,635     ---%    60,461     ---%
     Interest-bearing demand
        deposits                 43,312    1.69     43,372    1.55     42,275    1.92 
     Savings deposits           149,257    2.95    142,819    2.65    133,671    2.85 
     Time deposits              153,433    5.41    121,783    4.47    110,631    4.42 

                              $ 424,408            374,609            347,038

</TABLE>




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

<TABLE>
<CAPTION>


                                                                  Time Certificates       
                                                                     of Deposits         

                                                               (In Thousands of Dollars)  

                 <S>                                                    <C>

               3 months or less                                         $13,503
               Over 3 through 12 months                                   5,918
               Over 12 months                                             2,041
</TABLE>


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


Return on Equity and Assets



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

<TABLE>
<CAPTION>

                                                Year Ended December 31,    

                                                1995     1994     1993

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

     Return on average assets                    1.13%    1.08%    1.13%
     Return on average equity                   11.20    11.18    12.15 
     Return on beginning equity                 12.25    12.13    12.66 
     Dividend payout ratio                      36.52    38.23    36.86 
     Average equity to average assets ratio     10.10     9.64     9.30 
     Year-end equity to year-end assets ratio   10.54     9.25     9.63 

</TABLE>

Short-Term Borrowings



     For each of the three years in the period ended December 31, 1995, the
average outstanding balance of short-term borrowings did not exceed 30% of
shareholders' equity.


ITEM 2.  PROPERTIES


The Corporation and the Bank currently conduct all their business activities
from the Bank's main office, thirteen (13) branch locations situated in a
four-county area, owned office space adjacent to the Bank's main office, and
five (5) 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 office building
adjacent to the main office was acquired during 1995 and consists of
approximately 18,213 square feet of which 8,202 square feet are occupied by
operating departments of the Bank and 10,011 square feet are leased.  The leased
automated teller facility spaces total approximately 150 square feet.

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

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, 1995, are the quarterly market
price ranges for the Corporation's stock for the past three (3) years, based
upon actual transactions as reported by securities brokerage firms which
maintain a market or conduct trades in the Corporation's stock and other
transactions known by the Corporation's management.  Also incorporated herein
by reference to a part  of the Corporation's 1995 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 29, 1996 was 834.      

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, 1995
is incorporated herein by reference.



ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

Management's 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, 1995 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, 1995 are 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" and 
"Executive Officers" and the Section 16(a) disclosure set forth under the
caption "Security Ownership of Management", as presented in the registrant's
Proxy Statement, dated March 5, 1996, relating to the Annual Meeting of
Shareholders to be held on April 2, 1996, 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"; "Management Incentive  Plan"; "Employment
Contracts"; and "Other Compensation Agreements", presented in the registrant's
Proxy Statement, dated March 5, 1996, relating to the Annual Meeting of
Shareholders to be held on April 2, 1996, is incorporated herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT


The information set forth under the captions "Security Ownership of Certain
Beneficial Owners" and "Security Ownership of Management", presented in the
registrant's Proxy Statement, dated March 5, 1996, relating to the Annual
Meeting of Shareholders to be held on April 2, 1996, 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 5, 1996, relating to the Annual
Meeting of Shareholders to be held on April 2, 1996, 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 Independent Auditors' Report



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, 1995 and 1994, and for
each of the years in the three-year period ended December 31, 1995 are
incorporated by reference in Item 8:

     -  Independent Auditors' Report 
     -  Consolidated Balance Sheets - December 31, 1995 and 1994
     -  Consolidated Statements of Income - Years ended December 31, 1995,
          1994 and 1993
     -  Consolidated Statements of Shareholders' Equity - Years ended
          December 31, 1995, 1994 and 1993
     -  Consolidated Statements of Cash Flows - Years ended 
          December 31, 1995, 1994 and 1993
     -  Notes to Consolidated Financial Statements - December 31, 1995 and
          1994






(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 September 13, 1995,
                        are incorporated herein by reference to Exhibit A of
                        the Registrant's Form 10-Q for the period ended 
                        September 30, 1995, File No. 0-13888.

     Exhibit   (13)  -- Annual Report to Shareholders for the year ended      
                        December 31, 1995.

                     -- 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 5, 1996, 
                        and Proxy Form

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

     There were no reports filed on Form 8-K during the three months ended
     December 31, 1995.

(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, 1995
                                      
                       CHEMUNG FINANCIAL CORPORATION
                                      
                              ELMIRA, NEW YORK
                    ____________________________________




EXHIBIT
LISTING                     EXHIBIT



EXHIBIT 13           Annual Report To Shareholders For The Year Ended 
                     December 31, 1995

                     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 5, 1996, 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 13, 1996

                                      By          "signature"                 
                                                 John W. Bennett
                                      Chairman 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


        "signature"                   Director                   3/13/96   
Robert E. Agan


        "signature"                   Director, Chairman &       3/13/96    
John W. Bennett                       Chief Executive Officer


                                      Director                              
Donald L. Brooks, Jr.


        "signature"                   Director                   3/13/96    
David J. Dalrymple


        "signature"                   Director                   3/13/96    
Robert H. Dalrymple


        "signature"                   Director                   3/13/96    
Richard H. Evans


        "signature"                   Director                   3/13/96    
Natalie B. Kuenkler


        "signature"                   Director                   3/13/96    
Edward B. Hoffman


        "signature"                   Director                   3/13/96    
Stephen M. Lounsberry III

<PAGE>
          Signature                    Title                        Date

                                      Director                              
Boyd McDowell II


        "signature"                   Director                   3/13/96    
Thomas K. Meier

                                   
        "signature"                   Director                   3/13/96    
Ralph H. Meyer


                                      Director                              
John F. Potter


        "signature"                   Director                   3/13/96    
Samuel J. Semel  


        "signature"                   Director                   3/13/96    
Charles M. Streeter, Jr.


        "signature"                   Director                   3/13/96    
Richard W. Swan         


        "signature"                   Director                   3/13/96    
William A. Tryon


                                      Director                              
William C. Ughetta


        "signature"                   Director, President &      3/13/96    
Jan P. Updegraff                      Chief Operating Officer


        "signature"                   Director                   3/13/96    
Nelson Mooers van den Blink


        "signature"                   Treasurer and Principal    3/13/96    
                                      Accounting Officer



Attest

        "signature"                   Secretary                  3/13/96    
Jerome F. Denton





                                 EXHIBIT A












                   TABLE OF QUARTERLY MARKET PRICE RANGES





<PAGE>



<TABLE>
<CAPTION>

           Market Prices of Chemung Financial Corporation Stock 
                     During Past Three Years (dollars)
- -----------------------------------------------------------------------------

                        1995                 1994                1993     
- -----------------------------------------------------------------------------
                      Hi -- Lo              Hi -- Lo            Hi -- Lo    
<S>                  <C>                   <C>                <C>

1st Quarter          26 1/4 - 25           24   - 23           21 1/4 - 17 1/2  

2nd Quarter          26 1/4 - 25           26   - 23           24 1/2 - 22    

3rd Quarter          25     - 24 1/4       26   - 24 1/2       24 1/4 - 22    

4th Quarter          27     - 25           26   - 24           25     - 23    

</TABLE>
<PAGE>



                                 EXHIBIT B













                           TABLE OF DIVIDENDS PAID

<PAGE>


<TABLE>
<CAPTION>

         Dividends Paid Per Share by Chemung Financial Corporation
                          During Past Three Years
- -----------------------------------------------------------------------------

                              1995                1994                1993
- -----------------------------------------------------------------------------
<S>                         <C>                 <C>                 <C>

January 3                   $.2400              $.2275              $.2100

April 3                      .2400               .2275               .2100

July 3                       .2400               .2275               .2100

October 2                    .2500               .2400               .2275
- -----------------------------------------------------------------------------

                            $.9700              $.9225              $.8575

</TABLE>

As of December 31, 1995 there were 834 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 brokerage firms which maintain a market or conduct
trades in the Corporation's stock and other transactions known by the
Corporation's management.     <PAGE>


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

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
$100.  Lesser capitalized banks were assessed on a scale currently reaching to
$0.31.  During the third quarter, the FDIC's Bank Insurance Fund ("BIF") became
fully capitalized at the required 1.25% of insured deposits.  This resulted in
an 82% decline in the annualized premium to $0.04 per $100 insured deposit.  In
subsequent developments, the BIF fund was recognized as over capitalized with
respect to statute law and the 1996 premium for well capitalized banks reduced
to the statutory limit of $2,000 in total.  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%.  This designation has been maintained and the Bank's FDIC
insurance premiums for 1995 were $538 thousand vs $796 thousand in 1994 and $769
thousand in 1993.  In 1995, FDIC premiums constituted the Corporation's fourth
largest non-interest expense behind salaries, credit card data processing, and
general data processing.  In December 1995, the Bank received notification from
the FDIC that it remains well capitalized and, due to that the 1996 FDIC
insurance premium will be reduced to $2 thousand for BIF insured deposits.
    There will, however, be a one-time charge to banks having deposits insured
by the Savings Association Insurance Fund ("SAIF") in order to recapitalize that
fund to the same level as the BIF fund.  The two funds will then be merged.  $36
million of the Bank's deposits will be subjected to the assessment which will
be expensed during the year that the enabling legislation is signed into law by
the President.  The timing of this event is rendered uncertain by the debate
over federal budget reconciliation legislation to which it was originally
attached.  
   The Federal Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA
91") 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 continues to be a major impediment to
banking profitability.  

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 $771 million at book
($993 million at fair value) December 31, 1995, compared to $732 million a year
earlier.   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
                              
                                 1995    1994   1993    1992   1991    1990   1 yr   5 yrs
- ---------------------------------------------------------------------------------------------------------------------
<S>                            <C>      <C>    <C>     <C>    <C>     <C>   <C>      <C>
Per Share Data
- ---------------------------------------------------------------------------------------------------------------------

Net Operating Income           $ 2.68   $2.45  $2.87   $2.55  $1.90   $1.93   9.4%    7.8%
Net Income                       2.68    2.45   2.37    2.55   1.90    1.93   9.4%    7.8%
Dividends Declared               0.98   0.935  0.875    0.82   0.76    0.76   4.8%    5.8%
Tangible Book Value             21.57   17.75  20.25   18.75  17.02   15.91  21.5%    7.1%
Market Price 12/31              27.75   25.50  23.00   18.50  18.25   24.00   8.8%    3.1%
Average Shares O/S (thousands)  2,088  1,899   1,894  1,894   1,899  1,921   10.0%      1.7%
=====================================================================================================================

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

Net Interest Income            21,849  19,304 18,672  18,339 16,557  15,690  13.2%    7.9%
Loan Loss Provision               564     624    907     902    625     446  -9.6%    5.3%
Net Income after Loan Loss                                                                  
  Provision                    21,285  18,680 17,765  17,437 15,932  15,244  14.0%    7.9%
Fiduciary Department Income     3,678   3,323  3,294   3,176  2,708   2,802  10.7%    6.3%
Securities Gains (Losses), net    531    140     821     105   (506)      7 279.3%    N/A
Other Income                    2,527   2,223  2,003   1,691  1,620   1,342  13.7%   17.7%
Total Non-Interest Income       6,736  5,686   6,118   4,972  3,822   4,151  18.5%   12.5%
Non Interest Expense           19,560  17,375 15,626  15,287 14,901  14,282  12.6%    7.4%
Pretax Income                   8,461   6,991  8,257   7,122  4,853   5,113  21.0%   13.1%
Income Taxes                    2,859   2,343  2,830   2,296  1,241   1,398  22.0%   20.9%
Net Operating Income            5,602   4,648  5,427   4,826  3,612   3,715  20.5%   10.2%
Effect of Accounting Change         0       0   (933)      0      0       0     N/A   N/A
Net Income                      5,602   4,648  4,494   4,826  3,612   3,715  20.5%   10.2%
=====================================================================================================================

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

Total Assets                    495.2   431.2  397.7   387.0  356.8   332.1  14.8%    9.8%
Earning Assets                  450.8   396.7  368.4   358.3  328.1   303.5  13.6%    9.7%
Loans - Net                     249.1   221.4  224.1   221.0  218.6   205.2  12.5%    4.3%
Securities                      187.0   161.6  144.3   137.3  108.9    98.4  15.7%   18.0%
Deposits                        424.4   374.6  347.0   338.5  319.4   299.0  13.3%    8.4%
Tangible Equity                  41.7    38.7   37.0    34.2   31.5    30.0   7.8%    7.8%
=====================================================================================================================

Ending Balance Sheet  (in millions)
- ---------------------------------------------------------------------------------------------------------------------

Total Assets                    501.9   494.3  398.1   385.8  381.7   335.8   1.5%    9.9%
Earning Assets                  452.5   448.6  369.4   356.4  350.1   304.7   0.9%    9.7%
Loans - Net                     259.1   232.9  218.8   214.9  224.2   206.6  11.2%    5.1%
Securities                      179.5   204.0  137.1   127.5  110.1    94.1 -12.0%   18.2%
Deposits                        426.9   432.3  342.9   339.2  325.8   302.8  -1.2%    8.2%
Tangible Equity                  44.9    37.2   38.3    35.5   32.3    30.5  20.7%    9.4%
Allowance For Loan Losses        3.90   3.60    3.50   3.40    2.80   2.50    8.3%   11.2%
=====================================================================================================================
</TABLE>

     During 1995, as well as 1994, the Fiduciary Division noted a continued
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
now compliment our more traditional investment alternatives with additional
products made available through strategic alliances with various mutual fund and
insurance companies.  

Employees

The Corporation and its Banking subsidiary had 281 full-time equivalent
employees (FTE's) on December 31, 1995.  The employment trend is relatively
stable. 

Performance Summary

Net income for 1995 was impacted by 1) higher loan volumes, 2) widely
fluctuating interest rates, 3) higher levels of non-interest income, and 4)
important changes in non-interest expenses.  This compares with 1994 when net
income was negatively impacted by an environment of a sustained rise in interest
rates.  
   During the third quarter, the Federal Deposit Insurance Corporation's Bank
Insurance Fund ("BIF") became fully capitalized at the required 1.25% of insured
deposits.  This resulted in an 82% decline in the annualized premium to $0.04
per $100 insured deposit and resulted in an estimated $437 thousand reduction
from the budgeted full year's accrual of $975 thousand.  A rebate during the
third quarter amounted to $253 thousand, of which $108 thousand served to reduce
the third quarter FDIC expense.  
    During the second and third quarter, the data processing function was
brought in-house from a remote-job-entry system through Mellon Datacenter. 
Estimated non-recurring expenses associated with the project amounted to $370
thousand.  This investment is viewed by management as a technological
requirement for delivering appropriate service to our market at the most
efficient cost.  The annualized reduction in data processing expense is
estimated at $200 thousand.
     Due to the sustained increase in loan demand, management decided to
increase the provision for loan losses to $200 thousand per quarter during the
first three quarters.  This level was in anticipation of significant loan growth
due to the expansion of the Bank's service area, introduction of new products,
and positive economic conditions favoring increased lending activity.  Average
loan balances were up 12.5% which was slightly below the business plan.  Due in
part to very favorable prevailing economic conditions, however, the Bank's loan
loss experience was significantly below management's original expectations of
the inherent risk levels of the portfolio.  There were no provisions added to
the allowance during November and December and $102 thousand of the allowance
for loan losses was returned to pretax income.
     Non-performing loans at year end increased to $1.800 million versus $1.178
million at the end of 1994, and represented 0.68% of total outstandings compared
to 0.49% on December 31, 1994 and 0.85% on December 31, 1993.  Net loan losses,
however, were only $264 thousand or 0.11% of average outstandings, compared to
$623.8 thousand in 1994 and $806.7 thousand in 1993.  The allowance for loan
losses at December 31, 1995 was 1.48% of outstandings and, at 217% of
non-performing loans versus 306% a year ago and 186% in 1993, is felt by
management to be adequate.

<TABLE>
<CAPTION>
Exhibit II
Selected Ratios

                                            1995      1994      1993      1992      1991
- ---------------------------------------------------------------------------------------------------------------------
<S>                                        <C>       <C>       <C>       <C>       <C>
Return on average assets                    1.13%     1.08%     1.13%     1.25%     1.01%
Return on average tangible equity          13.43%    12.01%    12.15%    14.12%    11.45%
Dividend yield 12/31                        3.60%     3.76%     3.96%     4.54%     4.16%
Dividend payout                            36.52%    38.22%    36.86%    32.17%    39.97%
Leverage ratio                              8.34%     7.69%     9.63%     9.20%     8.46%
=======================================================================================================================

Tier I capital to risk adjusted assets     13.84%    13.71%    15.66%    14.80%    13.02%
Total capital to risk adjusted assets      15.15%    15.03%    17.09%    16.22%    14.15%
Loans to deposits                          61.61%    54.71%    64.83%    64.38%    69.70%
Loan reserve to outstanding loans           1.48%     1.52%     1.57%     1.55%     1.23%
Loan reserve to non-performing loans         217%      306%      186%      178%       92%
Non-performing loans to outstanding loans   0.68%     0.49%     0.85%     0.87%     1.33%
=====================================================================================================================

Net interest rate spread                    4.12%     4.26%     4.42%     4.35%     3.99%
Net interest margin                         4.89%     4.89%     5.07%     5.12%     5.05%
=====================================================================================================================
</TABLE>
                                       
     Chemung Financial's net profits before dividends for 1995 were $5.602
million versus $4.648 million for 1994, up $954 thousand (20.5%) or $2.68 versus
$2.45 per share (9.4%) on 189 thousand average additional shares outstanding. 
During 1993 the Corporation earned $2.37 when net profits before dividends were
reduced $933 thousand ($0.50 per share) by the change in accounting for
postretirement medical benefits to $4.494 million.  Quarterly dividends declared
totaled $0.98 per share versus 1994's $0.935 and $0.875 in 1993.
     While the average interest rate on earning assets was 8.07% during 1995
versus 7.49% in 1994, the interest expense on the Bank's liabilities also
increased to 3.95% in 1995 versus 3.23% in 1994 and delivered a net interest
spread of 4.12% versus 4.26% a year earlier.  Due to higher levels of
non-interest bearing demand deposits, the net interest margin was maintained at
4.89%.  Non-interest income totaled $6.736 million versus $5.685 million in 1994
and $6.119 million in 1993.  Trust department income, at $3.678 million in 1995
versus $3.323 million in 1994 and $3.294 million in 1993 is the largest segment
on non-interest income.  During 1995, $531 thousand in net securities gains were
realized as management moved from a strategy with emphasis upon liquidity to an
investment approach with higher yield potential.  Securities sold or matured
were mostly U.S. Treasury securities with the proceeds reinvested primarily in
U.S. Government agency notes and U.S. Government agency guaranteed
mortgage-backed securities.
     The decline in non-interest income during 1994 when compared to 1993
occurred because during 1993, $821 thousand in capital gains were realized. 
$545 thousand of 1993's gains resulted from the sale of a defaulted bond at $790
thousand which had been written down to $245 thousand from $1 million during
1991.
     During 1995, non-recurring expenses associated with the acquisition of
Owego were approximately $124 thousand.  Management believes that future cost
efficiencies, together with future steady and sustainable growth in the Owego
market will recapture the goodwill associated with the acquisition.  
     Average earning assets for 1995 grew by $54.1 million or 13.6% to $450.8
million, compared to $396.7 million in 1994 and $368.4 million in 1993. 
Commercial and consumer loan balances grew 19.7% and 8.0%, respectively, while
the mortgage portfolio increased $3.9 million (5.8%).  Average total loan
balances were $249.1 million versus $221.4 million during 1994 (up 12.5%) and
$224.1 million during 1993.  The 1994 acquisition of the Columbia branches from
RTC and the purchase of Owego at year-end 1994 had only minor impact upon the
average loan balances in 1995.  Management expects significant progress in these
areas during 1996.
     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.       

<TABLE>
<CAPTION>

Exhibit III
Changes Due to Volume and Rate     


                                       1995 vs 1994                                  1994 vs 1993            
                                            ---------------------------------------------------------
                                       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                         $  3,862  $  2,607  $  1,255  $   (735) $   (249) $   (486)
Taxable investment
   securities                    2,198     1,273       925     1,674     1,603        71 
Tax-exempt investment        
   securities                      144       150        (6)       78       125       (47)
Federal funds sold                  79       (81)      160        36       (78)      114 
Interest-bearing deposits          215       145        70        70        39        31 
- --------------------------------------------------------------------------------------------------------------------
Total Interest Income         $  6,498  $  4,094  $  2,404  $  1,123  $  1,440  $   (317)
====================================================================================================================

Interest Expense (thousands)
- --------------------------------------------------------------------------------------------------------------------
Demand deposits               $     58  $     (1) $     59  $   (138) $     21  $   (159)
Savings deposits                   618       176       442       (28)      251      (279)
Time deposits                    2,862     1,580     1,282       558       498        60 
Federal funds purchased      
   and securities sold
   under agreement to
   repurchase                      413       179       234        99         8        91 
- --------------------------------------------------------------------------------------------------------------------
Total Interest Expense        $  3,951  $  1,934  $  2,017  $    491  $    778  $   (287)
====================================================================================================================

Net Interest Income           $  2,547  $  2,160  $    387  $    632  $    662  $     30 
====================================================================================================================

</TABLE>

   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.  During
1995, the regulatory authorities finalized their rules for examining
institutions relative to their exposure to interest rate risk with respect to
the fair value of an organization's net worth.  They concluded that the fair
value of all securities would be considered irrespective of whether holdings
were categorized as held to maturity.  In November 1995, the Financial
Accounting Standards Board published A Guide to Implementation of Statement 115
on Accounting for Certain Investments in Debt and Equity Securities.  Concurrent
with the initial adoption of the Guide, but no later than December 31, 1995, the
Corporation was permitted to reassess the appropriateness of the classifications
of all securities held at that time and implement reclassification without
calling into question the intent of the Corporation to hold other debt
securities to maturity in the future.  Effective December 1, 1995, the
Corporation transferred securities with amortized costs of $10,505,646 from the
held to maturity portfolio to the available for sale portfolio.  The net
unrealized gain was $154,557.  The transferred securities are reported at fair
value, with unrealized gains and losses excluded from earnings and reported as
a separate component of shareholders' equity net of related taxes. 
     The Available for Sale segment of the securities portfolio at December 31,
1995 was $171.9 million compared to $188.8 million at the beginning of the 
year.  Interest rates continued to trend lower during the year.  This, together 
with an exceptional appreciation in the common stock portfolio of the 
Corporation's banking subsidiary caused the Allowance valuation to increase to 
$6.3 million at December 31, 1995, compared to a negative $295 thousand at 
December 31, 1994.  The components of the appreciation are set  forth in the 
following table:

<TABLE>
<CAPTION>
                              Amortized               Fair        Appreciation 
                                 Cost                 Value      (Depreciation)
- --------------------------------------------------------------------------------------------------------------------
(in thousands)

<S>                          <C>                 <C>                <C>
U.S. Treasury Securities     $  77,579           $  78,516          $      937 
Obligations of other U.S.
   Government Agencies          29,692              30,258                 566 
U.S. Government Agency
   Mortgage-backed pools        30,647              30,573                 (74)
Obligations of states and
   political subdivisions       22,301              22,703                 402 
Other bonds and notes            2,941               3,014                  73 
Corporate stocks                 2,468               6,818               4,350 
- --------------------------------------------------------------------------------------------------------------------

          Totals             $ 165,628           $ 171,882          $    6,254 
====================================================================================================================
</TABLE>

   Included in Corporate stocks is 17,995 shares of Student Loan Marketing
Association ("SALLIE MAE") at a cost basis of $5,762 and fair value of
$1,187,670.  These shares were acquired as preferred shares (a permitted
exception to the Government regulation banning bank ownership of equity
securities) in the original capitalization of the U.S. Government Agency. 
Later, the shares were converted to common stock as SALLIE MAE recapitalized. 
Additionally, at December 31, 1995, the banking subsidiary's portfolio held
marketable investments in equities totalling $94,995 at cost with a total market
value of $3,194,389.  These shares were acquired prior to the enactment of the
Banking Act of 1933. Other equities included in the bank portfolio are 9,964
shares of Federal Reserve Bank and 14,813 shares of the Federal Home Loan Bank
of New York.  They are valued at $498,200 and $1,481,300, respectively. 
Management has no current plans for selling these securities.
        
Capital Resources and Dividends

The Corporation continues to maintain a strong capital position.  Tangible
shareholders' equity at December 31, 1995, was $44.9 million or 8.95% of total
assets compared to $37.2 million or 7.52% of total assets at the end of 1994 and
$38.3 million or 9.63% of assets at the end of 1993.   
    The Federal Reserve requires 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.  
   The Corporation continues to maintain a strong capital position.  As of
December 31, 1995, the Corporation's total Weighted Risk Adjusted Capital Ratio
was 15.15% compared with 15.03% at December 31, 1994 and 17.09% at the end of
1993.  The leverage ratio (Average Tier I Capital/Average Assets) was 8.34% at
year end versus 7.69% in 1994 and 9.63% in 1993.  Management's strategy for
leveraging the Corporation's capital is to maintain the leverage ratio between
7.50% and 8.50%.
   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,
1995, 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, 1995, $7,857,299 was available for
the declaration of dividends.
   Cash dividends declared amounted to $2.046 million in 1995 versus $1.777
million in 1994 and $1.657 million in 1993.  Dividends declared amounted to
36.5% of net earnings compared to 38.2% and 36.8% of 1994 and 1993 net earnings,
respectively.  It is management's objective to continue generating sufficient
capital internally, while retaining an adequate dividend payout ratio.
   The core deposit intangible and goodwill in the amounts of $5.34 million and
$2.65 million, respectively, at December 31, 1995, which account for the premium
paid in connection with the acquisition of three branches from the Resolution
Trust Corporation ("RTC") and the Owego National Financial Corporation during
1994, is being amortized over 15 years for both book and tax purposes. 
Amortization periods are monitored to determine if events and circumstances
require such periods to be reduced.  With respect to each of the branches
acquired from the RTC, management has determined that our purchase of these
deposits constituted entrance into major new market areas and provides a basis
for concluding that the core deposit intangible benefits will exist beyond a
short-term period.

Treasury Shares

When shares of the Corporation come on the market, we will bid only after
careful review of our capital position.  During 1995, 11,632 shares were
purchased at a total cost of $299,749 or an average price of $25.77 per share. 
In 1994, 7,500 of the treasury 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). 

Cash Flow
     
Proceeds from maturities and sales of securities and student loans available for
sale trailed purchases of securities and loan originations, net of repayments
and net purchases of premises and equipment, by $356 thousand during 1995.  Net
purchases of premises and equipment were $3.013 million, including $540 thousand
for real estate.  In 1994, net cash used by investing activities was $85.1
million.  Additionally, in June 1994, the bank acquired $45.6 million in
deposits from the RTC.  This event resulted in unusually high levels of
securities purchases. 
     Net cash provided by financing activities amounted to a negative $4.495
million during 1995 compared to $49.0 million a year earlier, when the purchase
of deposits of acquired branches accounted for $45.6 million of the increase. 
Core deposits (Demand, NOW, Savings and Insured Money Market Accounts) decreased
$14.3 million while certificates of deposit and individual retirement accounts
increased $8.9 million.

Liquidity and Sensitivity

The term "liquidity" refers primarily to the expected cash flows from assets
held for investment and secondarily to borrowings secured by assets held for
investments.  These two sources of liquidity have in the past been sufficient
to fund the operations of the Bank, and the Board of Directors anticipates that
they will suffice in the future.  For this reason, the term "liquidity" in the
Bank's policies does not refer to proceeds from the sale of assets, although the
sale of assets held as available for sale is a source of liquidity available to
management.  
   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, Senior Lending Officer, Senior
Marketing Officer, Chief Financial Officer, and others representing key
functions.
   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 $1.481 million in FHLB
common stock, the Bank maintained a credit line of $52,389,800 at December 31,
1995.
    Interest-rate risk is the risk that net interest income will fluctuate as
a result of a change in interest rates.  It is the assumption of interest rate
risk, along with credit risk, that drives the net interest margin of a financial
institution.  
    A related component of interest rate risk is the expectation that the market
value of our capital account will fluctuate with changes in interest rates. 
This component is a direct corollary to the earnings-impact component:  an
institution exposed to earnings erosion is also exposed to shrinkage in market
value.
   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, 1995, the cumulative one-year contractual gap for
the Bank was a negative $121.5 million versus a negative $111.4 million a year
earlier and a negative $75.2 at the end of 1993.  This indicates that $121.5
million of earning assets could reprice after the source of funds reprice.
    In recent years, however, core deposits (NOW accounts, Insured Money Market
Accounts and Savings accounts) have not been repriced with movements of interest
rates in the negotiable securities markets.  Rather, the interest paid upon such
funding sources during 1995, 1994 and 1993 has been very stable, even with
movements in excess of 200 basis points.  Short-term and intermediate-term
interest rates on U.S. Treasury Securities reached their lowest levels at the
beginning of 1994; peaked over 250 basis points higher at the beginning of 1995
and had declined more than 200 basis points by the end of the year.

<TABLE>
<CAPTION>


December 31, 1995                                  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                         $  99,667   $  24,573   $  72,425   $  66,291
Securities                        6,684      43,993      85,648      35,538
Federal funds                    10,000          
Other (Equities)                  6,818
- --------------------------------------------------------------------------------------------------------------------
Total earning assets            123,169      68,566     158,073     101,829
====================================================================================================================

Net sources:
NOW accounts                     43,958
Insured Money Market             47,520
Time certificates
   under $100 thousand           23,835      67,980      41,507          38
Time certificates
   over $100 thousand            13,618       5,803       2,041
Savings                          97,184
Repurchase agreements            13,382
- --------------------------------------------------------------------------------------------------------------------
    Total sources               239,497      73,783      43,548          38
====================================================================================================================

Incremental gap                -116,328      -5,217     114,525     101,791
Percent of earning assets         -94.4        -7.6        72.4         100

Cumulative gap                 -116,328    -121,545      -7,020      94,771
Percent of total assets           -25.8       -26.9        -1.6        21.0
================================================================================        
</TABLE>

   The asset/liability management function of the Bank falls under the authority
of the Board of Directors, which has charged the ALCO with responsibility for
implementing its funds management policies.  The ALCO is responsible for
supervising the preparation and annual revisions of the financial segments of
the Bank Plan, which is built upon the committee's economic and interest-rate
assumptions and the Annual Budget.  It is the responsibility of the ALCO to
modify prudently any and all asset/liability strategies in order to achieve
profit goals.
   On January 1, 1995, the Corporation adopted the provisions of 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.  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.   
   The Corporation defines smaller balance, homogeneous loans as consumer loans,
residential mortgages, home equity and credit card outstandings.  Significant
factors impacting management's judgment in determining when a loan is impaired
include an evaluation of compliance with repayment program, condition of
collateral, deterioration in financial strength of borrower or any case when the
expected future cash payments may be less than the recorded amount.  Commercial
loans are placed upon non-accrual status when delinquency reaches 90 days unless
collateral is deemed adequate, while consumer, mortgage and home equity loans
are considered for non-accrual at 120 days.  This is due to management's
evaluation of commercial loans as carrying a greater level of inherent risk.

New Accounting Standards

In June of 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 122 ("SFAS No. 122") Accounting for Certain
Mortgage Banking Activities, an Amendment of FASB Statement No. 65.  This
statement amends certain provisions of Statement 65 to eliminate the accounting
distinction between rights to service mortgage loans for others that are
acquired through loan origination activities and those acquired through purchase
transactions.  The Corporation presently recognizes servicing rights acquired
only through loan underwriting transactions and these are not material. 
Adoption of SFAS No. 122 in 1996 will have no material impact upon its financial
statements based upon historical levels of sales where servicing is retained.
   In October of 1995, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 123 ("SFAS No. 123") Accounting for
Stock-Based Compensation which encourages, but does not require, companies to
use a fair value based method of determining compensation cost for grants of
stock options under stock-based employee compensation plans.  Companies electing
to continue accounting for these plans under the provisions of Opinion 25 will
be required to present pro forma disclosures of net income and net income per
share, as if a fair value based method had been applied.  The Corporation is
required to implement SFAS No. 123 on January 1, 1996.  Management does not
believe the adoption of SFAS No. 123 will have a material impact on the
Corporation's consolidated financial statements as it does not currently have
a stock-based compensation plan.  
  
                                  /s/ "signature"
                                                                     
                                  Jan P. Updegraff
                                  Vice President & Treasurer
<PAGE>
 
                                      
                                      
                                      
                                 EXHIBIT D
                                      
                                      
                                      
                                      
                                      
                                      
                                      
                                      
                                      
                                      
                                      
                                      
                                      
                   CONSOLIDATED FINANCIAL STATEMENTS AND 
                       REPORT OF INDEPENDENT AUDITORS
                                      
                                      
<PAGE>
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, 1995 and 1994, 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, 1995.  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, 1995 and 1994, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1995, in conformity with generally accepted
accounting principles.

   As discussed in note 1 to the consolidated financial statements, effective
January 1, 1995, the Company changed its method of accounting for impairment of
loans to adopt the provisions of Statement of Financial Accounting Standards
(SFAS) No. 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 Disclosures.  Also as discussed in note 1, at January 1, 1994,
the Company changed its method of accounting for securities to adopt the
provisions of SFAS No. 115, Accounting for Certain Investments in Debt and
Equity Securities, and 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 26, 1996<PAGE>
<TABLE>
CHEMUNG FINANCIAL CORPORATION AND SUBSIDIARY
CONSOLIDATED BALANCE SHEET

<CAPTION>
  
Assets              December 31                                            1995      1994    
- ----------------------------------------------------------------------------------------------------------------
<S>                 <S>                                             <C>               <C>
                    
                    Cash and due from banks                         $   27,293,592       24,266,349 

                    Interest-bearing deposits with other                    90,206          114,243 
                      financial institutions

                    Federal funds sold                                  10,000,000        8,000,000 

                    Securities available for sale, at fair value       171,882,062      188,828,284 

                    Securities held to maturity, fair value of           7,582,044       15,168,682 
                       $7,581,519 in 1995 and $15,012,570 in 1994

                    Loans                                              263,001,304      236,497,448 
                    Allowance for loan losses                           (3,900,000)      (3,599,968) 
                    ----------------------------------------------------------------------------------
                    Loans, net                                         259,101,304      232,897,480 

                    Premises and equipment, net                         10,290,702        8,527,302 

                    Other assets                                         7,662,639        7,952,438 

                    Goodwill and deposit base intangible,                7,990,237        8,577,540 
                       net of accumulated amortization
                    ----------------------------------------------------------------------------------

                    Total assets                                    $  501,892,786    $ 494,332,318 
                    ==================================================================================

Liabilities and Shareholders' Equity
- ----------------------------------------------------------------------------------------------------------------

                    Deposits:
                       Noninterest-bearing                              83,591,381       81,135,334
                       Interest-bearing                                343,287,511      351,135,386 
                    ----------------------------------------------------------------------------------

                    Total deposits                                     426,878,892      432,270,720 

                                                                             
                    Securities sold under agreements to repurchase      13,381,581       10,203,785 

                    Accrued interest payable                             1,059,102          894,396 

                    Dividends payable                                      520,462          456,027 

                    Other liabilities                                    7,153,851        4,768,644 
                    ----------------------------------------------------------------------------------

                    Total liabilities                                  448,993,888      448,593,572 
                    ----------------------------------------------------------------------------------
                    Commitments and contingencies (note 14)

                    Shareholders' equity:

                    Common stock, $5.00 par value per share;            10,750,335       10,750,335 
                       authorized 3,000,000 shares, issued: 2,150,067

                    Surplus                                             10,068,563       10,068,563 

                    Retained earnings                                   29,930,969       26,374,590 

                    Treasury stock, at cost (1995 -  68,218 shares;     (1,579,298)      (1,279,549)
                       1994 - 56,586 shares)


                    Net unrealized gain (loss) on securities             3,728,329         (175,193)
                       available for sale, net of taxes
                    ---------------------------------------------------------------------------------- 

                    Total shareholders' equity                          52,898,898       45,738,746 
                    ----------------------------------------------------------------------------------

                    Total liabilities and shareholders' equity      $  501,892,786    $ 494,332,318 
                    ==================================================================================

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

<CAPTION>

   Years ended December 31                                          1995           1994           1993    
   ------------------------------------------------------------------------------------------------------------
   <S>                                                       <C>                <C>            <C>
   Interest income:
     Loans                                                   $   23,867,713     20,006,304     20,740,622 
     Securities                                                  11,365,927      9,023,516      7,272,439 
     Federal funds sold                                             485,979        407,259        370,926 
     Interest-bearing deposits                                      357,090        142,882         72,931 
   ------------------------------------------------------------------------------------------------------------
    Total interest income                                        36,076,709     29,579,961     28,456,918 
   ------------------------------------------------------------------------------------------------------------

   Interest expense:
     Deposits                                                    13,446,125      9,895,852      9,503,976 
     Borrowed funds                                                   7,538          8,366            108 
     Securities sold under agreements to repurchase                 773,264        372,133        281,096 
   ------------------------------------------------------------------------------------------------------------
     Total interest expense                                      14,226,927     10,276,351      9,785,180 
   ------------------------------------------------------------------------------------------------------------

   Net interest income                                           21,849,782     19,303,610     18,671,738 

   Provision for loan losses                                        564,380        623,772        906,739 
   ------------------------------------------------------------------------------------------------------------
   Net interest income after provision for loan losses           21,285,402     18,679,838     17,764,999 

   Other operating income:
     Trust department income                                      3,677,622      3,322,643      3,294,388 
     Service charges on deposit accounts                          1,502,971      1,318,448      1,273,640 
     Net gain on sales of securities                                530,953        140,001        821,467 
     Credit card merchant earnings                                  494,821        436,246        377,628 
     Other                                                          529,413        467,856        351,743 
   -----------------------------------------------------------------------------------------------------------
                                                                  6,735,780      5,685,194      6,118,866 
   ------------------------------------------------------------------------------------------------------------
Other operating expenses:
     Salaries and wages                                           7,658,865      6,848,952      6,177,966 
     Pension and other employee benefits                          2,214,273      1,824,114      1,983,641 
     Net occupancy expenses                                       1,586,077      1,440,755      1,281,754 
     Furniture and equipment expenses                             1,475,543      1,270,385      1,203,610 
     Other                                                        6,625,056      5,990,536      4,979,616 
   ------------------------------------------------------------------------------------------------------------
                                                                 19,559,814     17,374,742     15,626,587 
   ------------------------------------------------------------------------------------------------------------
   Income before income taxes and cumulative effect               8,461,368      6,990,290      8,257,278 
     of change in accounting principle
   Income taxes                                                   2,859,476      2,342,765      2,830,032 
   ------------------------------------------------------------------------------------------------------------
   Income before cumulative effect of change in                   5,601,892      4,647,525      5,427,246 
     accounting principle
   Cumulative effect, at January 1, 1993, of change in                    -              -       (933,183)
     accounting for postretirement benefits other than 
     pensions, net of income tax expense of  $643,939
   ------------------------------------------------------------------------------------------------------------         
   Net income                                                $    5,601,892      4,647,525      4,494,063 
   ============================================================================================================

   Weighted average number of common shares outstanding           2,087,751      1,899,488      1,893,618 
   ============================================================================================================
   Per common share:
     Income before cumulative effect of change in            $         2.68           2.45           2.87 
      accounting principle
     Cumulative effect of change in accounting               $            -              -           (.50)
        principle
   ------------------------------------------------------------------------------------------------------------

    Net income                                               $         2.68           2.45           2.37  
    ============================================================================================================
   See accompanying notes to consolidated financial statements.

</TABLE>
<PAGE>
<TABLE>
CHEMUNG FINANCIAL CORPORATION AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

<CAPTION>

                                                                Unrealized Gain
                                                                    (Loss) On  
                                                                    Securities 
                        Common                    Retained   Treasury Available 
                         Stock   Surplus          Earnings    Stock   For Sale        Total   
- ----------------------------------------------------------------------------------------------------------------
<S>                              <C>                 <C>               <C>             <C>            <C>          <C>

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                     -                 -         (1,656,528)             -             -    (1,656,528)
   ($.875 per share)
Purchase of 2,869 shares of                 -                 -                  -        (65,638)            -       (65,638)
   treasury stock
Sale of 2,000 shares                        -             2,808                  -         45,200             -        48,008 
   of treasury stock
- ----------------------------------------------------------------------------------------------------------------

Balances at December 31, 1993       9,783,495         6,488,330         23,503,671     (1,449,124)            -    38,326,372 

Net unrealized gain on                      -                 -                  -              -     2,786,610     2,786,610 
   securities available for sale,
   net of taxesof $1,910,980
Issuance of 193,368 shares            966,840         3,577,308                  -              -             -     4,544,148 
   in acquisition
Net income                                  -                 -          4,647,525              -             -     4,647,525 
Cash dividends declared                     -                 -         (1,776,606)             -             -    (1,776,606)
   ($.935 per share)
Sale of 7,500 shares                        -             2,925                  -        169,575             -       172,500 
   of treasury stock
Change in net unrealized gain               -                 -                  -              -    (2,961,803)   (2,961,803)
(loss) on securities
available for sale, net of
taxes of $2,031,136
- ----------------------------------------------------------------------------------------------------------------

Balances at December 31, 1994      10,750,335        10,068,563         26,374,590     (1,279,549)     (175,193)   45,738,746 

Net income                                  -                 -          5,601,892              -             -     5,601,892 
Cash dividends declared                     -                 -         (2,045,513)             -             -    (2,045,513)
   ($.98 per share)
Purchases of 11,632 shares of               -                 -                  -       (299,749)            -      (299,749)
   treasury stock
Change in net unrealized gain               -                 -                  -              -     3,903,522     3,903,522 
   (loss) on securities 
   available for sale, net of 
   taxes of $2,645,891
- ----------------------------------------------------------------------------------------------------------------

Balances at December 31, 1995    $ 10,750,335        10,068,563         29,930,969     (1,579,298)    3,728,329    52,898,898 
================================================================================================================

See accompanying notes to consolidated financial statements                                                                      

</TABLE>
<PAGE>
<TABLE>
CHEMUNG FINANCIAL CORPORATION AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS

<CAPTION>

     Years ended December 31                                    1995              1994            1993    
     ---------------------------------------------------------------------------------------------------------
     <S>                                                   <C>              <C>             <C>

     Cash flows from operating activities:
        Net income                                         $  5,601,892        4,647,525       4,494,063  
     Adjustments to reconcile net income to net cash 
           provided by operating activities:
          Amortization of goodwill and deposit                  587,303          232,003               - 
             base intangible
          Deferred income taxes                                (168,577)          98,614        (110,044) 
          Provision for loan losses                             564,380          623,772         906,739 
          Depreciation and amortization                       1,250,236          986,183         971,073 
          Amortization and discount on securities, net         (458,579)      (1,077,616)       (709,539)
          Gain on sales of securities, net                     (530,953)        (140,001)       (821,467)
          (Increase) decrease in  other assets                  289,799       (1,968,603)       (715,341)
          Increase (decrease) in accrued interest payable       164,706          215,747        (110,944)
          Increase (decrease) in other liabilities            2,553,784         (201,391)        677,656 
          Accrued postretirement benefits                             -                -       1,577,122 
     ---------------------------------------------------------------------------------------------------------

             Net cash provided by operating activities        9,853,991        3,416,233       6,159,318 
     ---------------------------------------------------------------------------------------------------------

     Cash flows from investing activities:
        Proceeds from sales of securities held to maturity            -                -       6,013,130 
        Proceeds from sales of securities available          15,958,448       19,955,253      14,934,718 
          for sale
        Proceeds from maturities of and principal             7,261,930        5,651,201     114,291,595 
          collected on securities held to maturity
        Proceeds from maturities of and principal            94,781,598       69,972,928               - 
          collected on securities available for sale                           
        Purchases of securities available for sale          (78,373,282)    (156,905,963)              - 
        Purchases of securities held to maturity            (10,202,780)     (11,841,859)              - 
        Purchases of securities                                       -                -    (108,319,159)
        Cash of acquired bank, net of cash paid                       -        2,894,434               - 
        Purchases of premises and equipment, net             (3,013,636)      (1,999,522)       (533,821)
        Loan originations, net of repayments and            (29,563,052)      (9,324,698)     (7,289,548)
          other reductions                                                      
        Proceeds from sales of student loans                  2,794,848        2,507,848       2,572,308
        Deposit acquisition premium                                   -       (5,965,793)              - 
     ---------------------------------------------------------------------------------------------------------
             Net cash provided (used) by                   $   (355,926)     (85,056,171)     21,669,223 
                investing activities
                                                                                      (Continued)
</TABLE>
<TABLE>
CHEMUNG FINANCIAL CORPORATION AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

<CAPTION>

     Years ended December 31                                    1995              1994            1993    
     ---------------------------------------------------------------------------------------------------------
     <S>                                                  <C>                <C>              <C>

     Cash flows from financing activities:
        Net increase (decrease) in demand deposits,       $ (14,320,289)         328,981       4,889,843 
        NOW accounts, savings accounts, and insured
        money market accounts
        Net increase (decrease) in certificates of            8,928,461        6,928,120      (1,195,261)
           deposit and individual retirement account
        Net increase (decrease) in securities sold            3,177,796       (2,341,784)      3,693,745 
           under agreements to repurchase
        Purchases of treasury stock                            (299,749)               -         (65,638)
        Sale of treasury stock                                        -          172,500          48,008 
        Cash dividends paid                                  (1,981,078)      (1,751,148)     (1,623,590)
        Deposits of acquired branches                                 -       45,628,085               - 
     ---------------------------------------------------------------------------------------------------------

        Net cash provided (used) by financing                (4,494,859)      48,964,754       5,747,107 
           activities
     ---------------------------------------------------------------------------------------------------------

        Net increase (decrease) in cash and cash              5,003,206      (32,675,184)     33,575,648 
           equivalents
     
     Cash and cash equivalents, beginning of year            32,380,592       65,055,776      31,480,128 
     ---------------------------------------------------------------------------------------------------------

     Cash and cash equivalents, end of year               $  37,383,798       32,380,592      65,055,776 
     =========================================================================================================

     Supplemental disclosure of cash flow information:
        Transfer of securities held to maturity           $  10,505,646       94,727,116               - 
           to securities available for sale
        Cash paid during the year for:
          Income Taxes                                        2,937,581        2,464,816       3,427,195 
          Interest                                        $  14,062,221       10,052,237       9,896,016 
     =========================================================================================================          
</TABLE>

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

<TABLE>

          <S>                                          <C>
          Fair value of net assets acquired            $ 42,381,450

          Cash paid and fair value of common              5,780,938
              stock issued                              ------------

                  Liabilities assumed                  $ 36,600,512


See accompanying notes to consolidated financial statements.

</TABLE>
<PAGE>
CHEMUNG FINANCIAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995 AND 1994

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

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.
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 fair 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.
   The Corporation adopted the provisions of SFAS No. 114, Accounting by
Creditors for Impairment of a Loan, as amended SFAS 118, Accounting by Creditors
for Impairment of a Loan - Income Recognition and Disclosures on January 1,
1995.  Management, considering current information and events regarding the
borrower's ability to repay their obligations, considers a loan to be impaired
when it is probable that the Corporation will be unable to collect all amounts
due according to the contractual terms of the loan agreement.  When a loan is
considered to be impaired, the amount of the impairment is measured based on the
present value of expected future cash flows discounted at the loan's effective
interest rate or, as a practical expedient, at the loan's observable market
price or the fair value of collateral if the loan is collateral dependent. 
Impairment losses are included in the allowance for loan losses through a charge
to the provision for loan losses.  In general, interest income on impaired loans
is recorded on a cash basis when collection in full is reasonably expected.  If
full collection is uncertain, cash receipts are applied first to principal then
to interest income.  Adoption of these statements did not have a material impact
on the Corporation's 1995 consolidated financial statements.

Loans

Loans are stated at the amount of unpaid principal balance less unearned
discounts and net deferred fees.  The corporation has the ability and intent to
hold its loans until maturity except for educational loans which are sold to a
third party from time to time upon reaching repayment status. 
   Interest on loans is accrued and credited to operations on the level yield
method.  The accrual of interest is discounted and previously accrued interest
is reversed when commercial loans become 90 days 
delinquent and, when consumer, mortgage and home equity loans, which are not
guaranteed by government agencies, become 120 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

Land is carried at cost, while buildings 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 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 to acquisition, other real estate is
carried at the lower of the carrying amount or fair value less estimated costs
to dispose.  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.   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. 
   
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 the provisions of SFAS 106, Employers' Accounting for
Postretirement Benefits Other Than Pensions, which established a new accounting
principle for the cost of retiree health care and other postretirement 
benefits.  Immediate recognition of the transition obligation was elected. 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.  Periodically, the Corporation reviews its
goodwill and deposit base intangible assets for events or changes in
circumstances that may indicate that the carrying amount of the assets are not
recoverable.  

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.  These 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
commitments under standby letters of credit, unused portions of lines of credit
and commitments to fund new loans.

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 $5,780,938, consisting of $1,236,790 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
are 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 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                        $  2,092                 $  2,087    
    shares outstanding
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 21, 1995 was $6,954,000, of which $923,000
was required to be on deposit with the Federal Reserve Bank; the remainder,
$6,031,000, was represented by cash on hand.

(4) Securities

Amortized cost and fair value of securities available for sale at December 31,
1995 and 1994 are as follows:

<TABLE>
<CAPTION>
                                                 
                                               1995                           1994             
- ----------------------------------------------------------------------------------------------------------------
                                      Amortized        Fair         Amortized        Fair    
                                        Cost           Value          Cost           Value   
- ----------------------------------------------------------------------------------------------------------------
<S>                                 <C>              <C>            <C>            <C>

U.S. Treasury securities            $  77,579,182     78,516,356    135,086,502    132,211,021
Obligations of other U.S.         
   Government agencies                 29,692,008     30,258,315     31,806,859     31,027,012
Obligations of states and                                       
   political subdivisions              22,300,655     22,702,964     14,888,600     14,903,869
Other bonds and notes                  33,587,684     33,586,921      5,192,796      5,193,756
Corporate stocks                        2,468,469      6,817,506      2,148,876      5,492,626
- ----------------------------------------------------------------------------------------------------------------

                                    $ 165,627,998    171,882,062    189,123,633    188,828,284
================================================================================================================

</TABLE>
                                                                
Amortized cost and fair value of securities held to maturity at December 31,
1995 and 1994 are as follows:

<TABLE>
<CAPTION>

                                                  1995                         1994              
- ----------------------------------------------------------------------------------------------------------------
                                        Amortized         Fair        Amortized        Fair    
                                          Cost            Value         Cost           Value   
- ----------------------------------------------------------------------------------------------------------------
<S>                                   <C>              <C>           <C>            <C>
Obligations of states and
   political subdivisions             $ 7,572,044      7,572,044     13,181,247     13,025,161
Other bonds and notes                      10,000          9,475      1,987,435      1,987,409
- ----------------------------------------------------------------------------------------------------------------  
                                      $ 7,582,044      7,581,519     15,168,682     15,012,570
================================================================================================================
</TABLE>

   Included in corporate stocks at December 31, 1995 and 1994 is the Bank's
required investment in the stock of the Federal Home Loan Bank with a cost of
$1,481,300 and $1,193,200, respectively.  This investment allows the Bank to
maintain a $52,389,800 line of credit with the Federal Home Loan Bank.
   Gross unrealized gains and gross unrealized losses on securities available
for sale at December 31, 1995 and 1994 were as follows:

<TABLE>
<CAPTION>

                                                1995                           1994              
- ----------------------------------------------------------------------------------------------------------------
                                       Unrealized     Unrealized     Unrealized     Unrealized
                                          Gains         Losses          Gains         Losses  
- ----------------------------------------------------------------------------------------------------------------
<S>                                   <C>                <C>            <C>          <C>

U.S. Treasury securities              $   945,697          8,523          3,753      2,879,234
Obligations of other U.S.                                                      
   Government agencies                    571,096          4,789         89,733        869,580
Obligations of states and         
   political subdivisions                 421,180         18,871        191,870        176,600
Other bonds and notes                      95,297         96,060         38,976         38,017
Corporate stocks                        4,349,037              -      3,356,773         13,023
- ---------------------------------------------------------------------------------------------------------------- 
                                       
                                      $ 6,382,307        128,243      3,681,105      3,976,454
================================================================================================================

</TABLE>

Gross unrealized gains and gross unrealized losses on securities held to
maturity at December 31, 1995 and 1994 were as follows:

<TABLE>
<CAPTION>

                                                 1995                          1994             
- ----------------------------------------------------------------------------------------------------------------
                                       Unrealized     Unrealized     Unrealized     Unrealized
                                          Gains         Losses          Gains         Losses  
- ----------------------------------------------------------------------------------------------------------------
<S>                                    <C>                <C>          <C>          <C>

Obligations of states and
   political subdivisions              $     -              -            976        157,062
Other bonds and notes                        -            525          4,677          4,703
- ----------------------------------------------------------------------------------------------------------------

                                       $     -            525          5,653        161,765
================================================================================================================

</TABLE>

Gross realized gains on sales of securities were $530,953, $140,001, and
$821,467 for the years ended December 31, 1995, 1994 and 1993, 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, 1995,
1994 and 1993 were as follows:

<TABLE>
<CAPTION>
                                  
                                          1995           1994           1993   
- ----------------------------------------------------------------------------------------------------------------
<S>                                  <C>               <C>            <C>
Taxable
   U.S. Treasury securities          $  6,087,187      5,152,024      3,443,000
   Obligations of other U.S.
      Government agencies               2,918,058      1,739,701      1,548,043
   Other bonds and notes                  673,373        614,390        849,532
   Corporate stocks                       281,145        255,723        247,543
   Exempt from federal taxation -
   obligations of states and
   political subdivisions               1,406,164      1,261,678      1,184,321
- ----------------------------------------------------------------------------------------------------------------

                                     $ 11,365,927      9,023,516      7,272,439
================================================================================================================

</TABLE>

   The amortized cost and fair value by years to maturity as of December 31,
1995 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             $ 32,047,390     32,214,981     45,531,792     46,301,375
Obligations of other U.S.
   Government agencies                  6,494,823      6,528,615     21,197,185     21,698,140
Obligations of states and
   political subdivisions               5,551,101      5,593,265     14,272,410     14,593,722
Other bonds and notes                   1,496,762      1,517,605      1,443,893      1,495,940
- ----------------------------------------------------------------------------------------------------------------

       Total                         $ 45,590,076     45,854,466     82,445,280     84,089,177
================================================================================================================
                                                                           



<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              $ 2,000,000      2,031,560              -              -
Obligations of states and
   political subdivisions            2,252,144      2,298,696        225,000        217,281
Other bonds and notes                5,021,051      5,031,379     25,625,978     25,541,997
- ----------------------------------------------------------------------------------------------------------------       
       Total                       $ 9,273,195      9,361,635     25,850,978     25,759,278
======================================================================================
</TABLE>

   The amortized cost and fair value by years to maturity as of December 31,
1995 for securities held to maturity are as follows:

<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>

Obligations of states and
   political subdivisions             $ 4,817,894      4,817,894      1,777,670      1,777,670
Other bonds and notes                       5,000          4,875          5,000          4,600
- ----------------------------------------------------------------------------------------------------------------

       Total                          $ 4,822,894      4,822,769      1,782,670      1,782,270
================================================================================================================
                                                      

<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             $   976,480        976,480              -               -
================================================================================================================

</TABLE>

    The fair value of securities pledged to secure public funds on deposit or
for other purposes as required by law was $95,913,200 at December 31, 1995 and
$96,791,741 at December 31, 1994.  U.S. Treasury securities totaling $18,380,000
and $19,277,150  (fair value of $18,616,689 and $ $18,776,577) were pledged to
secure repurchase agreements at December 31, 1995 and 1994, 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, 1995 or 1994.  In November, 1995 the Financial Accounting Standards
Board published A Guide to Implementation of Statement 115 on Accounting for
Certain Investments in Debt and Equity Securities (Guide).  Concurrent with the
initial adoption of the Guide, but no later than December 31, 1995, the
Corporation was permitted to reassess the appropriateness of the classifications
of all securities held at that time and implement reclassifications without
calling into question the intent of the Corporation to hold other debt
securities to maturity in the future.  Effective December 1, 1995 the
Corporation transferred securities with amortized costs of $10,505,646 from the
held to maturity portfolio to the available for sale portfolio.  The net
unrealized gain was $154,557.  The transferred securities are reported at fair
value, with unrealized gains and losses excluded from earnings and reported as
a separate component of shareholders' equity, net of related taxes. 

(5) Loans and Allowance for Loan Losses

The composition of the loan portfolio is summarized as follows:

<TABLE>
<CAPTION>

December 31,                              1995           1994   
- ----------------------------------------------------------------------------------------------------------------
<S>                                     <C>              <C>

Residential mortgages                   $  61,070,320     54,717,992 
Commercial mortgages                       10,799,467     13,194,116 
Commercial, financial and agricultura     l89,785,341     75,006,015 
Consumer loans                            101,687,175     94,180,896 
Net deferred fees and unearned income        (340,999)      (601,571)
- ----------------------------------------------------------------------------------------------------------------
                                        $ 263,001,304    236,497,448 
================================================================================================================            
</TABLE>

   During 1995, 1994 and 1993, the Corporation sold $2,794,848, $2,507,848 and
$2,572,308,  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 $1,119,671 and
$1,200,547  at December 31, 1995 and 1994, respectively.  There were no loans
with modified payment terms because of the borrowers' financial difficulties at
December 31, 1995 and 1994.  The effect of nonaccrual loans on interest income
for the years ended December 31, 1995, 1994 and 1993 was not material.  The Bank
is not committed to advance additional funds to these borrowers.  Other real
estate owned at December 31, 1995 amounted to $175,922 involving one property
and at December 31, 1994, amounted to $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, 1995, 1994 and 1993 were as follows:

<TABLE>
<CAPTION>

                                          1995           1994           1993   
- ----------------------------------------------------------------------------------------------------------------

<S>                                  <C>              <C>            <C>
Balances at January 1                $ 3,599,968      3,500,000      3,400,000 
Provision charged to operations          564,380        623,772        906,739 
Loans charged off                       (373,261)      (717,511)      (896,100)
Recoveries                               108,913         93,739         89,361 
Allowance of Owego                             -         99,968              - 
  at time of acquisition
- ----------------------------------------------------------------------------------------------------------------

                                     $ 3,900,000      3,599,968      3,500,000 
================================================================================================================

</TABLE>

As discussed note 1, the Corporation changed its method of accounting for
impairment of loans on January 1, 1995 to adopt the provisions SFAS No. 114,
Accounting for Creditors for Impairment of a Loan, as amended by SFAS No. 118,
Accounting by Creditors for Impairment of Loan - Income Recognition and
Disclosures.  At December 31, 1995, the recorded investment in loans that are
considered to be impaired totaled $879,539.  Included in this amount was
$530,811 of impaired loans for which the related allowance for loan losses is
$198,618, and $348,728 of impaired loans with no related allowance for loan
losses.  The average recorded investment in impaired loans during 1995 was
$722,055.  The effect on interest income for impaired loans was not material to
the consolidated financial statements in 1995.

(6) Premises and Equipment

Premises and equipment at December 31, 1995 and 1994 are as follows:

<TABLE>
<CAPTION>

                                          1995           1994   
- ----------------------------------------------------------------------------------------------------------------
<S>                                  <C>              <C>
Land                                 $  2,106,408      2,066,408
Buildings                               9,883,468      9,009,746
Equipment and furniture                11,463,538      9,502,219
Leasehold improvements                    396,478        317,624
- ----------------------------------------------------------------------------------------------------------------
                                       23,849,892     20,895,997
Less accumulated depreciation          13,559,190     12,368,695
- ----------------------------------------------------------------------------------------------------------------

                                     $ 10,290,702      8,527,302
================================================================================================================

</TABLE>

(7)  Deposits

Interest-bearing deposits include certificates of deposit in denominations of
$100,000 or more aggregating $21,462,087 and $17,169,048 at December 31, 1995
and 1994, respectively.  Interest expense on such certificates was $1,057,353,
$559,034, and $654,522  for 1995, 1994 and 1993, respectively.



(8)  Securities Sold Under Agreements to Repurchase

The agreements have maturities from 4 to 34 days at December 31, 1995 and 4 to
97 days at December 31, 1994, and a weighted average interest rate of 5.33% at
December 31, 1995 and 5.30% at December 31, 1994.  The maximum amounts
outstanding at any one month-end and average amount under these agreements
during 1995 were $19,677,060 and $13,726,251, respectively.  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 securities
underlying the agreements were under the Trust Department's control as
custodian.  

(9)  Income Taxes

    Total income taxes for the years ended December 31, 1995, 1994 and 1993 were
allocated as follows:

<TABLE>
<CAPTION>

                                          1995           1994           1993   
- ----------------------------------------------------------------------------------------------------------------
<S>                                  <C>              <C>            <C>


Income before income taxes                                      
   and cumulative effect of                      
   accounting change                 $ 2,859,476      2,342,765      2,830,032 
   Cumulative effect, at January 1, 
   1993, of adoption of SFAS 106               -              -        643,939 
Shareholders' equity for change in                              
   unrealized loss on securities       2,645,891       (120,156)             - 
- ----------------------------------------------------------------------------------------------------------------

                                     $ 5,505,367      2,222,609      3,473,971 
================================================================================================================

</TABLE>

    For the years ended December 31, 1995, 1994 and 1993, income tax expense
attributable to income from operations before cumulative effect of change in
accounting principle consists of:

<TABLE>
<CAPTION>
                                          1995           1994           1993   
- ----------------------------------------------------------------------------------------------------------------
<S>                                  <C>              <C>            <C>

Current:
State                                $   646,080        499,305        709,967 
Federal                                2,381,973      1,744,846      2,230,109 
- ----------------------------------------------------------------------------------------------------------------
                                       3,028,053      2,244,151      2,940,076 
Deferred                                (168,577)        98,614       (110,044)
- ----------------------------------------------------------------------------------------------------------------

                                     $ 2,859,476      2,342,765      2,830,032 
================================================================================================================

</TABLE>

                                                                                
    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:

<TABLE>
<CAPTION>
                                                                
                                          1995           1994           1993   
- ----------------------------------------------------------------------------------------------------------------
<S>                                  <C>              <C>            <C>

Tax computed at statutory rate       $ 2,876,865      2,376,699      2,804,386 
Tax exempt interest                     (486,208)      (435,678)      (402,658)
Dividend exclusion                       (33,594)       (32,362)       (31,829)
State taxes, net of federal benefit      408,610        345,813        479,566 
Nondeductible interest expense            55,582         41,829         33,751 
Other items, net                          38,221         46,464        (53,184)
- ----------------------------------------------------------------------------------------------------------------
          Actual tax expense         $ 2,859,476      2,342,765      2,830,032 
================================================================================================================
</TABLE>
   
   The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities at December 31,
1995 and 1994 are presented below:

<TABLE>
<CAPTION>

                                                  1995           1994   
- ----------------------------------------------------------------------------------------------------------------
<S>                                          <C>              <C>

Deferred tax assets:
   Allowance for loan losses                 $ 1,180,197      1,066,814 
   Accrual for postretirement benefits                          
      other than pensions                        732,372        699,494 
   Deferred loan fees                            113,647        185,896 
   Deferred compensation and directors fees      369,611        322,897 
   Net unrealized losses on securities                 -        120,156 
   Other                                         180,729        138,535 
- ----------------------------------------------------------------------------------------------------------------

                                                                               
       Total gross deferred tax assets       $ 2,576,556      2,533,792 
- ----------------------------------------------------------------------------------------------------------------

Deferred tax liabilities:
   Bond discount                                  53,750        101,715 
   Depreciation                                  410,007        389,469 
   Net unrealized gains on securities          2,525,735              - 
   Other                                          58,772         37,002 
- ----------------------------------------------------------------------------------------------------------------
       Total gross deferred tax liabilities    3,048,264        528,186 
- ----------------------------------------------------------------------------------------------------------------

       Net deferred tax asset (liability)    $  (471,708)     2,005,606 
================================================================================================================
</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, 1995
and 1994:

<TABLE>
<CAPTION>
                                                           1995           1994   
- ----------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                    <C>

Actuarial present value of accumulated benefit
   obligation, including vested benefits of
   $9,488,826 and $9,009,876 in 1995
   and 1994 respectively                                $ (9,956,932)    (9,314,611)

Projected benefit obligation for service
   rendered to date                                      (12,211,661)   (11,573,174)
Plan assets at fair value                                 14,042,435     11,833,298 

Excess of plan assets over the projected
   benefit obligation                                      1,830,774        260,124 
Unrecognized net obligation                                  839,454        909,342 
Unrecognized net gain                                     (3,241,671)    (1,207,086)
Unrecognized prior service cost                              598,945              - 
- ----------------------------------------------------------------------------------------------------------------    
             
          Prepaid (accrued) pension cost                $     27,502        (37,620)
================================================================================================================
</TABLE>

    Net periodic pension cost included the following components:

<TABLE>
<CAPTION>
                                                Years ended December 31,       
                                          1995           1994           1993   
- ----------------------------------------------------------------------------------------------------------------
<S>                                 <C>                <C>            <C>

Service cost - benefits earned
   during the year                  $    293,048        271,218        265,992 
Interest cost on projected 
   benefit obligation                    798,518        757,327        762,002 
Actual return on plan assets          (2,436,581)      (131,585)      (245,983)
Net amortization and deferral           1,542,093      (780,715)      (599,153)
- ----------------------------------------------------------------------------------------------------------------

          Net periodic pension cost $    197,078        116,245        182,858 
================================================================================================================
</TABLE>

   Assumptions used in determining pension amounts are as follows:
<TABLE>
<CAPTION>                                                                                
                                            1995         1994
- ----------------------------------------------------------------------------------------------------------------
<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 on assets  8.5            8.5 

</TABLE>

   The plan's assets at December 31, 1995 and 1994 are invested in common and
preferred stocks, U.S. Government securities, and corporate bonds and notes. 
Effective January 1, 1995, retirees' benefits were increased.  This amendment
generated prior service cost of $622,106.
   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 $499,343,
$423,161 and $406,798 for the years ended December 31, 1995, 1994 and 1993,
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 the provisions of  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, 1995
and 1994:
                                                                               
<TABLE>
<CAPTION>
                                                               1995           1994   
- ----------------------------------------------------------------------------------------------------------------
<S>                                                      <C>             <C>

Accumulated postretirement benefit
   obligation:
      Retirees                                           $  (807,185)      (909,058)               
      Fully eligible active plan participants               (114,090)      (140,404)
      Other active plan participants                      (1,061,074)      (624,166)
- ----------------------------------------------------------------------------------------------------------------

                                                          (1,982,349)    (1,673,628)
Unrecognized net (gain) loss                                 168,896        (44,910)
- ----------------------------------------------------------------------------------------------------------------

Accrued postretirement benefit cost
   included in other liabilities                         $(1,813,453)    (1,718,538)
================================================================================================================
</TABLE>

Net periodic postretirement benefit cost for 1995  and 1994 included the
following components:

<TABLE>
<CAPTION>

Years ended December 31                         1995           1994           1993 
- ----------------------------------------------------------------------------------------------------------------
<S>                                         <C>              <C>            <C>

Service cost                                $  75,728         44,407          9,889
Interest cost                                 127,308        114,642        118,284
- ----------------------------------------------------------------------------------------------------------------
Net periodic postretirement benefit cost    $ 203,036        159,049        218,173
================================================================================================================
</TABLE>
   
   For measurement purposes, a 12.5% and 10.5% 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 1995; 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, 1995 and 1994.


(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, 1995 and 1994:

<TABLE>
<CAPTION>

                                          1995           1994   
- ----------------------------------------------------------------------------------------------------------------
<S>                                 <C>             <C>

Balance at beginning of year        $  7,174,106      9,892,451 
Additions                             26,333,212     26,807,438 
Amounts collected                    (25,079,714)   (29,525,783)
- ----------------------------------------------------------------------------------------------------------------

Balance at end of year              $  8,427,604      7,174,106 
================================================================================================================
</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,              
- ----------------------------------------------------------------------------------------------------------------
                                           1995           1994           1993  
- ----------------------------------------------------------------------------------------------------------------
<S>                                    <C>               <C>            <C>

Stationery and supplies                $  437,253        445,691        384,124
Credit card computer costs                554,676        475,238        431,421
Data processing service                   690,980        624,556        631,531
FDIC insurance premiums                   538,279        795,913        768,891
Advertising                               444,637        395,425        305,940
Amortization of goodwill and deposit
   base intangible                        587,303        232,003              -

</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 $2,237,793, $85,928,406 and
$1,151,988, respectively, at December 31, 1995.  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 1999 and may be extended on a year-to-year
basis.
   Under pending federal legislation is the proposed one-time special assesment
to recapitalize the SAIF insurance fund.  If enacted in its current form, the
assessment is estimated to be between 75 to 80 basis points of SAIF insured
deposits held as of March 31, 1995.  Based upon these rates, the Corporation's
pre-tax expense would be approximately $275,000 to $320,000.  There is no
assurance that this pending legislation will be enacted into law, therefore, the
FASB has stated that the charge to earnings must be recorded in the period it
is enacted.  Accordingly, the Corporation has made no accrual for this potential
obligation.



(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, 1995, 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
31,1995, $7,857,299 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                                               1995           1994   
- ----------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                      <C>
Assets:
     Cash on deposit with subsidiary bank         $     195,586        273,358 
     Investment in subsidiary bank                   52,274,720     44,880,039 
     Dividend receivable                                520,462      1,656,027 
     Securities available for sale                      455,947        590,619 
     Other assets                                             -              3 
- ----------------------------------------------------------------------------------------------------------------
               
       Total assets                               $  53,446,715     47,400,046 
================================================================================================================

Liabilities and shareholders' equity:
     Dividend payable                                   520,462        456,027 
     Deferred tax liability                              27,355         40,390 
     Payable to Owego shareholders                            -      1,164,883 
- ----------------------------------------------------------------------------------------------------------------
               
       Total liabilities                                547,817      1,661,300 
- ----------------------------------------------------------------------------------------------------------------

Shareholders' equity:                                           
     Common stock                                    10,750,335     10,750,335 
     Surplus                                         10,068,563     10,068,563 
     Retained earnings                               29,930,969     26,374,590 
     Treasury stock, at cost                         (1,579,298)    (1,279,549)
     Net unrealized gain (loss) on securities
        available for sale                            3,728,329       (175,193)
- ----------------------------------------------------------------------------------------------------------------

       Total shareholders' equity                    52,898,898     45,738,746 
- ----------------------------------------------------------------------------------------------------------------

       Total liabilities and shareholders' equity $  53,446,715     47,400,046 
================================================================================================================
<CAPTION>
     
Statements of Income
- ----------------------------------------------------------------------------------------------------------------

Years Ended December 31,                        1995           1994           1993  
- ----------------------------------------------------------------------------------------------------------------
<S>                                        <C>             <C>            <C>  
Income:
     Interest and dividends                $    23,031         23,768         22,806
     Gain on sale of securities                112,500        140,001              3
     Dividends from subsidiary bank          2,045,513      2,976,606      1,656,528
     

Income before equity in undistributed 
     earnings of subsidiary bank             2,181,044      3,140,375      1,679,337
Equity in undistributed earnings of 
     subsidiary bank                         3,472,647      1,569,926      2,814,726
- ----------------------------------------------------------------------------------------------------------------

Income before income taxes                   5,653,691      4,710,301      4,494,063
Income taxes                                    51,799         62,776              -
- ----------------------------------------------------------------------------------------------------------------
     
Net Income                                 $ 5,601,892      4,647,525      4,494,063
================================================================================================================
    
Statements of Cash Flows
- ----------------------------------------------------------------------------------------------------------------
                                                          
December 31,                                   1995           1994           1993   
- ----------------------------------------------------------------------------------------------------------------
Cash flows from operating activities:
     Net income                           $ 5,601,892      4,647,525      4,494,063 
     Adjustments to reconcile net income
       to net cash provided by operating
       activities:
          Equity in undistributed net
            income of subsidiary           (3,472,647)    (1,569,926)    (2,814,726)
          (Increase) decrease in dividend 
            receivable                      1,135,565     (1,225,458)       (32,938) 
          Gain on sale of securities, net    (112,500)      (140,001)       (3)
          Decrease in payable to
            Owego shareholders             (1,164,883)             -              - 
- ----------------------------------------------------------------------------------------------------------------
               Net cash provided by 
                 operating activities       1,987,427      1,712,140      1,646,396 
- ----------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
     Proceeds from sales of securities 
       available for sale                     215,628        271,234             31 
     Purchases of securities available for
       sale                                         -       (221,193)       116,200    
     Payment to subsidiary for prior
       year's taxes                                 -       (146,035)             - 
- ----------------------------------------------------------------------------------------------------------------                 
          Net cash provided (used)
            by investing activities           215,628        (95,994)      (116,169)
- ----------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
     Cash dividends paid                   (1,981,078)    (1,751,148)    (1,623,590)
     Purchases of treasury stock             (299,749)             -        (65,638) 
     Sale of treasury stock                         -        172,500    48,008 
- ----------------------------------------------------------------------------------------------------------------

          Net cash used by financing
            activities                     (2,280,827)    (1,578,648)    (1,641,220)
- ----------------------------------------------------------------------------------------------------------------

          Increase (decrease) in cash
            and cash equivalents              (77,772)        37,498       (110,993) 
Cash and cash equivalents at 
   beginning of year                          273,358        235,860        346,853 
- ----------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at
   end of year                          $     195,586        273,358         235,860
================================================================================================================
</TABLE>

(17)  Fair Values of Financial Instruments

The following methods and assumptions were used to estimate the
fair 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 and money 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, 1995 and 1994 are as follows (dollars in thousands):

<TABLE>
<CAPTION>

                                               1995                        1994   
                                      Carrying        Fair          Carrying        Fair           
                                       Amount       Value (1)        Amount       Value (1)
- ----------------------------------------------------------------------------------------------------------------
<S>                                   <C>              <C>            <C>            <C>
Financial assets:

     Cash and cash equivalents        $  27,294         27,294         24,267         24,267 
     Securities                         179,464        179,464        203,997        203,841
     Net loans                          259,101        259,310        232,897        231,855
     Federal Home Loan Bank                  90             90            114            114
     Federal funds sold                  10,000         10,000          8,000          8,000
- ----------------------------------------------------------------------------------------------------------------

        Total Earning Assets            448,655        448,864        445,008        443,810
- ----------------------------------------------------------------------------------------------------------------

Fixed assets                             10,291         10,291          8,527          8,527

Other assets                             15,653         15,653         16,530         16,530
- ----------------------------------------------------------------------------------------------------------------

        Total assets                  $ 501,893        502,102        494,332        493,134
================================================================================================================


Financial liabilities:            
     
     Deposits:
       Demand, savings,                          
       NOW and money 
       market accounts                $ 272,057        272,057        286,232        286,232
     Time certificates                  154,822        156,268        146,039        145,392
- ----------------------------------------------------------------------------------------------------------------

          Total deposits                426,879        428,325        432,271        431,624

     Borrowings:
       Repurchase agreements             13,382         13,382         10,204         10,204
       Other liabilities                  8,733          8,733          6,118          6,118
- ----------------------------------------------------------------------------------------------------------------

          Total liabilities             448,994        450,440        448,593        447,946
     
     Equity                              52,899         51,662         45,739         45,188
- ----------------------------------------------------------------------------------------------------------------

          Total liabilities and                                                
            equity                    $ 501,893        502,102        494,332        493,134
================================================================================================================

     Standby letters of credit        $   2,238          2,238          1,904                    1,904
     Unused portions of lines                                   
       of credit                      $  85,928         85,928         75,940         75,940

     Commitments to fund new                     
       loans                          $   1,152          1,152            572            572

<FN>
<F1>
(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.
</FN>
</TABLE>

(18)   Regulatory Capital Requirement

The Bank is subject to the capital adequacy requirements of the Federal Deposit
Insurance Corporation. The Federal Deposit Insurance Corporation Improvement Act
of 1991, (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 5, 1996, AND PROXY FORM


<PAGE>





                                                  March 5, 1996


Dear  Shareholder:

     You are cordially invited to attend the Annual Meeting of Shareholders to 
be held on Tuesday, April 2, 1996, 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:  Robert E. Agan, Donald L. Brooks, Jr., Stephen M.
Lounsberry III, Boyd McDowell II,Thomas K. Meier, Charles M. Streeter, Jr. and
Nelson Mooers van den Blink.  The nominated candidate for a one-year term  is: 
Jan P. Updegraff.  The attached Proxy Statement sets forth in detail information
relating to the nominated candidates as well as those directors continuing in
office and additional information relating to the management of the corporation.

     In addition to the above-noted election, we will review our financial
performance for the past year and discuss our plans for 1996.  
     
     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 and date the 
proxy card enclosed in the mailing envelope sleeve and return it 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 2.

                                                                              
                                             Sincerely yours,


                                             /s/ John W. Bennett

                                             John W. Bennett
                                             Chief Executive Officer
<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, 760 East
Water Street, Elmira,  New York, Tuesday, April 2, 1996, 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
          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 February 28, 
1996, 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 conenience.  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 5, 1996<PAGE>
                                      
                       CHEMUNG FINANCIAL CORPORATION
         ONE CHEMUNG CANAL PLAZA, P.O. BOX 1522, ELMIRA, NEW YORK 
                                      
                              PROXY STATEMENT
                                      
               ANNUAL MEETING OF SHAREHOLDERS, APRIL 2, 1996




     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.

     This Proxy Statement is furnished in connection with the solicitation of
proxies by the Board of Directors for use at the Annual Meeting of Shareholders
(the "Annual Meeting") of Chemung Financial Corporation to be held on Tuesday,
April 2, 1996, at 7:00 P.M., at the Elmira Holiday Inn, One Holiday  Plaza, 760
East Water Street, Elmira, New York.  This Proxy Statement and the accompanying
Proxy and Notice of Annual Meeting of Shareholders are being mailed to
Shareholders on or about March 5, 1996.  A Shareholder granting a proxy has the
right to revoke it by a duly executed Proxy bearing a later date, by attending
the Annual Meeting and voting in person, or by otherwise notifying the Secretary
of the Corporation in writing prior to the Annual Meeting.

     Only Shareholders of record at the close of business on February 28, 1996, 
are entitled to receive notice of and to vote at  the Annual Meeting.  As of
February 15, 1996, there were 2,084,611 shares of Common Stock outstanding and
entitled to vote.  Each share of Common Stock is entitled to one vote.  There
are no cumulative voting rights.  Nominees for director will be elected by a
plurality of votes cast at the Annual 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 votes cast at the meeting, except
as otherwise provided in the Corporation's Certificate of Incorporation or
By-laws.  Only shares affirmatively voted in favor of a nominee will be counted
toward the achievement of a plurality.  Votes withheld (including non-broker
votes) and abstentions are counted as present for the purposes of determining
a quorum but are not counted as votes cast.

     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.

ACTION TO BE TAKEN UNDER PROXY:

     It is proposed that at the Annual Meeting action will be taken on the 
matters set forth in the accompanying Notice of Annual Meeting and described in 
this Proxy Statement.  Proxies returned by Shareholders and not revoked will be 
voted for the election of the nominees for directors unless Shareholders 
instruct otherwise on the Proxy.  The Board of Directors does not know of any 
other business to be brought before the Annual Meeting but it is intended that, 
as to any such other business, a vote may be cast pursuant to the Proxy in 
accordance with the judgment of the person or persons acting thereunder; and 
should any herein-named nominee for the office of director become unable to 
accept nomination or election, which is not anticipated, it is intended that the
persons acting under the Proxy will vote for the election in the stead of such
nominee of such other person as the Board of Directors may recommend.

BOARD OF DIRECTORS:

     Nominees For Election as 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 Meeting of each such entity.  The number of directors 
to be elected at the 1996 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.  

     The following table sets forth information concerning the Board of 
Directors' nominees for election as directors at the Annual Meeting and each 
director continuing in office:
<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 1997

Jan P. Updegraff               Since 1996 (1996)   President & COO of the 
Age 53                                             Corporation (elected on 
                                                   February 14, 1996, to be 
                                                   effective upon approval by
                                                   the Federal Reserve Bank, as
                                                   required by law) and
                                                   President & COO of the Bank 
                                                   since February 14, 1996;
                                                   formerly Vice President &
                                                   Treasurer of the Corporation
                                                   and Executive Vice President
                                                   of the Bank

NOMINEES WITH TERMS
   EXPIRING IN 1999

Robert E. Agan                 Since 1986 (1986)   President, CEO and Director
Age 57                                             of Hardinge Inc., worldwide
                                                   machine tool manufacturer

Donald L. Brooks, Jr.          Since 1985 (1972)   Physician
Age 67

Stephen M. Lounsberry III      Since 1995 (1995)   President of Moore & Steele 
Age 42                                             Corporation, manufacturer
                                                   of railroad lubrication
                                                   systems                       

Boyd McDowell  II              Since 1985 (1969)   Retired; formerly Chairman 
Age 70                                             of the Board & CEO of the
                                                   Corporation and                                                       the Bank

Thomas K. Meier                Since 1988 (1988)   President of Elmira College
Age 55

NOMINEES WITH TERMS
   EXPIRING IN 1999

Charles M. Streeter, Jr.       Since 1985 (1979)   President of Streeter 
Age 56                                             Associates, Inc., general
                                                   building contractor

Nelson Mooers van den Blink    Since 1985 (1983)   Chairman of the Board, Chief
Age 61                                             Executive Officer and
                                                   Treasurer  of  The Hilliard
                                                   Corporation, motion contol
                                                   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 42                                             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 65                                             1995; formerly Chairman of
                                                   the Board & CEO of Chas. F.
                                                   Evans Co., Inc., specialists 
                                                   in commercial roofing

Edward B. Hoffman              Since 1993 (1993)   Partner with Sayles, Evans, 
Age 64                                             Brayton, Palmer & Tifft,
                                                   law firm

John F. Potter                 Since 1991 (1991)   President of Seneca Beverage
Age 50                                             Corp., wholesale distributor 
                                                   of beer, water and soda products

William C. Ughetta             Since 1985 (1985)   Senior Vice President and 
Age 63                                             General Counsel of Corning
                                                   Incorporated, a diversified
                                                   manufacturing company

DIRECTORS CONTINUING IN OFFICE
   WITH TERMS EXPIRING IN 1998

John W. Bennett                Since 1988 (1988)   Chairman of the Board & CEO
Age 62                                             of the Corporation (elected 
                                                   on February 14, 1996, to be 
                                                   effective upon approval by 
                                                   the Federal Reserve Bank, as 
                                                   required by law) and Chairman
                                                   of the Board & CEO of the Bank
                                                   since February 14, 1996;
                                                   formerly President & CEO of
                                                   the Corporation and the
                                                   Bank; also a director of
                                                   Hardinge Inc.

Robert H. Dalrymple            Since 1995 (1995)   Secretary of Dalrymple 
Age 45                                             Holding Corporation, parent
                                                   company for several
                                                   construction companies

Natalie B. Kuenkler            Since 1985 (1976)   Director of various community
Age 70                                             organizations


Ralph H. Meyer                 Since 1985 (1981)   President & CEO of Guthrie 
Age 56                                             Healthcare System, a vertically 
                                                   integrated healthcare delivery 
                                                   system

DIRECTORS CONTINUING IN OFFICE
   WITH TERMS EXPIRING IN 1998                                                       
Samuel J. Semel                Since 1993  (1993)  President of Chemung 
Age 69                                             Electronics, Inc., retail
                                                   electronics store                  

Richard W. Swan                Since 1985 (1984)   President of Swan & Sons-
Age 47                                             Morss Co., Inc., insurance
                                                   brokerage agency

William A. Tryon               Since 1987 (1987)   Chairman of the Board and CEO 
Age 65                                             of Trayer Products,Inc., 
                                                   automotive, truck and other
                                                   industrial parts manufacturer;
                                                   and Chirman of the Board of Perry 
                                                   and Swartwood, Inc., insurance
                                                   brokerage agency; formerly
                                                   a director of the Bank from
                                                   1964 to 1976
<FN>
<F1>                          
(1) The date in parentheses reflects the year in which the director was first
elected to the Bank Board.
</FN>
</TABLE>

     Directors and Committee Meetings

     The Board of Directors of the Corporation held eight (8) regularly 
scheduled meetings and no special meeting during the year ended December 31, 
1995.  The Corporation has no standing committees.

     The Board of Directors of the Bank held twelve (12) regularly scheduled
meetings and one special meeting during the year ended December 31, 1995.  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 1995 this Committee held  three (3) meetings.  On December 31, 1995, its
members were Messrs. Semel (Chairman), Agan, Brooks, R. Dalrymple, Hoffman,
Lounsberry, McDowell, Meier and Meyer.

     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 was one (1) Committee meeting  held in
1995.  On December 31, 1995, its members were Messrs. Streeter (Chairman),
Bennett, Brooks, D. Dalrymple, McDowell, Potter, Swan and Mrs. Kuenkler.

     The Personnel Committee is responsible for the nomination of officers,
recommendation of Executive Officer compensation plans, and establishment of
guidelines for setting all other officers' salaries.  Additional
responsibilities include the review and approval of employee benefit programs
and employee relation policies and procedures.  The Committee held  seven (7)
meetings in 1995 and on December 31, 1995, its members were Messrs. Meyer
(Chairman), Brooks, D. Dalrymple, Evans, Meier, Potter, Swan, Ughetta, and Mrs.
van den Blink.

     During the year ended December 31, 1995, 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 exception of Mr. Agan who attended
65% 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 were no such meetings held during 1995.  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 compounded quarterly  and added to said account at a rate equal to
the "Applicable Federal Rate" for short-term debt instruments as computed and
published by the Internal Revenue Service for the month immediately preceding
the applicable calendar quarter.  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 described
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 1995 was $269,000.  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 February 1997, costs 
$18,424 on an annual basis, and has been paid by the Bank.  No claims have been 
made or paid 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.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS:

     The following table sets forth information, as of January 31, 1996, with
respect to any person who is known by the Corporation to be the beneficial owner
of more than five percent of the Corporation's Common Stock:

<TABLE>
<CAPTION>
Name and Address of      Number of Shares of Common    Percent of Shares
 Beneficial Owner         Stock Beneficially Owned         Outstanding
<S>                                <C>                       <C>
Chemung Canal Trust Company        389,168(1)                18.7%
   One Chemung Canal Plaza
    Elmira, NY  14902

Chemung Canal Trust Company        215,137(2)                10.3%
     as trustee of the Chemung 
     Canal Profit-Sharing, 
     Savings and Investment Plan
     One Chemung Canal Plaza
     Elmira, NY  14902

Mary E. Dalrymple                  220,221(3)                10.6%
    661 Foster Avenue                                        See Footnote 7
     Elmira, NY  14905

David J. Dalrymple                 188,385(4,6)               9.0%
     274 Upper Coleman Avenue                                See Footnote 7
     Elmira, NY  14905

Robert H. Dalrymple                179,062(5,6)               8.6%
     875 Upland Drive                                        See Footnote 7
     Elmira, NY  14905
<FN>
<F1>
1    Held by the Bank in various fiduciary capacities, either alone or with
     others.  Includes 31,452 shares held with sole voting and dispositive
     powers, 357,716 shares held with shared power to vote and 181,260 shares
     held with shared power to dispose.  Shares held in a co-fiduciary
     capacity by the Bank are voted by the co-fiduciary or fiduciaries in the
     same manner as if the co-fiduciary or fiduciaries were the sole
     fiduciary.  Shares held by the Bank as sole trustee are voted by the Bank
     only if the trust instrument provides for voting of the shares at the
     direction of the donor or a beneficiary and such direction is in fact
     received.
<F2>
2    Voted by the Bank as directed by the Plan participants.
<F3>
3    Includes 117,221 shares held directly and 103,000 shares held by
     Dalrymple Family Limited Partnership, of which Mary E. Dalrymple, David
     J. Dalrymple and Robert H. Dalrymple are sole general partners (see
     footnotes 4 and 5).
<F4>
4    Includes 44,323 shares held directly, 1,904 shares held as custodian for
     Mr. Dalrymple's children under the New York State Uniform Gifts to Minors
     Act, 103,000 shares held by Dalrymple Family Limited Partnership (see
     footnote 3), and 39,158 shares held by Dalrymple Holding Corporation, of
     which David J. Dalrymple and Robert H. Dalrymple are officers, directors 
     and principal shareholders (see footnote 5).  Excludes 1,350 shares held
     by Mr. Dalrymple's spouse.
<F5>
5    Includes 35,000 shares held directly, 1,904 shares held as custodian for
     Mr. Dalrymple's children under the New York State Uniform Gifts to Minors
     Act, 103,000 shares held by Dalrymple Family Limited Partnership (see
     footnote 3), and 39,158 shares held by Dalrymple Holding Corporation (see
     footnote 4).  Excludes 1,000 shares held by Mr. Dalrymple's spouse.
<F6>
6    Excludes 15,115 shares held by Susquehanna Supply Company of which David
     J. Dalrymple and Robert H. Dalrymple each own 23.1% of the outstanding
     common stock.
<F7>
7    Because of the definition of "beneficial ownership" under Section 13 of
     The Exchange Act, and the rules and regulations promulgated thereunder,
     Mary, David and Robert Dalrymple are listed as beneficial owners of many
     of the same shares. Without such multiple counting, Mary, David and
     Robert Dalrymples' total aggregate beneficial ownership is approximately
     16.4% of the outstanding shares of Common Stock of the Corporation and if
     deemed to be a member of a "group" within the meaning of Section 13(d)(3)
     of The Exchange Act, such group would be deemed to hold approximately
     16.4% of the outstanding shares of Common Stock of the Corporation. 
     Nothing described herein shall infer or be deemed an admission by such
     person that such a group exists.
</FN>
</TABLE>

SECURITY OWNERSHIP OF MANAGEMENT:

     As of January 31, 1996, 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  Shares Outstanding(A)
<S>                              <C>                          <C>
Robert  E. Agan                      450                       --

John W. Bennett                    8,147(B)                    --

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

David  J. Dalrymple               46,227(C)                   2.22
     
Robert H. Dalrymple               36,904(C)                   1.77

Richard H. Evans                   9,352                       --

Edward B. Hoffman                  1,655                       --

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

Stephen M. Lounsberry III          1,671                       --
     
Boyd McDowell II                   7,013                       --

Thomas K. Meier                    2,000                       --

Ralph H. Meyer                     2,595                       --

John F. Potter                     8,564(E)                    --

Samuel J. Semel                    4,376                       --

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

Richard W. Swan                   19,387(G)                    --

William A. Tryon                   9,619                       --

William C. Ughetta                 8,500                       --

Nelson Mooers van den Blink        1,546                       --

Jan P. UpdegraffB                  3,257                       --

All Directors, Nominees          202,251(H)                   9.70
  and Executive Officers 
  as a group  (24 persons)                        
<FN>
<F1>
A.   Unless otherwise noted, less than 1% per individual.
<F2>
B.   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 6,998 and 3,104 such shares held by
     the Plan,resectively.  Under the provisions of the Plan, the trustee
     holds for the benefit of all  employees who participate in the Plan
     215,137 shares of the Corporation's Common Stock.
<F3>
C.   Includes only shares held directly by Messrs. Dalrymple.  See Footnote 7
     of the SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS table on page 8
     for further explanation of shares beneficially held.
<F4>
D.   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.
<F5>
E.   Includes 5,709 shares owned by Seneca Beverage Corp., of which
     corporation Mr. Potter is an officer, director and the principal
     shareholder.
<F6>
F.   Includes 5,418 shares owned by Streeter Associates, Inc., of which
     corporation Mr. Streeter is an officer, director and the principal
     shareholder.
<F7>
G.   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 and 254 shares held by Mr. Swan as custodian for his minor
     children.  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.
<F8>
H.   Does not include 14,445 shares owned by spouses of certain officers and
     directors as to which shares such officers and directors disclaim
     beneficial ownership.
</FN>
</TABLE>

     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 Corporations 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, 1995, all Section 16(a) 
filing requirements applicable to its executive officers, directors and any ten 
percent shareholder were complied with, except that Mr. David J. Dalrymple's 
purchase of 1,161 shares of the Corporation's Common Stock on May 13, 1995, was
inadvertently overlooked for timely reporting purposes and was reported on a
Form 4 dated June 20, 1995.

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  compensation of other senior management which is
recommended by the Chief Executive Officer based upon performance and and other
relevant factors and then approved by the Board of Directors.  Aside from the
fringe benefit programs in which all Bank employees participate,  compensation
of all Bank officers consists of an annual salary and a management incentive
bonus.  The management incentive bonus is subject to the terms and conditions
of a Management Incentive Plan adopted by the Board of Directors on January 11,
1995 which provides for the payment of bonuses based in part by the
Corporation's attainment of specific operating objectives and in part by a
subjective review of individual performance.  Additionally, those officers who
play a major role in setting and implementing long-term strategies, currently
being the Chief Executive Officer and the Executive Vice President, may receive
a long-term incentive award.  Payment of the long-term incentive award will be
deferred for three years following the accrual year and may be further deferred
at the election of the participant.  The incentive bonus may or may not be
deferred at the officer's election.  Under the terms and conditions of the Plan,
payment of an incentive bonus or issuance of a long-term award is subject to the
Corporation's attaining or exceeding certain predetermined operating goals and
further considerations which are based on a subjective review of the 
individual.  For 1995, management incentive bonuses and long-term awards could 
not be issued unless the Corporation attained net income (after taxes) equal to 
at least a 1.0% return on average assets (ROA) and an efficiency ratio of 67% or
less.

     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  
ability during  1995 in achieving certain profit, growth, and operational 
objectives which were established by the Board of Directors in the Bank Plan at 
the beginning of  1995 and compared the Corporation's financial results against 
the results reported by similar banking businesses in New York and 
Pennsylvania.  The financial and operational measurements considered by the 
Board were:  profits, return on assets, return on equity, new market 
penetration, 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 salary.  The 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  reviewed a report prepared by 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  review it was determined that the performance of the
Bank  was well within the range reported by its peers and that the compensation
paid by the Bank was  appropriate in comparison to the peer group.

     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 earning
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

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


Comparative Return Performance Graph

      Comparison of Five-Year Cumulative Total Return For Fiscal Years
    Ending December 31, 1991 - 1995 Among Chemung Financial Corporation,
           NASDAQ - Composite Index and NASDAQ - Bank Stock Index




                 (OMITTED GRAPHIC MATERIAL - SEE APPENDIX)


<TABLE>
<CAPTION>

                                  1991   1992    1993   1994   1995
<S>                              <C>     <C>    <C>     <C>    <C> 
Chemung Financial Corporation     79.25  84.00  108.72 125.52  142.26
NASDAQ - Composite               160.56 186.87  214.51 209.69  296.30
NASDAQ - Bank Stocks             164.09 238.85  272.40 271.41  404.35
     
</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 
31, 1990.

     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 1995, 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>       <C>
     John W. Bennett (1)      62        Chairman of the Board & CEO of the
                                        Corporation and the Bank (1996); formerly
                                        President & CEO of the Corporation and 
                                        the Bank (1991); and prior thereto
                                        President  & COO of the Corporation and
                                        the Bank (1988) 

     Jan P. Updegraff (1)     53        President and COO of the Corporation and
                                        the Bank (1996); formerly Vice President
                                        and Treasurer of the Corporation and
                                        Executive Vice President of the Bank
                                        (1990)

     Daniel F. Agan (2)       62        Vice President of the Corporation (1988)
                                        and Senior Vice President of the Bank
                                        (1984)

     Robert J. Hodgson        50        Vice President of the Corporation (1990)
                                        and Senior Vice President of the Bank
                                        (1988)

     James E. Corey III       49        Vice President of the Corporation (1993)
                                        and Senior Vice President of the Bank
                                        (1993)

     Joseph J. Tascone        48        Vice President of the Corporation and
                                        Senior Vice President of the Bank (1995);
                                        and prior thereto Vice President of the
                                        Bank (1987)

<FN>
<F1>
  1  Messrs. Bennett and Updegraff were elected on February 14, 1996 by the Board
     of Directors to the positions of Chairman of the Board & CEO and President
     & COO, respectively, to be effective upon approval by the Federal Reserve
     Bank, as required by law. 
<F2>
  2  Mr. Daniel F. Agan is a brother of board member, Robert E. Agan.
</FN>
</TABLE>


  Executive Compensation

     
  The following information indicates compensation paid or accrued by the Bank
during 1995 for services rendered by each of the Chief Executive Officer and the
four  highest-paid executive officers of the Corporation and the Bank whose
total compensation exceeded $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.

<TABLE>
                                      
                                      
                                      
                         Summary Compensation Table
<CAPTION>
Name                     Annual Compensation      
and                                             
Principal                                                   All Other
Position            Year      Salary($)      Bonus($) (1)   Compensation ($) (2)
<S>                  <C>       <C>            <C>               <C>
John W. Bennett (3)  1995      194,000        18,000            8,418
Chairman of the 
Board & CEO          1994      185,692        30,000            8,174
of the Corporation 
and the Bank         1993      162,885        32,000            6,597


Jan P. Updegraff (3) 1995       95,385        15,000            6,660
President & COO
of the Corporation   1994       90,385        25,000            6,266
and the Bank
                     1993       84,692        20,000            2,100
<FN>
<F1>
  1  Includes amounts allocated for the year indicated, whether paid or deferred,
     to such person under the Bank-Wide and Management Incentive Bonus Plans.
<F2>
  2  Includes amounts allocated for the year indicated to such person under the
     Bank's Profit-Sharing, Savings and Investment Plan.
<F3>
  3  See footnote 1 of the Executive Officer table on page 13.
</FN>
</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 lan, 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 $25,920 for a participant attaining age
65 in 1995).

  The Bank made contributions to the Retirement Plan totaling $262,200 for 1995
and $306,288 for 1993.  Due to a full funding limitation, the Bank made no
contribution to the Retirement Plan for 1994.

  Additionally, 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, Mr. Bennett is the only plan
participant.

  This 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 Retirement
Plan, computed as if the basic Retirement 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 Retirement Plan on the date of the participant's termination.

  The following table sets forth the estimated annual benefits under both plans,
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
                    

                                20             30             35 (1)

<S>                            <C>             <C>            <C>
$100,000                       33,630          49,446         56,853

$120,000                       41,030          60,346         69,403

$150,000                       52,130          76,696         88,228

$190,000                       66,930          98,496        113,328

$200,000                       70,630         103,946        119,603

<FN>
<F1>
  1  Maximum number of years allowed under the terms of the Retirement Plan.
</FN>
</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,
1995:  John W. Bennett (40) and Jan P. Updegraff (25).

  Profit-Sharing, Savings and Investment Plan

  The Bank maintains a Profit-Shring, 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 $120,000 or $60,000 for 1995). 
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 $499,342 for 1995, $423,161 for 1994, and $406,798 for 1993.

  Management Incentive Plan

  Effective for 1995, the Board of Directors adopted on January 11, 1995,
Bank-Wide and Management Incentive Plans which provide for the awarding of
incentive bonuses to all Bank employees subject to the Corporation's attaining
or exceeding minimum predetermined operating objectives.  Under the terms and
conditions of the Plans, exceeding the minimum operating objectives will result
in an increase in funds available for distribution to the Plans' participants.

  Pursuant to the Management Incentive Plan, which covers only  Bank Officers 
and Exempt Non-Officers, the award of any bonus under either the Bank-Wide or
Management Incentive Plans is subject to the Corporation's attaining all minimum
operation objectives.  The minimum objectives established for the fiscal year
1995 were net income (after taxes) equal to at least a 1.0% return on average
assets (ROA) and an efficiency ratio of 67% or less.  The amount of the bonus
payment or award to each participant is determined by an allocation formula
based in part on the results of the Corporation's performance and the Division
or Department performance (if applicable), and in part by a subjective review
of the participant's individual performance.  Any Senior Officer may defer all
or any portion of the annual incentive award until his or her retirement or
separation from service.  Additionally, key officers having responsibilities for
setting and implementing long-term strategies may receive a long-term incentive
award which payment of said long-term award will be deferred for three years
following the accrual year and may be further deferred at the election of the
participant.

  The Bank made awards to the Senior Officer participants in the Management
Incentive Plan totaling $160,250 for the accrual year of 1995.

  Prior to implementing the Management Incentive Plan, the Bank had instituted
an Incentive Bonus Plan effective for its Senior Officers which provided that
the Bank could award bonuses to key management officers and others in such
amount as the Board of Directors, in its sole discretion, could determine.  The
Bank made contributions to the Incentive Bonus Plan totaling $182,500 for 1994
and $171,500 for 1993.

  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, 1997, except for Messrs. Agan, Cory, Hodgson, Tascone and Updegraff
whose guaranteed terms end December 31, 1998, and Mr. Bennett whose  guaranteed
term ends July 1, 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 officers or directors.

INDEPENDENT PUBLIC ACCOUNTANTS:

  The accounting firm of KPMG Peat Marwick LLP, 113 South Salina Street,
Syracuse, New York 13202 has acted as the Bank's and the Corporation's
independent auditors and accountants since 1990 and will so act in 1996. 
Representatives of KPMG Peat Marwick LLP 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 1997 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
6, 1996.  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 5, 1996
          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 2, 1996
<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, 1991 - 1995 Among Chemung Financial Corporation, NASDAQ - Composite
Index and NASDAQ - Bank Stock Index", as required by Item 402(1) 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
                                      
                       CHEMUNG FINANCIAL CORPORATION
                                      
               ANNUAL MEETING OF SHAREHOLDERS - APRIL 2, 1996
            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 2, 1996 (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:   Robert E. Agan
1.  Election of                                     Donald L. Brooks, Jr.
    Directors.                                      Stephen M. Lounsberry III
                                                    Boyd McDowell II
    For, except vote withheld                       Thomas K. Meier
    from the following nominee(s):                  Charles M. Streeter, Jr.
                                                    Nelson Mooers van den Blink
                                     1-year term:   Jan P. Updegraff
                                                                               

                                        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 1995 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-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                          27,294
<INT-BEARING-DEPOSITS>                              90
<FED-FUNDS-SOLD>                                10,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    171,882
<INVESTMENTS-CARRYING>                           7,582
<INVESTMENTS-MARKET>                             7,582
<LOANS>                                        263,001
<ALLOWANCE>                                      3,900
<TOTAL-ASSETS>                                 501,893
<DEPOSITS>                                     426,879
<SHORT-TERM>                                    13,382
<LIABILITIES-OTHER>                              8,733
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                        10,750
<OTHER-SE>                                      42,149
<TOTAL-LIABILITIES-AND-EQUITY>                 501,893
<INTEREST-LOAN>                                 23,868
<INTEREST-INVEST>                               11,366
<INTEREST-OTHER>                                   843
<INTEREST-TOTAL>                                36,077
<INTEREST-DEPOSIT>                              13,446
<INTEREST-EXPENSE>                              14,227
<INTEREST-INCOME-NET>                           21,850
<LOAN-LOSSES>                                      564
<SECURITIES-GAINS>                                 531
<EXPENSE-OTHER>                                 19,560
<INCOME-PRETAX>                                  8,461
<INCOME-PRE-EXTRAORDINARY>                       5,602
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,602
<EPS-PRIMARY>                                     2.68
<EPS-DILUTED>                                     2.68
<YIELD-ACTUAL>                                    8.07
<LOANS-NON>                                      1,120
<LOANS-PAST>                                       681
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 3,600
<CHARGE-OFFS>                                      373
<RECOVERIES>                                       109
<ALLOWANCE-CLOSE>                                3,900
<ALLOWANCE-DOMESTIC>                             3,900
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          2,384
        

</TABLE>


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