RCSB FINANCIAL INC
10-Q, 1996-10-11
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: CITIBANK SOUTH DAKOTA N A, 8-K, 1996-10-11
Next: ENERGY INITIATIVES INC, 35-CERT, 1996-10-11







                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, DC  20549


                                   FORM 10-Q


           [  X  ]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
                        OF THE SECURITIES EXCHANGE ACT OF 1934

                    For the quarterly period ended: AUGUST 31, 1996

                                       OR

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

                 For the transition period from _________ to ___________

                        Commission File Number  0-17709


                              RCSB FINANCIAL, INC.
              (Exact name of registrant as specified in its charter)


            DELAWARE                                    16-1484699
(State or other jurisdiction of         (I.R.S. employer identification number)
incorporation or organization)


235 EAST MAIN STREET, ROCHESTER, NEW YORK                  14604
 (Address of principal executive offices)                (Zip Code)


                               (716) 423-7270
             (Registrant's telephone number including area code)


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  
                                                   ----     ---- 

Number of shares of common stock outstanding on September 30, 1996: 15,385,719



                                     -1- 

<PAGE>
                    RCSB FINANCIAL, INC. AND SUBSIDIARIES

                                  FORM 10-Q

                            For the Quarter Ended
                               August 31, 1996

                                    INDEX
<TABLE>
<CAPTION>

                                                                          Page
                                                                          ----
<S>         <C>                                                           <C>

PART I -    FINANCIAL INFORMATION

ITEM 1 -    FINANCIAL STATEMENTS

            Consolidated Statements of Condition as of
            August 31, 1996 and November 30, 1995                            3

            Consolidated Statements of Income for the three and nine
            months ended August 31, 1996 and 1995                            4

            Consolidated Statements of Changes in Shareholders' Equity
            for the three and nine months ended August 31, 1996 and 1995     5

            Consolidated Statements of Cash Flows for the nine months
            ended August 31, 1996 and 1995                                   6

            Notes to Consolidated Financial Statements                       8

ITEM 2 -    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
            AND RESULTS OF OPERATIONS                                       11


PART II -   OTHER INFORMATION

ITEM 6 -    EXHIBITS AND REPORTS ON FORM 8-K                                20

SIGNATURES                                                                  21
</TABLE>



                                     -2-

<PAGE>
<TABLE>
<CAPTION>


                           RCSB FINANCIAL, INC. AND SUBSIDIARIES
                            CONSOLIDATED STATEMENTS OF CONDITION
                                        (Unaudited)
                                        (thousands)

                                                                AUGUST 31,     November 30,
                                                                   1996            1995
                                                              --------------  --------------
<S>                                                           <C>             <C>

ASSETS
Cash and due from banks                                       $      78,661   $      78,877 
Interest-bearing deposits in banks                                   10,707          15,913 
Securities available for sale, at fair value (cost $21,411
  in 1996 and $85,335 in 1995)                                       18,943          84,128 
Securities held to maturity, at cost (fair value $1,567,718
  in 1996 and $1,398,727 in 1995)                                 1,604,141       1,398,067 
Loans receivable:
  Residential mortgage loans                                        790,204         910,891 
  Automobile loans and leases                                       953,297         807,629 
  Commercial mortgage loans                                          64,033          71,240 
  Other consumer and other loans                                     87,363          83,596 
  Residential mortgage loans held for sale                          152,740         123,755 
                                                              --------------  --------------
     Total loans receivable                                       2,047,637       1,997,111 
  Allowance for loan losses                                         (28,036)        (26,091)
                                                              --------------  --------------
     Net loans receivable                                         2,019,601       1,971,020 

Premises and equipment                                               34,546          28,896 
Federal Home Loan Bank stock                                         40,713          38,498 
Loan servicing rights                                               111,744         106,517 
Other real estate                                                     6,302           3,965 
Other assets                                                         81,397         145,559 
                                                              --------------  --------------

        Total assets                                          $   4,006,755   $   3,871,440 
                                                              ==============  ==============

LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits                                                      $   2,353,196   $   2,222,970 
Borrowings and repurchase agreements with
  Federal Home Loan Bank                                            616,856         674,350 
Other repurchase agreements and borrowings                          467,257         295,090 
Mortgagors' deposits under escrow agreements                        111,810          77,053 
Other liabilities                                                   140,191         226,050 
                                                              --------------  --------------

        Total liabilities                                         3,689,310       3,495,513 
                                                              --------------  --------------

Commitments and contingent liabilities (see note 3)
SHAREHOLDERS' EQUITY:
  Preferred stock, at par value                                           -           2,989 
  Common stock, at par value                                         15,386          14,067 
  Paid-in capital in excess of par value                            159,188         241,392 
  Surplus fund                                                       51,070          51,070 
  Undivided profits                                                  99,653          76,755 
  Loans to employee stock plan                                       (3,358)         (4,371)
  Net unrealized holding loss on securities, net of taxes            (4,494)         (4,985)
  Treasury stock, at cost (44 shares in 1995)                             -            (990)
                                                              --------------  --------------

        Total shareholders' equity                                  317,445         375,927 
                                                              --------------  --------------

        Total liabilities and shareholders' equity            $   4,006,755   $   3,871,440 
                                                              ==============   =============
</TABLE>



                                     -3-

<PAGE>
<TABLE>
<CAPTION>

                               RCSB FINANCIAL, INC. AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF INCOME
                                            (Unaudited)
                               (thousands, except per share amounts)

                                                 Three Months Ended          Nine Months Ended
                                                     August 31,                  August 31,
                                                 1996          1995          1996          1995
                                             ------------  ------------  ------------  ------------
<S>                                          <C>           <C>           <C>           <C>

Interest income:
  Interest and fees on loans                 $     44,713  $     45,184  $    132,661  $    125,661
  Interest on mortgage-backed and other
     securities                                    29,440        26,718        86,965        73,891
  Other interest income                               289           268           552           836
                                             ------------  ------------  ------------  ------------

        Total interest income                      74,442        72,170       220,178       200,388
                                             ------------  ------------  ------------  ------------

Interest expense:
  Interest on deposits                             25,903        24,159        75,959        68,073
  Interest on FHLB borrowings and
    repurchase agreements                           9,760        10,300        28,110        29,683
  Interest on other repurchase agreements
    and borrowings                                  6,154         6,308        18,752        11,032
                                             ------------  ------------  ------------  ------------

        Total interest expense                     41,817        40,767       122,821       108,788
                                             ------------  ------------  ------------  ------------

Net interest income                                32,625        31,403        97,357        91,600
  Provision for loan losses                         3,104         2,083         9,324         5,108
                                             ------------  ------------  ------------  ------------

Net interest income after
  provision for loan losses                        29,521        29,320        88,033        86,492
                                             ------------  ------------  ------------  ------------

Noninterest income:
  Mortgage banking                                 14,234        10,869        36,623        25,156
  Retail banking                                    2,538         2,404         7,613         6,989
  Automobile loan banking                           1,024           592         2,609         1,725
  Net securities sale gains                           257             -         1,252            40
  Other                                                10            16            76            54
                                             ------------  ------------  ------------  ------------

        Total noninterest income                   18,063        13,881        48,173        33,964
                                             ------------  ------------  ------------  ------------

Operating expenses:
  Salaries and benefits                            19,175        17,078        53,493        45,339
  Occupancy                                         4,159         3,864        14,306        12,939
  Deposit insurance                                    48         1,261           217         3,761
  Other                                             8,232         8,184        22,730        21,519
                                             ------------  ------------  ------------  ------------

        Total operating expenses                   31,614        30,387        90,746        83,558
                                             ------------  ------------  ------------  ------------

Income before income taxes                         15,970        12,814        45,460        36,898
  Income tax provision                              4,998         3,090        15,320         9,593
                                             ------------  ------------  ------------  ------------

Net income                                   $     10,972  $      9,724  $     30,140  $     27,305
                                             ============  ============  ============  ============

Net income per common share (fully diluted)  $       0.69  $       0.52  $       1.74  $       1.46
                                             ============  ============  ============  ============

Net income applicable to common shares       $     10,988  $      8,416  $     27,540  $     23,381
                                             ============  ============  ============  ============

Net income per common share (primary)        $       0.80  $       0.60  $       2.05  $       1.67
                                             ============  ============  ============  ============
</TABLE>



                                     -4-

<PAGE>
<TABLE>
<CAPTION>


                      RCSB FINANCIAL, INC. AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF CHANGES
                             IN SHAREHOLDERS' EQUITY
                                   (Unaudited)
                      (thousands, except per share amounts)


                                                           Three Months Ended
                                                               August 31,
                                                           1996          1995
                                                       ------------  ------------
<S>                                                    <C>           <C>

Shareholders' equity at beginning of period            $    349,590   $   358,716 

Net income                                                   10,972         9,724 
Purchase of RCSB common stock                               (43,919)            - 
Redemption of RCSB preferred stock                              (18)            - 
Common stock options exercised                                   84           592 
Dividends declared on preferred stock                            16        (1,308)
Dividends declared on common stock ($0.10 per share
   in 1995) (see note 4)                                         69        (1,401)
Loan repayments from employee stock plan                        253           368 
Change in net unrealized holding loss on securities,
   net of taxes                                                 398           707 
                                                       -------------  ------------

Shareholders' equity at end of period                  $    317,445   $   367,398 
                                                       =============  ============


                                                            Nine Months Ended
                                                               August 31,
                                                           1996          1995 
                                                       -------------  ------------

Shareholders' equity at beginning of period            $    375,927   $   346,999 


Net income                                                   30,140        27,305 
Purchase of RCSB common stock                               (84,776)            - 
Redemption of RCSB preferred stock                              (18)            - 
Common stock options exercised                                1,910           988 
Dividends declared on preferred stock                        (2,600)       (3,924)
Dividends declared on common stock ($0.36 and
   $0.30 per share in 1996 and 1995, respectively)           (4,642)       (4,198)
Loan repayments from employee stock plan                      1,013         1,083 
Change in net unrealized holding loss on securities,
    net of taxes                                                491          (855)
                                                       -------------  ------------

Shareholders' equity at end of period                  $    317,445   $   367,398 
                                                       =============  ============
</TABLE>



                                     -5-

<PAGE>
<TABLE>
<CAPTION>

                                RCSB FINANCIAL, INC. AND SUBSIDIARIES
                                CONSOLIDATED STATEMENTS OF CASH FLOWS
                                             (Unaudited)
                                             (thousands)

                                                                            Nine Months Ended
                                                                               August 31,
                                                                         1996              1995
                                                                   ----------------  ----------------
<S>                                                                <C>               <C>

OPERATING ACTIVITIES:
    Net income                                                     $        30,140   $        27,305 
    Adjustments to reconcile net income to net
       cash provided by operating activities:
        Provision for loan losses                                            9,324             5,108 
        Depreciation                                                         4,755             3,872 
        Amortization of loan servicing rights                               10,508             8,494 
        Amortization of intangible assets, hedging gains
          or losses, and securities premiums or discounts                    3,315              (296)
        Deferred income tax benefit                                         (1,800)           (6,100)
        Decrease in allowance for foreclosed real estate                         -            (1,307)
        (Gains) losses on the sale of loans, securities, loan
          servicing rights and other real estate                            (3,216)              109 
        Increase in mortgage loans held for sale                           (28,985)          (57,804)
        (Increase) decrease in other assets                                 63,459            (4,184)
        Increase in accrued expenses                                           635               630 
        Decrease in loans to employee stock plan                             1,013             1,083 
                                                                   ----------------  ----------------

          Net cash provided (used) by operating activities                  89,148           (23,090)
                                                                   ----------------  ----------------

INVESTING ACTIVITIES:
    Decrease in interest-bearing deposits in banks                           5,206            11,611 
    Purchases of:
       Securities available for sale                                       (17,921)                - 
       Securities held to maturity                                        (401,644)         (301,152)
       Loans                                                                   (92)         (181,108)
       Loan servicing rights, including those on originated loans          (39,440)          (26,585)
       Premises and equipment                                              (10,405)           (5,171)
    Proceeds from sales of:
       Securities available for sale                                        78,698                39 
       Loan servicing rights                                                26,029                 - 
       Other real estate                                                     5,330             7,547 
    Principal repayments on:
       Securities available for sale                                         3,705             2,643 
       Securities held to maturity                                         197,090            75,307 
    Loan originations, net of repayments and other reductions              (36,735)           69,929 
    (Increase) decrease in FHLB stock                                       (2,215)            2,260 
                                                                   ----------------  ----------------

        Net cash used by investing activities                             (192,394)         (344,680)
                                                                   ----------------  ----------------
</TABLE>



                                     -6-

<PAGE>
<TABLE>
<CAPTION>


                                 RCSB FINANCIAL, INC. AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                                              (Unaudited)
                                              (thousands)

                                                                              Nine Months Ended
                                                                                 August 31,
                                                                           1996              1995
                                                                     ----------------  ----------------
(Continued)
<S>                                                                  <C>               <C>

FINANCING ACTIVITIES:
    Increase in deposits                                                     130,226            86,331 
    Decrease in FHLB borrowings
       and repurchase agreements                                             (57,494)         (174,289)
    Increase in other repurchase agreements
       and borrowings                                                        172,167           419,251 
    Increase in mortgagors' escrow deposits                                   34,757            29,209 
    Increase (decrease) in other liabilities                                 (85,192)           31,248 
    Net proceeds from exercise of stock options                                1,910               988 
    Purchase of RCSB common stock                                            (84,776)                - 
    Redemption of preferred stock                                                (18)                - 
    Dividends paid on preferred stock                                         (3,908)           (3,924)
    Dividends paid on common stock                                            (4,642)           (4,198)
                                                                     ----------------  ----------------

        Net cash provided by financing activities                            103,030           384,616 
                                                                     ----------------  ----------------

        Increase (decrease) in cash and cash equivalents                        (216)           16,846 

Cash and cash equivalents at beginning of period                              78,877            63,702 
                                                                     ----------------  ----------------

Cash and cash equivalents at end of period                           $        78,661   $        80,548 
                                                                     ================  ================



Supplemental cash flow disclosures:
    Cash paid during the period for:
        Interest                                                    $       121,455   $       106,668 
        Income taxes                                                         17,749            13,955 

    Additions to other real estate through foreclosure                        7,828             4,806 

    Conversion of 7% Series B preferred stock
       to common stock                                                       71,394                 - 

</TABLE>



                                     -7-

<PAGE>

                     RCSB FINANCIAL, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (condensed)
                               AUGUST 31, 1996
                                 (unaudited)

1.  BASIS OF PRESENTATION

The accompanying consolidated financial statements, which include the accounts
of  RCSB Financial, Inc. and its subsidiaries (RCSB or the Company), have been
prepared  in accordance with the instructions for Form 10-Q, and therefore, do
not   include  all   information  and  footnotes  necessary  for   a  complete
presentation  of  financial  position, results of operations and cash flows in
accordance  with  generally  accepted  accounting  principles.  The  financial
statements  and the information under the heading "Management's Discussion and
Analysis  of Financial Condition and Results of Operations" are prepared under
the presumption that the interim consolidated financial statements are read in
conjunction  with  the Company's Annual Report on Form 10-K for the year ended
November 30, 1995.

In  the  opinion  of management, the unaudited, consolidated interim financial
statements  of  RCSB  Financial, Inc. and subsidiaries reflect all adjustments
(consisting of normal recurring accruals) necessary for a fair presentation of
the  statements.  The  results  of  operations for the interim periods are not
necessarily  indicative of the results of operations which may be expected for
the entire year.  For consistency among the periods presented, certain amounts
in  the  prior year's consolidated financial statements have been reclassified
to conform with the 1996 presentation.

2.  ACCOUNTING CHANGE

RCSB  adopted  Financial  Accounting  Standards Board (FASB) Statement No. 114
entitled  "Accounting by Creditors for Impairment of a Loan" and Statement No.
118,  "Accounting  by  Creditors for Impairment of a Loan - Income Recognition
and  Disclosures"  on  December  1,  1995. The statements require that certain
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,  based  on  the loan's observable market price or the fair value of
collateral  if  the  loan  is collateral dependent.  For purposes of Statement
114,  a  loan is impaired when, based on current information and events, it is
probable  that  a  creditor will be unable to collect all contractual interest
and  principal  payments  according  to  the  terms  of  the  loan agreement. 
Implementing  the  provisions of Statements 114 and 118 had no material impact
on the Company's consolidated financial statements on the date of adoption.

Most  of  RCSB's loan portfolios are excluded from the scope of Statements 114
and  118  because  the  pronouncements  are  generally not applicable to large
groups  of  smaller-balance  homogeneous  loans  such as residential mortgage,
automobile  and  other consumer loans.  The pronouncement does apply to RCSB's
commercial  mortgage  loan portfolio, from which impaired loans are identified
during  reviews  of loans that (a) are delinquent, (b) have been classified by
management  or banking regulators or (c) are believed by management to involve
potential  collectibility  concerns.  In  most  cases,  the  Company  measures
impairment  based  on the fair value of loan collateral, minus estimated costs
to  sell  the  property.   If the measure of an impaired loan is less than the
recorded  investment  in the loan, a valuation allowance is established with a
corresponding  charge  to  the  provision  for  loan  losses.  Charge-offs are
recorded  when  definitive  information  indicates  that  collection  of   the
identified impaired amount is doubtful.



                                     -8-

<PAGE>

At  August  31,  1996, RCSB's recorded investment in loans considered impaired
totaled  $3.8  million,  and no allowance for loan losses was required for the
identified  loans under the provisions of Statements 114 and 118.  The average
recorded  investment in impaired loans during 1996 totaled $4.6 million.  Cash
receipts  on  impaired  loans  are  either (a) added to the allowance for loan
losses if a previously recorded charge-off has not been recovered, or (b) used
to  reduce  the  carrying  value of the loan or recognized as interest income,
depending  upon  management's  judgment regarding the likelihood of collecting
the  recorded  loan balance.  Interest income recognized on impaired loans was
less than $0.1 million during the first nine months of 1996, none of which was
recognized on a cash basis.

In  late  September 1996, the Company was notified by a commercial real estate
borrower that scheduled payments under a $6.2 million loan agreement would not
be  made  due  to  cash  flow  shortfalls  being  experienced in operating the
underlying  property,  a  warehouse  facility. Through the end of August 1996,
payments  had  been  made according to the terms of the loan. While RCSB is in
the  early  stages  of  evaluating  alternatives  for  collecting or otherwise
realizing  its  investment  in  the  loan, the Company considers its loan loss
allowance  adequate  to  absorb  any  loss  that  may  result.    The  Company
discontinued the accrual of interest on the loan in September.

3.  CONTINGENCIES

In  February  1995,  a trust company providing check processing and securities
custodial  services  to  the Company's subsidiary, Rochester Community Savings
Bank  (the Bank), and other financial institutions was seized by state banking
regulators  due  to  the  trust  company's  deteriorating financial condition.
Subsequently,  a liquidation of the trust company was commenced and remains in
progress.    In  connection  with services being provided to the Bank, certain
cash  balances  and  collateral in the form of securities were maintained with
the  trust  company.    Under  conditions of the seizure and liquidation, cash
balances,  securities  held  as  collateral  and  payments  on these and other
securities totaling approximately $11.5 million were temporarily frozen by the
regulators.  During  May  1996,  the  banking  regulators released to the Bank
securities  held as collateral and related payments on the securities totaling
$9.4  million,  and  in  June 1996, the Bank received an initial settlement of
$1.0  million  on its remaining assets.  The Bank's $2.4 million investment in
trust  company stock and debentures was charged off as expense in 1995, and an
allowance of $1.1 million remained at August 31, 1996.

Under  federal legislation enacted on September 30, 1996, the Bank is required
to  participate  in recapitalizing the Federal Deposit Insurance Corporation's
(FDIC)  Savings  Association  Insurance Fund (SAIF).  While most of the Bank's
deposits   are  insured   through  the   FDIC's  Bank  Insurance  Fund  (BIF),
approximately  $89  million are insured through the SAIF and are subject to an
assessment  of  approximately  $0.5  million.   The cost of the assessment was
charged against earnings in September 1996.


                                     -9-

<PAGE>

4.  CERTAIN COMMON AND PREFERRED STOCK TRANSACTIONS

In July 1996, RCSB completed previously announced programs for the purchase of
its  common  shares  through market sources.  During 1996 the Company acquired
3.5 million shares for $84.8 million.

In May 1996, the Company announced it would redeem all outstanding convertible
preferred  stock  at  the  close  of business on July 15, 1996 for $26.225 per
share  plus  accrued  dividends.  Alternatively,  preferred shareholders could
convert  their stock to common shares at any time prior to the redemption at a
ratio  of 1.5625 shares of common for each preferred share.  Due to the excess
of  the  market  price  for RCSB's common shares over the announced redemption
price,  3.0  million  preferred  shares  were converted to common and only 652
shares were redeemed.

On September 25, 1996, the Board of Directors declared a dividend of $0.15 per
common  share,  payable  November 1, 1996 to shareholders of record on October
15,  1996.    The declaration represented a 25% increase from recent quarterly
dividend  amounts.    To facilitate the redemption of RCSB's preferred shares,
declaration  of  the  prior quarter's common stock dividend was accelerated to
May 1996, one month earlier than the Company's usual timing.

5.  NET INCOME PER SHARE

Primary  net  income  per  common  share amounts for the three and nine months
ended  August  31, 1996 and 1995 were computed by dividing net income, reduced
by preferred stock dividends, if any, by the weighted average number of common
shares  outstanding  during the periods. The weighted average number of common
shares  outstanding  totaled  13,669,343  and  14,013,386 for the three months
ended  August  31,  1996 and 1995, respectively, and 13,440,176 and 13,992,774
for the nine months ended August 31, 1996 and 1995, respectively.

Fully  diluted  net  income  per  common  share amounts for the three and nine
months  ended August 31, 1996 and 1995 were computed by dividing net income by
the  sum  of  the weighted average number of common shares outstanding and the
common  shares  issuable if all outstanding preferred shares were converted to
common  at the beginning of the periods. The weighted average number of common
shares  utilized in this computation totaled 15,881,712 and 18,684,788 for the
three  months ended August 31, 1996 and 1995, respectively, and 17,287,939 and
18,664,490  for the  nine months ended August 31, 1996 and 1995, respectively.
There  were  no  materially  dilutive  common  stock equivalents during either
period.


                                     -10-

<PAGE>

ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
            AND RESULTS OF OPERATIONS.

RESULTS OF OPERATIONS

RCSB  Financial, Inc. and subsidiaries reported net income of $11.0 million or
$.69  per  fully  diluted  share  for  the three months ended August 31, 1996,
compared  to $9.7 million or $.52 per share in the third quarter of 1995.  For
the  first  nine  months  of  1996, RCSB earned net income of $30.1 million or
$1.74  per share, compared to $27.3 million or $1.46 per share in 1995.  While
pretax  earnings  in  the  third quarter and first nine months of 1996 rose by
24.6%  and  23.2%,  respectively, a higher effective rate of income tax in the
current  year  lessened  the  increase  in  net  income  for the periods.  The
improvement  in  pretax  earnings  was  aided by higher levels of net interest
income  and growth in mortgage banking revenues, including a $2.1 million gain
on the sale of mortgage servicing rights.  Earnings per fully diluted share in
the  1996  third  quarter  and nine month period increased by 32.7% and 19.2%,
respectively,  reflecting  higher  net  income and a decrease in the number of
shares outstanding.

Third Quarter Review

Net interest income grew by 3.9% to $32.6 million in the third quarter of 1996
from  $31.4  million  in  1995.  This increase resulted from a widening of the
average   interest   rate   spread   in   RCSB's   portfolios,   purchases  of
mortgage-backed  securities during 1996 and the latter half of 1995, and a 23%
increase  in average automobile loans outstanding.  Asset growth was funded by
additional  borrowings  and  higher  levels of customer deposits at  the Bank.
Interest  expense on $85.8 million in borrowings utilized to repurchase common
shares during the past year lessened the increase in net interest income.

RCSB's  interest rate spread rose to 3.33% in 1996 from 3.17% in 1995 due to a
greater  decrease  in the average rate on interest-bearing liabilities than in
the  average  yield  on interest-earning assets.  The spread was affected by a
widening, during the 1996 second and third quarters, of the average difference
between market interest rates on short-term financial instruments versus those
on longer-term instruments.  Because RCSB's assets generally have longer terms
to  maturity  or  repricing  than its liabilities, the increase experienced in
general marketplace spreads had a positive influence on the Company's interest
rate  spread.    Net interest margin, which is influenced by the interest rate
spread  and  changes  in the relationship of interest-earning asset volumes to
interest-bearing  liability  volumes, decreased slightly to 3.51% in 1996 from
3.52% in 1995.

The  following  table  presents  information for the third quarter of 1996 and
1995  regarding interest yields and rates, average earning asset and liability
volumes,  and  the allocation of interest variations between amounts caused by
volumes and amounts attributable to rates.  No tax equivalent adjustments have
been made for minor amounts of tax-exempt income earned by RCSB.


                                     -11-

<PAGE>
<TABLE>
<CAPTION>

                           AVERAGE BALANCES, YIELDS AND RATES AND CHANGES IN INTEREST INCOME AND EXPENSE
                                                       (dollars in thousands)

                                                          Three Months Ended
                                 --------------------------------------------------------------
                                          August 31, 1996                  August 31, 1995
                                 --------------------------------------------------------------

                                                                                                   Change
                                    Average              Yield/     Average              Yield/      in        Change due to
                                    Balance   Interest    Rate      Balance   Interest    Rate    Interest    Volume      Rate
                                 ----------  ---------  -------  ----------  ---------  -------  ----------  --------  --------
<S>                              <C>         <C>        <C>      <C>         <C>        <C>      <C>         <C>       <C>

INTEREST-EARNING
 ASSETS:
 Federal funds and
  interest-bearing deposits      $   12,849  $     289    9.00%  $   14,764  $     268    7.26%  $      21   $   (38)  $    59 
 Mortgage-backed and
  other securities                1,691,217     29,440    6.96    1,543,221     26,718    6.93       2,722     2,576       146 
 Loans receivable, net            2,017,946     44,713    8.86    2,006,049     45,184    9.01        (471)      267      (738)
                                 ----------  ---------           ----------  ---------           ----------  --------  --------
  Total interest-
    earning assets               $3,722,012     74,442    8.00   $3,564,034     72,170    8.10       2,272     2,805      (533)
                                 ==========  ---------           ==========  ---------           ----------  --------  --------

INTEREST-BEARING
 LIABILITIES:
 Transaction, money market
  and savings deposits           $1,091,658      6,335    2.31   $1,069,158      6,539    2.43        (204)      136      (340)
 Term deposits                    1,358,973     19,568    5.73    1,163,512     17,620    6.01       1,948     2,852      (904)
                                 ----------  ---------           ----------  ---------           ----------  --------  --------
    Total deposits                2,450,631     25,903    4.20    2,232,670     24,159    4.29       1,744     2,988    (1,244)

 FHLB borrowings
  and repurchase agreements         672,536      9,760    5.77      646,642     10,300    6.32        (540)      401      (941)
 Other repurchase agreements
  and borrowings                    436,104      6,154    5.61      401,881      6,308    6.23        (154)      513      (667)
                                 ----------  ---------           ----------  ---------           ----------  --------  --------
  Total interest-
     bearing liabilities         $3,559,271     41,817    4.67%  $3,281,193     40,767    4.93%      1,050     3,902    (2,852)
                                 ==========  ---------           ==========  ---------           ----------  --------  --------

Net interest income                          $  32,625                       $  31,403           $   1,222   $(1,097)  $ 2,319 
                                             =========                       =========           ==========  ========  ========

Excess of interest-earning
   assets over interest-bearing
   liabilities                   $  162,741                      $  282,841

RATIOS:
 Interest rate spread                                     3.33%                           3.17%
 Net interest margin                                      3.51                            3.52 
</TABLE>


RCSB's  provision  for  loan  losses  was $3.1 million in the third quarter of
1996,  compared  to $2.1 million a year ago.  The increased provisions in 1996
were  primarily  due to growth in the automobile loan portfolio resulting from
higher  volumes  of  loan  originations  in  the quarter.  The adequacy of the
Company's  loan loss allowance is evaluated quarterly with consideration given
to  the  status  of  particular loans, the general risk characteristics of the
loan  portfolio,   historical  charge-offs   and  recoveries,  the  regulatory
environment,  current  appraisals  and  economic and market conditions.  As of
August  31,  1996,  RCSB's  allowance for loan losses totaled $28.0 million or
119.9%  of  nonperforming  loans,  compared  to  $26.1  million  or  106.6% of
nonperforming loans at November 30, 1995.


                                     -12-

<PAGE>

Mortgage banking noninterest income totaled $14.2 million in the third quarter
of  1996,  up  31% from $10.9 million in 1995.  The increase resulted from the
sale of servicing on $1.5 billion of residential mortgage loans, higher levels
of  loan  originations,  and  increased  loan  servicing  income  generated by
American  Home  Funding, Inc. (AHF), RCSB's mortgage banking subsidiary. AHF's
residential  mortgage  loan originations amounted to $404.8 million during the
third  quarter, up 24.7% from $324.7 million in the prior year.  The growth in
loan  servicing  income  was driven by continuing purchases of such rights and
the  retention  of  servicing  on  loans  originated  by AHF and sold to other
entities.    AHF  realized  a pretax gain of $2.1 million on the third quarter
sale of servicing.  The subsidiary's remaining portfolio of loans serviced for
others  totaled  $8.6  billion at August 31, 1996, compared to $7.2 billion at
August 31, 1995.

During 1996, AHF expanded its loan origination capabilities by taking over six
loan  offices  formerly  operated  by another entity in the states of Alabama,
Kansas,  Missouri,  North  Carolina  and  Texas and opening 16 loan offices in
Connecticut,  Indiana,  Louisiana,  Mississippi,  New  Jersey, New York, North
Carolina and Ohio.  Current year activity has expanded the scope of AHF's loan
origination  operations  to  encompass 57 offices in 17 states, compared to 41
offices in 10 states at the end of 1995.

RCSB's  retail  banking  units generated noninterest income of $2.5 million in
the  third  quarter,  up slightly from $2.4 million in 1995.  Earnings in this
category  are  derived  from  fees  and  service charges collected for various
deposit-related   activities  and  revenues   from  the  Company's  securities
brokerage and insurance sales operations.  In September 1996, RCSB reorganized
its  securities  brokerage  and  insurance  sales activities.  As part of this
reorganization,  the Company has contracted with an independent third party to
provide  securities services and products through the Company's retail banking
offices.    Previously,  a  subsidiary of the Company had offered full service
securities  brokerage  services.  RCSB has also contracted with an independent
third party to provide marketing and sales support services in connection with
the  Company's  insurance  sales activities. The new structure will facilitate
continuing  efforts  to sell annuity, mutual fund and insurance products.  The
reorganization  is  not expected to have a material effect on consolidated net
income.

Noninterest income from automobile loan banking was $1.0 million for the third
quarter  of  1996,  compared to $0.6 million in 1995.  Automobile loan banking
income represents revenues generated from pools of sold auto loans serviced by
RCSB  for  others.  No such loans have been sold since mid-1992 and there were
no  remaining  loans  being  serviced  for  others  at  August  31, 1996.  The
Company's  automobile lending business in recent years has been focused mainly
on  originating  and  servicing  loans  for  RCSB's auto loan portfolio, which
totaled $953.3 million at the end of the third quarter, up from $781.0 million
a  year  earlier.  Noninterest revenues from the sold loan pools included $0.9
million  in  the third quarter of 1996 and $0.3 million in 1995 resulting from
reductions  in  certain  allowances  carried by RCSB to cover estimated losses
under  recourse  obligations. Allowances for credit losses on RCSB's portfolio
of owned automobile loans are established through charges to the provision for
loan losses.

Net  gains  from the sale of securities totaled $0.3 million in the 1996 third
quarter,  while  there  were no such gains in the 1995 quarter.  In 1996, RCSB
sold  $17.9  million of mortgage-backed securities from the available-for-sale
portfolio in response to interest rate-related market opportunities.


                                     -13-

<PAGE>

Third  quarter  1996  operating  expenses were $31.6 million compared to $30.4
million  in  the prior year. The increase was primarily attributable to higher
variable  expenses  associated  with loan origination and servicing volumes at
AHF and American Credit Services Inc. (ACSI), the Company's automobile lending
subsidiary,  and  expenses  resulting  from  recently  opened  retail  banking
branches.    These  costs  were partially offset by a substantial reduction in
FDIC  deposit insurance premiums and the absence of losses in 1996 relating to
a liquidating trust company in which RCSB formerly held an interest.

Under  federal legislation enacted on September 30, 1996, the Bank is required
to  participate  in recapitalizing the Federal Deposit Insurance Corporation's
(FDIC)  Savings  Association  Insurance Fund (SAIF).  While most of the Bank's
deposits   are  insured   through   the  FDIC's  Bank  Insurance  Fund  (BIF),
approximately  $89  million are insured through the SAIF and are subject to an
assessment  of  approximately  $0.5  million.   The cost of the assessment was
charged against earnings in September 1996.

While  still  below  a  normal  rate  of  income taxes for RCSB, the Company's
effective  tax rate increased to 31.3% in the third quarter of 1996 from 24.1%
in  1995.    Reductions in RCSB's deferred tax valuation allowance during both
years accounted for the difference from normal rates.

Nine Month Review

For  the  first  nine  months  of  1996,  RCSB's net interest income was $97.4
million,  an  increase  of  6.3%  from  $91.6  million in the prior year.  The
increase  was  largely  due  to  the  effects of investing, on average, $371.0
million more in mortgage-backed securities and loans during 1996. Asset growth
was  funded  by the reinvestment of earnings, additional customer deposits and
increased  borrowings.  RCSB's interest rate spread declined 0.11% to 3.19% in
1996,  primarily  due to the effects on the Company's portfolios of the narrow
marketplace  spreads  experienced  in  1995.  RCSB's spread for the second and
third  quarters improved, however, from levels experienced earlier in the year
partially  due  to a recent widening in marketplace spreads between short-term
and  intermediate-term rates.  Net interest margin was 3.51% in 1996, compared
to 3.66% in 1995.

The  following table presents information regarding interest yields and rates,
average  earning  asset  and liability volumes, and the allocation of interest
variations between amounts caused by volumes and amounts attributable to rates
for  the  nine  months  ended  August  31,  1996  and 1995.  No tax equivalent
adjustments  have  been  made for minor amounts of tax-exempt income earned by
RCSB.

                                     -14-

<PAGE>
<TABLE>
<CAPTION>

                           AVERAGE BALANCES, YIELDS AND RATES AND CHANGES IN INTEREST INCOME AND EXPENSE
                                                       (dollars in thousands)

                                                       Nine Months Ended
                                 --------------------------------------------------------------
                                          August 31, 1996                  August 31, 1995
                                 --------------------------------------------------------------

                                                                                                   Change
                                    Average              Yield/     Average              Yield/      in        Change due to
                                    Balance   Interest    Rate      Balance   Interest    Rate    Interest    Volume      Rate
                                 ----------  ---------  -------  ----------  ---------  -------  ----------  --------  --------
<S>                              <C>         <C>        <C>      <C>         <C>        <C>      <C>         <C>       <C>
INTEREST-EARNING
 ASSETS:
 Federal funds and
  interest-bearing deposits      $   13,330  $     552    5.52%  $   16,931  $     836    6.58%  $    (284)  $  (161)  $  (123)
 Mortgage-backed and
  other securities                1,687,842     86,965    6.87    1,412,423     73,891    6.98      13,074    14,206    (1,132)
 Loans receivable, net            1,999,741    132,661    8.85    1,904,220    125,661    8.80       7,000     6,334       666 
                                 ----------  ---------           ----------  ---------          ----------  --------   --------
   Total interest-
    earning assets               $3,700,913    220,178    7.93   $3,333,574    200,388    8.01      19,790    20,379      (589)
                                 ==========  ---------           ==========  ---------          ----------  --------   --------

INTEREST-BEARING
 LIABILITIES:
 Transaction, money market
  and savings deposits           $1,054,259     18,498    2.34   $1,087,479     20,280    2.48      (1,782)     (609)   (1,173)
 Term deposits                    1,318,531     57,461    5.80    1,096,748     47,793    5.80       9,668     9,692       (24)
                                 ----------  ---------           ----------  ---------          ----------  --------   --------
   Total deposits                 2,372,790     75,959    4.26    2,184,227     68,073    4.15       7,886     9,083    (1,197)

 FHLB borrowings
  and repurchase agreements         642,580     28,110    5.82      659,397     29,683    6.00      (1,573)     (749)     (824)
 Other repurchase agreements
  and borrowings                    431,682     18,752    5.78      235,878     11,032    6.23       7,720     8,582      (862)
                                 ----------  ---------           ----------  ---------          ----------  --------   --------
  Total interest-
    bearing liabilities          $3,447,052    122,821    4.74%  $3,079,502    108,788    4.71%     14,033    16,916    (2,883)
                                 ==========                      ==========  ---------          ----------  --------   --------

Net interest income                          $  97,357                      $   91,600           $   5,757   $ 3,463   $ 2,294 
                                             =========                       =========          ==========  ========   ========

Excess of interest-earning
   assets over interest-bearing
   liabilities                   $  253,861                      $  254,072

RATIOS:
 Interest rate spread                                     3.19%                           3.30%
 Net interest margin                                      3.51                            3.66 
</TABLE>
RCSB  provided  $9.3 million for possible loan losses in the first nine months
of  1996  compared to $5.1 million in 1995.  A higher level of automobile loan
originations  produced  an increase in the Company's automobile loan portfolio
and  a  corresponding  requirement  for  additional loan loss allowances.  The
portion  of the Company's loan loss allowance allocated to auto loans is equal
to  1.10% of the August 31, 1996 portfolio, and annualized net charge-offs for
the  first  nine  months  of  1996  represent  0.70%  of  average  auto  loans
outstanding.

Mortgage  banking  noninterest income was $36.6 million in 1996, up 45.6% from
$25.2  million  in  1995.    The  increase  was  attributable  to greater loan
origination  fees, higher levels of loan servicing income and a pretax gain of
$2.1 million on an August 1996 sale of loan servicing rights. During the first
nine  months  of  1996, residential mortgage originations at AHF totaled $1.15
billion, an increase of 60.1% from $720.3 million originated in 1995.

                                     -15-

<PAGE>

Retail  banking noninterest income increased to $7.6 million in 1996 from $7.0
million  in  1995,  primarily  due  to  greater  revenues  from  the Company's
securities  brokerage  subsidiary and slightly higher fees and service charges
from  deposit  related activities. Reduced 1996 earnings from RCSB's insurance
sales  subsidiary  reflect  decreased  demand  for fixed-rate annuity products
during the lower interest rate environment of the first half of the year.

Noninterest  income  from  automobile  loan  banking was $2.6 million in 1996,
compared  to  $1.7  million  in  1995.    The increase was the net result of a
reduced requirement for sold loan loss allowances, offset in part by a decline
in  revenue  from  servicing  loans  for others.  RCSB has continued to retain
recently  originated  auto loans in its portfolio, and the remaining trust for
sold loans being serviced by the Company matured in June 1996.

During  the  first  nine months of 1996, RCSB sold $77.4 million of securities
from  its  available-for-sale  portfolio,   generating  gains of $1.3 million.
There  were  no significant gains or losses from the sale of securities in the
1995 nine-month period.

Operating  expenses  for  first  nine  months  of  1996  totaled $90.7 million
compared  to  $83.6  million  in the prior year.  Expense increases are mainly
attributable  to  significant growth in 1996 in the volume of loans originated
and  serviced  by  the  Company's  mortgage  banking  and  automobile  lending
subsidiaries.    Since  mortgage  loans  originated  by AHF are generally sold
within  60  to 90 days, that subsidiary's expenses vary significantly based on
changes  in  origination  volumes.   Also affecting expenses were the costs of
retail  banking  offices  opened  in the  Buffalo market during 1995 and 1996.
Expense  reductions  were  realized by RCSB from lower deposit insurance rates
and the absence in 1996 of losses from the Company's interest in a liquidating
trust company.

The Company's effective tax rate was 33.7% in 1996, compared to 26.0% in 1995,
reflecting reductions in deferred tax valuation allowances during both years. 
Changes  in  the  allowances  are  based  on ongoing analyses of the projected
realizability of RCSB's deferred tax assets.


FINANCIAL CONDITION

At  August 31, 1996, RCSB's total assets were $4.01 billion, compared to $3.87
billion  at  November 30, 1995.  Loans at the end of the third quarter totaled
$2.02  billion,  compared  to $1.97 billion at November 30, 1995.  Loan growth
during the first nine months of 1996 occurred primarily in the automobile loan
portfolio  which  increased  to $953.3 million at August 31, 1996, compared to
$807.6  million  at  the  end  of  the  1995  fiscal  year.    Automobile loan
originations  were $134.8 million in the 1996 third quarter and $457.1 million
in  the  first  nine  months,  up  from  $103.8  million  and  $271.6 million,
respectively, in the prior year periods.

Securities  held  to  maturity  increased to $1.60 billion at August 31, 1996,
compared  to  $1.40  billion  at November 30, 1995 as the result of purchasing
$401.6  million  of  mortgage-backed  securities  during  the  year.  Deposits
increased  to  $2.35  billion  at  August  31,  1996, up from $2.22 billion at
November  30,  1995.  Nationally marketed term accounts at RCSB grew to $116.3
million  at August 31, 1996 from $22.6 million at the prior year end.  Federal
Home  Loan Bank borrowings, repurchase agreements and other borrowings totaled
$1.08  billion  at August 31, 1996, compared to $969.4 million at November 30,
1995.

The  Company's interest bearing portfolios are liability sensitive to interest
rate  changes  in the one-year timeframe to the extent of 6.6% of total assets
at  August  31,  1996.  The  one-year  gap reflected net liability sensitivity
amounting to 3.9% of assets at November 30, 1995 and 7.0% at

                                     -16-

<PAGE>

August  31,  1995.   Shareholders' equity totaled $317.4 million or $20.63 per
common  share  on a fully diluted basis at August 31, 1996, compared to $375.9
million  or  $20.11  per common share at November 30, 1995.  Equity per common
share  at November 30, 1995 is computed as if all convertible preferred shares
were  converted  to common.  The decline in shareholders' equity resulted from
purchases  of  RCSB common stock through programs completed in July 1996.  The
Company  purchased 3.5 million common shares at a cost of $84.8 million in the
first eight months of the year.

In May 1996, the Company announced it would redeem all outstanding convertible
preferred  stock  at  the  close  of business on July 15, 1996 for $26.225 per
share  plus  accrued  dividends.  Alternatively,  preferred shareholders could
convert  their stock to common shares at any time prior to the redemption at a
ratio  of 1.5625 shares of common for each preferred share.  Due to the excess
of  the  market  price  for RCSB's common shares over the announced redemption
price,  3.0  million  preferred  shares  were converted to common and only 652
shares were redeemed.

On September 25, 1996, the Board of Directors declared a dividend of $0.15 per
common  share,  payable  November 1, 1996 to shareholders of record on October
15,  1996.    The declaration represented a 25% increase from recent quarterly
dividend  amounts.    To facilitate the redemption of RCSB's preferred shares,
declaration  of  the  prior quarter's common stock dividend was accelerated to
May 1996, one month earlier than the Company's usual timing.

In  accordance  with  requirements  of the FDIC and the New York State Banking
Department,  the  Company's subsidiary, Rochester Community Savings Bank, must
meet  certain  measures  of  capital  adequacy  with  respect  to leverage and
risk-based  capital.    At June 30, 1996, the most recent FDIC reporting date,
the  Bank's  capital  ratios were in excess of required levels as shown in the
table below.

<TABLE>
<CAPTION>


                               CAPITAL ADEQUACY
                                 June 30, 1996


                                 Actual   Required   Excess
                                 ---------------------------
<S>                              <C>      <C>        <C>


Core (Tier 1) leverage capital     8.01%      4.00%    4.01%

Risk-Based capital:
          Core (Tier 1) capital   11.88       4.00     7.88 
          Total capital           12.88       8.00     4.88 

</TABLE>



                                     -17-

<PAGE>

Allowance for Loan Losses and Nonperforming Assets

The  determination  of  the  allowance  for  loan  losses  is based on ongoing
analyses  of  the loan portfolio and reflects an amount which, in management's
judgment,  is  adequate to provide for potential losses. While management used
all  currently   available  information  to  determine  the  adequacy  of  the
allowance,  future additions may be necessary based on changes in economic and
market  conditions  and  specific  borrower  situations.  In addition, various
regulatory  agencies,  as  an  integral   part  of  the  examination  process,
periodically  review  the  Company's  allowance  for  losses  on  loans.  Such
agencies may require the Company to recognize additions to the allowance based
on  their  judgments  about  information   available  at  the  time  of  their
examinations.    RCSB's  allowance  for loan losses at August 31, 1996 equaled
119.9% of nonperforming loans, essentially double the average of approximately
60%  for  all  publicly-held thrifts as of June 30, 1996, the most recent date
for  which  such  information  is  available.    Activity  in RCSB's loan loss
allowance during the first nine months of 1996 and 1995 is presented below.

<TABLE>
<CAPTION>

                          ALLOWANCE FOR LOAN LOSSES
                                 (thousands)

                                          Nine Months Ended
                                              August 31,
                                 ----------------------------------
                                            1996              1995
                                 ----------------  ----------------
<S>                              <C>               <C>


Beginning balance                $        26,091   $        26,225 

Provision for loan losses                  9,324             5,108 
Loans charged off                        (11,316)          (10,540)
Loan recoveries                            3,937             4,343 
                                 ----------------  ----------------
Ending balance                   $        28,036   $        25,136 
                                 ================  ================
</TABLE>


                                     -18-

<PAGE>

The  Company  defines  nonperforming assets to include nonaccrual loans, loans
past  due  90  days  and  accruing, restructured loans and other real estate. 
Total  nonperforming  assets at August 31, 1996 were $29.7 million compared to
$28.4  million  at  November  30,  1995.    The  $1.3  million  increase  in
nonperforming  assets  in  the  first  nine  months of 1996 reflects growth in
RCSB's  loan  portfolio  and  a  slowing  noted nationally in the repayment of
consumer  debt.  The following table summarizes nonperforming assets as of the
end of the third quarter and prior year.

<TABLE>
<CAPTION>


                             NONPERFORMING ASSETS
                            (dollars in thousands)


                                         AUGUST 31,     November 30,
                                            1996            1995
                                       --------------  --------------
<S>                                    <C>             <C>

Nonaccrual loans                       $      19,004   $      21,789 
 Loans past due 90 days and accruing           4,381           2,689 
                                       --------------  --------------
  Total nonperforming loans                   23,385          24,478 
Other real estate, net of allowances           6,302           3,965 
                                       --------------  --------------
  Total nonperforming assets           $      29,687   $      28,443 
                                       ==============  ==============
Nonperforming loans as a percent of
  total loans                                   1.14%           1.23%

 Nonperforming assets as a percent of
  total assets                                  0.74%           0.73%
</TABLE>


In  late  September 1996, the Company was notified by a commercial real estate
borrower that scheduled payments under a $6.2 million loan agreement would not
be  made  due  to  cash  flow  shortfalls  being  experienced in operating the
underlying  property,  a  warehouse  facility. Through the end of August 1996,
payments  had  been  made according to the terms of the loan. While RCSB is in
the  early  stages  of  evaluating  alternatives  for  collecting or otherwise
realizing  its  investment  in  the  loan, the Company considers its loan loss
allowance  adequate  to  absorb  any  loss  that  may  result.    The  Company
discontinued the accrual of interest on the loan in September.


                                     -19-

<PAGE>

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K

     (a)    Exhibits

              Exhibit
              Number          Document
              ------          --------
                  Compensatory plans or arrangements:

              10.1    Senior Executive Severance Plan of Rochester Community
                      Savings Bank

              10.2    Form of Salary Continuation Agreement between
                      Rochester Community Savings Bank and certain officers

              10.3    Amendment to the Non-Employee Director Stock Plan of
                      RCSB Financial, Inc., effective September 25, 1996

                      ***************************

              27      Article 9 Financial Data Schedule


     (b)    Reports on Form 8-K

  On  August 8, 1996,  RCSB filed  Form 8-K  with the  Securities and Exchange
  Commission  reporting  the  redemption  of  all  outstanding  shares  of the
  Company's Series B Preferred Stock at the close of business on July 15, 1996
  and the election of John P. Tierney to the Board of Directors.

                                     -20-

<PAGE>
                                  SIGNATURES


Pursuant  to  the  requirements  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.



                                             RCSB FINANCIAL, INC.
                                             --------------------
                                                 (registrant)




     October 11, 1996                        /s/ Leonard S. Simon
     ----------------                        --------------------
           Date                              Leonard S. Simon
                                             Chairman of the Board, President
                                             and Chief Executive Officer



     October 11, 1996                        /s/ Paul R. Wuest
     ----------------                        -----------------
           Date                              Paul R. Wuest
                                             Senior Vice President and
                                             Chief Financial Officer



                                      -21-

<PAGE>
EXHIBIT INDEX


     Regulation
     S-K Exhibit
     Number                    Document
     ------                    --------
     10.1       Senior Executive Severance Plan of Rochester Community
                Savings Bank

     10.2       Form of Salary Continuation Agreement between Rochester
                Community Savings Bank and certain officers

     10.3       Amendment to the Non-Employee Director Stock Plan of RCSB
                Financial, Inc., effective September 25, 1996

     27         Article 9 Financial Data Schedule



                                     -22-


                                                                  Exhibit 10.1


                        ROCHESTER COMMUNITY SAVINGS BANK

                        SENIOR EXECUTIVE SEVERANCE PLAN


      1. Preamble  and Statement  of  Purpose.  The  purpose  of  this Plan is
to  assure  that  Rochester  Community  Savings  Bank  ("RCSB")  will have the
continued  dedication of, and the availability of objective advice and counsel
from,  key  executives  of  RCSB  and  its  affiliates  (the  "RCSB Entities")
notwithstanding  the  possibility, threat or occurrence of a Change in Control
of RCSB Financial Inc. ("RCSB Financial"), the parent company of RCSB.

        In the event RCSB Financial receives any proposals from a third person
concerning a possible business combination with RCSB Financial, or acquisition
of  RCSB  Financial's  equity  securities,  or  the possibility of a change in
control  of  RCSB  Financial  otherwise arises, the Board of Directors of RCSB
(the  "Board")  believes it imperative that the Board and the RCSB Entities be
able  to  rely  upon  key  executives  to  continue  in their positions and be
available  for  advice,  if  requested, without concern that those individuals
might  be  distracted by the personal uncertainties and risks inherent in such
situations.    In  addition to their regular duties, under such circumstances,
such  key  executives may be called upon to, among other things, assist in the
assessment of proposals, and provide advice as to whether such proposals would
be  in  the  best  interest  of  RCSB,  the RCSB Entities and RCSB Financial's
shareholders.

      2. Eligible  Executives.    An  executive  who is   employed by the RCSB
Entities  shall  be  covered  by this Plan and eligible for benefits hereunder
upon  being  designated  by  the  Board  as  being covered by this Plan.  Each
executive  who  is designated by the Board as being covered by this Plan shall
be  designated  as  either  a "Group A Executive" or a "Group B Executive" for
purposes  of  this Plan.  For purposes of this Plan, an executive who has been
designated  either  as  a  Group  A Executive or a Group B Executive is herein
referred to as an "Executive."  An Executive shall cease to be covered by this
Plan  when  notified  by the Board that the Board has determined to remove the
Executive  from  coverage  under  the  Plan;  provided,  however, that no such
determination  that an Executive shall be removed from coverage under the Plan
may  be  made  (i) for a two-year period (a three-year period in the case of a
Group  A  Executive)  commencing as of the date of a Change in Control or (ii)
during any period that a Potential Change in Control exists.



                                     - 1 -  

<PAGE>
      3.  Severance Payments   and  Benefits.   Subject  to  Sections 3(d) and
3(g)  hereof,  RCSB  shall  provide  to an Executive the payments and benefits
described in this Section 3 upon the termination of the Executive's employment
within two years following a Change in Control, unless such termination is (i)
by  RCSB  or  an RCSB Entity for Cause, (ii) by reason of death, Disability or
Retirement,  or  (iii)  by  the Executive without Good Reason.  An Executive's
employment  shall  be  deemed  to  have  been terminated following a Change in
Control  by  the  RCSB  Entities  without  Cause or by the Executive with Good
Reason  if  the  Executive's  employment  is  terminated  prior to a Change in
Control  without  Cause  at  the direction of a Person who has entered into an
agreement  with  RCSB  Financial  the  consummation of which will constitute a
Change  in  Control  or  if  the Executive terminates his employment with Good
Reason prior to a Change in Control (determined by treating a Potential Change
in  Control  as a Change in Control in applying the definition of Good Reason)
if  the  circumstance  or  event  which  constitutes Good Reason occurs at the
direction of such Person.

        (a)  Severance  Payment.    RCSB shall  pay  to the  Executive  a lump
sum  severance  payment,  in  cash,  equal  to  the  Severance  Payment Factor
multiplied  by  the sum of (i) the Executive's Annual Base Salary and (ii) the
Executive's  Annual  Bonus.    Such lump sum cash payment shall be made within
five business days of an Executive's Date of Termination.

        (b)  Continued  Welfare  Benefits.    The   Executive's  participation
in  life,  medical  and  dental  insurance  plans  (the  "RCSB Welfare Plans")
maintained  by  the RCSB Entities shall, at the election of the Executive made
within  ten  days of his Date of Termination, be continued during the Coverage
Period  at a cost to the Executive that is commensurate with the cost incurred
by  the  Executive  immediately  prior to the Executive's Date of Termination;
provided,  however, that the Executive's coverage under the RCSB Welfare Plans
shall  cease  upon  the  Executive  becoming  eligible  for  coverage  under
substantially similar plans of a new employer.  Notwithstanding the foregoing,
if  the  Executive becomes employed by a new employer that maintains a medical
and/or  dental  plan  that either (i) does not cover the Executive or a family
member  or  dependent with respect to a preexisting condition that was covered
under  the  applicable RCSB Welfare Plan, or (ii) does not cover the Executive
or  a  family  member  or  dependent  for  a  designated  waiting  period, the
Executive's  coverage  under  the applicable RCSB Welfare  Plan shall continue
until the earlier   of:  (I)  the   end    of    the    applicable period   of
noncoverage  under  the  new employer's  plan,  or (ii) the expiration  of the
Coverage Period.   RCSB  may condition the provision of anybenefits under this
Section 3(b) upon the



                                     - 2 -

<PAGE>
Executive  agreeing  in  writing  to  report to RCSB any coverage and benefits
actually  received  by  the  Executive or made available to the Executive from
such  other  employer(s).   The Executive shall be entitled to elect to change
his level of coverage and/or his choice of coverage options (such as Executive
only or family medical coverage) with respect to the RCSB Welfare Plans to the
same  extent  that  actively  employed  executives  of  the  RCSB Entities are
permitted  to  make  such changes; provided, however, that in the event of any
such  changes  the  Executive  shall  pay the amount of any cost increase that
would  actually be paid by an actively employed executive of the RCSB Entities
by  reason  of  making  the  same  change in his level of coverage or coverage
options.

        (c) Incentive  Compensation.    RCSB   shall  pay  to the  Executive a
lump  sum  amount, in cash, equal to the sum of (i) any incentive compensation
which  has  been  allocated or awarded to the Executive for a completed fiscal
year  or  other  measuring  period preceding his Date of Termination under any
incentive  compensation  plan  maintained by any of the RCSB Entities but that
has  not yet been paid, (ii) any incentive compensation that has been deferred
(and  has  not  been paid as of the Executive's Date of Termination) under any
plan  maintained  by  any  of  the RCSB Entities, and (iii) a pro rata portion
calculated  through the Executive's Date of Termination of the aggregate value
of  all  contingent  incentive  compensation  awards  to the Executive for all
uncompleted periods under any incentive compensation plan maintained by any of
the  RCSB  Entities-, with the amount of the payment with respect to each such
award  being equal to the product of (x) and (y), where (x) is an amount equal
to  the  target  bonus  amount  which the Executive could earn for the year in
which  the Date of Termination occurs pursuant to the applicable plan assuming
that  100% of any objectives or goals provided for thereunder had been met for
that  year, and (y) is a fraction the numerator of which is the number of days
from  and including the first day of the year in which the Date of Termination
occurs  until  (and  including)  the  Executive's  Date of Termination and the
denominator  of  which  is 365 days.  Such lump-sum cash payment shall be made
within five business days of the Executive's Date of Termination.

        (d)  Reduction  in  Severance  Pay.   In  the case of an Executive who
has not, as of his Date of Termination, been employed by the RCSB Entities for
a  period  of  at  least  five years, the payment provided for by Section 3(a)
hereof shall instead be a percentage of such amount, as follows:



                                     - 3 -

<PAGE>


Period of Employment                        Percentage
- ------------------------------------------------------
4 years or more, but less than 5 years          90%
3 years or more, but less than 4 years          70%
2 years or more, but less than 3 years          50%
Less than 2 years                               40%

        (e)  Split   Dollar   Life  Insurance.   Within  five business days of
the  Executive's  Date  of  Termination,  RCSB  shall  transfer  and assign to
Executive  RCSB's  rights under, and entire interest in, the split dollar life
insurance  policy  covering  Executive  without any payment to the Bank on the
part of the Executive.
        (f)  Rights   Under  Certain  Other Plans.   The  Executive also shall
be  entitled  to  the  total  retirement benefits payable under the retirement
plans of the RCSB Entities or any successor plans of the RCSB Entities, in the
manner and in the amount prescribed by such plans.

        Limitation on Certain  Parachute  Payments.  Notwithstanding any other
provision of this Agreement, in the event that any payment or benefit received
or  to  be received by the Executive in connection with a Change in Control or
the  termination  of the Executive's employment (whether pursuant to the terms
of  this  Agreement  or any other plan, arrangement or agreement with the RCSB
Entities, any Person whose actions result in a Change in Control or any Person
affiliated  with  the  RCSB  Entities  or  such Person) (all such payments and
benefits,  including  the  Severance  Benefits,  being  hereinafter called the
"Total Benefits") would be subject (in whole or part), to the Excise Tax, then
RCSB shall cause the following to occur:

        (i) Tax  counsel  selected  by   RCSB's   independent   auditors   and
acceptable  to the  Executive  ("Tax  Counsel")  shall compute the net present
value  to the Executive  of the Total Payments  after reduction for the Excise
Tax and  for any federal,  state,  or local income taxes that would be imposed
on  the Executive  if such  Total  Payments  constituted the  Executive's sole
taxable income; and

        (ii) Tax  Counsel  shall  next   compute  the maximum amount of Total 
Payments that can be  provided  without  any such Total Payments being subject
to the  Excise  Tax  and  reduce  that  amount  by the amount  of any federal,
state and local income taxes  that  would  be imposed on the Executive if such
reduced Total Payments constituted the Executive's sole taxable income.



                                     - 4 -

<PAGE>
          If the amount determined under clause (i) does not exceed the amount
determined under clause (ii) by more than $10,000, then the Severance Benefits
shall  be  reduced  to  the  extent  necessary so that no portion of the Total
Benefits  is  subject  to the Excise Tax.  For purposes of determining whether
and  the extent to which the Total Payments will be subject to the Excise Tax,
(i)  no  portion  of  the Total Benefits the receipt or enjoyment of which the
Executive  shall  have  effectively  waived  in  writing  prior to the Date of
Termination  shall  be  taken  into account and (ii) the value of any non-cash
benefit  or  any  deferred  payment  or benefit included in the Total Benefits
shall  be  determined  by  RCSB's  independent auditors in accordance with the
principles of sections 280G(d)(3) and (4) of the Code.

      4.  Miscellaneous.

        (a)  Reimbursement   of   Legal  Costs.    RCSB   shall   pay  to   an
Executive  all legal fees and expenses incurred by the Executive in seeking to
obtain  or  enforce in good faith any right or benefit provided by this Plan. 
Such  payments  shall  be made within five (5) business days after delivery of
the  Executive's  respective  written requests for payment accompanied by such
evidence of fees and expenses incurred as the RCSB reasonably may require.

        (b)  No  Right  to  Continued Employment.   Nothing in  the Plan shall
be  deemed to give any Executive the right to be retained in the employ of the
RCSB  Entities,  or  to  interfere  with  the  right  of  the RCSB Entities to
discharge  an Executive at any time and for any lawful reason, with or without
notice, subject in all cases to the terms of this Plan.

        (c)  No  Assignment   of   Benefits.    Except  as  otherwise provided
herein  or by law, no right or interest of any Executive under this Plan shall
be  assignable  or  transferable,  in  whole or in part, either directly or by
operation  of  law  or  otherwise,  including without limitation by execution,
levy,  garnishment,  attachment,  pledge  or  in  any   manner;  no  attempted
assignment or transfer thereof shall be effective; and no right or interest of
any  Executive  under  the  Plan  shall  be  liable  for,  or  subject to, any
obligation or liability of such Executive.

        (d)  Death.    This   Plan   shall   inure  to  the benefit  of and be
enforceable  by  an  Executive's personal or legal representatives, executors,
administrators, successors, heirs, distributees, devisees and legatees.  If an
Executive  shall  die while any amount would still be payable to the Executive
hereunder  (other than amounts which, by their terms, terminate upon the death
of the Executive) if the Executive had continued



                                     - 5 -

<PAGE>
to  live, all such amounts, unless otherwise provided herein, shall be paid in
accordance   with  the  terms  of   this  Plan   to  the  executors,  personal
representatives or administrators of the Executive's estate.

        (e)  Incompetency.   Any  benefit  payable  to  or for the  benefit of
an Executive, if legally incompetent or incapable of giving a receipt therefor
shall  be  deemed  paid when paid to such Executive's guardian or to the party
providing  or reasonably appearing to provide for the care of such person, and
such  payment  shall  fully  discharge RCSB and all other parties with respect
thereto.

        (f)  Reduction  of   Benefits     By   Legally   Required    Benefits.
Notwithstanding  any  other  provision of this Plan to the contrary, if any of
the  RCSB  Entities  is obligated by law or by contract (other than under this
Plan)  to pay severance pay, a termination indemnity, notice pay, or the like,
to  an  Executive  or  if  any  of the RCSB Entities is obligated by law or by
contract  to  provide  advance  notice  of  separation ("Notice Period") to an
Executive,  then  any  Severance  Benefits  payable to the Executive hereunder
shall  be  reduced  by  the  amount  of  any  such  severance pay, termination
indemnity, notice pay or the like, as applicable, and by the amount of any pay
received during any Notice Period.

        (g)  Enforceability.    If  any  provision  of the  Plan shall be held
invalid or unenforceable, such invalidity or unenforceability shall not affect
any  other  provisions hereof, and the Plan shall be construed and enforced as
if such provisions had not been included.

        (h)  No  Mitigation.    RCSB  agrees   that  if an Executive   becomes
entitled  to  the  payments and benefits provided for by Section 3 hereof, the
Executive is not required to seek other employment or to attempt in any way to
reduce  any  amounts payable or benefits provided to the Executive pursuant to
this  Plan.   Further, the amount of any payment or benefit provided for under
this Plan (other than to the extent provided in Section 3(b) hereof) shall not
be  reduced  by  any  compensation  earned  by  the Executive as the result of
employment  by  another employer, by retirement benefits, or by offset against
any  amount  claimed  to  be  owed  by  the Executive to the RCSB Entities, or
otherwise.

        (i)  Successors.  In addition to any obligations  imposed by  law upon
any  successor  to  RCSB,  RCSB  shall  be obligated  to require any successor
(whether  direct or indirect, by purchase, merger, consolidation, operation of
law,  or  otherwise) to all or substantially all of the business and/or assets
of RCSB to



                                     - 6 -

<PAGE>
expressly  assume RCSB's obligations under this Plan in the same manner and to
the  same  extent  that  RCSB  would  be   required  to perform it if no such 
succession   had  taken   place.     The    failure      of      RCSB       to
obtain  such  assumption  and agreement prior to the effectiveness of any such
succession shall entitle each Executive to compensation and benefits from RCSB
in  the  same  amount  and  on  the same terms as each such Executive would be
entitled  to  hereunder  if  the  Executive  were to terminate the Executive's
employment  for  Good  Reason  immediately following a Change in Control.  For
purposes  of  this Plan:  (A) the term "RCSB" includes any successor to RCSB's
business  and/or  assets  which  successor  expressly  agrees to assume RCSB's
obligations  under  this  Plan  in accordance with the preceding provisions of
this  Section 4(i);  (B) the term "RCSB Entities" includes any successor(s) to
the  business  and/or  assets  of  the  RCSB  Entities; and (C) the term "RCSB
Financial"  includes  any  successor  to  the  business  and/or assets of RCSB
Financial,  except  for  purposes  of determining whether or not any Change in
Control of RCSB Financial has occurred in connection with such succession.

        (j)   Waiver.    No  term  or  condition  of this Plan shall be deemed
to  have  been  waived, nor shall there be any estoppel against enforcement of
any  provision of this Plan, except by written instrument of the party charged
with  such  waiver  or  estoppel.    No  such written waiver shall be deemed a
continuing  waiver  unless  specifically  stated therein, and each such waiver
shall  operate  only as to the specific term or condition waived and shall not
constitute  a waiver of such term or condition for the future or as to any act
other than that specifically waived.

        (k)  Withholding  Taxes.    The  provision  of payments  and  benefits
hereunder  to an Executive shall be subject to satisfaction by an Executive of
any  applicable withholding required under federal, state or local law and any
additional withholding to which an Executive has agreed.

        (l)  Rules  of  Construction.    The  masculine  pronoun wherever used
shall  include the feminine pronoun, and the singular shall include the plural
unless  the  context  clearly  indicates  the  distinction.    The headings of
Sections herein are included solely for convenience of reference and shall not
affect the meaning or interpretation of any of the provisions of this Plan.

        (m)  Notices.    Any  notice   or   other  communication   required or
permitted pursuant to the terms hereof shall be deemed to have been duly given
when  delivered or mailed by United States Mail, first class, postage prepaid,
addressed to the intended recipientat his, her or its last known address.



                                     - 7 -

<PAGE>
        (n)  Statutory   Changes.    All  references   to   sections  of   the
Exchange  Act  or  the  Code  shall  be  deemed also to refer to any successor
provisions to such sections.

        (o)  Governing   Law.     This  Plan   shall be construed and enforced
according  to the laws of the State of New York to the extent not preempted by
Federal law.

      5.  Termination   and  Amendment.    The  Board  shall have the power at
any  time,  in  its  discretion,  to amend, abandon or terminate this Plan, in
whole  or  in part; except that no amendment, abandonment or termination shall
impair  or abridge the obligations of RCSB to any Executive then designated as
a  Class A or Class B Executive under this Plan if such amendment, abandonment
or  termination is made within three years after a Change of Control or during
the existence of a Potential Change in Control.

      6.  Certain Definitions.

        (a)  "Annual   Base  Salary"  means  the  higher of (a) an Executive's
highest  annual  base  salary in effect during the one-year period preceding a
Change in Control, or (b) the Executive's highest annual base salary in effect
during the one-year period preceding the Executive's Date of Termination.

        (b)  "Annual  Bonus" means   the   greater  of  the   average   annual
amount  paid to the Executive in cash as incentive or bonus pay during (i) the
three-year  period preceding a Change in Control or (ii) the three-year period
preceding the Executive's Date of Termination.

        (c)  "Cause" means with respect to an Executive:

            (i)  the   willful   and  continued   failure of  the Executive to
substantially  perform  the  Executive's  duties with the RCSB Entities (other
than  any  such  failure  resulting  from incapacity due to physical or mental
illness),  after  a written demand for substantial performance is delivered to
the  Executive  by  the  Board  or  the  Chief Executive Officer of RCSB which
specifically  identifies  the  manner  in  which  the Board or Chief Executive
Officer  believes  that  the  Executive  has  not  substantially performed the
Executive's duties; or

            (ii)  the  willful engaging by the Executive in illegal conduct or
gross  misconduct  which  is materially and demonstrably injurious to the RCSB
Entities.



                                     - 8 -

<PAGE>
      For purposes of the preceding clauses (i) and (ii), no act or failure to
act,  on the part of the Executive, shall be considered "willful" unless it is
done,  or  omitted  to  be  done,  by  the  Executive in bad faith and without
reasonable  belief  that  the  Executive's  action or omission was in the best
interests  of the RCSB Entities.  Any act, or failure to act, based upon prior
approval  given  by  the Board or upon the instruction or with the approval of
the  Chief  Executive  Officer  or  the Executive's superior or based upon the
advice of counsel for RCSB or the RCSB Entities shall be conclusively presumed
to  be  done, or omitted to be done, by the Executive in good faith and in the
best  interests  of  the  RCSB  Entities.    The cessation of employment of an
Executive  shall  not  be  deemed to be for Cause unless and until there shall
have  been  delivered  to the Executive a copy of a resolution duly adopted by
the  affirmative vote of not less than three-quarters of the entire membership
of the Board at a meeting of the Board called and held for such purpose (after
reasonable  notice  is provided to the Executive and the Executive is given an
opportunity,  together  with  counsel,  to be heard before the Board), finding
that,  in  the good faith opinion of the Board, the Executive is guilty of the
conduct  described in clause (i) or (ii) above, and specifying the particulars
thereof in detail.

        (d)  "Change  in  Control"  means a change   in control  of  a  nature
that  would  be  required to be reported by RCSB Financial in response to Item
6(e)  of  Schedule 14A of Regulation 14A promulgated under the Exchange Act or
any  successor provision (whether or not RCSB Financial is then subject to the
requirements of the Exchange Act); provided that, without limitation, a Change
in Control shall be deemed to have occurred if:

            (i) Any "person" (as such term is used in Sections 13(d) and 14(d)
        of the Exchange Act in effect  on the date first  written  above),  is
        or becomes  the "beneficial owner" (as defined in Rule 13d-3 under the
        Exchange  Act), directly   or   indirectly,  of   securities  of  RCSB
        Financial  representing  twenty-five  percent  (25%)  or  more  of the
        combined  voting  power   of  the RCSB   Financial's  then outstanding
        securities;

            (ii)  During  any period of two consecutive years, individuals who
        at the  beginning  of such period constitute the board of directors of
        RCSB Financial cease for  any reason to constitute at least a majority
        thereof,  unless the  election of each director who was not a director
        at the  beginning  of  such  period   has  been approved in advance by
        directors representing at  least  two-thirds  of the directors then in
        office who were directors at the beginning of the period;



                                     - 9 -

<PAGE>
            (iii)    The stockholders   of  RCSB Financial approve a merger or
        consolidation of RCSB Financial with any other corporation, other than
        a merger  or consolidation which would result in the voting securities
        of RCSB Financial outstanding  immediately  prior  thereto  continuing
        to  represent  (either  by remaining outstanding or by being converted
        into voting securities of the surviving entity) at least fifty percent
        (50%) of the total voting power represented by the  voting  securities
        of  RCSB  Financial  or such  surviving entity outstanding immediately
        after such merger or consolidation; or

            (iv)  RCSB  Financial or RCSB  Financial's stockholders approves a
        plan  of  complete   liquidation   or  an  agreement  for the sale or 
        disposition (in one transaction or a series of transactions) of all or
        substantially all of RCSB's assets.

            A Change in Control shall exclude:

            (i)   A public stock offering;

            (ii)  A sale of an equity interest in RCSB Financial to a group of
    investors  which  includes  members of management of RCSB Financial at the
    time of such purchase; or

            (iii)  A convertible debt offering.

        (e)  "Code"  means   the  Internal   Revenue  Code of 1986, as amended
from time to time.

        (f)  "Coverage  Period"   means   the   period   commencing   on    an
Executive's Date of Termination within two years following a Change in Control
and  ending  on  the  second  anniversary  date  of  the  Executive's  Date of
Termination  (or,  in  the  case of a Group A Executive, the third anniversary
date thereof); provided, however, that an Executive's Coverage Period shall in
all events terminate not later than the Executive's Mandatory Retirement Age.

        (g)  "Date  of   Termination"   means  the   date of termination of an
Executive's employment by the RCSB Entities.

        (h)  "Disability"   shall  mean  the  absence of an Executive from the
Executive's  duties  with  the  RCSB  Entities  on  a  full-time basis for 180
consecutive  business days as a result of incapacity due to mental or physical
illness  which is determined to be total and permanent by a physician selected



                                     - 10 -

<PAGE>
by  RCSB  or  its  insurers and acceptable to the Executive or the Executive's
legal  representative  (such  agreement as to acceptability not to be withheld
unreasonably),  provided  that such absence shall constitute "Disability" only
if  the  Executive is entitled to long-term disability benefits for the period
of  his  disability  after  such  180  day period at least equal to 60% of his
Annual Base Salary.

        (i)  "Exchange  Act"   means  the  Securities Exchange Act of 1934, as
amended from time to time.

        (j)  "Excise  Tax"   means  any excise  tax imposed under section 4999
of the Code.

        (k)  "Good  Reason"   for   termination    by   an   Executive  of the
Executive's  employment  shall  mean  the  occurrence (without the Executive's
express  written  consent)  of any one of the following acts by RCSB or any of
the  RCSB  Entities,  or  failures by RCSB or any of the RCSB Entities to act,
unless,  in  the  case of any act or failure to act described below in clauses
(i),  (ii),  (iv), (v), or (vi) below, such act or failure to act is corrected
prior to the Executive's Date of Termination:

            (i)  the  assignment  to  the Executive of any duties inconsistent
        with the Executive's status as officer of RCSB or an RCSB Entity or an
        adverse alteration  in   the  nature  or  status  of  the  Executive's
        responsibilities from those in effect  immediately prior to the Change
        in Control  other  than  any such alteration primarily attributable to
        the fact that RCSB Financial may no longer be a public company;

            (ii)  a  reduction  by  RCSB or any RCSB Entity in the Executive's
        annual  base  salary  as  in effect  on the date hereof or as the same
        may be increased from time to time;

            (iii) the transfer of the Executive to an employment location with
        RCSB or an RCSB Entity that is more than 35 miles from the Executive's
        employment location  with RCSB  or an RCSB Entity immediately prior to
        the Change in Control;

            (iv)  the   failure   by   RCSB   or  any RCSB Entity, without the
        Executive's  consent,   to  pay  to  the  Executive any portion of the
        Executive's  current  compensation  within  seven (7) days of the date
        such compensation is due;



                                     - 11 -

<PAGE>

            (v)  (A) the  failure  by  RCSB  or any RCSB Entity to continue in
        effect  any  compensation  plan  in  which the  Executive participates
        immediately prior  to  the  Change in Control which is material to the
        Executive's  total  compensation,  including  but not limited to stock
        option, restricted stock, and  incentive compensation plans, unless an
        equitable   arrangement  (embodied   in  an  ongoing   substitute   or
        alternative plan) has been made with  respect to such plan; or (B) the
        failure  by  RCSB  or   any  of  the  RCSB  Entities to continue   the
        Executive's   participation  therein   (or  in   such  substitute   or
        alternative  plan)  on a basis  not materially less favorable, both in
        terms   of   the  amount   of  benefits  provided and the level of the
        Executive's participation  relative to other  participants, as existed
        at the time of the Change in Control; or

            (vi)  (A) the  failure  by  RCSB  or  any of  the RCSB Entities to
        continue to provide the  Executive with benefits substantially similar
        to  those  enjoyed  by  the  Executive under  any of the pension, life
        insurance,   medical,   health  and  accident,  or  disability   plans
        maintained   by   the  RCSB   Entities   in   which  the Executive was
        participating at  the time  of the  Change in  Control; (B) the taking
        of  any  action by   RCSB   or  any   of the RCSB Entities which would
        directly or indirectly materially  reduce any  of  such   benefits  or
        deprive the Executive of any  aterial  fringe   benefit enjoyed by the
        Executive  at the time of the Change in Control; or (C) the failure by
        the RCSB or any of the  RCSB Entities  to provide  the  Executive with
        the number of paid vacation  days  to  which the Executive is entitled
        on the basis of years of  service with  RCSB  and the RCSB Entities in
        accordance with RCSB's and the RCSB Entities' normal vacation policies
        in effect at the time of the Change in Control.

        The  Executive's continued employment shall not constitute consent to,
or a waiver of rights  with respect to, any act or failure to act constituting
Good Reason hereunder.

        (l)  "Mandatory  Retirement  Age"  means  age sixty-five  (65)  in the
case  of  an Executive who has served for a minimum of two (2) years at a high
level  executive  or  high  policy-making  position  and  who is entitled to a
nonforfeitable,  immediate,  annual  employer-provided retirement benefit from
any  source, which is at least equal to a benefit, computed as a life annuity,
of  at  least  $44,000  per  year  (or such other amount as may be provided by
future  legislation).   In the case of all other Executives, there shall be no
Mandatory Retirement Age.



                                     - 12 -

<PAGE>
        (m)  "Person" shall  have  the  meaning  given  in Section  3(a)(9) of
the  Exchange  Act,  as modified and used in Sections 13(d) and 14(d) thereof;
however,  a  Person  shall  not  include (i) RCSB Financial or any of the RCSB
Entities,  (ii)  a  trustee  or  other  fiduciary  holding securities under an
employee  benefit  plan  of  any  of  the  RCSB Entities, (iii) an underwriter
temporarily  holding securities pursuant to an offering of such securities, or
(iv)  a corporation owned, directly or indirectly, by the stockholders of RCSB
Financial in substantially the same proportions as their ownership of stock of
RCSB Financial.

        (n)  "Potential Change in Control" shall be deemed to exist during any
period  in which  any of  the conditions set forth in the following paragraphs
shall have been satisfied:

             RCSB  Financial  enters  into  an  agreement, the consummation of
        which would result in the occurrence of a Change in Control;

            (ii)  RCSB Financial or any Person publicly announces an intention
        to  take  or to  consider  taking actions which, if consummated, would
        constitute Change in Control; or

            (iii)  the  Board  adopts   a  resolution  to the effect that, for
        purposes of this Agreement, a Potential Change in Control exists.

        (o)  "Retirement" means  an  Executive's  termination of employment by
the RCSB Entities on or after the Executive has attained age 65.

        (p)  "Severance   Benefits"   means   the   payments   and    benefits
provided for by Sections 3(a), 3(b), 3(c) and 3(e) hereof.

        (q)  "Severance  Factor"  means   three   in  the   case  of a Group A
Executive and two on the case of a Group B Executive; provided however that an
Executive's  Severance Factor shall in no event exceed the number of years and
fractions thereof from the Executive's Date of Termination until his Mandatory
Retirement Date.

      7.  Effective  Date.  This amended and  restated plan shall be effective
as of August 1, 1996.



                                     - 13 -


                                                                  Exhibit 10.2


                         SALARY CONTINUATION AGREEMENT


     THIS  AGREEMENT is  made as of  XXXXXXX between THE  ROCHESTER  COMMUNITY
SAVINGS BANK ("RCSB") and XXXXXXXXXX ("Executive").

     BACKGROUND.   Executive Is  employed by  the Bank  in a senior  executive
capacity and has acquired knowledge and expertise of considerable value to the
Bank.  In recognition of Executive's value to the Bank and of Executive's past
services, and as an inducement to secure his future services and his agreement
to  the covenants set forth herein, the Bank desires to provide Executive with
certain benefits.

     NOW, THEREFORE, to induce  Executive to remain in the employ of the Bank,
and  for  other  good  and valuable consideration, the Bank hereby agrees with
Executive as follows:

     1  DEFINITIONS.

        For  the  purposes  of  this Agreement, unless  the context  otherwise
requires,  the  following terms, when capitalized, shall have the meanings set
forth below:

        .1  "Bank"   means  The   Rochester   Community   Savings Bank and its
successors.

        .2  "Cause"  means   willful   misconduct   or  gross  negligence   by
Executive  in connection with the performance of his duties to the Bank or any
of  the RCSB Entities; misappropriation of, or intentional material damage to,
the property or business of the Bank or any of the RCSB Entities by Executive;
or commission of a felony by Executive.

        .3  "Change  in  Control Plan" means the  Rochester  Community Savings
Bank  Senior  Executive  Severance  Plan,  as  amended  to  the  date  of this
Agreement, a copy of which is attached to this Agreement as Exhibit A.

        .4  "Disability" means total  disability,  as  that  term  is  defined
in  the  long-term disability plan in effect for key executives of the Bank at
the  time the disability arises, or if no such definition is in effect, "total
disability"  shall  be  defined  in  accordance  with the Social Security Act,
provided  that  the  period  of  such  total  disability  shall exceed six (6)
consecutive months.



                                     - 1 -

<PAGE>

        .5  "Final   Monthly  Salary"   means   an   amount   equal  to    the
Executive's highest monthly base salary paid or payable by the Bank during the
twelve months immediately preceding any Termination of Executive's employment.

        .6  "RCSB Entity"  means any  corporation, a  majority of whose shares
entitled  to  vote  for  directors  are  owned  directly or indirectly by RCSB
Financial,  Inc.  ("RCSB Financial"), the Bank or any of their subsidiaries or
any  partnership or other entity, a majority of whose voting interest is owned
directly  or  indirectly  by  RCSB  Financial,  the   Bank  or  any  of  their
subsidiaries.

        .7  "Severance  Expiration   Date"   means    the   earliest   of  the
following  to  occur:  (a) the expiration of [TWELVE (12) OR TWENTY-FOUR (24)]
full  calendar  months  after  the  month  in which Termination of Executive's
employment  occurs;  (b)  the  date  of Executive's death; and (c) Executive's
attainment of age 65.

        .8  "Termination"   means  (a)  termination   of  the  employment   of
Executive with the Bank and the RCSB Entities for any reason other than death,
Disability  or  Cause,  or  (b)  resignation of Executive within twelve months
after the occurrence of (i) a significant reduction in the nature or the scope
of  the  Executive's  authority as an executive of the Bank or any of the RCSB
Entities,  or  (ii)  a  reduction  in Executive's base salary (not taking into
account  any  increases in payroll deductions for medical or other benefits or
the effect or tax increases) payable by the Bank and the RCSB Entities, unless
any  such  reduction  in  base  salary  shall  have been mutually agreed to in
advance by the Bank and Executive.

     2  RIGHTS UNDER CHANGE IN CONTROL PLAN

        .1  Group  A Executive.   It  is  hereby  agreed  that Executive will,
so  long  as  he remains employed by the Bank, remain a participant in, and be
designated a "Group A Executive" under, the Change in Control Plan.

        .2  Effect     of    Amendments.   No    amendment,   abandonment   or
termination  of  the  Change  in  Control  Plan after the date hereof shall be
effective  to  impair or abridge the rights of Executive thereunder, provided,
however,  that any amendment to the Change in Control Plan that is required by
law  and  does not, taken as a whole, decrease the benefits to Executive under
the  Change  in Control Plan, shall be effective with respect to the Executive
and his rights under the Change in Control Plan.



                                     - 2 -

<PAGE>
     3  TERMINATION BENEFITS

     Subject  to Executive's compliance  with the terms of Sections 4, 5 and 6
hereof,  in the event of a Termination of Executive's employment (other than a
Termination  entitling  Executive to severance payments and benefits under the
Change  in Control Plan), Executive shall be entitled to receive the severance
payments and benefits described in the following Sections 3.1 through 3.5:

        .1  Monthly  Payments.    The  Bank  will  make  monthly  payments  to
Executive  of  Executive's Final Monthly Salary, in accordance with the Bank's
normal  payroll  practices, commencing with the month after Termination occurs
and ending with the month in which the Severance Expiration Date occurs.

        .2  Supplemental  Executive   Retirement  Plan.  If, as of the date of
this  Agreement,  Executive  is  a  participant  in  a  supplemental executive
retirement  plan  (a  "SERP") maintained by the Bank or any RCSB Entity, or if
the Executive shall become covered by a SERP sponsored by the Bank or any RCSB
Entity  after  the  date  of this Agreement, Executive shall continue to be an
active  participant  in  the  SERP  until  his  Severance  Expiration Date and
contributions  to,  and  benefit  accruals  under,  any  such  SERP,  shall be
determined in accordance with the terms of the SERP as if the monthly payments
under  Section  3.1  hereof  were  "compensation"  for  services  provided  by
Executive  as  an active employee of the Bank.  Notwithstanding the foregoing,
to the extent that Executive commences receiving benefits under any such SERP,
then  from  the date such benefit payments commence from the SERP, the monthly
payments  under  Section 3.1 shall cease to be taken into account for purposes
of such SERP.

        .3  Split  Dollar  Life Insurance.   Executive  shall   continue as an
active participant in the Bank's split dollar life insurance program until the
Severance  Expiration  Date and the Bank will continue to pay its share of the
premiums  payable  thereunder until such date.  After the Severance Expiration
Date, the Bank shall transfer and assign to Executive the Bank's rights under,
and  entire  interest  in,  the  split  dollar  life insurance policy covering
Executive  upon  Executive's  payment  to  the  Bank  of the lesser of (a) the
aggregate  amount of premiums previously paid by the Bank under such insurance
policy, and (b) the cash surrender value of such insurance policy.

        .4  Continuation  of   Other Benefits.    The Executive shall receive,
at  a  cost  to  the  Executive  not  in  excess of costs imposed on similarly
situated  executives  who are actively employed by the Bank, all other welfare
and fringe benefits he would have been entitled to receive had he continued in



                                     - 3 -

<PAGE>
the employ of the Bank until his Severance Expiration Date, including, without
limitation,  life,  medical  and  dental  insurance, automobile, and club dues
associated  with   club  memberships   provided  to  Executive  prior  to  the
Termination.    Notwithstanding  the foregoing, after Executive's Termination,
Executive  shall  not  be  entitled  to participate in any tax-qualified plans
(including,  but not limited to, the RCSB Retirement Savings Plan and the RCSB
Employee  Investment  and Stock Ownership Plan), any stock-based plans, or any
short-term  disability,  long-term  disability,  or   accidental    death   or
dismemberment plans or policies maintained by any of the RCSB Entities, except
to the extent required by applicable law.

        .5  Benefits   Superseded  by   Change in Control  Plan.  In the event
of  any Termination that entitles Executive to severance payments and benefits
under the Change in Control Plan, the Executive shall receive the payments and
benefits  provided  for under the Change in Control Plan.  In such event, this
Agreement  and  the  obligations  of  the  Bank  and Executive hereunder shall
terminate.

     4  CERTAIN RESTRICTIVE COVENANTS

     Executive   agrees  that  for  a  period  of  one-year  after Executive's
Termination,  Executive  will  not  (and he will not cause, or permit if it is
within  his  power to prevent, any other person to) employ or offer employment
to, or conduct or participate in discussions concerning the employment of, any
officer  or  employee  of any RCSB Entity without the prior written consent of
the Bank.

     5  CONFIDENTIALITY

        .1  Confidential  Information.   Executive  acknowledges  that  he has
no  right  to  use  or disclose to any person, firm or corporation information
concerning  any  customer  list,  trade  or  business secrets or confidential,
commercial  or  financial  information  of  the  RCSB Entities that he knew or
should  have  known  was  intended by the RCSB Entities to be confidential and
that he did not have reason to believe had been made public other than through
his  breach  of  this  Section  5 (collectively, "Confidential Information"). 
Accordingly, Executive covenants and agrees that he shall not use, and he will
not  permit  if  it  is within his reasonable power to prevent the use of, any
Confidential  Information,  and shall not divulge any Confidential Information
to  any  person,  firm or corporation whatsoever, except as may be required by
applicable  law.   The Bank agrees that Executive may obtain future employment
in  the  banking  or financial services industry and, in that capacity, he may
use general information and knowledge regarding business and banking practices



                                     - 4 -

<PAGE>
and  information other than Confidential Information, some or all of which may
have  been acquired or developed while Executive was employed by the Bank, and
such use will not be deemed a violation of this Section 5.

        .2  No  Removal of  Confidential  Information.   Executive agrees that
on  and  after  his  Termination,  he  will not remove from the RCSB Entities,
reproduce  or  make  abstracts of any Confidential Information belonging to or
within the custody or possession of any of the RCSB Entities, and that he will
return  to  RCSB,  or destroy and certify the destruction of, any Confidential
Information in his possession or under his control.

        .3  Required  Notices.   In the event  that  Executive  believes  that
any  Confidential  Information  is  excepted  from  his obligations under this
Section 5, or he is requested or becomes legally compelled (by oral questions,
interrogatories,  requests for information or documents, subpoena, criminal or
civil  investigative  demand  or similar process) to disclose any Confidential
Information,  he  will  use his best efforts to provide the RCSB Entities with
prompt  written notice so that they may seek (with Executive's cooperation, if
so  requested  by  the  Bank)  a  protective order or other appropriate remedy
and/or  waive  compliance  with  the  provisions  of this Agreement.  The RCSB
Entities will advise Executive promptly of the action they intend to take.  In
the event that such protective order or other remedy is not promptly obtained,
or  that  the  Bank  waives  compliance with the provisions of this Agreement,
Executive  will  furnish  or  use  only  that  portion   of  the  Confidential
Information  which is legally required or otherwise permitted.  In the absence
of instruction from any appropriate governmental agency (or the staff thereof)
or  court  of  competent  jurisdiction, any decision as to what portion of the
Confidential  Information  is legally required to be furnished will be made by
Executive in consultation with the Bank.

     6  SPECIFIC PERFORMANCE

        Executive acknowledges  that any breach of the  covenants set forth in
Sections  4 and 5 hereof will cause irreparable damage that would be incapable
of precise measurement and for which no adequate remedy would exist at law and
agrees  that  injunctive  relief,  in addition to all other remedies, shall be
available  therefor.  It is the intent and understanding of the parties hereto
that if, in any action before any court or agency legally empowered to enforce
this  Agreement,  any  term,  restriction, covenant, or promise is found to be
unreasonable  and  for that reason unenforceable, then such term, restriction,
covenant,  or promise shall be deemed modified to the extent necessary to make
it enforceable by such court or agency, and, if it cannot be so modified, that



                                     - 5 -

<PAGE>
it  shall  be  deemed  amended  to  delete therefrom such provision or portion
adjudicated  to be invalid or unenforceable, such modification or amendment in
any event to apply only with respect to the operation of this Agreement in the
particular jurisdiction in which such adjudication is made.

     7  MISCELLANEOUS

        .1  Rights  to   Contractual  Benefits.   The  rights  of Executive to
benefits  under  this Agreement shall be solely those of an unsecured creditor
of the Bank.

        .2  Successors.    This  Agreement  shall be binding upon and inure to
the  benefit  of Executive, his beneficiaries and estate, and the Bank and any
successor  to  the  Bank,  but  neither  this Agreement nor any rights arising
hereunder  may  be  assigned  or pledged by Executive except by will or by the
laws of descent and distribution.

        .3  No Right  to Continued  Employment.   Nothing in  this   Agreement
shall  be  deemed  to give Executive the right to be retained in the employ of
the Bank or any RCSB Entity, or to interfere with the right of the Bank or any
RCSB  Entity  to  discharge him at any time and for any lawful reason, with or
without notice, subject in all cases to the terms of this Agreement.

        .4  Transfer   to   Subsidiary.    In   the   event  that Executive is
transferred  to  an RCSB Entity other than the Bank, the Bank agrees that this
Agreement  shall  be amended in such manner as may be necessary or appropriate
to  ensure  that  this  Agreement  will continue to provide Executive with the
benefits and protections intended to be provided hereby.

        .5  Effect   of   Bank's  Merger or Transfer of Assets.  Except as set
forth  in  Section  3.6, this Agreement shall not be terminated or affected in
any  way  by  any: (a) merger or consolidation involving RCSB Financial or the
Bank;  or  (b)  transfer  of  all  or  substantially all of the assets of RCSB
Financial  or  the  Bank.   In the event of any such merger, consolidation the
Bank  or  transfer of assets of the Bank, the surviving or resulting entity or
the  transferee  the  Bank's  assets  shall be bound by the provisions of this
Agreement.    The  Bank  shall  take all actions necessary to ensure that such
entity or transferee is bound by the provisions of this Agreement.



                                     - 6 -   

<PAGE>
        .6  Severability.    Any   provision   in   this    Agreement  that is
prohibited  or  unenforceable  shall be ineffective only to the extent of such
prohibition  or  unenforceability  without  invalidating   or  affecting   the
remaining provisions hereof.

        .7  Entire  Agreement; Amendment.    This  Agreement  constitutes  the
entire agreement between the parties with respect to the subject matter hereof
and  supersedes  all  previous proposals, both oral and written, negotiations,
representations,  commitments,  writings  and all other communications between
the  parties.    It  may not be released, discharged, or modified except by an
instrument in writing signed by both parties.

        .8  Withholding  Taxes.    Any  payments  or   benefits  provided   to
Executive  hereunder  shall  be  subject  to  Executive's  satisfaction of any
applicable  withholding  required  under  federal,  state or local law and any
additional withholding to which Executive has agreed.

        .9  Headings.    The  headings   and  captions herein are provided for
reference and convenience only, shall not be considered part of the Agreement,
and shall not be employed in the construction of the Agreement.

        .10  Governing   Law.    This  Agreement  shall  in all   respects  be
governed  by,  and  construed in accordance with, the laws of the State of New
York applicable to contracts made and to be performed therein.

        IN WITNESS  WHEREOF, the  parties have  executed this Agreement on the
date first above set forth.



                                  __________________________
                                  XXXXXXXXXXXX

                                  THE ROCHESTER COMMUNITY SAVINGS BANK

                                   By      __________________________
                                           Leonard S. Simon

                                   Title   Chairman of the Board of Directors,
                                           President and Chief 
                                           Executive Officer



                                     - 7 -


                                                                  Exhibit 10.3


                    AMENDMENT TO THE RCSB FINANCIAL, INC.
                       NON-EMPLOYEE DIRECTOR STOCK PLAN


WHEREAS,  the Board of Directors and Shareholders of RCSB FINANCIAL, INC. (the
"Company")  have previously approved the Non-Employee Director Stock Plan (the
"Plan"), and

WHEREAS,  the  Board  of Directors believes it desirable to amend Article X of
the  Plan  to provide that Elective shares awarded under the Plan to directors
be held for a period of not less than six months from the date of such grant,

NOW,  THEREFORE, Article X, Section 10.2 of the Plan is hereby amended to read
in its entirety as follows:

"10.2  Number  of  Shares.   The  number  of  Shares  granted pursuant to this
Article  shall  be  the whole number of Shares equal to (I) the portion of the
Quarterly  Fees  Earned  for the prior calendar quarter which the Non-Employee
Director  has  elected  pursuant  to  Section 10.1 shall be payable in Shares,
divided  by  (ii)  the Stock Award Fair Market Value on the Stock Award Date. 
Any  fraction of a Share shall be disregarded and the remaining amount of such
Quarterly  Fees  Earned shall be paid in cash unless the Non-Employee Director
has  elected  to  defer receipt of such compensation under the Deferral Plan. 
Where  no  deferral  election  exists, the stock certificate representing such
Shares shall be issued and transferred to the Non-Employee Director, whereupon
the  Non-Employee  Director  shall  become  a  shareholder of the Company with
respect to such Shares and shall be entitled to vote the Shares.  In the event
the  Non-Employee  Director has elected to defer the compensation described in
the  article  under  the  Deferral  Plan,  fractional shares of stock shall be
accumulated  in the Deferral Plan and Shares in the Deferral Plan shall not be
issued  until the Deferral Payment Date elected under the terms of that Plan. 
Shares  issued  and transferred to the Non-Employee Directors pursuant to this
Article  may  not  be sold or otherwise transferred for a period of six months
following  the date of grant of the Shares pursuant to this Article and, where
a  Non-Employee Director has elected to defer receipt of such Shares under the
Deferral  Plan,  neither  the  Share Equivalents credited to such Non-Employee
Director's  account  under the Deferral Plan nor the Shares issuable under the
Deferral Plan in connection therewith may be sold or otherwise transferred for
a  period  of six months following the date of grant of the Shares pursuant to
this Article."

IN  WITNESS WHEREOF, this Amendment has been adopted by the Board of Directors
of  the  Company at a duly authorized meeting thereof held on this 25th day of
September, 1996.



                                      - 1 -


<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM RCSB
FINANCIAL, INC'S QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED AUGUST 31,
1996, AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH REPORT.
</LEGEND>
<CIK> 0000840068
<NAME> RCSB FINANCIAL, INC.
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          NOV-30-1996
<PERIOD-END>                               AUG-31-1996
<CASH>                                           78661
<INT-BEARING-DEPOSITS>                           10707
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                      18943
<INVESTMENTS-CARRYING>                         1604141
<INVESTMENTS-MARKET>                           1567718
<LOANS>                                        2047637
<ALLOWANCE>                                      28036
<TOTAL-ASSETS>                                 4006755
<DEPOSITS>                                     2353196
<SHORT-TERM>                                   1028164
<LIABILITIES-OTHER>                             252001
<LONG-TERM>                                      55949
                                0
                                          0
<COMMON>                                         15386
<OTHER-SE>                                      302059
<TOTAL-LIABILITIES-AND-EQUITY>                 4006755
<INTEREST-LOAN>                                 132661
<INTEREST-INVEST>                                86965
<INTEREST-OTHER>                                   552
<INTEREST-TOTAL>                                220178
<INTEREST-DEPOSIT>                               75959
<INTEREST-EXPENSE>                              122821
<INTEREST-INCOME-NET>                            97357
<LOAN-LOSSES>                                     9324
<SECURITIES-GAINS>                                1252
<EXPENSE-OTHER>                                  90746
<INCOME-PRETAX>                                  45460
<INCOME-PRE-EXTRAORDINARY>                       30140
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     30140
<EPS-PRIMARY>                                     2.05
<EPS-DILUTED>                                     1.74
<YIELD-ACTUAL>                                    3.51
<LOANS-NON>                                      19004
<LOANS-PAST>                                      4381
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 26091
<CHARGE-OFFS>                                    11316
<RECOVERIES>                                      3937
<ALLOWANCE-CLOSE>                                28036
<ALLOWANCE-DOMESTIC>                             28036
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>


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