As filed with the Securities and Exchange Commission on August 1, 1996

                                                     Registration No. 333-06399

- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                             ----------------------

                                 AMENDMENT NO. 1
                                       TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933

                             ----------------------

                              AFSALA BANCORP, INC.
             ------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)
   
         Delaware                        6035                     Requested
- ----------------------------   --------------------------   --------------------
    
(State or Other Jurisdiction   (Primary Standard Industry     (I.R.S. Employer
of Incorporation or            Classification Code Number)  (Identification No.)
Organization)

                  161 Church Street, Amsterdam, New York 12010
                                 (518) 842-5700
    ------------------------------------------------------------------------
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)

                                   Mr. John  M. Lisicki
                           President and Chief Executive Officer
                                   AFSALA Bancorp, Inc.
                       161 Church Street, Amsterdam, New York  12010
                                      (518) 842-5700
- --------------------------------------------------------------------------------
            (Name, Address, Including Zip Code, and Telephone Number,
                   Including Area Code, of Agent for Service)

                       Please send copies of all communications to:
                                    John J. Spidi, Esq.
                                  Gregory J. Rubis, Esq.
                           MALIZIA, SPIDI, SLOANE & FISCH, P.C.
               1301 K Street, N.W., Suite 700 East, Washington, D.C.  20005

       APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As
    soon as practicable after this registration statement becomes effective.

      If any of the securities  being  registered on this form are to be offered
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933, check the following box [X]

      If this Form is filed to register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

      If this Form is a  post-effective  amendment filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

      The registrant hereby amends this  registration  statement on such date or
dates as may be necessary to delay its effective date until the registrant shall
file a further  amendment  which  specifically  states  that  this  registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.







PROSPECTUS                   AFSALA BANCORP, INC.
              (Proposed Holding Company for Amsterdam Federal Bank)
             Anticipated Maximum of 1,265,000 Shares of Common Stock
                         $10.00 Purchase Price Per Share

      AFSALA Bancorp, Inc., a Delaware corporation (the "Company"),  is offering
between  935,000 and  1,265,000  shares  (subject to  adjustment up to 1,454,750
shares) of its common stock, par value $0.10 per share (the "Common Stock"),  in
a subscription  offering in connection with the conversion of Amsterdam  Federal
Savings and Loan  Association  (the  "Association")  from a federally  chartered
mutual savings and loan association to a federally  chartered stock savings bank
to be known as  Amsterdam  Federal  Bank (the "Bank") and the issuance of all of
the  Bank's   outstanding   capital  stock  to  the  Company   pursuant  to  the
Association's Plan of Conversion (the "Plan").  The Company may offer shares not
subscribed for in the subscription  offering in a public offering,  as described
below.  The  simultaneous  conversion  of the  Association  to stock  form,  the
issuance  of the  Bank's  outstanding  common  stock  to the  Company,  and  the
Company's  offer  and  sale of  Common  Stock  are  referred  to  herein  as the
"Conversion."  References  herein to the Bank refer to the Association in mutual
form and the Bank in stock form as the context may indicate.

      Non-transferable  rights  to  subscribe  for the  Common  Stock  have been
granted,  in order of  priority,  to the Bank's  deposit  account  holders  with
deposits  of at least $50 as of March 31,  1995  ("Eligible  Account  Holders"),
tax-qualified  employee plans of the Bank,  other deposit  account  holders with
deposits of at least $50 as of June 30,  1996  ("Supplemental  Eligible  Account
Holders"),  and certain other depositors and certain borrowers of the Bank as of
the voting  record date,  ________ __,  1996,  for a special  meeting of members
called to vote on the Conversion  ("Other  Members") in a subscription  offering
(the "Subscription Offering").  Pursuant to Office of Thrift Supervision ("OTS")
regulations,  these subscription rights are non-transferable.  Persons violating
this prohibition  against transfer may lose their right to purchase stock in the
Conversion  and be subject  to other  possible  sanctions.  Subject to the prior
rights of holders of  subscription  rights and market  conditions at or near the
completion of the Subscription  Offering,  the Company may also offer the shares
of Common Stock for sale through Capital Resources,  Inc. ("Capital  Resources")
in a public  offering to selected  persons to whom this  Prospectus is delivered
(the  "Public  Offering"  and when  referred to together  with the  Subscription
Offering,  the "Offerings").  Depending on market conditions and availability of
shares,  the  shares  of  Common  Stock may be  offered  for sale in the  Public
Offering on a best-efforts  basis by a selling group of selected  broker-dealers
to be managed by Capital Resources.  The Bank and the Company reserve the right,
in their absolute  discretion,  to accept or reject, in whole or in part, any or
all orders in the Public  Offering at the time of receipt of an order or as soon
as practicable following completion of the Public Offering.  See "The Conversion
- - Marketing Arrangements."

                                                        (Continued on next page)

                                ----------------

      FOR  A  DISCUSSION  OF  CERTAIN  FACTORS  THAT  SHOULD  BE  CONSIDERED  BY
PROSPECTIVE  INVESTORS,  SEE  "RISK  FACTORS,"  BEGINNING  ON  PAGE  1  OF  THIS
PROSPECTUS. THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS AND ARE NOT INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION OR ANY OTHER GOVERNMENT
AGENCY.

      THESE  SECURITIES  HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION,  OR ANY OTHER FEDERAL
AGENCY OR ANY STATE SECURITIES COMMISSION,  NOR HAS SUCH COMMISSION,  OFFICE, OR
OTHER  AGENCY OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE  ACCURACY OR
ADEQUACY OF THIS PROSPECTUS.  ANY  REPRESENTATION  TO THE CONTRARY IS A CRIMINAL
OFFENSE.




=========================================================================================
                                  Purchase     Estimated Underwriting       Estimated
                                  Price(1)   Commissions and Expenses(2)  Net Proceeds(2)

- -----------------------------------------------------------------------------------------
                                                                       
Per Share                        $10.00            $0.59 (3)              $    9.41 (3)
- -----------------------------------------------------------------------------------------
Total Minimum (1)                $ 9,350,000       $620,000               $ 8,730,000
- -----------------------------------------------------------------------------------------
Total Midpoint (1)               $11,000,000       $650,000               $10,350,000
- -----------------------------------------------------------------------------------------
Total Maximum(1)                 $12,650,000       $681,000               $11,969,000
- -----------------------------------------------------------------------------------------
Total Maximum, as adjusted (4)   $14,547,500       $716,000               $13,831,500
=========================================================================================

   
(1)   Determined in accordance  with an  independent  appraisal,  dated June 14,
      1996, and confirmed as of July 26, 1996, by Capital Resources Group, Inc.,
      an affiliate of Capital Resources. The estimated pro forma market value of
      the  Common  Stock  ranges  from $9,350,000  to  $12,650,000   ("Estimated
      Valuation Range" or "EVR") or  between  935,000  and  1,265,000  shares of
      Common Stock at the purchase  price of $10.00 per share in the  Offerings.
      See "The Conversion - Stock Pricing."
    
(2)   Includes  financial  advisory  and  marketing  fees to be paid to  Capital
      Resources  that are  estimated to be  $158,000,  $188,000,  $219,000,  and
      $254,000,  at the  minimum,  midpoint,  maximum,  and maximum as adjusted,
      respectively,  of the EVR.  A  portion  of such fees and  expenses  may be
      deemed to be underwriting  fees and Capital  Resources may be deemed to be
      an  underwriter.   Also  includes  printing,  postage,  legal,  appraisal,
      accounting,  and filing  fees.  Actual net  proceeds and expenses may vary
      from estimated amounts.
(3)   Assumes  the  sale of the  midpoint  number  of  shares.  If the  minimum,
      maximum,  or 15% above the  maximum  number of shares are sold,  estimated
      expenses  per  share  would  be  $0.66,  $0.54,  or  $0.49,  respectively,
      resulting in estimated net proceeds per share of $9.34,  $9.46,  or $9.51,
      respectively.
(4)   Gives  effect to an  increase  in the number of shares  which  could occur
      without a  resolicitation  of subscribers or any right of cancellation due
      to an increase  in the  Estimated  Valuation  Range of up to 15% above the
      maximum  of the  Estimated  Valuation  Range  (for  an  issuance  of up to
      1,454,750  shares) to reflect  changes in market and financial  conditions
      following commencement of the Offerings or to fill in part or in whole the
      order of the ESOP. See "The Conversion - Stock Pricing."

                             CAPITAL RESOURCES, INC.
                 The date of this Prospectus is August __, 1996






      The Bank's Employee Stock Ownership Plan ("ESOP") intends to subscribe for
up to 8% of the total number of shares of Common Stock issued in the Conversion.
However, the ESOP may acquire some or all of its shares in the open market after
the Conversion.  Shares sold above the maximum of the Estimated  Valuation Range
may be sold to the ESOP to fill its  subscription.  With  the  exception  of the
ESOP, no person,  together with  associates  and persons  acting in concert with
such person, may purchase in the aggregate more than 15,000 shares ($150,000) of
Common Stock sold in the Conversion. The minimum purchase is 25 shares. However,
the Bank and the Company in their sole  discretion  may increase or decrease the
purchase  limitation  without  notice  to  members  or  subscribers.   See  "The
Conversion - Limitations on Purchases of Shares."

      Capital Resources has been engaged to consult with and advise the Bank and
the Company in connection with the Conversion and with the sale of shares of the
Common  Stock in the  Offerings.  Capital  Resources  has agreed to use its best
efforts to assist the  Company  and the Bank in the sale of the Common  Stock in
the Subscription  Offering. In addition,  Capital Resources has agreed to manage
the Public  Offering,  if any.  Neither Capital  Resources nor any member of the
selling group of broker-dealers that would participate in a Public Offering will
have any  obligation  to  purchase  or accept any shares of Common  Stock in the
Conversion.  Capital Resources will be indemnified against certain  liabilities,
including  liabilities  that may arise  under  the  Securities  Act of 1933,  as
amended.  See "Pro Forma Data," "The  Conversion Plan of  Distribution,"  and "-
Marketing Arrangements."

      To subscribe for shares of Common Stock in the Subscription  Offering, the
Company must receive an executed  order form and  certification  form,  together
with full payment of $10.00 per share (or appropriate instructions authorizing a
withdrawal  from a  deposit  account  at the  Bank)  for all  shares  for  which
subscription  is made, at the Bank's  office,  by 12:00 noon,  Eastern  Standard
Time, on _____ __, 1996,  unless the Subscription  Offering is extended,  at the
discretion  of the  Board of  Directors,  up to an  additional  45 days with the
approval of the OTS, if necessary,  but without additional notice to subscribers
(the "Expiration Date").  Subscriptions paid by cash, check, bank draft or money
order will be placed in a segregated  account at the Bank and will earn interest
at the  Bank's  passbook  rate  from the date of  receipt  until  completion  or
termination of the  Conversion.  Payments  authorized by withdrawal from deposit
accounts at the Bank will  continue to earn  interest  at the  contractual  rate
until the Conversion is completed or  terminated;  these funds will be otherwise
unavailable  to the  depositor  until such  time.  Authorized  withdrawals  from
certificate  accounts  at the Bank for the  purchase  of  Common  Stock  will be
permitted  without  the  imposition  of early  withdrawal  penalties  or loss of
interest.  Orders or subscriptions of $25,000 or more must be paid by withdrawal
authorization (if applicable), certified check, cashier's check, or money order.

      To order Common Stock in the Public  Offering,  if any, an executed  stock
order and account  withdrawal  authorization  (if applicable) and  certification
must be received by Capital  Resources  prior to the  termination  of the Public
Offering.  The date by which orders must be received in the Public Offering,  if
any, will be set by the Company at the time of such offering  provided  that, if
the  Subscription  Offering or Public Offering is extended beyond  _________ __,
1996,  each person who has  submitted  an order will have the right to modify or
rescind his or her order. In the event of such an extension,  funds submitted by
persons to order shares will be returned  promptly  with interest to each person
unless he or she affirmatively indicates otherwise. See "The Conversion - Public
Offering."

      The Company has  received  preliminary  approval to have the Common  Stock
listed  on the  Nasdaq  Stock  Market  under  the  symbol  "AFED."  Prior to the
Offerings there has not been a public market for the Common Stock, and there can
be no assurance  that an active and liquid  trading  market for the Common Stock
will  develop or that resales of the Common Stock can be made at or above $10.00
per share (the "Purchase Price"). See "Market for the Common Stock."







                             AMSTERDAM FEDERAL BANK

===============================================================================












                                     [MAP]













===============================================================================






THE  CONVERSION  IS  CONTINGENT  UPON THE  RECEIPT  OF ALL  REQUIRED  REGULATORY
APPROVALS,  APPROVAL OF THE PLAN BY THE MEMBERS OF THE BANK,  AND THE SALE OF AT
LEAST THE MINIMUM NUMBER OF SHARES OFFERED PURSUANT TO THE PLAN.








                                     SUMMARY

      The following summary does not purport to be complete, and is qualified in
its entirety by more detailed  information  and the Financial  Statements of the
Bank and the Notes thereto appearing elsewhere in this prospectus.

AFSALA Bancorp,  Inc.:                  The Company was organized under Delaware
                                        law in June 1996 at the direction of the
                                        Board  of   Directors  of  the  Bank  to
                                        acquire  all of the  capital  stock that
                                        the Bank will issue upon its  conversion
                                        from  the   mutual  to  stock   form  of
                                        ownership.  The  Company has not engaged
                                        in any significant business to date.

                                        Management  believes  that  the  holding
                                        company     structure    will    provide
                                        flexibility for possible diversification
                                        or  expansion  of  business  activities,
                                        although    there    are   no    current
                                        arrangements,     understandings,     or
                                        agreements     regarding     any    such
                                        opportunities. Subject to limitations on
                                        repurchases,    the   holding    company
                                        structure  will also  enable the Company
                                        to  repurchase  its  own  stock  without
                                        adverse  tax  consequences.  See "AFSALA
                                        Bancorp,  Inc."  and  "Business  of  the
                                        Company."

Amsterdam Federal Bank:                 The Bank, a federally  chartered  mutual
                                        savings and loan association, operates a
                                        traditional savings and loan association
                                        business,  attracting  deposit  accounts
                                        from the general  public and using those
                                        deposits,  together  with  other  funds,
                                        primarily  to  originate  and  invest in
                                        loans    secured    by     single-family
                                        residential  real  estate.  At March 31,
                                        1996,  the  Bank  had  total  assets  of
                                        $133.0 million, total deposits of $121.4
                                        million, and equity of $8.2 million. See
                                        "Amsterdam   Federal  Savings  and  Loan
                                        Association" and "Business of the Bank."

The Plan and Approval by Members:       The  Board  of  Directors  of  the  Bank
                                        unanimously  adopted  the  Plan on April
                                        26, 1996. Pursuant to the Plan, the Bank
                                        will  convert  from  a  federal   mutual
                                        savings  and  loan  association  into  a
                                        federal  stock  savings  bank  and  will
                                        become a wholly owned  subsidiary of the
                                        Company which will issue Common Stock in
                                        the Offerings. The Plan must be approved
                                        by the affirmative  vote of the majority
                                        of total  votes  eligible  to be cast by
                                        the    Bank's    members.    See    "The
                                        Conversion."

The Offerings and the Purchase:         Between 935,000 and 1,265,000  shares of
                                        Common Stock Price: are being offered at
                                        $10.00 per share in the  Offerings.  The
                                        maximum  number  of  shares  sold in the
                                        Offerings  may  be  increased  to  up to
                                        1,454,750      shares      without     a
                                        resolicitation  of  subscribers  in  the
                                        event of an  increase  in the pro  forma
                                        market  value of the  Bank to an  amount
                                        not more than 15% above the  maximum  of
                                        the  EVR.  See "The  Conversion  - Stock
                                        Pricing"  and "-  Number of Shares to be
                                        Issued in the Conversion."

Distribution of Common Stock            The shares of Common Stock will first be
and Purchase Priorities:                offered  in  the  Subscription  Offering
                                        according to the  following  priorities:
                                        (i) Eligible Account  Holders;  (ii) the
                                        ESOP; (iii) Supplemental Eligible

                                       (i)



                                        Account Holders; and (iv) Other Members.
                                        The Company  may offer  shares of Common
                                        Stock for sale through Capital Resources
                                        in   a   Public   Offering.   See   "The
                                        Conversion  -  Public   Offering."   Any
                                        shares of Common Stock sold in excess of
                                        the maximum of the EVR may be first sold
                                        to the ESOP prior to satisfying unfilled
                                        orders from  Eligible  Account  Holders.
                                        See  "The   Conversion  -   Subscription
                                        Rights  and the  Subscription  Offering"
                                        and "- Public Offering."

Transferability of Right to             Depositors and certain borrowers may not
Purchase in the Offerings:              transfer or  enter into an  agreement to
                                        transfer  the  right  to  subscribe  for
                                        shares   of   Common    Stock   in   the
                                        Subscription Offering. Persons violating
                                        this  prohibition  against  transfer may
                                        lose their  right to  purchase  stock in
                                        the  Conversion  and may be  subject  to
                                        other  possible   sanctions.   See  "The
                                        Conversion - Restrictions on Transfer of
                                        Subscription Rights and Shares."

Purchase Limitations:                   The  purchase  limit  for a person  with
                                        subscription  rights is the  greater  of
                                        (i)  15,000  shares   ($150,000),   (ii)
                                        one-tenth  of one  percent  of the total
                                        offering,  or (iii) 15 times the product
                                        (rounded  down to the next whole number)
                                        obtained by multiplying the total number
                                        of shares  of Common  Stock to be issued
                                        by a fraction of which the  numerator is
                                        the amount of the qualifying  deposit of
                                        such person and the  denominator  is the
                                        total amount of  qualifying  deposits of
                                        all   such    persons   in   that   same
                                        subscription  right category,  but in no
                                        event shall this number be greater  than
                                        the 15,000 share maximum purchase limit.
                                        The  maximum  number of shares of Common
                                        Stock  that  may  be  subscribed  for or
                                        purchased in the Offerings by any person
                                        (or  persons  through a single  account)
                                        together  with any associate or group of
                                        persons acting in concert may not exceed
                                        15,000  shares,  except  for  the  ESOP,
                                        which  intends to subscribe for up to 8%
                                        of   the   Common   Stock   issued.   No
                                        assurances  may be given that the number
                                        of shares purchased by the ESOP will not
                                        change.   The  Bank  may,  in  its  sole
                                        discretion, without further notice to or
                                        solicitation of prospective  purchasers,
                                        increase    such    maximum     purchase
                                        limitation  to up to 5.0%  of the  total
                                        number of shares offered or decrease the
                                        maximum purchase limitation to as low as
                                        1.0% of the  maximum  number  of  shares
                                        offered.  No person may  purchase  fewer
                                        than 25 shares in the Offering. See "The
                                        Conversion - Limitations  on Purchase of
                                        Shares."

The Common Stock:                       Each share of Common Stock will have the
                                        same  relative  rights  as,  and will be
                                        identical  in all  respects  with,  each
                                        other  share  of  Common  Stock  in  the
                                        Offerings.   All  of  the   issued   and
                                        outstanding  voting  stock  of the  Bank
                                        will be held by the Company.  The Common
                                        Stock   of   the   Company    represents
                                        nonwithdrawable   capital,   is  not  an
                                        account of an insurable type, and is not
                                        insured by the OTS, the Federal  Deposit
                                        Insurance  Corporation   ("FDIC"),   the
                                        Savings   Association   Insurance   Fund
                                        ("SAIF"), or any other government agency
                                        or fund.  Upon  payment of the  Purchase
                                        Price  for the  Common  Stock,  all such
                                        shares    will   be   fully   paid   and
                                        nonassessable.   See   "Description   of
                                        Capital Stock."

                                      (ii)



Dividends:                              The Board of  Directors  of the  Company
                                        does  not  currently  intend  to  pay  a
                                        dividend  following the Conversion,  but
                                        may consider doing so in the future.  If
                                        a dividend  is paid in a future  period,
                                        the   dividend   will  be   subject   to
                                        determination and declaration by the

                                        Board of Directors, which will take into
                                        account a number of  factors,  including
                                        the  financial  condition of the Company
                                        and  regulatory   restrictions   on  the
                                        payment of  dividends by the Bank to the
                                        Company,  on which dividends the Company
                                        eventually  may be primarily  dependent.
                                        There can be no assurance that dividends
                                        will  be  paid on the  Common  Stock  or
                                        that, if paid,  such  dividends will not
                                        be  reduced  or   eliminated  in  future
                                        periods. See "Dividends."

Expiration Date of Subscription         The Subscription Offering will terminate
Offering:                               at  12:00   noon,   Eastern   Time,   on
                                        September    __,    1996    unless   the
                                        Subscription  Offering is  extended,  at
                                        the   discretion   of   the   Board   of
                                        Directors,  up to an  additional 45 days
                                        with  the   approval   of  the  OTS,  if
                                        necessary, but without additional notice
                                        to  subscribers.  See "The  Conversion -
                                        Subscription Rights and the Subscription
                                        Offering."

Conditions to Closing of the            Consummation of the Offerings is subject
Offerings:                              to (i)  consummation  of the Conversion,
                                        which is  conditioned  on,  among  other
                                        things,  approval  of  the  Plan  by the
                                        members  of the Bank  and the OTS,  (ii)
                                        the  receipt  by the OTS of an update to
                                        the  Bank's  appraisal  of its pro forma
                                        market  value and  authorization  by the
                                        OTS to  sell  Common  Stock  within  the
                                        range  set  forth in the  update to that
                                        appraisal,  and  (iii)  the  sale  of  a
                                        minimum  of  935,000  shares  of  Common
                                        Stock.  See "The Conversion - Conditions
                                        and   Termination."   There  can  be  no
                                        assurances that all of these  conditions
                                        will be met.

Use of Proceeds:                        Net proceeds from the sale of the Common
                                        Stock  are   estimated   to  be  between
                                        approximately  $8.7  million  and  $13.8
                                        million   depending  on  the  number  of
                                        shares  of  Common  Stock  sold  and the
                                        estimated expenses of the Offerings. The
                                        Company intends to use approximately 50%
                                        of the net proceeds  from the  Offerings
                                        to   purchase   100%   of   the   to  be
                                        outstanding common stock of the Bank and
                                        retain  the  remainder  as  its  initial
                                        capitalization.  The  portion of the net
                                        proceeds  retained by the  Company  will
                                        initially be invested in U.S. government
                                        and    federal    agency     securities,
                                        high-grade,    short   term   marketable
                                        securities,  deposits  of,  or loans to,
                                        the Bank, or a  combination  thereof and
                                        ultimately  may be used to  support  the
                                        future    expansion    of    operations.
                                        Additionally,  the  Company  intends  to
                                        fund the ESOP  purchases  through a loan
                                        to the ESOP from net  proceeds  retained
                                        by the  Company.  The portion of the net
                                        proceeds from the Offerings exchanged by
                                        the Company  for all of the  outstanding
                                        capital  stock of the Bank  will be used
                                        for general corporate  purposes and will
                                        increase  the  Bank's  total  capital to
                                        support   expanded   lending,   internal
                                        growth  and  possible   external  growth
                                        through  acquisitions of branch offices,
                                        expansion into new lending markets,  and
                                        other    acquisitions.    Net   proceeds
                                        received by the Bank may also be used to
                                        make contributions to repay the ESOP

                                      (iii)


                                        loans and will  initially be invested in
                                        high-grade,    short   term   investment
                                        securities. See "Use of Proceeds."

Management Purchases:                   Directors,     officers,    and    their
                                        associates,   collectively   intend   to
                                        subscribe   for   approximately   68,500
                                        shares of Common  Stock at the  Purchase
                                        Price.  See "The  Conversion - Shares to
                                        be Purchased by  Management  Pursuant to
                                        Subscription Rights."

Potential Management Benefits:          ESOP.  The ESOP is  expected to purchase
                                        up to 8% of the  shares of Common  Stock
                                        sold in the  Conversion,  which  will be
                                        awarded to employees  without payment by
                                        such persons of cash consideration.  See
                                        "Management  of  the  Bank  -  Executive
                                        Compensation - Employee Stock  Ownership
                                        Plan."

                                        Restricted  Stock Plan.  Within one year
                                        following   the    completion   of   the
                                        Conversion,  subject to stockholder  and
                                        Board  of  Director  approvals  and  OTS
                                        review,  the  Bank  intends  to  adopt a
                                        restricted  stock plan (the "RSP") which
                                        would  acquire an amount of Common Stock
                                        equal to 4.0% of the shares  sold in the
                                        Conversion.  Assuming a $10.00 per share
                                        grant  price and the  issuance of Common
                                        Stock at the  midpoint  of the EVR,  the
                                        value  to   participants   could   total
                                        approximately $440,000 in the aggregate.
                                        No officer  may  receive  more than 25%,
                                        and  directors who are not employees may
                                        not receive more than 5% individually or
                                        30%  in   the   aggregate,   of   shares
                                        purchased  by the RSP.  See  "Pro  Forma
                                        Data"  and  "Management  of  the  Bank -
                                        Proposed  Future Stock  Benefit  Plans -
                                        Restricted    Stock    Plan"    and   "-
                                        Restrictions on Benefit Plans."

                                        Stock  Option  Plan.   Within  one  year
                                        following   the    completion   of   the
                                        Conversion,  subject to stockholder  and
                                        Board  of  Director   approval  and  OTS
                                        review,  the Bank intends to establish a
                                        Stock Option Plan (the  "Option  Plan"),
                                        whereby   options   may  be  granted  to
                                        purchase   additional   authorized   but
                                        unissued  shares  of Common  Stock  that
                                        equal in the  aggregate up to 10% of the
                                        stock    sold    in   the    Conversion.
                                        Alternatively,  such Common Stock may be
                                        purchased  in  the  open  market  by the
                                        Company.   See  "Pro  Forma   Data"  and
                                        "Management   of  the  Bank  -  Proposed
                                        Future Stock  Benefit Plans Stock Option
                                        Plan."
   
Independent Valuation:                  Capital Resources Group, Inc.  ("Capital
                                        Resources   Group"),    an   independent
                                        appraisal  firm, has determined that the
                                        estimated  pro forma market value of the
                                        Bank was within an EVR from $9.4 million
                                        to  $14.5  million  with a  midpoint  of
                                        $11.0  million as of June 14, 1996  and
                                        confirmed  as  of  July  26,  1996.  The
                                        independent  valuation  will be  updated
                                        immediately prior to the consummation of
                                        the  Offerings.  See "The  Conversion  -
                                        Stock  Pricing"  and "- Number of Shares
                                        to be Issued in the Conversion."
    
Risk Factors:                           See "Risk  Factors" for a discussion  of
                                        the  following  factors  which should be
                                        considered  by  prospective   investors:
                                        potential  impact of changes in interest
                                        rates;  disparity in insurance  premiums
                                        and special  assessment;  lack of growth
                                        in the Bank's market areas; anti-

                                      (iv)




                                        takeover  provisions;   voting  control;
                                        possible  dilutive  effect  of  RSP  and
                                        stock options and effect of purchases by
                                        the RSP and ESOP;  regulatory oversight;
                                        possible  recapture of bad debt reserve;
                                        possible adverse income tax consequences
                                        of  the   distribution  of  subscription
                                        rights;    return   on   equity    after
                                        Conversion;  and lack of  liquidity  for
                                        the Common Stock.

Market for Common Stock:                Neither  the  Company  nor the  Bank has
                                        ever issued capital stock. Consequently,
                                        there is no  established  market for the
                                        Common  Stock at this  time.  Given  the
                                        relatively  small size of the  offering,
                                        there can be no assurance that an active
                                        and liquid trading market for the Common
                                        Stock   will   develop   or   that,   if
                                        developed,  it  will  continue,  nor  is
                                        there   any   assurance   that   persons
                                        purchasing  shares  will be able to sell
                                        at  a  price   equal  to  or  above  the
                                        Purchase  Price.  See  "Market  for  the
                                        Common Stock."

                                       (v)









                       SELECTED FINANCIAL AND OTHER DATA

      Set forth  below are  summaries  of  historical  financial  and other data
regarding the Bank. This information is derived in part from, and should be read
in  conjunction  with,  the  Financial  Statements  and  Notes to the  Financial
Statements of the Bank presented  elsewhere in this Prospectus.  The information
at or for the periods  ended March 31, 1996 and 1995,  is unaudited  and, in the
opinion of management, all adjustments (consisting of normal recurring accruals)
necessary for a fair  presentation of the results for the unaudited periods have
been made. The results of operations for the six months ended March 31, 1996 are
not  necessarily  indicative  of the results that may be expected for the entire
year or any other period.

Selected Financial Data

      The  following  table  sets  forth  certain  information   concerning  the
financial position of the Bank at the dates indicated:



                            At
                         March 31,                       At September 30,
                         ---------   ------------------------------------
                           1996            1995       1994        1993       1992        1991
                           ----            ----       ----        ----       ----        ----
                                               (Dollars in Thousands)

                                                                        
Total assets..........     $133,046    $127,962   $113,882    $105,038   $ 93,578    $ 81,297
Loans receivable, net.       67,729      65,447     58,623      52,813     51,274      47,727
Securities available for
  sale, at fair value:
  Collateralized
  mortgage obligations        2,912           0          0           0          0           0
  Other securities....       15,273       2,563          0           0          0           0
Investment securities, 
held to maturity:
  Mortgage-backed
  securities..........       11,395      12,348     12,711      15,118     18,979      18,644
  Collateralized mortgage
  obligations.........            0       3,049      3,166       3,245      6,584       1,625
  Other securities....       19,614      31,326     30,223      21,478      8,823       3,687
Federal Home Loan Bank
  of New York stock...          566         566        509         572        572         542
Deposits..............      121,443     116,073    102,016      94,672     84,591      74,240
Federal Home Loan Bank
  of New York long term
  borrowings..........        2,072       2,303      2,791       2,728      2,122         825
Total equity..........        8,195       7,914      7,302       6,646      5,955       5,385

Full service offices..            4           4          2           2          2           2








                                      (vi)








Summary of Operations

      The following  table  summarizes the Bank's results of operations for each
of the periods indicated:



                             Six Months Ended
                                 March 31,                      Year Ended September 30,
                            -------------------     ------------------------------------------------ 
                               1996       1995       1995       1994       1993      1992       1991
                              ------     ------     ------     ------     ------    ------     -----
                                                         (In Thousands)

                                                                             
Interest and dividend income  $4,443     $3,826     $8,041     $6,886     $6,764    $7,109     $7,019
Interest expense..........     2,650      2,047      4,528      3,592      3,741     4,589      4,964
                               -----      -----      -----      -----      -----     -----      -----
  Net interest income.....     1,793      1,779      3,513      3,294      3,023     2,520      2,055
Provision for loan losses.        80         85        165        293        217       116        148
                              ------     ------      -----      -----      -----     -----      -----
  Net interest income after
   provision for loan losses   1,713      1,694      3,348      3,001      2,806     2,404      1,907
                               -----      -----      -----      -----      -----     -----      -----
   
Non-interest income.......       197        100        275        221        187       141        135
Non-interest expense......     1,453      1,278      2,731      2,245      1,938     1,684      1,446
                               -----      -----      -----      -----      -----     -----      -----
    
  Income before income
   tax expense............       457        516        892        977      1,055       861        596

Income tax expense........       139        169        284        321        364       291        239
                               -----      -----      -----      -----      -----     -----      -----
    Net income............    $  318     $  347     $  608     $  656     $  691    $  570     $  357
                               =====      =====      =====      =====      =====     =====      =====





                                          (vii)








Key Operating Ratios

      The table below sets forth certain performance and financial ratios of the
Bank for the periods indicated.




                                                    At or For                                                                     
                                                     the Six
                                                  Months Ended
                                                   March 31,            At or For the Year Ended September 30,
                                               -----------------    --------------------------------------------
                                               1996(1)   1995(1)    1995      1994      1993      1992      1991
                                               -------   -------    ----      ----      ----      ----      ----
                                      
Performance Ratios:
Return on average assets (net income
                                                                                       
   
  divided by average total assets)......        0.49%     0.60%     0.51%     0.60%     0.69%     0.64%     0.46%
Return on average equity (net income
  divided by average equity) ...........        7.88      9.30      8.00      9.41     10.97     10.05      6.83
    
Net interest rate spread ...............        2.55      2.97      2.78      2.89      2.74      2.87      2.65
Net interest margin ....................        2.90      3.24      3.08      3.17      3.19      2.99      2.80
Yield on average earning assets
  for the period ended .................        7.18      6.97      7.06      6.62      7.13      8.44      9.56
Rate on average interest-bearing
  liabilities ..........................        4.63      4.00      4.28      3.73      4.39      5.58      6.92
Average interest-earning assets to
  average interest-bearing liabilities .      107.99    107.27    107.59    107.96    111.41    102.27    102.22
Efficiency ratio (2) ...................       73.02     68.01     72.15     63.58     60.00     62.94     66.09
   
Expense ratio (3) ......................        2.24      2.21      2.28      2.01      1.91      1.89      1.86
    
Asset Quality Ratios:
Non-performing loans to total assets ...        0.59      0.47      0.47      0.64      1.01      0.89      1.16
Non-performing loans to total loans ....        1.14      0.90      0.90      1.23      2.00      1.61      1.96
Allowance for loan losses to
  non-performing loans .................       96.04    124.34    113.57     85.62     39.04     37.58     48.36
Allowance for loan losses to total
  loans receivable .....................        1.10      1.12      1.02      1.05      0.78      0.61      0.95
Non-performing assets to total
  assets, at period end ................        0.59      0.47      0.47      0.64      1.08      0.89      1.16

Capital Ratios:
Equity to total assets at period end ...        6.16      6.38      6.18      6.41      6.33      6.36      6.62

   
Average equity to average total assets .        6.22      6.44      6.34      6.36      6.29      6.39      6.75
    


- ------------------------
(1)  Ratios for six month periods are stated on an annualized basis. Such ratios
     and results are not necessarily  indicative of results that may be expected
     for the full year.
(2)  Total non-interest expense,  excluding  other real  estate  owned  expense,
     as  a  percentage  of  net interest  income and total non-interest  income,
     excluding net gain (loss) on securities transactions.
(3)  Total non-interest expense,  excluding  other real  estate  owned  expense,
     as a percentage of average total assets.

                                       (viii)



   
                 AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION
                    RECENT SELECTED FINANCIAL AND OTHER DATA

     Set forth  below are  summaries  of  historical  financial  and other  data
regarding the Bank. This information is derived in part from, and should be read
in  conjunction  with,  the Financial  Statements  and Notes thereto of the Bank
presented  elsewhere in this  Prospectus.  The information at or for the periods
ended June 30, 1996 and 1995,  is unaudited  and, in the opinion of  Management,
all adjustments  (consisting of normal recurring  accruals) necessary for a fair
presentation  of the  results  for the  unaudited  periods  have been made.  The
results of operations  for the three and nine months ended June 30, 1996 are not
necessarily  indicative  of the results that may be expected for the entire year
or any other period.

Selected Financial Data

         The  following  table sets forth  certain  information  concerning  the
financial position of the Bank at the dates indicated:



                                                                          At                        At
                                                                       June 30,                September 30,
                                                                         1996                      1995
                                                                         ----                      ----
                                                                              (Dollars in Thousands)
                                                                                                
Total assets...............................................             $137,317                $ 127,962
Loans receivable, net......................................               69,086                   65,447
Securities available for sale, at fair value:
  Collateralized mortgage obligations......................                3,361                        0
  Other securities.........................................               13,677                    2,563
Investment securities, held to maturity:
  Mortgage-backed securities...............................               11,672                   12,348
  Collateralized mortgage obligations......................                    0                    3,049
  Other securities.........................................               21,605                   31,326
Federal Home Loan Bank of New York stock...................                  566                      566
Deposits...................................................              125,334                  116,073
Federal Home Loan Bank of New York long
  term borrowings..........................................                1,950                    2,303
Total equity...............................................                8,353                    7,914

Full service offices.......................................                    4                        4





                                      (ix)







Summary of Operations

         The following  table  summarizes  the Bank's  results of operations for
each of the periods indicated:



                                                   Three Months Ended                     Nine Months Ended
                                                        June 30,                              June 30,
                                            --------------------------------       -----------------------------
                                                  1996              1995                1996             1995
                                                 ------            ------              ------           ------
                                                                    (In Thousands)
                                                                                               
Interest and dividend income..........           $2,306            $2,061              $6,749           $5,886
Interest expense......................            1,315             1,196               3,965            3,242
                                                  -----             -----               -----            -----
  Net interest income.................              991               865               2,784            2,644
Provision for loan losses.............               55                40                 135              125
                                                  -----             -----               -----            -----
  Net interest income after
   provision for loan losses..........              936               825               2,649            2,519
                                                  -----             -----               -----            -----
Non-interest income...................               91                83                 288              183
Non-interest expense..................              753               695               2,206            1,973
                                                  -----             -----               -----            -----
  Income before income
   tax expense........................              274               213                 731              729
Income tax expense....................               91                64                 230              233
                                                  -----             -----               -----            -----
    Net income........................           $  183            $  149              $  501           $  496
                                                  =====             =====               =====            =====




Regulatory Capital Requirements

         Set forth below are the Bank's  regulatory  capital  ratios at June 30,
1996, as compared to the minimum regulatory capital  requirements imposed by the
OTS.






                                            Requirement                        Actual                            Excess
                                        --------------------            ----------------------            --------------------
                                                                     (Dollars in Thousands)
                                                                                                         
Tangible capital...............         $2,061         1.50%            $8,411           6.12%            $6,350         4.62%
Core capital...................         $4,122         3.00%            $8,411           6.12%            $4,289         3.12%
Risk-based capital.............         $4,685         8.00%            $9,103          15.54%            $4,418         7.54%





                                       (x)







Key Operating Ratios

         The table below sets forth certain  performance and financial ratios of
the Bank for the periods indicated.


                                                                  At or For                           At or For
                                                                  the Three                           the Nine
                                                                Months Ended                        Months Ended
                                                                   June 30,                           June 30,
                                                             ------------------                ---------------------
                                                          1996(1)             1995(1)         1996(1)            1995(1)
                                                           ----             ----              ----               ----
Performance Ratios:
Return on average assets (net income
                                                                                                       
  divided by average total assets).............              0.55%            0.49%              0.51%             0.56%
Return on average equity (net income
  divided by average equity)...................              8.83             7.73               8.19              8.77
Net interest rate spread.......................              2.76             2.67               2.62              2.86
Net interest margin............................              3.10             3.00               2.97              3.15
Yield on average earning assets
  for the period ended.........................              7.21             7.14               7.19              7.01
Rate on average interest-bearing
  liabilities..................................              4.45             4.47               4.57              4.15
Average interest-earning assets to
  average interest-bearing liabilities.........            108.33           107.95             108.09            107.50
Efficiency ratio (2)...........................             69.59            73.08              71.81             69.72
Expense ratio (3)..............................              2.25             2.29               2.24              2.24

Asset Quality Ratios:
Non-performing loans to total assets...........              0.54             0.42               0.54              0.42
Non-performing loans to total loans............              1.06             0.79               1.06              0.79
Allowance for loan losses to
  non-performing loans.........................            109.07           145.51             109.07            145.51
Allowance for loan losses to total
  loans receivable.............................              1.15             1.16               1.15              1.16
Non-performing assets to total
  assets, at period end........................              0.56             0.42               0.56              0.42

Capital Ratios:
Equity to total assets at period end...........              6.08             6.35               6.08              6.35
Average equity to average total assets.........              6.18             6.35               6.21              6.41


- ------------------------
(1)      Ratios for three and nine  month  periods  are stated on an  annualized
         basis.  Such  ratios and  results  are not  necessarily  indicative  of
         results that may be expected for the full year.
(2)      Total non-interest expense,  excluding other real estate owned expense,
         as a percentage of net interest income and total  non-interest  income,
         excluding net gain (loss) on securities transactions.
(3)      Total non-interest expense,  excluding other real estate owned expense,
         as a percentage of average total assets.

                                      (xi)







                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                   OF RECENT SELECTED FINANCIAL AND OTHER DATA

Financial Condition

         Total assets  increased  by $9.3  million or 7.3% to $137.3  million at
June 30, 1996 from $128.0  million at September  30, 1995,  primarily  due to an
increase  in loans  receivable  of $3.6  million,  or 5.6%,  an increase in term
deposits  with the Federal Home Loan Bank  ("FHLB") of New York of $3.0 million,
or 200.0%, and an increase in federal funds sold of $1.3 million, or 38.8%.

         The Bank's deposits increased by $9.2 million or 8.0% to $125.3 million
at June 30, 1996 from $116.1  million at September  30, 1995.  This increase was
primarily due to new deposits  generated  from the recently  opened  supermarket
branches in October 1994 and May 1995, as well as general  growth in the deposit
portfolio.

         The Bank's  securities  available for sale  increased  $14.5 million to
$17.0  million  at  June  30,  1996  as  the  Bank   reassessed  its  securities
classifications  under  SFAS  No.  115.  As  of  December  31,  1995,  the  Bank
reclassified securities with an amortized cost of $16.6 million from the held to
maturity  classification  to  the  available  for  sale  classification.  See "-
Liquidity  and  Capital  Resources"  and Note  1(f) of the  Notes  to  Financial
Statements. The Bank's investment securities held to maturity decreased by $13.4
million  to $33.3  million  at June 30,  1996  primarily  because  of this  same
securities reclassification.

         The Bank's equity increased by $439,000 or 5.6% to $8.4 million at June
30, 1996 from $7.9 million at September 30, 1995. The increase was primarily the
result of earnings for the nine months  ended June 30, 1996.  Equity at June 30,
1996 was also affected by a $57,000 net unrealized loss on securities  available
for sale,  net of tax,  primarily  because  of the  reclassification  of certain
securities  from the held to maturity  classification  to the available for sale
classification discussed above.

Comparison  of  Operating  Results for the Three  Months Ended June 30, 1996 and
1995.

         Net  Income.  Net  income  increased  by $34,000 or 23.0% for the three
months ended June 30, 1996 to $183,000  from $149,000 for the three months ended
June 30, 1995.  This  increase was  primarily due to an increase in net interest
income,  partially  offset by an increase in the provision for loan losses and a
$58,000 or 8.3% increase in non-interest expenses.

         Net Interest  Income.  Net interest income  increased by  approximately
$126,000  or 14.6% to  $991,000  for the three  months  ended  June 30,  1996 as
compared  to the same  period in 1995.  The  increase  was  primarily  due to an
increase in the net interest  margin to 3.10% in the three months ended June 30,
1996,  as  compared  to 3.00% in the same  period  in 1995,  in  addition  to an
increase  in the  balance of average  interest  earning  assets  between the two
periods.

         Interest earning assets primarily consist of loans receivable,  federal
funds sold,  securities  (securities available for sale combined with securities
held to  maturity),  and  interest  bearing  deposits  in the FHLB of New  York.
Interest bearing liabilities  primarily consist of interest bearing deposits and
other borrowings from the FHLB of New York.

         The interest rate spread,  which is the difference between the yield on
average  interest  earning  assets and the percentage  cost of average  interest
bearing liabilities, increased to 2.76% for the three months ended June 30, 1996
from 2.67% for the three months  ended June 30,  1995.  The increase in interest
rate  spread is  primarily  the  result of an  increase  in the yield on average
interest  earning  assets from 7.14% in the three months ended June 30, 1995, to
7.21% in the same period in 1996,  combined  with a slight  decrease in the rate
paid on average  interest  bearing  liabilities  from 4.47% in the three  months
ended June 30, 1995, to 4.45% for the same period in 1996.


                                      (xii)







         Interest and Dividend Income. Interest and dividend income increased by
approximately  $245,000 or 11.9% to $2.3 million for the three months ended June
30,  1996 from $2.1  million  for the three  months  ended  June 30,  1995.  The
increase  was  largely the result of an  increase  in average  interest  earning
assets  during the three  months  ended June 30,  1996,  as compared to the same
period in 1995,  as well as an increase in the yield earned on average  interest
earning assets as noted above.

         Interest  Expense.  Interest on deposits,  escrow  accounts and Federal
Home  Loan  Bank of New York long term  borrowings  increased  by  approximately
$119,000 or 10.0% to $1.3  million for the three months ended June 30, 1996 from
$1.2  million  for the three  months  ended June 30,  1995.  This  increase  was
substantially due to an increase in average interest bearing  liabilities during
the three months  ended June 30,  1996,  as compared to the same period in 1995,
offset  slightly  by a decrease  in the rates paid on average  interest  bearing
liabilities as noted above.

         Provision for Loan Losses. The Bank's management  continually  monitors
and adjusts its  allowance  for loan losses  based upon its analysis of the loan
portfolio.  The  allowance is increased  by a charge to the  provision  for loan
losses,  the amount of which  depends  upon an  analysis of the  changing  risks
inherent in the Bank's loan portfolio.  The Bank has historically  experienced a
limited  amount of loan  charge-offs.  However,  there can be no assurance  that
additions  to the  allowance  for loan  losses  will not be  required  in future
periods or that actual  losses  will not exceed  estimated  amounts.  The Bank's
ratio of  non-performing  loans to total  assets was 0.54% and 0.47% at June 30,
1996 and September 30, 1995, respectively. The provision for loan losses for the
three months ended June 30, 1996  increased  $15,000 to $55,000 from $40,000 for
the three months ended June 30, 1995. For a discussion of the factors considered
by the Bank in determining  the provision for loan losses,  see "Business of the
Bank - Non- Performing and Problem Assets - Allowance for Loan Losses."

         Non-Interest  Income.  Non-interest  income increased to $91,000 during
the three  months  ended June 30, 1996 from  $83,000 for the three  months ended
June 30, 1995. The increase in non-interest income is primarily  attributable to
increased  service  charges on deposit  accounts of $18,000 for the three months
ended June 30, 1996 when  compared to the three months ended June 30, 1995.  The
increase in service  charges on deposit  accounts is primarily  the result of an
increase in the number of deposit accounts.

         Non-Interest Expense. Non-interest expense increased $58,000 or 8.2% to
$753,000 for the three  months  ended June 30, 1996 from  $695,000 for the three
months ended June 30, 1995. This increase is primarily the result of an increase
in compensation and benefits expense and occupancy and equipment expenses due to
the new supermarket branch opened in May 1995.

     Provision  for Income  Taxes.  Provision  for  income  taxes  increased  by
approximately  $27,000 or 42.2% to $91,000 for the three  months  ended June 30,
1996 from $64,000 for the three  months  ended June 30,  1995.  The increase was
primarily the result of the increase in net income before taxes.


Comparison  of  Operating  Results for the Nine  Months  Ended June 30, 1996 and
1995.

         Net Income.  Net income increased by $5,000 or 1.1% for the nine months
ended June 30, 1996 to $501,000 from $496,000 for the nine months ended June 30,
1995.  This increase was  primarily due to increases in net interest  income and
non-interest  income,  which were almost  entirely  offset by  increases  in the
provision for loan losses and non-interest expenses.

         Net Interest Income.  Net interest income increased by $140,000 or 5.3%
to $2.8  million for the nine months ended June 30, 1996 as compared to the same
period in 1995.  The  increase  was  primarily  due to an  increase  in  average
interest  earning assets for the nine months ended June 30, 1996, as compared to
the same  period in 1995,  offset by a decline in the net  interest  margin from
3.15% in the nine  months  ended  June 30,  1995 to 2.97% in the same  period of
1996.

         The  interest  rate spread  declined to 2.62% for the nine months ended
June 30, 1996 from 2.86% for the nine months ended June 30, 1995. The decline in
interest rate spread is primarily the result of increases in the cost

                                     (xiii)




of interest  bearing  liabilities  being greater than increases in the yields on
interest earning assets during these periods.



         Interest and Dividend Income. Interest and dividend income increased by
approximately  $863,000 or 14.7% to $6.7  million for the nine months ended June
30, 1996 from $5.9 million for the nine months ended June 30, 1995. The increase
was largely the result of an increase in average  interest earning assets during
the nine months ended June 30, 1996,  as compared to the same period in 1995, as
well as an increase in the yield earned on average  interest  earning  assets to
7.19% for the nine months ended June 30, 1996, as compared to 7.01% for the same
period in 1995.

         Interest Expense. Interest on deposits, escrow accounts and FHLB of New
York long term borrowings  increased by approximately  $723,000 or 22.3% to $4.0
million for the nine months  ended June 30, 1996 from $3.2  million for the nine
months  ended June 30,  1995.  This  increase  was due to an increase in average
interest  bearing  liabilities  during the nine months ended June 30,  1996,  as
compared to the same period in 1995, as well as an increase in the rates paid on
average interest bearing  liabilities during the nine months ended June 30, 1996
to 4.57%, as compared to 4.15% for the same period in 1995.

         Provision for Loan Losses. The Bank's ratio of non-performing  loans to
total  assets  was 0.54%  and 0.47% at June 30,  1996 and  September  30,  1995,
respectively.  The  provision for loan losses for the nine months ended June 30,
1996 increased  $10,000 to $135,000 from $125,000 for the nine months ended June
30, 1995. For a discussion of the factors  considered by the Bank in determining
the provision for loan losses,  see "Business of the Bank -  Non-Performing  and
Problem Assets - Allowance for Loan Losses."

         Non-Interest Income. Non-interest income increased $105,000 or 57.4% to
$288,000  during the nine months ended June 30, 1996 from  $183,000 for the nine
months ended June 30, 1995.  The  increase in  non-interest  income is primarily
attributable to increased  service  charges on deposit  accounts of $114,000 for
the nine months ended June 30, 1996 when  compared to the nine months ended June
30, 1995. The increase in service  charges on deposit  accounts is primarily the
result of an  increase  in the  number of deposit  accounts,  as well as general
increases to the Bank's deposit account service fees.

         Non-Interest Expense.  Non-interest expense increased $233,000 or 11.8%
to $2.2  million for the nine months  ended June 30, 1996 from $2.0  million for
the nine months ended June 30, 1995.  The increase was  primarily  the result of
added expenses  associated with the new  supermarket  branches opened in October
1994 and May 1995.





                                      (xiv)

    







                                  RISK FACTORS

      Before investing in shares of the Common Stock offered hereby, prospective
investors should carefully  consider the matters  presented below in addition to
those discussed elsewhere in this prospectus.

Potential Impact of Changes in Interest Rates

      The Bank's  profitability,  like that of most financial  institutions,  is
dependent  to a  large  extent  upon  its  net  interest  income,  which  is the
difference between its interest income on interest earning assets, such as loans
and securities,  and its interest expense on interest bearing liabilities,  such
as  deposits  and other  borrowings.  Generally,  during  periods of  increasing
interest  rates,  the Bank's interest rate sensitive  liabilities  would reprice
faster than its interest rate sensitive assets,  causing a decline in the Bank's
interest rate spread and margin.  This would result in an increase in the Bank's
cost of funds that would not be  immediately  offset by an increase in its yield
on earning  assets.  An  increase  in the cost of funds  without  an  equivalent
increase  in the yield on  interest  earning  assets  would  tend to reduce  net
interest  income.  As a result of the  increase in interest  rates  during these
periods,  the Bank's net interest rate spread decreased between the fiscal years
ended  September 30, 1994 and September 30, 1995 from 2.89% to 2.78% and between
the six months ended March 31, 1995 and March 31, 1996 from 2.97% to 2.55%.  For
additional  discussion of this interest rate risk, see "Management's  Discussion
and Analysis of Financial  Condition  and Results of  Operations - Net Portfolio
Value." For  additional  information  on the Bank's  management  of its interest
bearing  liabilities and interest earning assets,  see "Management's  Discussion
and Analysis of Financial  Condition and Results of Operations - Asset/Liability
Management."

Disparity in Insurance Premiums and Special Assessment

      Deposits of the Bank are  currently  insured by the SAIF of the FDIC. As a
member of the SAIF,  the Bank pays an  insurance  premium  to the FDIC  equal to
0.23% of its total deposits. The FDIC also maintains another insurance fund, the
Bank Insurance Fund ("BIF"),  which primarily insures  commercial bank deposits.
Effective September 30, 1995, the FDIC lowered the insurance premium for members
of the BIF to a range of between  0.04% and 0.31% of  deposits,  with the result
that  most  commercial  banks  would  pay the  lowest  rate of  0.04%.  However,
effective January 1, 1996, the annual insurance premium for most BIF members was
lowered to $2,000.  These reductions in insurance  premiums for BIF members have
placed SAIF members at a  competitive  disadvantage  to BIF members and, for the
reasons set forth below, have had an adverse effect on the results of operations
and financial condition of the Bank.

      The disparity in insurance  premiums  between those  required for the Bank
and BIF members could allow BIF members to attract and retain deposits at higher
interest  rates and at a lower  effective  cost than the  Bank.  This  could put
competitive  pressure on the Bank to raise its interest  rates paid on deposits,
thus  increasing  its cost of funds and possibly  reducing net interest  income.
Although  the Bank has other  sources of funds,  these  other  sources  may have
higher  costs than  those of  deposits.  See  "Regulation  Insurance  of Deposit
Accounts."

      Several  alternatives  to mitigate  the effect of the  BIF/SAIF  insurance
premium disparity have been proposed by the U.S. Congress,  federal  regulators,
industry lobbyists and the executive branch of the government. One such proposal
would  require  all  SAIF-member  institutions,  including  the  Bank,  to pay a
one-time fee of  approximately  85 basis points (100 basis points  equals 1%) on
the amount of deposits held by the member  institution to recapitalize the SAIF.
If this proposal is enacted into law, the effect would be to immediately  reduce
the capital of the SAIF-member institutions by the amount of the fee, net of any
tax  deduction  that may be  available,  and such  amount  would be  immediately
charged to earnings. Based on $108.2 million in deposits outstanding at the Bank
at March 31, 1995 (the date most

                                      1






recently considered in the SAIF recapitalization legislation), this fee would be
approximately $920,000 or $550,000 net of any tax effect. Management of the Bank
is unable to predict  whether  this  proposal  or any similar  proposal  will be
enacted or whether  ongoing  SAIF  premiums  will be reduced to a level equal to
that of BIF premiums.

Lack of Growth in the Bank's Market Areas

      Economic  growth in the Bank's  market areas  remains  dependent  upon the
local  economy.  The  deposit  and loan  activity  of the Bank is  significantly
affected by economic conditions in its market areas. The economies of the Bank's
market areas have  remained  stagnant for several  years.  Although the Bank has
been able to increase its market share in  originating  first  mortgage loans on
residential  property within its primary market areas, total first mortgage loan
originations in the Bank's market areas have been declining. See also, "Business
of the Bank - Competition" and "Market Areas."

Anti-Takeover Provisions

      Certain  provisions  of the Company's  Certificate  of  Incorporation  and
Bylaws, particularly a provision limiting voting rights, as well as the Delaware
General Corporation Law and certain federal  regulations,  assist the Company in
maintaining its status as an independent,  publicly owned  corporation and serve
to render a hostile takeover more difficult. These provisions provide for, among
other things,  supermajority voting, staggered terms for the Board of Directors,
noncumulative  voting for directors,  limits on the calling of special meetings,
and restrictions on certain business combinations.  In particular, the Company's
Certificate of Incorporation provides that beneficial owners of more than 10% of
the Company's  outstanding  Common Stock may not vote the shares owned in excess
of the 10%  limit  for a  period  of  five  years  from  the  completion  of the
Conversion  of the Bank,  and no person may,  directly or  indirectly,  offer to
acquire or acquire the beneficial ownership of more than 10% of any class of any
equity security of the Company.  The impact of these  provisions on a beneficial
holder of more than 10% of the Common Stock is to (1) require divestiture of the
amount of stock  held in excess of 10% (if within  five years of the  Conversion
more than 10% of the Common Stock is beneficially  owned by a person) and (2) at
any time, limit the vote on the Common Stock held by the beneficial owner to 10%
or possibly reduce the amount that may be voted below the 10% level.  Unless the
grantor of a revocable  proxy is an affiliate or an associate of a 10% holder or
there is an arrangement, agreement, or understanding with such 10% holder, these
provisions  would not  restrict  (1) the  ability of a 10%  holder of  revocable
proxies  to  exercise  revocable  proxies  for which the 10% holder is neither a
beneficial  nor record owner,  or (2) the ability of a beneficial  owner of less
than 10% of the Common Stock to solicit  revocable proxies during a public proxy
solicitation  for a particular  meeting of  stockholders  and vote such proxies.
However,  these provisions may discourage  potential proxy contests.  Additional
restrictions apply after five years from the completion of the Conversion.

      The  Bank  and  the  Company   believe  these   provisions   will  benefit
stockholders.  Nonetheless,  these  provisions,  although they do not preclude a
takeover,  may have the effect of  discouraging  a future  takeover  attempt not
approved by the Company's Board of Directors, but pursuant to which stockholders
might receive a substantial  premium for their shares over  then-current  market
prices.  As a result,  stockholders  who might desire to  participate  in such a
transaction  might not have the  opportunity to do so. Such provisions will also
render the removal of the Company's  Board of Directors  and of management  more
difficult and, therefore, may serve to perpetuate current management. The Boards
of Directors  of the Bank and the  Company,  however,  have  concluded  that the
potential benefits outweigh the possible disadvantages because they believe that
such provisions  encourage  potential  acquirors to negotiate  directly with the
Boards of Directors.  The Boards of Directors  believe that they are in the best
position to act on behalf of all stockholders.  Further,  the Board of Directors
of the Company has the ability to waive  certain  restrictions  on  acquisition,
provided that the acquisition is approved by a majority

                                      2






of the  disinterested  Board of Directors in advance.  The Bank has also entered
into  employment  agreements  with  the  chief  executive  officer  and  another
executive  officer and severance  agreements  with certain key employees.  These
agreements  could result in higher  expenses for an acquiror,  thereby making an
acquisition less attractive to potential acquirors. See "Certain Restrictions on
Acquisition of the Company."

Voting Control

      The directors and  executive  officers of the Bank intend to purchase,  at
the  same  price  per  share  as the  shares  sold  to  other  investors  in the
Conversion, approximately 68,500 shares or 6.23% of the shares to be sold in the
Conversion  (based upon an offering  at the  midpoint of the EVR of  1,100,000).
Assuming  that  stockholders  approve  the Option  Plan and RSP,  that the stock
options to be granted are  exercised by  recipients,  and that the RSP purchases
and awards 4% of the shares sold in the  Conversion,  the  aggregate  beneficial
ownership of such  directors and officers would increase after the Conversion to
222,500 shares,  or 20.27% (based on an offering at the midpoint of the EVR). In
addition, such officers may acquire beneficial ownership of additional shares of
Common Stock through future ESOP allocations, which amounts cannot be determined
at this time.  It is expected  that certain  directors of the Bank will serve as
the trustees to the ESOP ("ESOP  Trustees") and as members of an ESOP Committee.
The ESOP Trustees must vote all allocated shares held in the ESOP as directed by
participating employees.  Unallocated shares (approximately 88,000 shares at the
midpoint  of the EVR  immediately  after  Conversion  and until  allocated)  and
allocated  shares for which no timely direction is received will be voted by the
ESOP  Trustees  as  directed by the Board of  Directors  or the ESOP  Committee,
subject to the ESOP Trustees'  fiduciary duties. In addition,  shares sold above
the  maximum  of the EVR may be sold to the ESOP to fill its  subscription  (the
ESOP  currently  intends  to  purchase  up to 8% of the Common  Stock)  prior to
satisfying unfilled orders of Eligible Account Holders, or the ESOP may purchase
shares in the open market.

      The  proposed  purchases  of the Common  Stock by the Board of  Directors,
management,  and the ESOP,  as well as the potential  acquisition  of the Common
Stock  through  the Option Plan and RSP,  could  render it  difficult  to obtain
majority  support for  stockholder  proposals  opposed by the Company's Board of
Directors and management.  Moreover,  such voting control could enable the Board
of Directors of the Company and management to block the approval of transactions
requiring  the  approval  of  80%  of  the  stockholders   under  the  Company's
Certificate   of   Incorporation.   See   "Management   of  the  Bank  Executive
Compensation,"  "Description  of Capital  Stock," and "Certain  Restrictions  on
Acquisition of the Company."

Possible Dilutive Effect of RSP and Stock Options and Effect of Purchases by the
RSP and ESOP

     Within one year following the completion of the Conversion,  subject to the
approval of the Boards of Director of the Company and the Bank and stockholders,
the RSP  expects  to  acquire  4% of the  total  number  of  shares  sold in the
Offerings  through the issuance of  authorized  but  unissued  shares or by open
market  purchases.  The issuance of authorized but unissued shares to the RSP in
an amount equal to 4% of the  outstanding  shares of Common Stock of the Company
would dilute existing  stockholder  interests by approximately 3.9%. The RSP and
the ESOP may acquire shares of Common Stock in the open market. In the event the
RSP acquires  additional  shares of Common  Stock in the open market,  the funds
available  for  investment  by the  Company  and the Bank will be reduced by the
amount used to acquire such  shares.  In the event the ESOP  acquires  shares of
Common Stock in the open market and the purchase price is different than $10 per
share,  the funds  available for  investment  will be affected by the difference
between $10 and the purchase price.  See "Pro Forma Data" and "Management of the
Bank -  Proposed  Future  Stock  Benefit  Plans -  Restricted  Stock  Plan."  In
addition,  the  Bank  intends  to  establish  a  stock  option  plan  after  the
Conversion, whereby options may be granted to purchase additional

                                      3






authorized but unissued shares of Common Stock that equal in the aggregate up to
10% of the stock sold in the  Conversion.  Assuming  that options for 10% of the
shares sold are granted and exercised and funded through  previously  authorized
but  unissued  stock,  existing  stockholders'  interests  would be  diluted  by
approximately  9.1%. See "Management of the Bank - Proposed Future Stock Benefit
Plans - Stock Option  Plan."  Benefit  plans such as the RSP and the Option Plan
that are  implemented  within the first year after the Conversion are subject to
extensive OTS regulation.

      Accounting  practices  require an  employer  such as the Company to record
compensation expense in an amount equal to the fair value of shares committed to
be released from plans such as the ESOP. If shares of Common Stock appreciate in
price  over time,  compensation  expense  related to the ESOP may be  materially
increased as a result, although the extent of such an increase in expense cannot
be accurately quantified at this time. See "Management's Discussion and Analysis
of  Financial   Condition  and  Results  of   Operations  -  Recent   Accounting
Pronouncements."

Regulatory Oversight

      The Bank is subject to extensive regulation,  supervision, and examination
by the OTS as its chartering authority and primary federal regulator, and by the
FDIC, which insures its deposits up to applicable  limits.  The Bank is a member
of the  Federal  Home Loan Bank  ("FHLB")  of New York and is subject to certain
limited  regulation by the Board of Governors of the Federal Reserve System (the
"Federal Reserve  Board").  As the savings and loan holding company of the Bank,
the  Company is also  subject  to  regulation  and  oversight  by the OTS.  Such
regulation and  supervision  governs the activities in which an institution  may
engage and is intended  primarily for the protection of the FDIC insurance funds
and  depositors  and  not  for  the  protection  of   stockholders.   Regulatory
authorities  have been granted  extensive  discretion in  connection  with their
supervisory and enforcement  activities.  Any change in the regulatory structure
or the applicable  statutes or regulations  could have a material  impact on the
Company and the Bank, their operations and the Conversion. See "Regulation."

      A bill has been  introduced  to the House  Banking  Committee  that  would
consolidate the OTS with the Office of the Comptroller of the Currency  ("OCC").
The resulting agency would regulate all federally chartered commercial banks and
thrift institutions.  In the event that the OTS is consolidated with the OCC, it
is possible that the thrift  charter could be eliminated,  requiring  thrifts to
convert to commercial bank charters.

      Bank holding companies are more limited in their investment authority than
are savings and loan holding  companies.  Under  current law and  regulation,  a
unitary savings and loan holding  company,  such as the Company,  which has only
one thrift  subsidiary that meets the qualified thrift lender ("QTL") test, such
as the Bank, has essentially unlimited investment  authority.  See "Regulation -
Company Regulation." Legislation has also been proposed which, if enacted, would
limit the non-banking  related  activities of savings and loan holding companies
to those activities permitted for bank holding companies.

Possible Recapture of Bad Debt Reserve

      A proposal  has been  introduced  in Congress  which,  if  enacted,  would
trigger a recapture of a thrift  institution's  bad debt reserve  maintained for
federal  income tax purposes in excess of the amount at December  31, 1987,  the
base  year.  For the Bank,  this would  result in an  expense  of  approximately
$11,000 at March 31, 1996.  The Bank is permitted to establish a tax reserve for
bad debts and to make annual  additions  thereto,  which  additions may,  within
specified  limitations,  be deducted in arriving at taxable  income.  The Bank's
deduction with respect to "qualifying  loans," which are generally loans secured
by certain interests in real property, may currently be computed using an amount
based on the Bank's  actual loss  experience  (the  "Experience  Method"),  or a
percentage equal to 8.0% of the Bank's

                                      4






taxable income (the "PTI Method"), computed without regard to this deduction and
with  additional  modifications  and  reduced  by the  amount  of any  permitted
addition to the non-qualifying reserve.

      Under pending legislative proposals,  the PTI Method would be repealed and
the Bank  would be  permitted  to use only the  Experience  Method of  computing
additions to its bad debt  reserve.  In addition,  the Bank would be required to
recapture (i.e.,  take into taxable income) over a multi-year  period the excess
of the balance of its bad debt reserves as of December 31, 1995 over the greater
of (a) the balance of such  reserves  as of  December  31, 1987 or (b) an amount
that would have been the balance of such  reserves  as of December  31, 1995 had
the Bank always  computed the  additions to its  reserves  using the  Experience
Method.  (If the Bank  were a  "large  bank,"  which it now is not,  it would be
unable to make  additions  to its tax bad debt  reserve,  would be  permitted to
deduct  bad debts  only as they  occur and would  additionally  be  required  to
recapture  over a  multi-year  period the excess of the  balance of its bad debt
reserves  as of  December  31,  1995 over the  balance  of such  reserves  as of
December 31, 1987).  However,  under the proposed  legislation,  such  recapture
requirements  would  be  suspended  for  each of two  successive  taxable  years
beginning  January  1, 1996 in which  the Bank  originates  a minimum  amount of
certain  residential  loans based upon the average of the  principal  amounts of
such loans made by the Bank during its six taxable years preceding  December 31,
1995.  Similar  consequences  would result  under  present law if the Bank later
becomes a large bank and fails to satisfy  the  qualifying  thrift  definitional
test except that, under present law, the Bank would be required to recapture its
entire bad debt reserves, not only the excess over the December 31, 1987 balance
of its reserves,  and present law does not provide a two year  suspension of the
recapture. See "Taxation."

Possible  Adverse Income Tax  Consequences  of the  Distribution of Subscription
Rights

      The Bank has  received  an  opinion  from  Capital  Resources  Group  that
subscription rights granted to Eligible Account Holders,  Supplemental  Eligible
Account Holders, and Other Members have no value.  However,  this opinion is not
binding on the Internal Revenue Service ("IRS").  If the subscription rights are
deemed to have an ascertainable  value,  receipt of such rights would be taxable
(either as capital gain or ordinary  income) probably only to those who exercise
the subscription rights in an amount equal to such value. Additionally, the Bank
could  recognize  a  gain  for  tax  purposes  on  such  distribution.   Whether
subscription  rights are considered to have ascertainable value is an inherently
factual determination. See "The Conversion - Effects of Conversion to Stock Form
on Depositors and Borrowers of the Bank - Tax Effects."

Return on Equity After Conversion

      As a result of the Conversion,  the Company,  on a consolidated basis with
the Bank,  will have  equity that is  substantially  more than the equity of the
Bank prior to the Conversion.  Accordingly,  the increase in equity coupled with
the limited loan opportunities in the Bank's market areas is likely to adversely
affect the  Company's  ability to attain a return on average  equity (net income
divided by average equity) at historical levels, absent a corresponding increase
in net  income.  The  Company  and the Bank  initially  intend to invest the net
proceeds in short to medium term  investments  which generally have lower yields
then residential mortgage loans. There can be no assurance that the Company will
be able to increase net income in future  periods in amounts  commensurate  with
the increase in equity  resulting from the  Conversion.  See,  also,  "Pro Forma
Data."

                                      5






Lack of Liquidity for the Common Stock

      Neither  the  Bank  nor  the  Company  has  ever  issued   capital  stock.
Consequently,  there is not, at this time, any market for the Common Stock.  The
Company has received conditional approval to have the Common Stock quoted on the
Nasdaq Stock Market under the symbol  "AFED." The Company will seek to encourage
and  assist at least two  market  makers to make a market in the  Common  Stock.
Capital  Resources has indicated its intent to make a market in the Common Stock
upon the completion of the  Conversion,  subject to compliance  with  applicable
laws and  regulations,  but is under no  obligation  to do so. While the Company
anticipates  that prior to the  completion  of the  Conversion  it will obtain a
commitment from at least one other  broker-dealer to make a market in the Common
Stock,  there can be no assurance  that there will be two or more market  makers
for the Common  Stock.  One of the  conditions  for Nasdaq  quotation is that at
least two market makers make, or agree to make, a market in the stock.

      Due to the relatively  small size of the  Offerings,  an active and liquid
market for the Common  Stock may not develop or be  maintained.  See "Market for
the Common  Stock."  Accordingly,  prospective  purchasers  should  consider the
potentially  illiquid  nature of an investment in the Common Stock and recognize
that the absence of an established market might make it difficult to buy or sell
the Common Stock.

                              AFSALA BANCORP, INC.

      The  Company  is a  Delaware  corporation  organized  in June  1996 at the
direction  of the Bank to acquire  all of the  capital  stock that the Bank will
issue  upon its  conversion  from the  mutual to stock  form of  ownership.  The
Company  has not  engaged  in any  significant  business  to  date.  The OTS has
approved the Company's  application to become a savings and loan holding company
and the  Company  will retain  approximately  50% of the net  proceeds  from the
issuance  of  Common  Stock  as  its  initial   capitalization   (ranging   from
approximately $4.4 million assuming the sale of 935,000 shares at the minimum of
the EVR to $6.0 million  assuming the sale of 1,265,000 shares at the maximum of
the EVR).  The Company  will use the balance of the net proceeds to purchase all
of the  common  stock  of the Bank to be  issued  upon  Conversion.  Part of the
proceeds  retained  by the  Company  will be used to fund the loan to the  ESOP.
Prior to the  Conversion,  the Company will not transact any material  business.
Upon consummation of the Conversion, the Company will have no significant assets
other than that  portion of the net  proceeds of the  Offerings  retained by the
Company  (less the loan to the ESOP) and the shares of the Bank's  capital stock
acquired in the Conversion, and will have no significant liabilities.  Cash flow
to the Company  will be  dependent  upon  earnings  from the  investment  of the
portion of net  proceeds  retained  by it in the  Conversion  and any  dividends
received from the Bank. See "Use of Proceeds."

      Management  believes  that the  holding  company  structure  will  provide
flexibility for possible diversification of business activities through existing
or newly-formed  subsidiaries,  or through  acquisitions of or mergers with both
savings  institutions and commercial banks, as well as other financial  services
related companies.  Although there are no current arrangements,  understandings,
or  agreements  regarding  any  such  opportunities,  the  Company  will be in a
position  after  the  Conversion,  subject  to  regulatory  limitations  and the
Company's  financial  condition,  to take advantage of any such  acquisition and
expansion  opportunities that may arise. However, some of these activities could
be deemed to entail a greater risk than the activities permissible for federally
chartered savings  associations such as the Bank. The initial  activities of the
Company are anticipated to be funded by the portion of the net proceeds retained
by the Company and earnings thereon.

      The office of the Company is located at 161 Church Street,  Amsterdam, New
York 12010 and its telephone number is (518) 842-5700.

                                      6






                 AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

      The Bank is a federally  chartered  mutual  savings  and loan  association
headquartered  in Amsterdam,  New York. The Bank was chartered in 1936 under the
name Amsterdam  Federal Savings and Loan  Association.  The Bank's deposits have
been federally insured since 1937 under the SAIF as administered by the FDIC and
its  predecessor,  the Federal Savings and Loan Insurance  Corporation,  and the
Bank became a member of the FHLB System in 1937. At March 31, 1996, the Bank had
total assets of $133.0 million,  deposits of $121.4 million,  and equity of $8.2
million or 6.16% of total assets.

      The Bank is a community  oriented savings  institution  offering financial
services to meet the needs of the  communities it serves.  The Bank conducts its
business from its main office  located in Amsterdam,  New York, and three branch
offices, one also located in Amsterdam, New York, and the others located in Shop
N Save Supermarkets located in Gloversville and Oneonta, New York.

      The  principal  sources of funds for the  Bank's  lending  activities  are
deposits and the amortization and repayment of loans and sales, maturities,  and
calls of securities. The principal source of income is interest on loans and the
principal expense is interest paid on deposits.

      The main  office of the Bank is located at 161 Church  Street,  Amsterdam,
New York 12010 and the telephone number of that office is (518) 842-5700.

                                 USE OF PROCEEDS

      The  Company  will  purchase  all of the  capital  stock of the Bank to be
issued upon Conversion in exchange for 50% of the net proceeds of the Offerings,
with the  remaining  net  proceeds  to be  retained  by the  Company  as initial
capital.  The Company has  received the approval of the OTS to retain 50% of the
net  proceeds.  The net  proceeds  retained  by the  Company  will be  initially
invested in loans to the Bank,  U.S.  Government and federal agency  securities,
interest earning  deposits,  high-grade short term marketable  securities,  or a
combination thereof. The portion of the net proceeds retained by the Company may
ultimately  be used to  support  the  future  expansion  of  operations  through
acquisitions  of other  financial  service  institutions,  such as other savings
institutions and commercial banks, acquisitions of branches of financial service
institutions,   although  no  such  transactions  are  currently   contemplated,
diversification  into  other  related  businesses,  or for  other  business  and
investment  purposes  including the payment of regular and special dividends on,
and  repurchase  of, the Common  Stock.  The Company also intends to make a loan
directly  to the  ESOP to  enable  the  ESOP to  purchase  Common  Stock  in the
Conversion.  If the Company is not permitted to make the ESOP loan, the ESOP may
borrow funds from an unaffiliated  lender with such loan being guaranteed by the
Company.  Based upon the issuance of 935,000  shares or 1,265,000  shares at the
minimum and maximum of the EVR,  respectively,  the  Company  would  retain $4.4
million or $6.0 million,  respectively,  of the net proceeds from the Offerings,
out of which the loan to the ESOP to  purchase  8% of the Common  Stock would be
$748,000 or $1.0 million,  respectively,  and the Bank would receive  additional
capital of $4.4 million or $6.0  million,  respectively.  The amount of the ESOP
loan would be  reflected  as a reduction  to the capital of both the Company and
the Bank, whether such loan is obtained from the Company or instead from a third
party and guaranteed by the Company. See "Pro Forma Data."

      In the event the ESOP does not purchase  Common  Stock in the  Conversion,
the ESOP may  purchase  shares  of  Common  Stock in the open  market  after the
Conversion.  In the event the  purchase  price of the Common  Stock is different
than $10.00 per share,  the amount of proceeds  required for the purchase by the
ESOP and the resulting effect on capital will be affected.

                                      7






      The portion of the net  proceeds not retained by the Company will be added
to  the  Bank's  general  funds  to be  used  for  general  corporate  purposes,
including,  but not limited to,  investment  in mortgage and other  loans,  U.S.
Government  and federal  agency  securities,  state and  municipal  obligations,
Federal Funds, certificates of deposit,  mortgage-backed  securities,  and other
investments.  The amount of proceeds  added to the Bank's  capital  will further
strengthen  the Bank's  capital  position.  This capital  provides an additional
source of funding for longer term assets.  Following the Conversion,  the amount
of  proceeds  will be  evaluated  as part of the  Bank's  ongoing  review of its
asset/liability  mix and may impact the structure of the assets and  liabilities
of the Bank and the  Company.  Neither the Bank nor the Company has any specific
plans,   arrangements,   or   understandings   regarding  any   acquisitions  or
diversification  of activities at this time, nor have criteria been  established
to identify potential candidates for acquisition.

      Should the Company  subsequently  adopt a restricted stock plan, a portion
of the  proceeds may be used to fund the purchase by the plan of Common Stock in
an amount up to 4% of the shares sold in the Conversion. The actual cost of such
purchase  will  depend on the number of shares  sold in the  Conversion  and the
market price at the time of purchase.  Based upon the midpoint of the EVR and on
a $10.00 per share purchase price, the cost would be approximately  $440,000. It
is  expected  that a  restricted  stock  plan  will be  adopted  by the Board of
Directors within one year of the Conversion.

   
     If additional  benefit plans,  such as the RSP, are adopted within one year
and the  tangible  capital  of the Bank is not equal to or  greater  than 10% of
total assets at the time,  the Company will  provide  additional  capital to the
Bank so that  tangible  capital  equals 10% of total  assets to comply  with OTS
rules requiring such capital prior to  implementation of the RSP. On a pro forma
basis at March 31,  1996,  assuming  the sale of Common Stock at the midpoint of
the EVR, their may require the  contribution of up to $1.9 million in additional
capital to the Bank from the Company. The actual amount required,  if any, would
be  affected  by the  Bank's  earnings  following  the  Conversion  but prior to
implementation of the RSP and its asset size at the time of such implementation.
See footnote (1) under "Historical and Pro Forma Capital Compliance."
    

      The net proceeds may vary because total  expenses of the Conversion may be
more or less than those estimated. The net proceeds will also vary if the number
of shares to be issued in the Conversion are adjusted to reflect a change in the
estimated  pro forma market value of the Bank.  Payments for shares made through
withdrawals  from existing Bank deposit  accounts will not result in the receipt
of new funds for  investment  by the Bank but will result in a reduction  of the
Bank's  deposits and interest  expense as funds are  transferred  from  interest
bearing certificates or other deposit accounts.

                                    DIVIDENDS

      Upon  conversion,  the Board of  Directors  of the  Company  will have the
authority to declare  dividends on the Common  Stock,  subject to statutory  and
regulatory  requirements.  The Board of Directors of the Company does not intend
to pay dividends immediately following Conversion,  but may consider doing so in
the future. If any dividends are paid in future periods, they will be subject to
determination  and  declaration by the Board of Directors,  which will take into
account a number of factors,  including the  financial  condition of the Company
and the Bank,  and  regulatory  restrictions  on the payment of dividends by the
Bank to the Company,  on which dividends the Company eventually may be primarily
dependent  for its source of income.  There can be no assurance  that  dividends
will in fact be paid on the Common Stock or that, if paid,  such  dividends will
not be reduced or  eliminated  in future  periods.  In addition to or in lieu of
recurring  or regular  dividends,  the Company may pay  nonrecurring  or special
dividends.  The Company may pay stock  dividends  in lieu of, or in addition to,
cash dividends.

      It is anticipated  that the principal source of income to the Company will
initially  consist of the earnings on the capital retained by the Company in the
Conversion.  Future declarations of cash dividends by the Company will depend in
part upon  dividend  payments by the Bank to the  Company,  which  payments  are
subject  to  various  restrictions.   See  "Historical  and  Pro  Forma  Capital
Compliance," "The

                                       8



Conversion - Effects of Conversion to Stock Form on Depositors  and Borrowers of
the Bank  Liquidation  Account" and  "Regulation  - Dividend  and Other  Capital
Distribution Limitations."

     Unlike the Bank, the Company is not subject to OTS regulatory  restrictions
on the payment of  dividends  to its  stockholders  although  the source of such
dividends will be, in part,  dependent upon dividends from the Bank. The Company
is subject, however, to the requirements of Delaware law, which generally limits
cash  dividends  to an amount that will not affect the  ability of the  Company,
after the dividend has been paid, to (i) pay its debts as they come due and (ii)
maintain  the  Company's  total  assets  in an  amount  greater  than its  total
liabilities including any dissolution preferences.

      In addition to the foregoing,  earnings of the Bank  appropriated  for bad
debt reserves and deducted for federal income tax purposes cannot be used by the
Bank to pay cash dividends to the Company  without the payment of federal income
taxes by the Bank at the  then  current  income  tax rate on the  amount  deemed
distributed,  which  would  include  the  amount  of any  federal  income  taxes
attributable to the distribution.  See "Taxation - Federal Taxation" and Note 10
to the Financial  Statements  included  elsewhere  herein.  The Company does not
contemplate  any  voluntary  distribution  by the Bank  that  would  result in a
recapture of the Bank's bad debt reserve or create the  above-mentioned  federal
tax liabilities.

                          MARKET FOR THE COMMON STOCK

      Neither  the  Company  nor  the  Bank  has  ever  issued   capital  stock.
Consequently,  there is no established market for the Common Stock at this time.
The Company has received conditional approval to have the Common Stock quoted on
the Nasdaq Stock Market  ("Nasdaq  System")  under the symbol "AFED." One of the
conditions for quotation on the Nasdaq System is that at least two market makers
make, or agree to make, a market in the Common Stock.  Making a market  involves
maintaining  bid and ask  quotations  and being able,  as  principal,  to effect
transactions in reasonable quantities at those quoted prices, subject to various
securities  laws  and  other  regulatory  requirements.  Capital  Resources  has
indicated that, upon completion of the Conversion, it intends to act as a market
maker for the Common  Stock,  but is under no obligation to do so, and will seek
to  obtain  at least one  additional  market  maker.  The  Company  will seek to
encourage  and assist two  market  makers to make a market in the Common  Stock.
While the Company  anticipates that prior to the completion of the Conversion it
will obtain a commitment from at least one other  broker-dealer to make a market
in the Common  Stock,  there can be no assurance  that there will be two or more
market makers. In the event the Common Stock is not listed on the Nasdaq System,
for example,  because a second  market maker cannot be secured or retained,  the
Common  Stock is expected to be quoted and traded on the OTC  Bulletin  Board or
the National Quotation Service "Pink Sheets." The development of a liquid public
market depends on the existence of willing  buyers and sellers,  the presence of
whom are not within the control of the Company, the Bank, Capital Resources,  or
any other market maker. Due to the size of the Offerings,  it is unlikely that a
stockholder  base  sufficiently  large to create an active  trading  market will
develop and be maintained. Therefore, purchasers of the Common Stock should have
a long term investment intent and should recognize that the absence of an active
trading  market may make it difficult to sell the Common Stock.  There can be no
assurance that persons  purchasing  shares will be able to sell them promptly or
at a price equal to or above the Purchase Price.

     The Company will  register its Common Stock under the  Securities  Exchange
Act of 1934, as amended ("Exchange Act") at the completion of the Conversion and
will be subject to the reporting  requirements  of the Exchange Act for at least
three years following the Conversion. See "Registration Requirements."

                                      9



                                 CAPITALIZATION

      The  following  table  presents,  as of March  31,  1996,  the  historical
capitalization of the Bank and the pro forma consolidated  capitalization of the
Company after giving effect to the  Conversion and other  assumptions  set forth
below and under "Pro Forma  Data," based upon the sale of shares at the minimum,
midpoint, maximum, and 15% above the maximum of the EVR at a price of $10.00 per
share:




                                                                Pro Forma Consolidated Capitalization of the
                                                                        Company Based on the Sale of
                                                           -----------------------------------------------------    
                                             Historical                                             Maximum, as
                                            Capitalization   Minimum of   Midpoint of  Maximum of   adjusted, of
                                               of the          935,000     1,100,000    1,265,000    1,454,750
                                                 Bank          Shares       Shares       Shares       Shares
                                                 ----          ------       ------       ------       ------
                                                                  (In Thousands)

                                                                                           
Deposits(1) .........................          $121,443       $121,443     $121,443     $121,443     $121,443
FHLB Borrowings......................             2,072          2,072        2,072        2,072        2,072
                                                -------        -------      -------      -------      -------
      Total deposits and borrowings..          $123,515       $123,515     $123,515     $123,515     $123,515
                                                =======        =======      =======      =======      =======

Capital Stock:
 Preferred Stock, par value $0.10 per share:
   Authorized - 500,000 shares; assumed
     outstanding - none..............          $      0        $     0      $     0      $     0      $     0

 Common Stock, par value $0.10 per share:
   Authorized - 3,000,000 shares; assumed
     outstanding - as shown(2).......                 0             94          110          127          145

Paid in Capital(2)...................                 0          8,636       10,240       11,842       13,687

Less: Common Stock acquired by ESOP with
        borrowed funds(3)............                 0           (748)        (880)      (1,012)      (1,164)
       Common Stock acquired by RSP(3)                0           (374)        (440)        (506)        (582)

Equity -- substantially restricted(4)             8,195          8,195        8,195        8,195        8,195
                                                -------         ------       ------       ------       ------
      Total stockholders' equity.....          $  8,195        $15,803      $17,225      $18,646      $20,281
                                                =======         ======       ======       ======       ======


- ---------------------
(1)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     Common Stock in the  Conversion.  Such  withdrawals  would reduce pro forma
     deposits by the amount of such withdrawals.
(2)  Does not reflect the increase in the number of shares of Common Stock after
     the  Conversion in the event of  implementation  of the Option Plan or RSP.
     See  "Management of the Bank - Proposed  Future Stock Benefit Plans - Stock
     Option Plan" and "- Restricted Stock Plan."
(3)  Assumes  that 8% and 4% of the  shares  issued  in the  Conversion  will be
     purchased by the ESOP and RSP, respectively. No shares will be purchased by
     the RSP in the Conversion.  It is assumed on a pro forma basis that the RSP
     will be adopted by the Board of Directors,  approved by stockholders of the
     Company,  and reviewed by the OTS. It is assumed that the RSP will purchase
     Common Stock in the open market within one year of the  Conversion in order
     to give an  indication  of its  effect  on  capitalization.  The pro  forma
     presentation  does not show the impact of (a) results of  operations  after
     the Conversion,  (b) changing market prices of shares of Common Stock after
     the Conversion,  or (c) a smaller than 4% purchase by the RSP. Assumes that
     the funds used to acquire the ESOP shares will be borrowed from the Company
     for a ten year  term at the  prime  rate as  published  in The Wall  Street
     Journal. For an estimate of the impact of the -----------------------  ESOP
     on earnings,  see "Pro Forma Data." The Bank intends to make  contributions
     to the ESOP  sufficient  to service  and  ultimately  retire its debt.  The
     amount to be acquired by the ESOP and RSP is  reflected  as a reduction  of
     stockholders'  equity.  The issuance of authorized but unissued  shares for
     the RSP in an amount equal to 4% of the outstanding  shares of Common Stock
     will have the effect of diluting existing stockholders'  interests by 3.9%.
     There can be no  assurance  that  stockholder  approval  of the RSP will be
     obtained. See "Management of the Bank - Proposed Future Stock Benefit Plans
     - Restricted  Stock Plan." 
(4)  The  equity  of  the  Bank  will  be  substantially  restricted  after  the
     Conversion.  See  "Dividends,"  "Regulation  - Dividends  and Other Capital
     Distribution Limitations," "The Conversion - Effects of Conversion to Stock
     Form on Depositors and Borrowers of the Bank -Liquidation Account" and Note
     10 to the Financial Statements.

                                            10




                                 PRO FORMA DATA

       The  actual net  proceeds  from the sale of the  Common  Stock  cannot be
determined  until  the  Conversion  is  completed.  However,  net  proceeds  are
currently  estimated to be between $8.7 million and $13.8 million at the minimum
and maximum, as adjusted, of the EVR, based upon the following assumptions:  (i)
8% of the stock issued in the  Conversion  will be sold to the ESOP and $685,000
will be sold to officers,  directors,  employees and members of their  immediate
families;  (ii) Capital  Resources  will  receive a  commission  of 2.00% of the
Common Stock sold in the  Conversion,  excluding the sale of shares to the ESOP,
and to  officers,  directors  and  employees  and  members  of  their  immediate
families;  (iii) no  shares  will be sold in a  Syndicated  Public  Offering  by
selected dealers; (iv) other Conversion expenses,  excluding the commission paid
to Capital Resources,  will be approximately  $462,000; and (v) 4% of the shares
issued in the Conversion will be sold to the RSP. Because management of the Bank
presently  intends  to  adopt  the RSP  within  the  first  year  following  the
Conversion,  a purchase by the RSP in the  Conversion has been included with the
pro forma data to give an  indication of the effect of a 4% purchase by the RSP,
at a $10.00 per share purchase price in the market, even though the RSP does not
currently  exist and is  prohibited  by OTS  regulation  from  purchasing in the
Conversion.  The pro forma  presentation does not show the effect of (a) results
of  operations  after the  Conversion,  (b) changing  market prices of shares of
Common Stock after the Conversion, or (c) less than a 4% purchase by the RSP.

       The  following  table  sets  forth  for the  periods  and as of the dates
indicated,  the  historical  net  earnings  and  equity of the Bank prior to the
Conversion and the pro forma consolidated net earnings and stockholders'  equity
of the Company  following the Conversion.  Unaudited pro forma  consolidated net
earnings and stockholders' equity have been calculated for the fiscal year ended
September  30, 1995 and for the six months ended March 31, 1996 as if the Common
Stock to be  issued  in the  Conversion  had been  sold at  October  1, 1994 and
October 1, 1995, respectively,  and the estimated net proceeds had been invested
by the  Company and the Bank at 5.75% for the fiscal  year ended  September  30,
1995 and for the six months ended March 31, 1996, which rate is equal to the one
year U.S.  Treasury  bill rate in effect  during  June  1996.  The one year U.S.
Treasury bill rate,  rather than an  arithmetic  average of the average yield on
interest  earning  assets and average  rate paid on  deposits,  has been used to
estimate  income on net proceeds  because it is believed  that the one year U.S.
Treasury  bill  rate is a more  accurate  estimate  of the  rate  that  would be
obtained  on an  initial  investment  of net  proceeds  from the  Offerings.  In
calculating pro forma income,  an effective state and federal income tax rate of
40% for both  the Bank and the  Company  has  been  assumed  for the  respective
periods,  resulting  in an after tax yield of 3.45% for the  fiscal  year  ended
September 30, 1995 and for the six months ended March 31, 1996. Withdrawals from
deposit  accounts for the purchase of the Common Stock are not  reflected in the
pro forma  adjustments.  The  computations  are based upon the assumptions  that
935,000 shares (minimum of EVR),  1,100,000 shares (midpoint of EVR),  1,265,000
shares (maximum of EVR) or 1,454,750 shares (maximum,  as adjusted,  of the EVR)
are sold at a price of $10.00 per share.

       As discussed  under "Use of Proceeds," the Company  expects to retain 50%
of the net Conversion proceeds,  part of which will be used to lend money to the
ESOP to purchase the Common Stock issued in the  Conversion.  The ESOP presently
plans to purchase up to 8% of the Common  Stock  issued in the  Conversion.  The
following  table  assumes that the yield on the net  proceeds of the  Conversion
retained by the Company will be the same as the yield on the net proceeds of the
Conversion transferred to the Bank.

       Historical  and pro forma  per share  amounts  have  been  calculated  by
dividing  historical and pro forma amounts by the indicated  number of shares of
Common  Stock.  Per share  amounts have been computed as if the Common Stock had
been outstanding at the beginning of the periods or at the dates

                                      11






shown. Pro forma  stockholders'  equity and pro forma  stockholders'  equity per
share have not been  adjusted  to reflect  the  earnings  on the  estimated  net
proceeds.

       The  stockholders'  equity  information  is not intended to represent the
fair market value of the Common Stock, or the current value of the Bank's assets
or liabilities, or the amounts, if any, that would be available for distribution
to  stockholders  in  the  event  of  liquidation.  For  additional  information
regarding  the  liquidation  account,  see  "The  Conversion  -  Effects  of the
Conversion to Stock Form on  Depositors  and Borrowers of the Bank - Liquidation
Account" and Note 14 to the Financial  Statements.  The pro forma income derived
from the assumptions set forth above should not be considered  indicative of the
actual results of operations of the Bank or the Company for any period. Such pro
forma  data may be  materially  affected  by a change  in the price per share or
number  of  shares to be issued  in the  Conversion  and by other  factors.  For
information  regarding investment of the proceeds see "Use of Proceeds" and "The
Conversion  -  Stock  Pricing"  and  "Number  of  Shares  to be  Issued  in  the
Conversion."

                                      12








                                                        At or For the Six Months Ended March 31, 1996
                                                  --------------------------------------------------------
                                                   935,000        1,100,000      1,265,000       1,454,750
                                                  Shares at       Shares at      Shares at       Shares at
                                                    $10.00         $10.00          $10.00          $10.00
                                                  per share       per share      per share       per share
                                                  ---------       ---------      ---------       ---------
                                                      (Dollars in Thousands, except per share amounts)

                                                                                         
Gross proceeds................................    $ 9,350         $ 11,000         $12,650         $14,548
Less estimated offering expenses..............       (620)            (650)           (681)           (716)
                                                   ------          -------          ------          ------
  Estimated net proceeds......................      8,730           10,350          11,969          13,832
  Less: ESOP funded by the Company............       (748)            (880)         (1,012)         (1,164)
  Less: RSP funded by the Company.............       (374)            (440)           (506)           (582)
                                                   ------          -------         -------          ------
  Estimated investable net proceeds...........    $ 7,608         $  9,030         $10,451         $12,086
                                                   ======           ======          ======          ======
                                                             
Earnings:                                                    
  Historical earnings ........................       $318             $318            $318            $318
  Pro forma earnings on investable net proceeds       131              156             180             208
  Pro forma ESOP adjustment(1)................        (22)             (26)            (30)            (35)
  Pro forma RSP adjustment(2).................        (22)             (26)            (30)            (35)
                                                      ---              ---             ---             ---
      Total...................................       $405             $422            $438            $456
                                                      ===              ===             ===             ===
                                                             
Earnings per share:                                          
  Historical earnings ........................      $0.38            $0.33           $0.29           $0.24
  Pro forma earnings on net proceeds..........       0.15             0.15            0.15            0.16
  Pro forma ESOP adjustment(1)................      (0.03)           (0.03)          (0.03)          (0.03)
  Pro forma RSP adjustment(2).................      (0.03)           (0.03)          (0.03)          (0.03)
                                                    -----            -----           -----           -----
      Total(3)................................      $0.47            $0.42           $0.38           $0.34
                                                     ====             ====            ====            ====
                                                             
Weighted average shares used in calculation(1)    862,070        1,014,200       1,166,330       1,341,280
                                                             
Stockholders' equity:(4)                                     
  Historical..................................     $8,195           $8,195          $8,195          $8,195
  Estimated net proceeds(2)...................      8,730           10,350          11,969          13,832
  Less: Common Stock acquired by ESOP(1)......       (748)            (880)         (1,012)         (1,164)
        Common Stock acquired by RSP(2).......       (374)            (440)           (506)           (582)
                                                    -----           ------          ------          ------
      Total...................................    $15,803          $17,225         $18,646         $20,281
                                                   ======           ======          ======          ======
                                                             
Stockholders' equity per share:(4)                           
  Historical..................................      $8.76            $7.45           $6.48           $5.63
  Estimated net proceeds(2)...................       9.34             9.41            9.46            9.51
  Less: Common Stock acquired by ESOP(1)......      (0.80)           (0.80)          (0.80)          (0.80)
        Common Stock acquired by RSP(2).......      (0.40)           (0.40)          (0.40)          (0.40)
                                                    -----            -----           -----           -----
      Total(3)................................     $16.90           $15.66          $14.74          $13.94
                                                    =====            =====           =====           =====
                                                             
Shares used in calculation(4).................    935,000        1,100,000       1,265,000       1,454,750
                                                             
Offering price as a percentage of pro forma                  
  stockholders' equity per share..............      59.17%           63.86%          67.84%          71.74%
                                                    =====            =====           =====           =====
                                                             
Ratio of offering price to pro forma earnings                
  per share, annualized                             10.64x           11.90x          13.16x          14.71x
                                                    =====            =====           =====           ===== 
                                                     
- ----------------------                                     
Footnotes on page 15

                                            13








                                                         At or For the Year Ended September 30, 1995
                                                  --------------------------------------------------------
                                                   935,000        1,100,000      1,265,000       1,454,750
                                                  Shares at       Shares at      Shares at       Shares at
                                                    $10.00         $10.00          $10.00          $10.00
                                                  per share       per share      per share       per share
                                                  ---------       ---------      ---------       ---------
                                                      (Dollars in Thousands, except per share amounts)
              
                                                                                          
Gross proceeds................................     $  9,350       $ 11,000        $ 12,650        $ 14,548
Less estimated offering expenses..............         (620)          (650)           (681)           (716)
                                                     ------         ------         -------         -------
  Estimated net proceeds......................        8,730         10,350          11,969          13,832
  Less: ESOP funded by the Company............         (748)          (880)         (1,012)         (1,164)
  Less: RSP funded by the Company.............         (374)          (440)           (506)           (582)
                                                     ------         ------         -------         -------
  Estimated investable net proceeds...........      $ 7,608        $ 9,030        $ 10,451        $ 12,086
                                                     ======         ======         =======         =======

Earnings:
  Historical earnings ........................         $608           $608            $608            $608
  Pro forma earnings on investable 
    net proceeds..............................          262            312             361             417
  Pro forma ESOP adjustment(1)................          (45)           (53)            (61)            (70)
  Pro forma RSP adjustment(2).................          (45)           (53)            (61)            (70)
                                                        ---            ---             ---             ---
     Total....................................         $780           $814            $847            $885
                                                        ===            ===             ===             ===

Earnings per share:
  Historical earnings ........................       $ 0.70         $ 0.59          $ 0.51          $ 0.45
  Pro forma earnings on net proceeds..........         0.30           0.31            0.31            0.31
  Pro forma ESOP adjustment(1)................        (0.05)         (0.05)          (0.05)          (0.05)
  Pro forma RSP adjustment(2).................        (0.05)         (0.05)          (0.05)          (0.05)
                                                      -----          -----           -----           -----
     Total(3).................................       $ 0.90         $ 0.80          $ 0.72          $ 0.66
                                                      =====          =====           =====           =====

Weighted average shares used in calculation(1)      863,940      1,016,400       1,168,860       1,344,189

Stockholders' equity:(4)
  Historical..................................      $ 7,914        $ 7,914         $ 7,914         $ 7,914
  Estimated net proceeds(2)...................        8,730         10,350          11,969          13,832
  Less: Common Stock acquired by ESOP(1).........      (748)          (880)         (1,012)         (1,164)
        Common Stock acquired by RSP(2)..........      (374)          (440)           (506)           (582)
                                                     ------         ------          ------          ------
     Total.......................................   $15,522        $16,944         $18,365         $20,000
                                                     ======         ======          ======          ======


Stockholders' equity per share:(4)

  Historical..................................       $ 8.46         $ 7.19          $ 6.26          $ 5.44
  Estimated net proceeds(2)...................         9.34           9.41            9.46            9.51
  Less: Common Stock acquired by ESOP(1)......        (0.80)         (0.80)          (0.80)          (0.80)
        Common Stock acquired by RSP(2).......        (0.40)         (0.40)          (0.40)          (0.40)
                                                      -----          -----           -----           -----
      Total(3)................................       $16.60         $15.40          $14.52          $13.75
                                                      =====          =====           =====           =====

Shares used in calculation(4).................      935,000      1,100,000       1,265,000       1,454,750

Offering price as a percentage of pro forma 
  stockholders' equity per share..............        60.24%         64.94%          68.87%          72.73%
                                                      =====          =====           =====           =====

Ratio of offering price to pro forma earnings 
  per share...................................        11.11x         12.50x          13.89x          15.15x
                                                      =====          =====           =====           =====

- ----------------------
Footnotes on next page

                                            14






- --------------------------
(1)  Assumes 8% of the shares sold in the  Conversion  are purchased by the ESOP
     under all  circumstances,  and that the funds used to purchase  such shares
     are  borrowed  from the  Company.  The  approximate  amount  expected to be
     borrowed by the ESOP is not  reflected as a liability but is reflected as a
     reduction  of  capital.  Although  repayment  of such debt will be  secured
     solely by the  shares  purchased  by the  ESOP,  the Bank  expects  to make
     discretionary  contributions to the ESOP in an amount at least equal to the
     principal  and interest  payments on the ESOP debt.  Pro forma net earnings
     have been adjusted to give effect to such contributions  based upon a fully
     amortizing debt with a ten year term. Because the Company will be providing
     the ESOP loan,  only  principal  payments on the ESOP loan are reflected as
     employee compensation and benefits expense. For purposes of this table, the
     Purchase  Price of $10.00 was utilized to calculate the ESOP  expense.  The
     Bank  intends  to  record  compensation  expense  related  to the  ESOP  in
     accordance  with  Statement of Position  ("SOP") 93-6. As a result,  to the
     extent the value of the Common Stock  appreciates  over time,  compensation
     expense  related  to the ESOP  will  increase.  SOP 93-6 also  changes  the
     earnings  per  share   computations  for  leveraged  ESOPs  to  include  as
     outstanding  only  shares  that  have  been  committed  to be  released  to
     participants.  For purposes of the preceding  tables, it was assumed that a
     ratable  portion  of the  ESOP  shares  purchased  in the  Conversion  were
     committed to be released  during the periods  ended  September 30, 1995 and
     March 31, 1996.  If it is assumed that all of the ESOP shares were included
     in the calculation of earnings per share for the periods ended at September
     30,  1995 and March 31,  1996,  earnings  per share  would have been $0.83,
     $0.74,  $0.67 and $0.61 at September 30, 1995, and $0.43,  $0.38, $0.35 and
     $0.31 at March 31, 1996,  respectively,  based on the sale of shares at the
     minimum,  midpoint,  maximum and the maximum, as adjusted,  of the EVR. See
     "Management of the Bank - Executive Compensation - Employee Stock Ownership
     Plan."

(2)  Assumes a number of shares of Common  Stock equal to 4% of the Common Stock
     sold in the  Conversion  will be purchased by the RSP in the open market in
     the year following the Conversion. The dollar amount of the Common Stock to
     be  purchased  by the RSP is based on the  Purchase  Price  and  represents
     unearned  compensation  and is reflected  as a reduction  of capital.  Such
     amount does not reflect  possible  increases  or  decreases in the value of
     such stock relative to the Purchase Price. As the Bank accrues compensation
     expense to reflect the five year vesting period of such shares  pursuant to
     the  RSP,  the  charge  against   capital  will  be  reduced   accordingly.
     Implementation  of the RSP  within  one year of  Conversion  would  require
     regulatory  and  stockholder   approval  at  a  meeting  of  the  Company's
     stockholders  to be held no earlier than six months  after the  Conversion.
     For  purposes of this table,  it is assumed that the RSP will be adopted by
     the Boards of Directors  of the Company and the Bank,  reviewed by the OTS,
     and approved the Company's stockholders, and that the RSP will purchase the
     shares of Common  Stock in the open market  within the year  following  the
     Conversion. If the shares to be purchased by the RSP are assumed at October
     1, 1994 and  October  1,  1995,  respectively,  to be newly  issued  shares
     purchased  from  the  Company  by the  RSP at the  Purchase  Price,  at the
     minimum,  midpoint, maximum and maximum, as adjusted, of the EVR, pro forma
     stockholders' equity per share would have been $16.35,  $15.20, $14.34, and
     $13.60 at  September  30, 1995 and $16.64,  $15.44,  $14.56,  and $13.79 at
     March 31, 1996,  respectively,  and pro forma earnings per share would have
     been $0.88,  $0.78,  $0.71, and $0.65 for the year ended September 30, 1995
     and $0.46, $0.41, $0.37, and $0.33 for the six months ended March 31, 1996,
     respectively.  As a result  of the  RSP,  stockholders'  interests  will be
     diluted  by  approximately  3.9%.  See  "Management  of the Bank - Proposed
     Future Stock  Benefit  Plans - Restricted  Stock Plan" and "Risk  Factors -
     Possible  Dilutive  Effect of RSP and Stock Options and Effect of Purchases
     by the RSP and ESOP."


                                      15






(3)  Assumes that following the consummation of the Conversion, the Company will
     adopt the Option Plan,  which if implemented  within one year of Conversion
     would be subject to regulatory review and Board of Director and stockholder
     approval,  and that  such plan  would be  considered  and  voted  upon at a
     meeting of the Company's stockholders to be held no earlier than six months
     after the Conversion.  Under the Option Plan, employees and directors could
     be granted options to purchase an aggregate amount of Common Stock equal to
     10% of the shares issued in the  Conversion  at an exercise  price equal to
     the market price of the Common Stock on the date of grant. In the event the
     shares issued under the Option Plan were awarded, the interests of existing
     stockholders would be diluted.  At the minimum,  midpoint,  maximum and the
     maximum, as adjusted,  of the EVR, if all shares under the Option Plan were
     newly issued at the  beginning of the  respective  periods and the exercise
     price for the option shares were equal to the Purchase Price, the number of
     outstanding shares of Common Stock would increase to 1,028,500,  1,210,000,
     1,391,500, and 1,600,225,  respectively, pro forma stockholders' equity per
     share would have been $16.00,  $14.91,  $14.11, and $13.41 at September 30,
     1995  and  $16.27,   $15.14,   $14.31,   and  $13.58  at  March  31,  1996,
     respectively,  and pro forma  earnings  per share  would  have been  $0.85,
     $0.76,  $0.69, and $0.63 at September 30, 1995 and $0.44, $0.39, $0.36, and
     $0.32 at March 31, 1996, respectively.

(4)  Consolidated  stockholders'  equity  represents  the excess of the carrying
     value of the assets of the Company over its  liabilities.  The calculations
     are  based  upon the  number of shares  issued in the  Conversion,  without
     giving  effect to SOP 93-6.  The  amounts  shown do not reflect the federal
     income tax  consequences of the potential  restoration to income of the tax
     bad debt reserves for income tax  purposes,  which would be required in the
     event of  liquidation.  The  amounts  shown also do not reflect the amounts
     required  to be  distributed  in  the  event  of  liquidation  to  eligible
     depositors from the liquidation  account which will be established upon the
     consummation of the Conversion.  Pro forma stockholders' equity information
     is not intended to represent the fair market value of the Common Stock, the
     current value of the Bank's assets or liabilities  or the amounts,  if any,
     that would be available for  distribution  to  stockholders in the event of
     liquidation.  Such pro forma data may be materially affected by a change in
     the number of shares to be sold in the Conversion and by other factors.




                                      16






                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

      The following  table presents the Bank's  historical and pro forma capital
position  relative  to its  capital  requirements  as of March 31,  1996.  For a
discussion of the  assumptions  underlying  the pro forma  capital  calculations
presented below, see "Use of Proceeds,"  "Capitalization"  and "Pro Forma Data."
The definitions of the terms used in the table are those provided in the capital
regulations  issued  by the  OTS.  For a  discussion  of the  capital  standards
applicable to the Bank, see "Regulation - Regulatory Capital Requirements."



                                                                                At March 31, 1996(1)
                                          --------------------------------------------------------------------------------------
                                              $9,350,000          $11,000,000            $12,650,000          $14,547,500
                          Historical            Minimum             Midpoint               Maximum        Maximum, as adjusted
                      -------------------  -------------------  -------------------   -------------------  --------------------
                                Percent              Percent               Percent               Percent              Percent
                      Amount  of Assets(2) Amount  of Assets(2) Amount  of Assets(2)  Amount  of Assets(2)  Amount  of Assets(2)
                      ------  -----------  ------  -----------  ------  -----------   ------  ------------  ------  ------------

                                                             (Dollars in Thousands)

                                                                                           
GAAP Capital........  $8,195    6.16%    $ 11,438     8.35%   $ 12,050      8.75%    $12,661     9.14%      $13,365     9.59%
                       =====    ====       ======    =====      ======     =====      ======    =====        ======    =====

Tangible Capital:
Regulatory 
  requirement.......  $1,996    1.50%     $ 2,056     1.50%    $ 2,067      1.50%    $ 2,079     1.50%      $ 2,091     1.50%

   
Actual capital(3)...   8,228    6.18       11,471     8.37      12,083      8.77      12,694      9.16       13,398     9.61
                       -----    ----       ------     ----      ------      ----      ------     -----       ------    -----
    

  Excess............  $6,232    4.68%     $ 9,415     6.87%    $10,016      7.27%    $10,615      7.66%     $11,307     8.11%
                       =====    ====       ======    =====      ======     =====      ======     =====       ======    =====

Core Capital:

   
Regulatory 
  requirement(4)....  $3,993    3.00%     $ 4,113     3.00%    $ 4,135      3.00%    $ 4,157      3.00%     $ 4,183     3.00%
Actual capital......   8,228    6.18       11,471     8.37      12,083      8.77      12,694      9.16       13,398     9.61
                       -----    ----       ------    -----      ------     -----      ------     -----       ------    -----
    

  Excess............  $4,235    3.18%     $ 7,358     5.37%    $ 7,948      5.77%    $ 8,537      6.16%     $ 9,215     6.61%
                       =====    ====       ======    =====      ======     =====      ======     =====       ======    =====

Risk-Based Capital:   
Regulatory 
  requirement.......  $4,465    8.00%     $ 4,529     8.00%    $ 4,541      8.00%    $ 4,552      8.00%     $ 4,566     8.00%
   
Actual capital(5)...   8,890   15.93       12,133    21.43      12,745     22.46      13,356     23.47       14,060    24.63
                       -----   -----       ------   ------      ------    ------      ------    ------       ------    -----
    

  Excess............  $4,425    7.93%     $ 7,604    13.43%    $ 8,204     14.46%    $ 8,804     15.47%     $ 9,494    16.63%
                       =====    ====       ======    =====      ======    ======      ======    ======        ======   =====


- -----------------
   
(1)  Institutions  must value  available  for sale debt  securities at amortized
     cost,  rather than at fair value,  for purposes of  calculating  regulatory
     capital.  Institutions  are still  required  to comply  with  Statement  of
     Financial  Accounting  Standards  ("SFAS") No. 115 for financial  reporting
     purposes.  The pro forma data has been  adjusted to reflect  reductions  in
     capital  that would  result  from an assumed 8% purchase by the ESOP and 4%
     purchase by the RSP as of March 31,  1996.  It is assumed  that the Company
     will retain 50% of net  conversion  proceeds.  See "Use of  Proceeds."  The
     Company will provide  additional  paid-in  capital to the Bank prior to the
     formation of the RSP in order to attain a 10%  capitalization  level at the
     Bank at that time if the RSP is adopted  within one year of the  Conversion
     and the  Bank's  tangible  capital  is below 10% to  comply  with OTS rules
     requiring such capital prior to  implementation  of the RSP.  Assuming that
     the  RSP  was  formed   immediately   upon   conversion,   to  attain  that
     capitalization  level, the Company would invest approximately an additional
     $2.5  million,  $1.9 million,  $1.3  million,  and $600,000 at the minimum,
     midpoint, maximum, and 15% above the maximum of the EVR, respectively.
    
(2)  GAAP,  adjusted,  or  risk-weighted  assets as  appropriate.  
   
(3)  The  unrealized  loss  on  securities  available  for  sale, net of tax, of
     $33,000,  has been  added to GAAP  Capital to arrive at  Tangible  and Core
     Capital.
(4)  Proposed regulations of the OTS could increase the core capital requirement
     to a ratio  between  4% and 5%,  based  upon  an  association's  regulatory
     examination rating. See "Regulation - Regulatory Capital Requirements."
(5)  Risk-Based  Capital  includes  Tangible Capital plus $698,000 of the Bank's
     $751,000  allowance for loan losses,  less $36,000 of assets required to be
     deducted.  Risk-weighted assets as of March 31, 1996 totaled  approximately
     $55.8  million.  Net  proceeds  available  for  investment  by the Bank are
     assumed  to  be  invested  in  interest  earning  assets  that  have  a 20%
     risk-weighting.
    
                                           17






                 AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                                  Statements of Income



                                                 (Unaudited)                                                   
                                              Six Months Ended                     Years Ended   
                                                  March 31,                       September 30,  
                                            --------------------        ---------------------------------------  
                                              1996         1995              1995         1994         1993        
                                              ----         ----              ----         ----         ----
Interest and dividend income:                                                                        
                                                                                           
  Interest and fees on loans..............$2,811,188   $2,488,272       $5,162,593    $4,487,873   $4,439,381
  Interest on Federal funds sold..........   162,933       65,820          228,638        93,656      137,315
  Interest on FHLB term deposits..........    44,773        7,553           29,817       118,507       50,336
  Interest on securities available 
    for sale..............................  341,673l       63,010          118,080             0            0
  Interest on investment securities
    held to maturity...................... 1,063,753    1,181,653        2,460,410     2,141,153    2,083,970
  Dividends on Federal Home Loan Bank of                                                 
    New York stock........................    18,927       19,499           41,783        45,186       53,765
                                           ---------    ---------        ---------     ---------    ---------
     Total interest and dividend income... 4,443,247    3,825,807        8,041,321     6,886,375    6,764,767
                                           ---------    ---------        ---------     ---------    ---------
                                                                                                     
Interest expense:                                                                                    
  Deposits and escrow accounts............ 2,574,091    1,955,097        4,352,837     3,424,847    3,559,544
  Federal Home Loan Bank of New York                                                               
    long term borrowings..................    76,056       91,542          175,764       167,336      181,754
                                           ---------    ---------        ---------     ---------    ---------
     Total interest expense............... 2,650,147    2,046,639        4,528,601     3,592,183    3,741,298
                                           ---------    ---------        ---------     ---------    ---------
                                                                                                     
     Net interest income.................. 1,793,100    1,779,168        3,512,720     3,294,192    3,023,469
                                                                                                     
Provision for loan losses.................    80,000       85,000          165,000       293,000      217,000
                                           ---------    ---------        ---------     ---------    ---------
     Net interest income after                                                                       
       provision for loan losses.......... 1,713,100    1,694,168        3,347,720     3,001,192    2,806,469
                                         ---------    ---------        ---------     ---------    ---------
Non-interest income:                                                                                 
    
  Service charges on deposit accounts.....   180,241       84,633          244,410       151,799      142,648
  Net gain (loss) on security transactions         0       (3,151)          40,028        14,679
  Other...................................    16,892       15,162           33,943        28,666       29,746
                                           ---------    ---------        ---------     ---------    ---------
   
     Total non-interest income............   197,133       99,795          275,202       220,493      187,073
                                           ---------    ---------        ---------     ---------    ---------                 
Non-interest expenses:
    
  Compensation and benefits...............   627,288      538,395        1,122,778       928,457      812,537
  Occupancy and equipment.................   232,471      166,193          385,591       301,355      294,872
  FDIC deposit insurance premium..........   128,904      115,199          235,360       218,632      178,737
  Data processing fees....................   132,966      108,936          234,713       150,985      128,291
  Professional service fees...............    58,541       43,596           90,971        86,907       89,502
  Advertising.............................    17,972       38,441           69,760        33,482       20,529
  Supplies................................    38,864       48,800           94,165        72,201       70,697
  Other...................................   216,255      218,595          497,777       453,160      343,190
                                           ---------    ---------        ---------     ---------    ---------
   
     Total non-interest expense .......... 1,453,261    1,278,155        2,731,115     2,245,179    1,938,355
                                           ---------    ---------        ---------     ---------    ---------
                                                                                                   
     Income before income tax expense.....   456,972      515,808          891,807       976,506    1,055,187
                                                                                                     
Income tax expense........................   138,600      168,882          283,882       320,707      364,580
                                           ---------   ----------        ---------     ---------    ---------
     Net income                           $  318,372  $   346,926       $  607,925    $  655,799   $  690,607
                                           =========   ==========        =========     =========    =========

                                                                          

                 See accompanying notes to financial statements

                                           18






                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General
   
      The Company has only recently been formed and, accordingly, has no results
of operations at this time. As a result,  the following  discussion  principally
reflects  the  operations  of the Bank.  The Bank's  results of  operations  are
primarily dependent on its net interest income,  which is the difference between
the interest income earned on its assets,  primarily loans and investments,  and
the interest expense on its liabilities,  primarily deposits and borrowings. Net
interest  income  may  be  affected   significantly   by  general  economic  and
competitive  conditions and policies of regulatory agencies,  particularly those
with  respect to market  interest  rates.  The  results of  operations  are also
significantly influenced by the level of non-interest expenses, such as employee
salaries and  benefits,  non-interest income,  such  as  loan-related  fees  and
fees on deposit-related services, and the Bank's provision for loan losses.
    
      The Bank has been,  and intends to  continue  to be, a  community-oriented
financial  institution  offering a variety of financial  services.  Management's
strategy  has  been to try to  achieve  a high  loan to asset  ratio  and a high
proportion of lower-costing, non-time deposit accounts in the deposit portfolio.
At March 31, 1996, the Bank's loans receivable,  net, to assets ratio was 50.9%.
At March 31, 1996,  $58.3  million or 48.0% of total  deposits  were in non-time
deposit accounts.

Asset/Liability Management

      The Bank's net interest  income is sensitive to changes in interest rates,
as the rates paid on its  interest-bearing  liabilities  generally change faster
than the rates earned on its interest-earning  assets. As a result, net interest
income will frequently  decline in periods of rising interest rates and increase
in periods of decreasing interest rates.

      To mitigate  the impact of  changing  interest  rates on its net  interest
income,  the Bank  manages its interest  rate  sensitivity  and  asset/liability
products through its asset/liability  management committee.  The asset/liability
management  committee  meets weekly to determine the rates of interest for loans
and deposits and consists of the President and Chief Executive Officer, the Vice
President and Chief  Lending  Officer,  and the  Treasurer  and Chief  Financial
Officer.  Rates on deposits are primarily based on the Bank's need for funds and
on a review of rates  offered  by other  financial  institutions  in the  Bank's
market areas.  Interest rates on loans are primarily based on the interest rates
offered by other  financial  institutions  in the Bank's primary market areas as
well as the Bank's cost of funds.

      In an effort to reduce  interest  rate risk and  protect  itself  from the
negative  effects of rapid or prolonged  changes in interest rates, the Bank has
instituted  certain  asset and  liability  management  measures,  including  (i)
originating,  for its  portfolio,  a large base of  adjustable-rate  residential
mortgage  loans,  which,  at March 31, 1996,  totalled 30.00% of total loans, of
which  79.75%  reprice  annually,  and (ii)  maintaining  substantial  levels of
interest bearing  deposits,  federal funds, and securities with one to five year
terms to maturity.

      The Committee  manages the interest rate  sensitivity  of the Bank through
the  determination  and adjustment of  asset/liability  composition  and pricing
strategies. The Committee then monitors the impact of the interest rate risk and
earnings  consequences  of such  strategies  for  consistency  with  the  Bank's
liquidity needs, growth, and capital adequacy.  The Bank's principal strategy is
to reduce the interest rate  sensitivity  of its interest  earning assets and to
match,  as closely as possible,  the maturities of interest  earning assets with
interest bearing liabilities.

                                      19






Net Portfolio Value

      In order to encourage  savings  associations to reduce their interest rate
risk,  the OTS  adopted a rule  incorporating  an  interest  rate  risk  ("IRR")
component  into the  risk-based  capital  rules.  The IRR  component is a dollar
amount that will be deducted from total  capital for the purpose of  calculating
an institution's  risk-based capital requirement and is measured in terms of the
sensitivity of its net portfolio value ("NPV") to changes in interest rates. NPV
is the  difference  between  incoming  and outgoing  discounted  cash flows from
assets,  liabilities,  and off-balance sheet contracts.  An institution's IRR is
measured as the change to its NPV as a result of a hypothetical  200 basis point
("bp") change in market interest  rates. A resulting  change in NPV of more than
2% of the  estimated  present  value of total  assets  ("PV")  will  require the
institution  to deduct from its capital  50% of that  excess  change.  The rules
provide  that  the OTS  will  calculate  the IRR  component  quarterly  for each
institution.  The Bank,  based on asset size and  risk-based  capital,  has been
informed  by the  OTS  that it is  exempt  from  this  rule.  Nevertheless,  the
following  table presents the Bank's NPV at March 31, 1996, as calculated by the
OTS, based on quarterly information voluntarily provided to the OTS by the Bank.

                                                   NPV as % of PV
                    Net Portfolio Value               of Assets
            ---------------------------------- ------------------------
   Change                                        NPV
 in Rates   $ Amount    $Change(1)  %Change(2) Ratio(3)    Change(4)
 --------   --------    ----------  ---------- --------    ---------

            (Dollars in Thousands)
                                                            
+400 bp       8,304      (3,014)      (27)%      6.37%      -196 bp
+300 bp       9,343      (1,974)      (17)       7.08       -125 bp
+200 bp      10,234      (1,083)      (10)       7.67        -66 bp
+100 bp      10,920        (398)       (4)       8.10        -23 bp
   0 bp      11,318                              8.33
- -100 bp      11,495         177         2        8.41          8 bp
- -200 bp      11,762         444         4        8.54         21 bp
- -300 bp      12,607       1,289        11        9.05         72 bp
- -400 bp      13,806       2,489        22        9.78        145 bp
                                                    

- -----------------
(1)   Represents  the excess  (deficiency)  of the  estimated  NPV  assuming the
      indicated  change in interest  rates minus the  estimated  NPV assuming no
      change in interest rates.
(2)   Calculated  as the amount of change in the  estimated  NPV  divided by the
      estimated NPV assuming no change in interest rates.
(3)   Calculated as the estimated NPV divided by present value of total assets.
(4)   Calculated  as the  excess  (deficiency)  of the NPV  ratio  assuming  the
      indicated  change in interest  rates over the estimated NPV ratio assuming
      no change in interest rates.

      Although  the OTS has  informed the Bank that it is not subject to the IRR
component  discussed above, the Bank is still subject to interest rate risk and,
as can be seen above,  changes in interest  rates may reduce the Bank's NPV. The
OTS has the authority to require  otherwise  exempt  institutions to comply with
the rule  concerning  interest rate risk. 

                                       20


See  "Regulation - Regulatory  Capital Requirements."

     At March 31,  1996,  a change in  interest  rates of a  positive  200 basis
points would have  resulted in a 66 basis point  decrease in NPV as a percentage
of the present value of the Bank's total assets. A change in interest rates of a
negative 200 basis points  would have  resulted in a 21 basis point  increase in
the NPV as a  percentage  of the  present  value  of the  Bank's  total  assets.
Utilizing the OTS IRR measurement  described above, the Bank, at March 31, 1996,
would have been  considered  by the OTS to have been subject to "normal" IRR and
no additional amount would be required to be deducted from risk-based capital.

      Certain  assumptions  utilized by the OTS in assessing  the interest  rate
risk of savings  associations  were  employed in preparing  the previous  table.
These  assumptions  related to interest rates,  loan prepayment  rates,  deposit
decay rates,  and the market values of certain assets under the various interest
rate scenarios.  It was also assumed that delinquency rates will not change as a
result of changes in interest rates although there can be no assurance that this
will be the case. Even if interest rates change in the designated amounts, there
can be no assurance that the Bank's assets and liabilities  would perform as set
forth above.

      Certain  shortcomings  are inherent in the  preceding NPV tables since the
data reflect  hypothetical changes in NPV based upon assumptions used by the OTS
to  evaluate  the Bank as well as other  institutions.  Based on the above,  net
interest income should increase with an  instantaneous  100 basis point increase
in interest rates while net interest  income should  decline with  instantaneous
declines in interest  rates.  However,  the experience of the Bank has been that
net interest  income  declines  with  increases  in interest  rates and that net
interest income  increases with decreases in interest rates.  Generally,  during
periods of  increasing  interest  rates,  the  Bank's  interest  rate  sensitive
liabilities would reprice faster than its interest rate sensitive assets causing
a decline in the Bank's interest rate spread and margin.  This would result from
an increase in the Bank's cost of funds that would not be immediately  offset by
an  increase  in its yield on earning  assets.  An increase in the cost of funds
without an  equivalent  increase  in the yield on earning  assets  would tend to
reduce net interest  income.  The Bank's net interest rate spread  decreased for
the fiscal years ended  September  30, 1994 and September 30, 1995 from 2.89% to
2.78% and for the six months  ended March 31, 1995 and March 31, 1996 from 2.97%
to 2.55%.

      In times of decreasing interest rates, fixed rate assets could increase in
value and the lag in  repricing  of  interest  rate  sensitive  assets  could be
expected to have a positive effect on the Bank's net interest income.

                                      21



Average Balance Sheet, Interest Rates, and Yield

   
     The following table sets forth certain  information  relating to the Bank's
average  balance sheet and reflects the average yield on assets and average cost
of  liabilities  for or as of the periods  indicated.  Such yields and costs are
derived  by  dividing  income or  expense  by the  average  balance of assets or
liabilities,  respectively,  for the periods  presented.  Average  balances  are
derived from daily balances,  however,  some balances are derived from month-end
balances  where  management  does not believe the use of month-end  balances has
caused any material difference in the information presented.  There have been no
tax equivalent adjustments made to the yields.
    




                                               At March 31,                        Six Months Ended March 31,
                                            ------------------      ---------------------------------------------------------
                                                  1996                          1996                           1995
                                            ------------------      ----------------------------    -------------------------    
                                                                                         Average                     Average
                                                        Yield/      Average               Yield/    Average           Yield/
                                            Balance      Cost       Balance   Interest   Cost(1)    Balance  Interest Cost(1)
                                                                        (Dollars in Thousands)
Interest earning assets:
                                                                                                   
 Federal funds sold....................    $  6,150    5.18%        $  6,258    $  163      5.21%   $  2,492  $   66     5.31%
 Term deposits with Federal Home Loan 
   Bank of New York....................       2,000    5.32            1,601        45      5.62         253       8     6.34
 Securities available for sale.........      18,185    5.45           12,143       341      5.62       2,712      63     4.66
 Investment securities, held to maturity     31,009    6.02           36,228     1,064      5.87      43,360   1,182     5.47
 Federal Home Loan Bank of New York 
   stock, at cost......................         566    6.50              566        19      6.71         519      19     7.34
 Loans receivable, net (2).............      67,730    8.33           66,920     2,811      8.40      60,738   2,488     8.22
                                            -------                  -------     -----               -------   -----          
  Total interest earning assets........     125,640    7.05          123,716     4,443      7.18     110,074   3,826     6.97
                                                       ----                      -----      ----               -----     ----
   
Non-interest earning assets............       7,406                    6,132                           5,758
                                            -------                  -------                         -------
  Total assets.........................    $133,046                 $129,848                        $115,832
                                            =======                  =======                         =======
    
Interest bearing liabilities:
 Savings accounts......................      35,366    3.00           34,198       514      3.00      38,321     575     3.00
 NOW accounts..........................      10,085    2.25            9,305       106      2.28       8,280      94     2.28
 Money market accounts.................       6,260    3.63            6,012       106      3.53       5,394      80     2.97
 Time deposit accounts.................      63,117    5.76           62,408     1,843      5.91      47,432   1,201     5.08
 Escrow accounts.......................         309    2.00              474         5      2.11         530       5     1.89
 Federal Home Loan Bank of New York 
   long term borrowings................       2,072    6.74            2,170        76      7.00       2,655      92     6.95
                                            -------                  -------     -----               -------   -----          
  Total interest bearing liabilities...     117,209    4.52          114,567     2,650      4.63     102,612   2,047     4.00
                                                       ----                      -----      ----               -----     ----
Non-interest bearing deposits..........       6,616                    6,245                           4,866
   
Other non-interest bearing liabilities.       1,026                      962                             892
Equity.................................       8,195                    8,074                           7,462
                                            -------                  -------                         -------
   Total liabilities and equity........    $133,046                 $129,848                        $115,832
                                            =======                  =======                         =======
    
Net interest income....................                                         $1,793                        $1,779
Interest rate spread...................                2.53%                     =====      2.55%              =====     2.97%
                                                       ====                                 ====                         ==== 
Net interest margin....................                                                     2.90%                        3.24%
                                                                                            ====                         ==== 
Ratio of average interest-earning assets
 to average interest bearing liabilities    107.19%                  107.99%                         107.27%
                                            ======                   ======                          ====== 
                                                                                                          
                                       


_________________________________
(1)   Annualized.
(2)   Calculated net of allowance for loan losses.  Includes non-accrual loans.

                                       22


Average Balance Sheet, Interest Rates, and Yields (Cont'd)



                                                                           Year Ended September 30,
                                         ------------------------------------------------------------------------------------------
                                                       1995                          1994                         1993
                                         -----------------------------   ---------------------------   ----------------------------
                                                               Average                       Average                        Average
                                          Average              Yield/    Average              Yield/   Average               Yield/
                                          Balance   Interest    Cost     Balance   Interest    Cost    Balance   Interest     Cost
                                                                            (Dollars in Thousands)
Interest earning assets:
                                                                                                   
 Federal funds sold....................   $  4,103    $  229    5.58%    $  2,826    $   94   3.33%     $ 4,926   $   137   2.78%
 Term deposits with Federal Home Loan 
   Bank of New York....................        508        30     5.91       3,376       118    3.50       1,644        50    3.04
 Securities available for sale.........      2,457       118     4.80           0         0         0         0         0       0
 Investment securities, held to maturity    44,028     2,460     5.59      42,394     2,141    5.05      35,888     2,084    5.81
 Federal Home Loan Bank of New York 
   stock, at cost......................        543        42     7.73         530        45    8.49         572        54    9.44
 Loans receivable, net (2).............     62,303     5,162     8.29      54,955     4,488    8.17      51,830     4,439    8.56
                                            ------     -----               ------     -----              ------     -----         
  Total interest earning assets........    113,942     8,041     7.06     104,081     6,886    6.62      94,860     6,764    7.13
                                                       -----     ----                 -----    ----                 -----    ----
   
Non-interest earning assets............      5,813                          5,617                         5,366
                                           -------                        -------                        ------
  Total assets.........................   $119,755                       $109,698                      $100,226
                                           =======                        =======                       =======
    
Interest bearing liabilities:
 Savings accounts......................     36,313     1,089     3.00      41,484     1,244    3.00      36,239     1,200    3.31
 NOW accounts..........................      8,458       193     2.28       7,624       164    2.15       5,999       164    2.73
 Money market accounts.................      5,237       157     3.00       5,964       189    3.17       6,170       200    3.24
 Time deposit accounts.................     52,795     2,904     5.50      38,274     1,819    4.75      33,475     1,986    5.93
 Escrow accounts.......................        562        10     1.78         565         9    1.59         556         9    1.62
 Federal Home Loan Bank of New York 
   long term borrowings................      2,534       176     6.95       2,494       167    6.70       2,708       182    6.72
                                           -------     -----              -------     -----              ------     -----    
  Total interest bearing liabilities...    105,899     4,529     4.28      96,405     3,592    3.73      85,147     3,741    4.39
                                                       -----     ----                 -----    ----                 -----    ----
Non-interest bearing deposits..........      5,459                          5,475                         7,938
   
Other non-interest bearing liabilities.        800                            844                           840
Equity.................................      7,597                          6,974                         6,301
                                           -------                        -------                        ------
   Total liabilities and equity........   $119,755                       $108,698                      $100,226
                                           =======                        =======                       =======
    
Net interest income....................               $3,512                         $3,294                        $3,023
                                                      ======                         ======                        ======
Interest rate spread...................                         2.78%                          2.89%                        2.74%
                                                                ====                           ====                         ==== 
Net interest margin....................                         3.08%                          3.16%                        3.19%
                                                                ====                           ====                         ==== 
Ratio of average interest-earning assets
 to average interest bearing liabilities   107.59%                        107.96%                       111.41%
                                           ======                         ======                        ====== 

                                       

_________________________________
(2)   Calculated net of allowance for loan losses.  Includes non-accrual loans.

                                       23


Rate/Volume Analysis

     The table  below  sets  forth  certain  information  regarding  changes  in
interest income and interest expense of the Bank for the periods indicated.  For
each  category of interest  earning  assets and  interest  bearing  liabilities,
information  is  provided  on  changes  attributable  to  (i) changes  in volume
(changes in volume multiplied by old rate) and (ii) changes in rates (changes in
rate  multiplied  by old volume).  Increases  and decreases due to both rate and
volume, which cannot be segregated,  have been allocated  proportionately to the
change due to volume and the change due to rate.



                                     Six Months Ended March 31,                        Year Ended September 30, 
                                    ------------------------------- ------------------------------- -------------------------------
                                            1996 vs. 1995                   1995 vs. 1994                    1994 vs. 1993 
                                    ------------------------------- ------------------------------- -------------------------------
                                    Increase (Decrease)             Increase (Decrease)             Increase (Decrease)
                                         Due to                         Due to                          Due to 
                                    -------------------             -------------------             -------------------
                                                           Total                           Total                            Total
                                                         Increase                        Increase                         Increase
                                     Volume      Rate    (Decrease)  Volume      Rate    (Decrease)  Volume      Rate    (Decrease)
                                     ------      ----    ----------  ------      ----    ----------  ------      ----    ----------

Interest income:
                                                                                                      
 Federal Funds sold................. $ 98,078  $  (965)  $ 97,113   $ 53,797   $ 81,185 $  134,982  $(66,186)  $ 22,528    $(43,659)
 Term deposits with Federal Home
   Loan Bank of New York............   37,720     (500)    37,220   (138,478)    49,788    (88,690)   59,841      8,330      68,171
 Securities available for sale......  262,732   15,931    278,663    118,080          0    118,080         0          0           0
 Investment securities.............. (204,611)  86,711   (117,900)    84,839    234,418    319,257   349,156   (291,973)     57,183
 Federal Home Loan Bank of New
   York stock, at cost..............    1,683   (2,255)      (572)     1,082     (4,485)    (3,403)   (3,822)    (4,757)     (8,579)
 Loans receivable, net..............  258,405   64,511    322,916    608,018     66,702    674,720   260,641   (212,150)     48,492
                                      -------   ------    -------    -------     ------  ---------   -------   --------      ------
   Total interest-earning assets....  454,007  163,433    617,440    727,338    427,608  1,154,946   599,630   (478,022)    121,608
                                      -------  -------    -------    -------    -------  ---------   -------   --------     -------
Interest expense:
Savings accounts....................  (61,942)   1,173    (60,769)  (155,117)       487   (154,630)  163,785   (120,409)     43,376
NOW accounts........................   11,694      289     11,983     18,612     10,067     28,679    39,063    (39,100)        (37)
Money Market accounts...............    9,819   16,714     26,533    (22,162)   (10,011)   (32,173)   (6,596)    (4,903)    (11,499)
Time deposit accounts...............  420,558  220,924    641,482    766,923    317,964  1,084,887   260,988   (427,780)   (166,792)
Escrow accounts.....................     (552)     317       (235)       (54)     1,281      1,227       159         96         255
Federal Home Loan Bank of New
  York long term borrowings.........  (16,975)   1,489    (15,486)     2,737      5,691      8,428   (14,395)       (23)    (14,418)
                                      -------  -------    -------    -------    -------  ---------   -------    -------     ------- 
    Total interest-bearing
       liabilities..................  362,602  240,906    603,508    610,939    325,479    936,418   443,004   (592,119)   (149,115)
                                      -------  -------    -------    -------    -------  ---------   -------   --------    -------- 

Net change in net interest income...  $91,405 $(77,473)  $ 13,932   $116,399   $102,129 $  218,528  $156,626   $114,097    $270,723
                                      ======= ========   ========   ========   ======== ==========   ========  ========    ========


                                       24




Financial Condition

      Total assets  increased by $5.1 million or 4.0% to $133.0 million at March
31,  1996 from $128.0  million at  September  30,  1995 and by $14.1  million at
September 30, 1995 from $113.9  million at September 30, 1994,  primarily due to
increases in loans receivable of $2.3 million and $6.8 million, respectively, as
well as  increases  of $2.8  million  and $1.1  million in federal  funds  sold,
respectively,  and  increases of $500,000 and $1.5 million in term deposits with
the FHLB,  respectively.  The increases in loans receivable were due to improved
loan activity,  primarily home equity loans, due primarily to the opening of two
supermarket  branches in October  1994 and May 1995.  The  increases  in federal
funds sold were  primarily due to the investment of the proceeds from the growth
in deposits,  discussed  below,  in federal  funds sold rather than  longer-term
securities to increase the Bank's liquidity position.

      The Bank's deposits increased by $5.4 million or 4.6% to $121.4 million at
March 31, 1996 and by $14.1 million or 13.8% to $116.1  million at September 30,
1995 from $102.0 million at September 30, 1994.  These  increases were primarily
due to  increased  deposits  obtained  as a  result  of the  opening  of the two
supermarket branches discussed above.

      The Bank's securities  available for sale increased $15.6 million to $18.2
million at March 31, 1996 as the Bank reassessed its securities  classifications
under SFAS No. 115. As of December 31, 1995,  the Bank  reclassified  securities
with an amortized cost of $16.6 million from the held to maturity classification
to  the  available  for  sale  classification.  See  "-  Liquidity  and  Capital
Resources"  and Note  1(f) of the  Notes to  Financial  Statements.  The  Bank's
investment  securities  held to  maturity  decreased  by $15.7  million to $31.0
million  at  March  31,  1996   primarily   because  of  this  same   securities
reclassification.

      The Bank's  equity  increased by $281,000 or 3.6% to $8.2 million at March
31, 1996 from $7.9 million at September 30, 1995.  The Bank's  equity  increased
$612,000 or 8.4% at September  30, 1995 from $7.3 million at September 30, 1994.
The  increases  were  primarily  the result of earnings for the six months ended
March 31, 1996 and the fiscal year end September  30, 1995.  Equity at March 31,
1996 was also effected by a $33,000 net unrealized loss on securities  available
for sale,  primarily because of the  reclassification of certain securities from
the held to maturity  classification  to the available  for sale  classification
discussed above.

Comparison  of  Operating  Results  for the Six Months  Ended March 31, 1996 and
1995.
   
     Net  Income.  Net  income  decreased  by $29,000 or 8.4% for the six months
ended March 31, 1996 to $318,000  from  $347,000  for the six months ended March
31,  1995.  Net income  for the six  months  ended  March 31,  1996 was  reduced
primarily as a result of increased non-interest  expenses,  offset in part by an
increase in  non-interest  income.  Net interest  income and  provision for loan
losses  remained  fairly  constant  for the six months  ended March 31, 1996 and
March 31, 1995.  Non-interest expenses increased by $175,000 to $1.5 million for
the six months  ended March 31,  1996 as  compared  to $1.3  million for the six
months ended March 31, 1995.  This increase was primarily due to the  additional
operating costs  associated with the two supermarket  branches opened in October
1994 and May 1995. Non-interest income increased $97,000 to $197,000 for the six
months  ended March 31, 1996 as  compared to $100,000  for the six months  ended
March 31, 1995.  This  increase was  primarily  the result of an increase in the
number of deposit  accounts,  as well as general increases to the Bank's deposit
account service fees.
    
                                      25






      Net Interest  Income.  Net  interest  income  increased  by  approximately
$14,000 or 0.8% to $1.8  million for the six months  ended March 31,  1996.  The
nominal  increase was primarily due to an increase of $13.6 million or 12.39% in
the average balance of interest earning assets, largely offset by an increase in
the average  balance of total  interest-bearing  liabilities of $12.0 million or
11.7% and a decrease in the  interest  rate spread from 2.97% for the six months
ended March 31, 1995 to 2.55% for the six months ended March 31, 1996.

      Interest earning assets  primarily  consist of loans  receivable,  federal
funds sold,  securities  (securities available for sale combined with securities
held to  maturity),  and  interest  bearing  deposits  in the FHLB of New  York.
Interest bearing liabilities  primarily consist of interest bearing deposits and
other borrowings from the FHLB of New York.

      The interest  rate spread,  which is the  difference  between the yield on
average  interest  earning  assets and the percentage  cost of average  interest
bearing  liabilities,  declined to 2.55% for the six months ended March 31, 1996
from 2.97% for the six months ended March 31, 1995. The decline in interest rate
spread is  primarily  the result of  increases  in the cost of interest  bearing
liabilities  being  greater  than  increases  in the yields on interest  earning
assets during these periods. In addition, the disparity in insurance premiums as
described under non-interest  expense has allowed BIF members to reduce rates on
loans and pay increased rates on deposits,  putting competitive  pressure on the
Bank to do likewise which could result in a further decline in the interest rate
spread.
   
     Interest and Dividend  Income.  Interest and dividend  income  increased by
approximately  $617,000 to $4.4  million for the six months ended March 31, 1996
from $3.8  million for the six months  ended March 31,  1995.  The  increase was
largely  the  result  of the  average  yield  on  all  interest  earning  assets
increasing  by 21 basis points  primarily  due to increased  yields on loans and
securities  resulting from an increase in market interest rates.  Also adding to
the increase in interest and dividend income was an increase of $13.6 million in
the average  balance of interest  earning  assets to $123.7  million for the six
months  ended March 31,  1996 as  compared to $110.1  million for the six months
ended March 31, 1995.  The increase in the average  balance of interest  earning
assets  consisted of an increase in the average balance of loans  outstanding of
approximately $6.2 million,  an increase in the average balance of federal funds
sold of $3.8 million, and an increase in the average balance of total securities
of $2.3 million.
    
      Interest  income on investment  securities  held to maturity  decreased by
$118,000  or 10.0% to $1.1  million  for the six months end March 31,  1996 from
$1.2 million for the six months  ended March 31, 1995.  The decrease in interest
income on investment  securities  held to maturity held to maturity is primarily
due  to a  decrease  of  $7.1  million  in the  average  balance  of  investment
securities  held to maturity for the six months ended March 31, 1996  reflecting
the reclassification in December 1995 previously discussed,  partially offset by
a 40 basis point increase in the average yield on investment  securities held to
maturity. Interest income on securities available for sale increased $278,000 to
$341,000 for the six months ended March 31, 1996 from $63,000 for the six months
ended March 31, 1995.  This  increase is primarily  the result of an increase in
the average  balance of securities  available for sale of $9.4 million  combined
with a 96 basis point increase in the average yield on these securities.

      Interest and fees on loans increased $323,000 or 13.0% to $2.8 million for
the six months  ended March 31, 1996 from $2.5  million for the six months ended
March 31, 1995.  This  increase was  primarily  the result of an increase in the
average  balance of loans  receivable  of $6.2 million  combined with a 18 basis
point increase in the average yield on loans receivable.

      The yield on the average balance of interest  earning assets was 7.18% and
6.97% for the six months ended March 31, 1996 and 1995, respectively.

                                      26







      Interest  Expense.  Interest on deposits and escrow accounts  increased by
approximately  $619,000 or 31.7% to $2.6  million for the six months ended March
31, 1996 from $2.0 million for the six months ended March 31, 1995. The increase
in interest on deposit  accounts and escrow  accounts was  substantially  due to
increases in the average cost of time deposits to 5.91% for the six months ended
March 31, 1996 from 5.08% for the six months  ended March 31, 1995 as well as an
increase in the average  balance of time  deposits to $62.4  million  from $47.4
million for these same periods, respectively.  These rates increased as interest
rates in general  increased  in fiscal 1995 and the Bank's  deposit  funding mix
shifted  moderately from lower cost savings and  transaction  accounts to higher
costing time  deposits.  Time deposits also increased as a result of the opening
of the two supermarket branches previously discussed.

      Interest on long term borrowings,  which is a less significant  portion of
interest expense, decreased by $16,000 to $76,000 for the six months ended March
31, 1996 when  compared to the six months ended March 31,  1995,  as the average
amount of borrowing  outstanding  decreased by $485,000  partially  offset by an
increase  in the rate  paid by the Bank of 5 basis  points.  The Bank  uses FHLB
advances  as a  funding  source  and  generally  uses long  term  borrowings  to
supplement deposits which are the Bank's primary source of funds.

      Provision for Loan Losses. The Bank's management  continually monitors and
adjusts  its  allowance  for loan  losses  based upon its  analysis  of the loan
portfolio.  The  allowance is increased  by a charge to the  provision  for loan
losses,  the amount of which  depends  upon an  analysis of the  changing  risks
inherent in the Bank's loan portfolio.  The Bank has historically  experienced a
limited  amount of loan  charge-offs.  However,  there can be no assurance  that
additions  to the  allowance  for loan  losses  will not be  required  in future
periods or that actual  losses  will not exceed  estimated  amounts.  The Bank's
ratio of  non-performing  loans to total assets was 0.59% and 0.47% at March 31,
1996 and September 30, 1995, respectively. The provision for loan losses for the
six months ended March 31, 1996 decreased $5,000 to $80,000 from $85,000 for the
six months ended March 31, 1995.  For a discussion of the factors  considered by
the Bank in determining the provision for loan losses, see "Business of the Bank
- - Non-Performing and Problem Assets - Allowance for Loan Losses."

      Non-Interest Income.  Non-interest income increased to $197,000 during the
six months ended March 31, 1996 from $100,000 for the six months ended March 31,
1995. The increase in non-interest income is primarily attributable to increased
service  charges on deposit  accounts of $96,000 for the six months  ended March
31, 1996 when  compared to the six months ended March 31, 1995.  The increase in
service  charges on deposit  accounts is primarily  the result of an increase in
the  number of deposit  accounts,  as well as  general  increases  to the Bank's
deposit account service fees.

      Non-Interest Expense.  Non-interest expense increased $175,000 or 13.7% to
$1.5  million for the six months  ended March 31, 1996 from $1.3 million for the
six months  ended March 31,  1995.  The  increase in  compensation  and benefits
expense of $89,000 was caused by the additional  expense associated with the two
supermarket  branches  discussed  above,  as well as general  cost of living and
merit raises to Bank employees.  Occupancy and equipment expenses also increased
by $66,000 due to the new supermarket branches.  FDIC deposit insurance premiums
also  increased by $14,000 due to an increase in the amount of deposits and data
processing  fees  increased  by  $24,000  due  primarily  to  the  opening  of a
supermarket  branch in October 1994.  These increases were partially offset by a
$20,000 decrease in advertising expenses.  Management believes that compensation
and  benefits  expenses  will  increase  in  future  periods  as a result of the
adoption of the ESOP and the implementation of the RSP. Furthermore, the Company
expects non-interest  expenses will increase as a result of the costs associated
with being a public company.

                                      27






      Certain  legislative  proposals  in  Congress  relating  to the  reform or
restructuring  of  the  deposit   insurance  fund  system  are  currently  being
discussed.  One proposal would impose a one-time assessment of 0.85% to 0.90% of
SAIF insured deposits on all institutions  holding SAIF insured  deposits.  If a
one-time  assessment  of 0.85% of SAIF insured  deposits had been imposed on the
Bank on March 31, 1996, based on the deposits of the Bank at March 31, 1995 (the
measurement date considered in various  legislative  proposals),  the Bank would
have been required to pay approximately $920,000 in connection with the one-time
assessment  without  reduction for the effect of income  taxes.  There can be no
assurance as to the enactment of any of the current  proposals,  the form of any
such proposals,  the amount, tax treatment or timing of any one-time assessment,
or the means used to calculate the deposit base subject to any such  assessment.
See "Regulation - Insurance of Deposit Accounts."

      Provision  for Income  Taxes.  Provision  for income  taxes  decreased  by
approximately  $30,000 or 17.8% to $139,000  for the six months  ended March 31,
1996 from  $169,000 for the six months  ended March 31,  1995.  The decrease was
primarily the result of the decrease in net income before taxes.

Comparison of Operating Results for the Years Ended September 30, 1995 and 1994

   
     Net  Income.  Net income  decreased  by $48,000 or 7.3% for fiscal  1995 to
$608,000 from  $656,000 for fiscal 1994.  Net income for fiscal 1995 was reduced
primarily  as a result of an  increase  of  $486,000  in  non-interest  expenses
partially  offset by  increases  of  $219,000  and $54,000 in net  interest  and
non-interest income, respectively.
    

      Net Interest  Income.  Net  interest  income  increased  by  approximately
$219,000 or 6.6% to $3.5  million  for fiscal 1995 from $3.3  million for fiscal
1994.  The  increase  in net  interest  income  was  primarily  the result of an
increase in the amount of average  interest earning assets exceeding an increase
in average interest bearing  liabilities.  The interest rate spread decreased to
2.78% for fiscal 1995 from 2.89% for fiscal 1994.  The decline in interest  rate
spread is primarily the result of an increase in the cost of funds due to higher
market interest rates and an increase in the average balance of time deposits.

   
      Interest and  Dividend  Income.  Interest  and fees on loans  increased by
approximately  $674,000 to $5.2  million  for fiscal 1995 from $4.5  million for
fiscal 1994.  The increase for fiscal 1995 was largely the result of an increase
of $7.3 million in the average balance of loans outstanding  during fiscal 1995,
to $62.3 million, as compared to fiscal 1994. This increase was primarily in the
area of home equity loans. In addition,  the yield earned on the average balance
of loans  receivable  increased by 12 basis points in fiscal 1995 as compared to
1994 due to an increase in the market interest rates.
    

   
     The Bank's  portfolio of  securities  available for sale was created at the
beginning of fiscal 1995 and generated $118,000 of interest income on an average
balance of $2.5 million, earning a yield of 4.80%. Interest income on investment
securities  held to maturity  increased  by $319,000 or 14.9% to $2.5 million in
fiscal  1995 as compared  to $2.1  million in fiscal  1994.  This  increase  was
primarily  the  result of a 54 basis  point  increase  in the  average  yield on
investment  securities  held to  maturity  in fiscal  1995 as compared to fiscal
1994.  Interest  income on federal  funds sold  increased  $135,000 or 143.6% in
fiscal 1995 compared to fiscal 1994 as a result of a 225 basis point increase in
the average  yield earned on federal  funds sold from fiscal 1994 to fiscal 1995
due to an increase in the market interest rates,  and an increase in the average
balance of federal  funds sold to $4.1  million in fiscal 1995 from $2.8 million
in fiscal 1994.
    

   
      The yield on the average balance of interest  earning assets was 7.06% and
6.62%, respectively, for fiscal 1995 and 1994, respectively.
    

                                      28






      Interest  Expense.  Interest  expense  on  deposits  and  escrow  accounts
increased  by  approximately  $928,000 or 27.1% to $4.4  million for fiscal 1995
from  $3.4  million  for  fiscal   1994.   The  increase  for  fiscal  1995  was
substantially  due to an increase in the average cost of time  deposits to 5.50%
in fiscal  1995 from 4.75% in fiscal  1994 as well as an increase in the average
balance of time deposits to $52.8  million from $38.3  million  during this same
period.  The rates on time deposits increased as market interest rates increased
in fiscal  1995.  The increase in the average  balance of time  deposits was the
result of the Bank's competitive  pricing on time deposits during fiscal 1995 in
order  to fund  asset  growth  as well as a change  in the  Bank's  funding  mix
shifting from lower cost savings and transaction accounts to higher costing time
deposits.  In addition,  as previously  noted, in October 1994 and May 1995, the
Bank opened two  supermarket  branches  which also added to the  increase in the
average  balance of time  deposit in fiscal  1995 as  compared  to fiscal  1994.
Interest  expense on long term  borrowings  increased  by $9,000 to $176,000 for
fiscal 1995  compared  to fiscal  1994,  as both the average  cost and amount of
borrowed funds increased slightly.

      Provision  for  Loan  Losses.  The  provision  for loan  losses  decreased
$128,000 or 43.7% to $165,000 for fiscal 1995 from $293,000 for fiscal 1994. The
Bank's  ratio of  non-performing  loans to total  assets  was 0.47% and 0.64% at
September  30, 1995 and 1994,  respectively.  The  decrease in the amount of the
provision for fiscal 1995 was based on  management's  evaluation of the inherent
risk  in  the  Bank's  loan   portfolio,   a  $133,000  or  18.2%   decrease  in
non-performing  loans to $597,000 at September  30, 1995 as compared to $730,000
at  September  30,  1994,  as well as  management's  evaluation  of the  general
economic conditions in the Bank's market areas.

      Non-Interest Income.  Non-interest income increased by $54,000 to $275,000
during  fiscal 1995 from  $221,000 for fiscal 1994.  This increase was primarily
due to a $93,000  increase  in service  charges on deposit  accounts,  which was
partially offset by a loss of $3,000 compared to a gain of $40,000 on securities
transactions for the year ended September 30, 1995 and 1994,  respectively.  The
increase in service  charges on deposit  accounts was primarily the result of an
increase in the number of deposit accounts,  as well as general increases to the
Bank's deposit account service fees.

       Non-Interest  Expense.  Non-interest expense increased to $2.7 million or
21.6% for fiscal 1995 from $2.2 million  during  fiscal 1994.  Compensation  and
benefits expenses increased by $194,000 or 20.9% to $1.1 million for fiscal 1995
from  $928,000  for fiscal  1994.  The  increase in  compensation  and  benefits
expenses in fiscal 1995 was  primarily  the result of the  additional  operating
costs  associated with the two  supermarket  branches opened in October 1994 and
May 1995, as well as general cost of living and merit raises to Bank  employees.
Occupancy and equipment  expenses  increased by $84,000 or 28.0% to $386,000 for
fiscal 1995 also due to the opening of the supermarket branches. Data processing
fees increased by $84,000 or 55.5% to $235,000 for fiscal 1995 as a result of an
increased number of loan and deposit accounts,  primarily as a result of the new
supermarket branches.  Advertising, FDIC deposit insurance premium, professional
service  fees,  supplies,  and  other  non-interest  expenses  also  experienced
increases  of  $124,000 or 14.3% over fiscal  1994 due  primarily  to  increased
operational costs associated with the opening of the new supermarket branches.

      Provision  for Income  Taxes.  Provision  for income  taxes  decreased  by
approximately  $37,000 or 11.5% to $284,000  for fiscal 1995 from  $321,000  for
fiscal 1994.  The decrease in fiscal 1995  compared to fiscal 1994 was primarily
the result of the decrease in net income before taxes.

Comparison of Operating Results for the Years Ended September 30, 1994 and 1993
   
     Net  Income.  Net income  decreased  by $35,000 or 5.1% for fiscal  1994 to
$656,000 from $691,000 for fiscal 1993 primarily as a result of increases in net
interest income and non-interest
 
                                     29




income of $271,000  and $34,000,  respectively,  for fiscal 1994 being more than
offset by an increase in non-interest expenses of $307,000 or 15.8% for the same
period.
    
      Net Interest  Income.  Net interest  income  increased to $3.3 million for
fiscal 1994 from $3.0 million for fiscal 1993, an increase of 9.0%. The increase
in net  interest  income for fiscal  1994 was due to an  increase of $122,000 in
interest and dividend  income  combined  with a decrease of $149,000 in interest
expense.

      The interest rate spread  increased in fiscal 1994 to 2.89% from 2.74% for
fiscal 1993.  The increase in the interest  rate spread is primarily  due to the
decline in the cost of  interest  bearing  liabilities  being  greater  than the
decline in the yield on interest earning assets.

   
     Interest  and  Dividend  Income.  Interest  and fees on loans  increased by
approximately $49,000 or 1.1% to $4.5 million for fiscal 1994. This increase was
due to a $3.1 million or 6.0% increase in the average balance of loans in fiscal
1994 as compared  to fiscal  1993 offset by a 39 basis point or 4.6%  decline in
the yield earned on loans  between these two periods due to a decrease in market
interest rates. Interest on term deposits with the FHLB of New York increased by
$68,000  or 136.0% to  $118,000  for  fiscal  1994  primarily  as a result of an
increased  average  balance of these  term  deposits,  combined  with a slightly
higher  yield in fiscal 1994  compared to fiscal  1993.  Interest on  investment
securities  held to maturity  increased  by $57,000 or 2.7% to $2.1  million for
fiscal 1994. The increase in interest on investment  securities held to maturity
was due to a $6.5 million or 18.1% increase in the average balance of investment
securities  held to  maturity  offset in large part by a  decrease  in the yield
earned on  investment  securities  held to maturity from 5.81% in fiscal 1993 to
5.05% in  fiscal  1994.  These  increases  were  partially  offset  by a $43,000
decrease in interest of federal  funds sold and a slight  decrease in  dividends
paid on FHLB stock.
    

      The yield on the average balance of interest  earning assets was 6.62% and
7.13%, respectively, for fiscal 1994 and 1993.

   
     Interest  Expense.   Interest  expense  on  deposits  and  escrow  accounts
decreased  by  approximately  $134,000 or 3.8% for fiscal 1994 from $3.6 million
for fiscal  1993.  The  decrease  for  fiscal  1994 was  substantially  due to a
decrease of $167,000 or 8.4% in the cost of time  deposits  from $2.0 million in
fiscal 1993 to $1.8 million in fiscal 1994.  This reduction was due primarily to
a decrease in the cost of time  deposits of 118 basis points or 19.9% from 5.93%
in fiscal 1993 to 4.75% in fiscal  1994,  due to a decrease  in market  interest
rates.  The  decrease  in the cost of time  deposits  was  offset  in part by an
increase in the average  balance of time deposits of $4.8  million,  or 14.3% in
fiscal  1994  compared  to fiscal  1993.  Interest on FHLB of New York long term
borrowings  decreased  $15,000  or 8.2%  during  fiscal  1994 to  $167,000  from
$182,000 for fiscal 1993 resulting from a decline in the average balance of FHLB
long term borrowings of $214,000 or 7.9% in fiscal 1994 compared to fiscal 1993.
    

   
     Provision for Loan Losses.  The provision for loan losses increased $76,000
or 35.0% to $293,000 for fiscal 1994 from  $217,000 for fiscal 1993.  The Bank's
ratio of  non-performing  loans to total assets was 0.64% and 1.01% at September
30, 1994 and 1993, respectively. The increase in the amount of the provision for
fiscal 1994 was based on management's  evaluation of the increased inherent risk
in the Bank's loan  portfolio  as a result of the increased  charge-offs in the
Bank's residential real estate portfolio,  which constitutes the majority of the
Bank's loan  portfolio,  to $73,000 in fiscal 1994 from no charge-offs in fiscal
1993, combined with management's evaluation of the continued weak economy in the
Bank's market areas.
    

                                       30


      Non-Interest  Income.  Non-interest income increased $34,000 during fiscal
1994 from $187,000 for fiscal 1993. Service charges and fees on deposit accounts
increased slightly and the Bank had a $25,000 increase in net gain on securities
transactions.

      Non-Interest Expense. Non-interest expense increased $307,000 or 15.8% for
fiscal 1994 from $1.9  million  during  fiscal 1993.  Compensation  and benefits
expense  increased  $116,000  or 14.3% from  fiscal  1993  primarily  due to the
termination  of the Bank's  defined  benefit plan and the adoption of the Bank's
401(k)  savings  plan as well as general cost of living and merit raises to Bank
employees  and  additional  staffing  relating to the  opening of a  supermarket
branch in October 1994. Other non-interest expenses, increased $110,000 or 32.0%
for  fiscal  1994 from  $343,000  for  fiscal  1993 due to  administrative  fees
relating to the  termination of the Bank's defined benefit plan and the adoption
of the Bank's 401(k) savings plan as well as accounting  adjustments  related to
certain  reconciliation  differences.  FDIC deposit  insurance  premium  expense
increased  $40,000 or 22.3% in fiscal  1994 as the  average  balance of deposits
increased in fiscal 1994.  Advertising,  data processing,  professional  service
fees,  supplies,  and occupancy and equipment expenses also experienced moderate
increases.

      Provision  for Income  Taxes.  Provision  for income  taxes  decreased  by
approximately  $43,000 or 11.8% to $321,000  for fiscal 1994 from  $364,000  for
fiscal 1993.  The decrease in fiscal 1994  compared to fiscal 1993 was primarily
the result of a decrease in net income before taxes as well as a slight increase
in tax exempt income from municipal securities.

Liquidity and Capital Resources

      The Bank is required by OTS  regulations  to maintain,  for each  calendar
month, a daily average  balance of cash and eligible  liquid  investments of not
less than 5% of the average  daily balance of its net  withdrawable  savings and
borrowings (due in one year or less) during the preceding  calendar month.  This
liquidity  requirement may be changed from time to time by the OTS to any amount
within the range of 4% to 10%. The Bank's  average  liquidity  ratio was 39.64%,
35.89%,  27.55%,  and 22.95% at March 31, 1996 and September 30, 1995, 1994, and
1993, respectively.

      The  Bank's  sources of  liquidity  include  cash  flows from  operations,
principal  and  interest  payments  and  prepayments  on loans,  maturities  and
prepayments of securities,  deposit inflows, and borrowings from the FHLB of New
York.  During fiscal 1995,  1994, and 1993, the primary source of funds was cash
flows from deposit growth. During fiscal 1995, 1994, and 1993, the Bank also had
significant  cash flows from the proceeds from the sale,  maturity,  and call of
securities.

      Cash flow from net deposit growth was $5.4 million,  $14.1  million,  $7.3
million,  and $10.1  million,  for the six months  ended  March 31, 1996 and for
fiscal years ending September 30, 1995, 1994, and 1993, respectively.  Cash flow
from the proceeds from the sale,  maturity,  and call of securities  (securities
available for sale and investment  securities  combined) was $7.5 million,  $5.0
million,  $9.9 million,  and $14.9  million,  for the six months ended March 31,
1996  and  for  fiscal  years  ending   September  30,  1995,  1994,  and  1993,
respectively.

      In addition, from time-to-time the Bank borrows funds from the FHLB of New
York to supplement its cash flows.  At March 31, 1996, the Bank had  outstanding
borrowings  from the FHLB of $2.1 million.  See Note 9 to the Notes to Financial
Statements.

      At the  beginning  of fiscal  1995,  the Bank  implemented  SFAS No.  115,
"Accounting  for  Certain  Investments  in  Debt  and  Equity  Securities,"  and
identified  the  securities  in the  portfolio  as either  "held to maturity" or
"available for sale."

                                       31



     SFAS No. 115 requires  classification of investments into three categories.
Debt  securities  that the Bank has the  positive  intent and ability to hold to
maturity  must be  reported  at  amortized  cost.  Debt  and  marketable  equity
securities that are bought and held  principally for the purpose of selling them
in the near term are considered  trading securities and must be reported at fair
value, with unrealized gains and losses included in earnings. All other debt and
marketable equity  securities must be considered  available for sale and must be
reported at fair value,  with unrealized gains and losses reported as a separate
component  of total  equity  (net of tax  effects).  The Bank  does not hold any
trading securities.

      In November  1995,  the  Financial  Accounting  Standards  Board  ("FASB")
released its Special Report, "A Guide to the  Implementation of Statement 115 on
Accounting for Certain Investments in Debt and Equity Securities." In accordance
with the Special Report, the Bank was permitted to reassess the  appropriateness
of the  classifications  of all its securities held at the time. At December 31,
1995, the Bank  reclassified  securities with an amortized cost of $16.6 million
and an approximate  fair value of $16.7 million from securities held to maturity
to securities available for sale. This reclassification  resulted in an increase
to equity at that time of approximately $39,000.

      As of March 31, 1996, the Bank had $18.2 million of securities  classified
as available for sale and $31.0 million of investment  securities  classified as
held to  maturity.  The  equity of the Bank at March  31,  1996 was  reduced  by
$33,000 which  represents  the net  unrealized  loss,  net of tax, on securities
classified  as available  for sale.  See Notes 1 and 2 to the Notes to Financial
Statements.

      The Bank is subject to federal  regulations  that impose  certain  minimum
capital requirements. At March 31, 1996, the Bank had risk-based capital of $8.9
million compared to its requirements of $4.5 million, an excess of $4.4 million.
Each of the Bank's tangible and core capital was $8.2 million at March 31, 1996,
compared  to the  requirements  of $2.0  million for  tangible  capital and $4.0
million for core capital. See "Historical and Pro Forma Capital Compliance."

      Liquidity  may be  adversely  affected  by  unexpected  deposit  outflows,
excessive interest rates paid by competitors,  adverse publicity relating to the
savings and loan  industry,  and similar  matters.  Further,  the  disparity  in
insurance  premiums as described herein could result in the Bank losing deposits
to BIF  members  who have  lower  costs of funds and  therefore  are able to pay
higher rates of interest on deposits.  Management  monitors projected  liquidity
needs  and  determines  the  level  desirable,  based  in  part  on  the  Bank's
commitments to make loans and  management's  assessment of the Bank's ability to
generate funds.

Recent Accounting Pronouncements

      FASB Statement on Disclosures  About Fair Value of Financial  Instruments.
In December  1991, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting Standards No. 107. The Statement requires the
disclosure  of the fair value of financial  instruments  in the footnotes to the
financial  statements.  The Statement is effective for the Bank for fiscal years
ending after December 15, 1995.

      FASB Statement on Accounting by Creditors for Impairment of a Loan. In May
1993,  FASB  issued SFAS No.  114.  SFAS No. 114  addresses  the  accounting  by
creditors  for  impairment  of a loan by specifying  how  allowances  for credit
losses  related to certain  loans  should be  determined.  A loan is  considered
impaired when,  based on current  information and events,  it is probable that a
creditor will be unable to collect all amounts due according to the  contractual
terms of the loan  agreement.  SFAS No.  114  generally  requires  creditors  to
account for impaired  loans,  except those loans that are  accounted for at fair
value  or at the  lower  of cost or fair  value,  at the  present  value  of the
expected future cash flows discounted at the loan's effective interest rate. The
Statement  also  addresses  the  accounting  by  creditors

                                       32




for loans that are  restructured  in a troubled debt  restructuring  involving a
modification  of terms of a receivable  including  those  involving a receipt of
assets in partial satisfaction of a receivable.  This Statement is effective for
fiscal years  beginning  after December 15, 1994. In October 1994,  FASB amended
certain  provisions of SFAS No. 114 by the issuance of SFAS No. 118  "Accounting
by Creditors for  Impairment of a Loan - Income  Recognition  and  Disclosures."
SFAS No. 118 amends  SFAS No. 114 by  eliminating  provisions  describing  how a
creditor  should  report income on an impaired  loan and  increasing  disclosure
requirements as to information on recorded investments in certain impaired loans
and how a creditor  recognizes  related interest  income.  The effective date of
SFAS No. 118 is the same as for SFAS No. 114.  The  adoption of SFAS No. 114 and
the  amendment  by SFAS No.  118 did not have a  material  effect on the  Bank's
financial statements.

      FASB Statement on Accounting  for the  Impairment of Long-Lived  Asset and
for  Long-Lived  Assets to be Disposed  of. In March 1995,  FASB issued SFAS No.
121, which will become  effective for fiscal years  beginning after December 15,
1995. This Statement  requires that long-lived  assets and certain  identifiable
intangibles to be held and used by an entity be reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be  recoverable.  Recoverability  is evaluated  based upon the estimated
future cash flows  expected to result from the use of the asset and its eventual
disposition.  If expected  cash flows are less than the  carrying  amount of the
asset, an impairment loss is recognized.  Additionally,  this Statement requires
that long-lived assets and certain identifiable intangibles to be disposed of be
reported  at the  lower of  carrying  amount  or fair  value  less cost to sell.
However,  based on existing  conditions,  and a preliminary  review,  management
believes that the impact of adopting this  Statement will not be material to the
Bank's financial statements.

      FASB Statement on Accounting for Mortgage  Servicing  Rights. In May 1995,
FASB issued SFAS No. 122, which will become effective,  on a prospective  basis,
for fiscal years  beginning  after December 31, 1995.  This  Statement  requires
mortgage  banking  enterprises to recognize as separate assets rights to service
mortgage  loans,  however those  servicing  rights are  acquired.  When mortgage
loans,  acquired either through a purchase  transaction or by  origination,  are
sold or securitized with servicing  rights retained,  an allocation of the total
cost of the mortgage loans should be made between the mortgage  servicing rights
and the loans based on their relative fair values.  In subsequent  periods,  all
mortgage  servicing  rights  capitalized  must  be  periodically  evaluated  for
impairment  based  on the  fair  value  of  those  rights,  and any  impairments
recognized through a valuation allowance. However, based on existing conditions,
and a preliminary  review,  management believes that the impact of adopting this
Statement will not be material to the Bank's financial statements.

      FASB  Statement on Accounting  for  Stock-Based  Compensation.  In October
1995,  the FASB issued  SFAS No.  123.  SFAS No. 123 defines a "fair value based
method" of accounting for an employee stock option whereby  compensation cost is
measured  at the grant  date  based on the value of the award and is  recognized
over the service  period.  FASB  encouraged all entities to adopt the fair value
based  method,  however,  it will  allow  entities  to  continue  the use of the
"intrinsic value based method" prescribed by Accounting Principles Board ("APB")
Opinion No. 25. Under the intrinsic value based method, compensation cost is the
excess of the  market  price of the stock at the grant  date over the  amount an
employee must pay to acquire the stock. However, most stock option plans have no
intrinsic  value at the  grant  date  and,  as  such,  no  compensation  cost is
recognized  under APB Opinion No. 25.  Entities  electing to continue use of the
accounting  treatment  of APB  Opinion  No.  25  must  make  certain  pro  forma
disclosures  as if the fair value based method had been applied.  The accounting
requirements  of SFAS No. 123 are  effective  for  transactions  entered into in
fiscal years  beginning  after  December 15, 1995.  Pro forma  disclosures  must
include  the  effects of all awards  granted in fiscal  years  beginnings  after
December 15,  1994.  The Bank  expects to continue to use the  "intrinsic  value
based method" as 

                                       33



prescribed  by APB Opinion  No. 25.  Accordingly,  the impact of  adopting  this
Statement will not be material to the Bank's financial statements.

   
     FASB  Statement on  Accounting  for  Transfers  and  Servicing of Financial
Assets and  Extinguishment  of  Liabilities.  In June 1996, FASB issued SFAS No.
125, which will be effective, on a prospective basis, for fiscal years beginning
after  December  31,  1996.  SFAS No.  125  provides  accounting  and  reporting
standards for transfers and servicing of financial assets and  extinguishment of
liabilities based on consistent application of a  financial-components  approach
that  focuses on  control.  SFAS No. 125 extends  the  "available  for sale" and
"trading" approach of SFAS No. 115 to non-security  financial assets that can be
contracturally prepaid or otherwise settled in such a way that the holder of the
asset  would  not  recover  substantially  all of its  recorded  investment.  In
addition,  SFAS No.  125 amends  SFAS No.  115 to prevent a security  from being
classified as held to maturity if the security can be prepaid or settled in such
a manner that the holder of the security would not recover  substantially all of
its recorded  investment.  The extension of the SFAS No. 115 approach to certain
non-security  financial  assets and the  amendment to SFAS No. 115 are effective
for financial  assets held on or acquired after January 1, 1997.  Management has
not yet determined  the effect,  if any, SFAS No. 125 will have on the Company's
financial statements.
    

      In December  1994,  the  Accounting  Standards  Division  of the  American
Institute  of  Certified  Public   Accountants   ("AICPA")  approved  SOP  94-6,
"Disclosure of Certain  Significant Risks and  Uncertainties." SOP 94-6 requires
additional  disclosure in financial  statements about the risk and uncertainties
existing as of the date of those  financial  statements in the following  areas:
nature  of  operations,  use  of  estimates  in  the  preparation  of  financial
statements,  certain significant estimates, current vulnerability due to certain
concentrations.  The standard is effective for financial  statements  issued for
fiscal years ending after  December 15, 1995.  Management  does not believe that
the adoption of SOP 94-6 will have a material  impact on the financial  position
of the Bank.

      In November  1993,  the AICPA issued SOP 93-6  Employers'  Accounting  for
Employee Stock Ownership Plan. SOP 93-6 addresses accounting for shares of stock
issued to employees by an employee stock  ownership plan. SOP 93-6 requires that
the employer record compensation expense in an amount equal to the fair value of
shares  committed  to be  released  from  the  ESOP to  employees.  SOP  93-6 is
effective  for fiscal  years  beginning  after  December 15, 1993 and relates to
shares  purchased by an ESOP after December 31, 1992.  Management has determined
that,  assuming the Common Stock appreciates over time, the adoption of SOP 93-6
will likely increase compensation expense relative to the ESOP, as compared with
prior guidance that required  recognition of  compensation  expense based on the
cost of the  shares  acquired  by the ESOP.  The  amount  of any such  increase,
however,  cannot be determined at this time because the expense will be based on
the fair value of the shares committed to be released to employees, which amount
is not determinable.

Effect of Inflation and Changing Prices

      The Bank's  financial  statements and related data  presented  herein have
been prepared in accordance with generally accepted accounting principles, which
require the measurement of financial  position and operating results in terms of
historical dollars, without considering changes in the relative purchasing power
of money over time due to inflation. Unlike industrial companies,  virtually all
of the assets and liabilities of a financial institution are monetary in nature.
As a result,  interest  rates  have a more  significant  impact  on a  financial
institution's  performance  than the  effects  of general  levels of  inflation.
Interest  rates do not  necessarily  move in the same direction or with the same
magnitude as the prices of goods and services.

                                       34


                            BUSINESS OF THE COMPANY

      The  Company  is a  Delaware  corporation  organized  in June  1996 at the
direction  of the Bank to acquire  all of the  capital  stock that the Bank will
issue upon the Bank's conversion from the mutual to stock form of ownership. The
Company is not an  operating  company  and has not  engaged  in any  significant
business to date.  Management  believes that the holding  company  structure and
retention  of  proceeds  from the  Offerings  will,  should  it decide to do so,
facilitate diversification into other non-banking activities and possible future
acquisitions of other financial  institutions  such as savings  institutions and
commercial banks, and thereby further its expansion into existing and new market
areas and also enable the Company to repurchase  its own stock.  However,  there
are no present plans, arrangements, agreements, or understandings, regarding any
such activities.

      Upon consummation of the Conversion, the Company will be a unitary savings
and loan holding  company which,  under existing  laws,  generally  would not be
restricted in the types of business activities in which it may engage,  provided
that the Bank  retains  a  specified  amount of its  assets  in  housing-related
investments.  The Company will not initially  conduct any active  business.  The
Company  does not intend to employ any  persons  other than  officers,  but will
utilize the support staff of the Bank from time to time.

                             BUSINESS OF THE BANK

General

      The Bank attracts  deposits from the general public and uses such deposits
primarily to originate  loans secured by first  mortgages on one- to four-family
residences in its market  areas.  Residential  loans secured by first  mortgages
totalled $44.0 million,  or 64.19%,  of the Bank's total loan portfolio at March
31, 1996.  The Bank has recently  increased  its  emphasis on  originating  home
equity loans,  which totaled $12.3  million,  or 18.00% of the Bank's total loan
portfolio at March 31, 1996. The Bank also originates consumer loans, consisting
of personal loans,  home improvement  loans,  and passbook loans,  which totaled
$7.4 million, or 10.74% of the total loan portfolio at March 31, 1996. To a much
lesser  extent,  the Bank  originates  commercial  real  estate  loans and other
commercial  loans.  Although the total loan portfolio  still consists of a small
amount of education loans, the Bank ceased making such loans in June 1994.

      The  principal  sources of funds for the  Bank's  lending  activities  are
deposits,  the repayment and maturity of loans and sale,  maturity,  and call of
securities,  and FHLB  advances.  The principal  source of income is interest on
loans and the principal expense is interest paid on deposits.

Market Areas

      The Bank operates four offices.  The main office and one branch office are
located in Amsterdam,  New York, in Montgomery  County.  One branch office which
was  opened  in  October  1994,  is in a  Shop  N Save  Supermarket  located  in
Gloversville,  New York,  in Fulton  County,  and one branch  office,  which was
opened in May 1995,  is in a Shop N Save  Supermarket  located in  Oneonta,  New
York,  in Otsego  County.  Based on the  Bank's  branch  locations  and  deposit
activity,  the Bank has two  market  areas.  Both  market  areas are  defined by
existing  boundaries.  One market  area  consists  of the  Cities of  Amsterdam,
Gloversville, Johnstown, and the Towns of Amsterdam, Johnstown, Florida, Mohawk,
Broadalbin,  Mayfield,  and Perth. The other market area consists of the City of
Oneonta and Town of Oneonta.

                                       35


   
     Economic growth in the Bank's market areas remains dependent upon the local
economy. The deposit and loan activity of the Bank is significantly  affected by
economic  conditions  in its market  areas.  The  economies of the Bank's market
areas have remained  stagnant for several  years.  The largest  employers in the
Bank's  market  areas are  smaller  sized  manufacturers.  Trade,  service,  and
government related  industries are the other major employers.  Because there are
no major employers in these market areas,  many residents commute to Schenectady
County or the state capitol for  employment.  The Bank has been able to increase
its market share in originating  first  mortgage  loans on residential  property
within  its  primary  market  areas,  even  though  total  first  mortgage  loan
originations in the Bank's market areas have been  declining.  The Bank has also
increased its market share of deposits and consumer  loans for at least the last
five years.
    

Lending Activities

      General.  The Bank's  loan  portfolio  predominantly  consists of mortgage
loans secured by one- to four-family residences.  The Bank has recently begun to
emphasize  home equity loans secured by first and second  mortgage loans on one-
to four-family  residences.  The Bank also originates consumer loans, consisting
of personal loans, home improvement  loans, and passbook loans. To a much lesser
extent,  the Bank originates  commercial real estate loans and other  commercial
loans. Although the loan portfolio still consists of a small amount of education
loans, the Bank ceased making such loans in June 1994.

      At March 31, 1996, the Bank's loan portfolio totalled $68.5 million. Loans
secured by first  mortgages on one- to  four-family  residences  totalled  $44.0
million,  or 64.19%, of the Bank's total loan portfolio at March 31, 1996. Prior
to 1988, the Bank purchased loans, however, it is the current policy of the Bank
not to purchase loans.  Other than  educational  loans which were recently sold,
the Bank does not sell loans, and the Bank is primarily a portfolio lender.  For
its mortgage loan  portfolio,  the Bank  originates  fixed- and  adjustable-rate
mortgage loans. At March 31, 1996,  adjustable-rate  residential  mortgage loans
totalled approximately 36.69% of the Bank's residential mortgage loans.

      Loan originations are generally obtained from existing customers,  members
of the local  community,  and  referrals  from  real  estate  brokers,  lawyers,
accountants,  and current and past customers within the Bank's lending area. The
Bank  also  advertises  on an  extensive  basis in the  local  print  media  and
periodically  advertises on radio and television.  Mortgage loans  originated by
the Bank in its portfolio generally include due-on-sale clauses that provide the
Bank with the contractual  right to deem the loan immediately due and payable in
the event that the borrower  transfers  ownership  of the  property  without the
Bank's consent.

                                      36






      Analysis of Loan  Portfolio.  The following  table sets forth  information
concerning the composition of the Bank's loan portfolio in dollar amounts and in
percentages of the total loan portfolio as of the dates indicated.



                       At March 31,                                                 September 30,
                      -----------------  ------------------------------------------------------------------------------------------
                             1996             1995               1994              1993              1992                 1991
                      -----------------  ---------------   ----------------  ----------------   ---------------     ----------------
                          $         %       $         %      $       %         $          %       $         %          $         %
                        -----     -----  -----     -----   -----   -----     -----      -----   -----     -----      -----     -----
                                                                 (Dollars in Thousands)

Type of Loans:
Real Estate Loans:
                                                                                            
  Residential.......  $43,957     64.19% $44,608   67.46%  $43,266  73.03%   $40,130    75.39%  $39,655    76.87%   $37,764   78.38%
  Commercial........    3,109      4.54   2,796     4.23    2,581    4.35     1,846      3.47    1,358      2.64      1,067    2.21
  Home equity ......   12,324     18.00   9,771    14.78    5,240    8.84     4,184      7.86    3,952      7.66      3,973    8.25
                       ------     -----  ------    -----   ------    ----     -----      ----    -----      ----      -----    ----
     Total real  
       estate loans.   59,390     86.73  57,175    86.47   51,087   86.22    46,160     86.72   44,965     87.17     42,804   88.84
                       ------     -----  ------    -----   ------   -----    ------     -----   ------     -----     ------   -----
Consumer Loans:
  Personal secured(1)   4,774      6.97   4,462     6.75    3,765    6.36     2,252      4.23    2,158      4.18      2,264    4.70
  Personal unsecured      413      0.60     407     0.62      304    0.52       319      0.60      222      0.43        390    0.81
  Education.........      123      0.18     307     0.46      995    1.68     1,913      3.59    1,560      3.02      1,176    2.44
  Home improvement..    1,269      1.85   1,259     1.90      767    1.29       447      0.84      453      0.88        427    0.89
  Passbook                897      1.31     834     1.26      646    1.09       750      1.41      871      1.69      1,072    2.22
                       ------     -----  ------    -----   ------   -----    ------     -----   ------     -----     ------  ------
     Total consumer 
       loans........    7,476     10.91   7,269    10.99    6,477   10.94     5,681     10.67    5,264     10.20      5,329   11.06
                       ------     -----  ------    -----   ------   -----    ------     -----   ------     -----     ------   -----
Commercial Loans....    1,614      2.36   1,681     2.54    1,684    2.84     1,387      2.61    1,358      2.63         50    0.10
                       ------     -----  ------    -----   ------   -----    ------     -----   ------     -----     ------   -----
     Total loans....   68,480    100.00% 66,125   100.00%  59,248  100.00%   53,228    100.00%  51,587    100.00%    48,183  100.00%
                                 ======           ======           ======              =======            =======            =======
Less:
  Allowance for 
    loan losses.....      751               678               625               415                313                  456
                       ------            ------            ------            ------             ------               ------
     Total loans 
       receivable, 
       net..........  $67,729           $65,447           $58,623           $52,813            $51,274              $47,727
                       ======            ======            ======            ======             ======               ======




(1) Includes  loans  secured by, among other  things,  automobiles,  boats,  and
    mobile homes.

                                             37






Loan Maturity Tables

      The following  table sets forth the estimated  maturity of the Bank's loan
portfolio at March 31, 1996.  The table does not include the effects of possible
prepayments  or scheduled  repayments.  All mortgage loans are shown as maturing
based on contractual maturities.



                                               At March 31, 1996
                       -----------------------------------------------------------------
                       Residential     Commercial   Commercial       Consumer
                       Real Estate(1)  Real Estate    Loans           Loans         Total
                       --------------  -----------    -----           -----         -----

                                                                      
Non-performing          $   569           $   40        $    0        $  173     $   782
                        =======            =====        ======         =====      ======
Amounts Due:
Within 3 months......   $    94            $   0        $1,303        $1,755     $ 3,152
3 months to 1 year...       179                0             0           181         360

After 1 year:
  1 to 3 years.......     1,165               63           151         1,136       2,515
  3 to 5 years.......     3,165               95             0         1,544       4,804
  5 to 10 years......    15,149              602            17         1,654      17,422
  10 to 20 years.....    25,174            2,349           143         1,206      28,872
  Over 20 years......    11,355                0             0             0      11,355
                         ------           ------         -----        ------      ------
Total due after one year 56,008            3,109           311         5,540      64,968
                         ------            -----         -----         -----      ------
Total amount due.....   $56,281           $3,109        $1,614        $7,476      68,480
                         ======            =====         =====         =====

Less:

Allowance for loan loss                                                              751
                                                                                  ------
  Loans receivable, net                                                          $67,729
                                                                                  ======

- --------------------
(1)   Includes home equity loans.

      The   following   table  sets  forth  the  dollar   amount  of  all  loans
contractually due after March 31, 1997, and shows the amount of such loans which
have  pre-determined  interest  rates  and which  have  floating  or  adjustable
interest rates.

                                      At March 31, 1996
                          --------------------------------------
                          Fixed Rates   Adjustable Rates   Total
                          -----------   ----------------   -----
                                       (In Thousands)

Residential real estate(1)     $35,459        $20,549       $56,008
Commercial real estate..         2,787            322         3,109
Commercial loans........           311              0           311
Consumer loans..........         5,484             56         5,540
                                ------       --------       -------
  Total.................       $44,041        $20,927       $64,968
                                ======         ======        ======

- -----------------------
(1)   Includes home equity loans.

                                      38






      The following  table shows the total loan  originations,  repayments,  and
sales activity by the Bank for the periods indicated:



                             Six months
                           ended March 31,           Year ended September 30,
                           ---------------      ---------------------------------
                                1996            1995          1994           1993
                                ----            ----          ----           ----
                                                 (In Thousands)

Originations by Type:

One-to-four family and
                                                                      
  construction..........           $ 2,700       $ 7,682        $10,635        $ 8,779

Multi-family and
  commercial real estate                 0            90          1,157              0

Consumer, commercial,
  and home equity loans.             8,616        13,434         10,236          5,889
                                    ------        ------         ------          -----

    Total loan originations         11,316        21,206         22,028         14,668

Principal repayments and
  net decrease in other
  items.................            (8,776)      (13,559)       (14,650)       (12,843)

Education loan sales(1).              (178)         (657)        (1,261)             0
                                    ------        ------         ------        -------

  Net loans made to
  customers.............           $ 2,362       $ 6,990        $ 6,117        $ 1,825
                                    ======        ======         ======         ======


- ----------------------
(1) Education loan sales were primarily at the unpaid  principal  balance of the
loans sold.

      One- to Four-Family Residential Loans. The Bank's primary lending activity
consists of the  origination of one- to four-family  residential  mortgage loans
secured by  property  located  in the  Bank's  primary  market  areas.  The Bank
generally  originates  owner-occupied one- to four-family  residential  mortgage
loans in amounts up to 80% of the lesser of the appraised value or selling price
of the mortgaged  property without requiring mortgage  insurance.  The Bank will
originate a mortgage  loan in an amount up to 95% of the lesser of the appraised
value or selling price of a mortgaged property,  however,  mortgage insurance is
required  for the  amount in excess of 80% of such  value.  Non-owner-  occupied
residential  mortgage  loans  are  originated  up to 75% of  the  lesser  of the
appraised value or selling price of the property on a fixed rate basis only. The
Bank, on a very limited basis, also originates  construction  permanent loans on
one- to  four-family  residences.  The Bank retains all  mortgage  loans that it
originates.  Adjustable rate mortgage loans,  which can adjust annually or every
three or five  years  over the life of the loan  depending  on the  terms of the
loan,  can  have  maturities  of up to 30  years.  Fixed  rate  loans  can  have
maturities of up to 15 or 20 years  depending on the terms of the loan. The Bank
also  originates a fixed rate 8 year balloon  loan with  principal  and interest
payments calculated using a 30 year amortization.

      For all adjustable-rate  mortgage loans, the Bank requires the borrower to
qualify  at the  fully  indexed  rate  after the first  adjustment.  The  Bank's
adjustable-rate mortgage loans provide for periodic interest rate adjustments of
plus or minus 1% to 2% per year with a maximum  adjustment  over the term 

                                       39



of the loan as set forth in the loan  agreement  and  usually  ranges from 4% to
6.5%  above  the  initial  interest  rate  depending  on the  terms of the loan.
Adjustable-rate  mortgage  loans  typically  reprice  every year,  although some
adjust  every three or five years,  and provide for terms of up to 30 years with
most  loans  having  terms  of  between  15  and  30  years.   The  Bank  offers
adjustable-rate  loans with initial  interest  rates set below the fully indexed
rate.

      The Bank offers  adjustable-rate  mortgage  loans  indexed to the one year
U.S.  Treasury  bill  rate.   Interest  rates  charged  on  mortgage  loans  are
competitively  priced based on market  conditions  and the Bank's cost of funds.
Generally,  the Bank's  standard  underwriting  guidelines  for  mortgage  loans
conform to the Federal National  Mortgage  Corporation  ("FNMA") and the Federal
Home Loan Mortgage Corporation ("FHLMC") guidelines and most of the Bank's loans
are salable in the secondary  market.  However,  it is the current policy of the
Bank to remain a portfolio lender.

      Commercial  Loans. The Bank originates a limited amount of commercial real
estate and other commercial loans. Commercial real estate loans consist of loans
made for the purpose of purchasing the commercial real estate used as collateral
and includes  loans secured by mixed  residential  and  commercial use property,
professional office buildings,  and restaurants.  At March 31, 1996,  commercial
loans, other than commercial real estate loans, totaled $1.6 million or 2.36% of
the total loan  portfolio.  At March 31,  1996,  commercial  real  estate  loans
totalled $3.1 million,  or 4.54% of the loan portfolio.  Commercial loans, other
than  commercial real estate loans,  consist of, among other things,  commercial
lines of credit,  commercial  vehicle loans,  and working  capital loans and are
typically  secured  by  residential  or  commercial  property,   receivables  or
inventory,  or some  other  form of  collateral.  The Bank  requires  a personal
guarantee  from the principal of the  commercial  enterprise  on all  commercial
loans.  Loans secured by commercial  property may be originated in amounts up to
75% of the appraised value for a maximum term of 15 years.

      Home Equity Loans.  At March 31, 1996,  home equity loans secured by first
and second  mortgages on residential  real estate  totalled  $12.3  million,  or
18.00% of total loans.  The loans are  originated as fixed rate loans with terms
of 3  to  15  years.  The  loans  are  generally  subject  to  an  80%  combined
loan-to-value  ratio,  including  any  other  outstanding  mortgages  or  liens.
However,  the Bank may occasionally permit a higher loan-to-value ratio based on
other factors,  such as the strength and credit history of the applicant and the
terms of the loan.  The Bank has recently  begun to  emphasize  these loans as a
means of supplementing its mortgage loan origination volume.

   
      Consumer Loans. The Bank offers consumer loans in order to provide a wider
range of financial services to its customers.  Federal savings  associations are
permitted  to make  secured  and  unsecured  consumer  loans  up to 35% of their
assets. In addition,  savings  associations have lending authority above the 35%
limitation for certain consumer loans,  such as home equity,  home  improvement,
mobile home,  and savings  account or passbook  loans.  Consumer or other loans,
including home improvement  loans but excluding home equity loans,  totaled $7.5
million,  or 10.91%  of the  Bank's  total  loans at March  31,  1996.  The Bank
originates secured and unsecured  consumer loans,  consisting of personal loans,
home improvement loans, and passbook loans.
    

      Loan Underwriting Risks. Adjustable-rate mortgage loans decrease the risks
associated with changes in interest rates by periodically repricing, but involve
other risks because as interest rates increase,  the underlying  payments by the
borrower increase,  thus increasing the potential for default. At the same time,
the  marketability  of the underlying  collateral  may be adversely  affected by
higher interest  rates.  Upward  adjustment of the contractual  interest rate is
also limited by the maximum periodic  interest rate adjustment  permitted by the
adjustable-rate  mortgage loan documents,  and, therefore is 

                                       40


potentially  limited in effectiveness  during periods of rapidly rising interest
rates. These risks have not had an adverse effect on the Bank.

      While  commercial real estate and consumer or other loans provide benefits
to the Bank's asset/liability management program by reducing the Bank's exposure
to interest rate changes,  due to their generally  shorter terms,  and producing
higher  yields,  such  loans may  entail  significant  additional  credit  risks
compared to  owner-occupied  residential  mortgage  lending.  However,  the Bank
believes that the higher yields and shorter  terms  compensate  the Bank for the
increased credit risk associated with such loans.

      Commercial lending entails significant additional risks when compared with
one- to four-family residential lending. For example, commercial loans typically
involve larger loan balances to single borrowers or groups of related borrowers,
the payment  experience on such loans  typically is dependent on the  successful
operation  of the project and these risks can be  significantly  impacted by the
cash flow of the  borrowers  and supply and demand  conditions in the market for
commercial  office,  retail,  and warehouse space. In periods of decreasing cash
flows, the commercial  borrower may permit a lapse in general maintenance of the
property causing the value of the underlying collateral to deteriorate.

      In addition,  due to the type and nature of the  collateral,  and, in some
cases the absence of collateral, consumer lending generally involves more credit
risk  when  compared  with one- to  four-family  residential  lending.  Consumer
lending  collections  are  typically  dependent  on  the  borrower's  continuing
financial  stability,  and thus, are more likely to be adversely effected by job
loss, divorce,  illness, and personal bankruptcy. In most cases, any repossessed
collateral for a defaulted  consumer loan will not provide an adequate source of
repayment of the outstanding loan balance.  The remaining  deficiency often does
not warrant further  substantial  collection efforts against the borrower and is
usually turned over to a collection agency.

      Loan Approval Authority and Underwriting. The Bank has established various
lending limits for its officers and maintains a Management Loan Committee and an
Executive Loan Committee. A report of all mortgage loans originated is presented
to the Board of Directors  monthly.  The President of the Bank has the authority
to approve all applications for consumer loans, both secured and unsecured,  and
first mortgage loans up to $100,000 on an aggregate basis, exclusive of mortgage
balances on owner-occupied  residential property. The Vice President of the Bank
has the authority to approve all applications for consumer credit,  both secured
and  unsecured,  up to $50,000 on an  aggregate  basis,  exclusive  of  mortgage
balances  on  owner-occupied  residential  property.  Two  other  officers  have
authority to approve consumer credit  applications up to $25,000 and $15,000, on
an  aggregate   basis,   respectively,   exclusive   of  mortgage   balances  on
owner-occupied residential property.

      The Management Loan Committee  considers and resolves all applications for
commercial  loans up to $100,000,  whether  secured or  unsecured;  all consumer
loans above the lending limit established for the President, up to $100,000; and
all mortgage loans not otherwise  approved by the  President,  up to $150,000 on
one- to four-family  residences,  whether or not  owner-occupied.  The Executive
Loan  Committee  considers and resolves all  applications  for  commercial  real
estate loans up to $250,000;  multi-family  loans  (greater  then four  family);
commercial loans,  whether secured or unsecured,  between $100,000 and $250,000;
and all other mortgage loans between $150,000 and $250,000.  All loans in excess
of  $250,000  require the  consideration  and  approval  of the entire  Board of
Directors.

      Upon receipt of a completed loan application from a prospective  borrower,
a credit report is generally  ordered,  income and certain other  information is
verified and, if necessary,  additional financial  information is requested.  An
appraisal from an independent licensed fee appraiser of the real estate intended
to  be  used   as   security   for  the   proposed   loan   is   obtained.   For
construction/permanent  loans, 

                                       41


which totaled less than 1% of the total loan portfolio at March 31, 1996,  funds
advanced during the construction phase are held in a loan-in-process account and
disbursed based upon various stages of completion in accordance with the results
of  inspection   reports  that  are  based  upon  physical   inspection  of  the
construction by a loan officer. For real estate loans, each title is reviewed by
the  attorney  for the Bank to  determine  the  necessity  for title  insurance.
Historically,  the  Bank  has not  required  title  insurance  except  in  those
instances where the attorney has seen a need for title insurance. Borrowers must
also  obtain fire and  casualty  insurance  (for loans on property  located in a
flood zone,  flood  insurance is required) prior to the closing of the loan. The
Bank is named as mortgagee/loss payee of this insurance.

      Loan  Commitments.  The Bank issues  written  commitments  to  prospective
borrowers on all approved  mortgage loans which generally  expire within 60 days
of the date of issuance.  The Bank charges no commitment  fees or points to lock
in rates or to  secure  commitments.  In some  instances,  after a review of the
rate,  terms, and  circumstances,  commitments may be renewed or extended beyond
the 60 day  limit.  At March 31,  1996,  the Bank had  $388,000  of  outstanding
commitments  on residential  mortgage  loans and $291,000 in  undisbursed  funds
related to  construction  loans.  Management  believes that less than 5% of loan
commitments  expire.  Furthermore,  at March 31, 1996,  the Bank had $181,000 in
unused personal lines of credit and $62,000 in standby letters of credit.

      Loans  to  One  Borrower.   Regulations  limit  loans-to-one  borrower  or
affiliated  group of borrowers in an amount equal to 15% of  unimpaired  capital
and  unimpaired  surplus of the Bank.  The Bank is  authorized  to lend up to an
additional 10% of unimpaired capital and unimpaired surplus if the loan is fully
secured  by  readily  marketable  collateral.  The  Bank's  maximum  loan-to-one
borrower limit as set by the Board of Directors is 10% of unimpaired capital and
surplus.

      At March 31, 1996, the Bank's largest lending  relationship  was comprised
of loans secured by commercial and residential  properties  aggregating $641,000
located in the Bank's  market areas.  The second  largest  lending  relationship
consisted  of a  residential  loan with a balance of $533,000 at March 31, 1996,
secured by real estate  located in the Bank's  market  areas.  The third largest
lending  relationship  consisted of loans secured by commercial and  residential
properties  aggregating  $507,000 at March 31, 1996 located in the Bank's market
areas.  At March 31, 1996, all of these loans were performing in accordance with
their terms.

Non-Performing and Problem Assets

      Loan Delinquencies.  The Bank's collection  procedures provide that when a
mortgage  loan is 30 days past due, a delinquent  notice is sent to the borrower
and a late charge is imposed in  accordance  with the  mortgage or Deed of Trust
agreement.  If payment is still  delinquent  after 60 days,  the  borrower  will
receive a notice of default establishing a date by which the borrower must bring
the account current or foreclosure proceedings will be instituted.  Late charges
are also imposed in accordance with the mortgage or Deed of Trust agreement.  If
the delinquency continues,  similar subsequent efforts are made to eliminate the
delinquency.  If the loan continues in a delinquent  status for 90 days past due
and no  repayment  plan is in effect,  the account is turned over to an attorney
for  foreclosure.  Management  meets  regularly  to determine  when  foreclosure
proceedings  should be initiated and the borrower is notified  when  foreclosure
has been  commenced.  At March 31,  1996,  loans past due  greater  than 90 days
totalled $782,000 or 0.59% of total assets.

      Loans are reviewed on a monthly basis and are placed on non-accrual status
when considered doubtful of collection by management.  Generally, loans past due
90 days or more as to principal or interest  and, in the opinion of  management,
are not adequately  secured to insure the  collection of the entire  outstanding
balance of the loan including accrued interest are placed on non-accrual status.
Interest

                                       42


accrued and unpaid at the time a loan is placed on non-accrual status is charged
against interest income. Subsequent cash payments, if any, are generally applied
to reduce the outstanding principal balance.

   
     Non-Performing Assets. The following table sets forth information regarding
non-accrual  loans,  accruing  loans  which  are  past due 90 days or more as to
principal  or  interest  payments,  and  foreclosed  assets.  As  of  the  dates
indicated, the Bank had no loans categorized as troubled debt restructuring.
    



                                        At
                                     March 31,             At September 30,
                                     --------- ------------------------------------
                                       1996    1995      1994       1993       1992      1991
                                       ----    ----      ----       ----       ----      ----
                                                     (Dollars in Thousands)


Non-accruing loans:
                                                                           
  Residential real estate(1)...        $569      $487       $599       $856      $768       $886
  Commercial real estate.......          40         0          0          0         0          0
  Consumer and commercial loans          74        31         25         42        65         57
                                        ---       ---        ---        ---       ---        ---
     Total                             $683      $518       $624       $898      $833       $943
                                        ===       ===        ===        ===       ===        ===
   
Accruing loans past due 90 days 
or more:
    
  Residential real estate(1)...         $ 0       $ 0      $   0      $   0     $   0      $   0
  Commercial real estate.......           0         0          0          0         0          0
  Consumer and commercial loans          99        79        106        165         0          0
                                         --        --        ---        ---      ----       ----
     Total.....................         $99       $79       $106       $165     $   0      $   0
                                         ==        ==        ===        ===      ====       ====

Total non-performing loans.....        $782      $597       $730     $1,063      $833       $943
                                        ===       ===        ===      =====       ===        ===
Foreclosed assets:
  Residential real estate(1)...           0         0          0         67         0          0
  Commercial real estate.......           0         0          0          0         0          0
  Consumer and commercial......           0         0          0          0         0          0
                                       ----      ----       ----     ------      ----       ----
     Total.....................           0         0          0         67         0          0
                                       ====      ====       ====     ======      ====       ====

Total non-performing assets....        $782      $597       $730     $1,130      $833       $943
                                        ===       ===        ===      =====       ===        ===
Allowance for loan losses......        $751      $678       $625       $415      $313       $456
                                        ===       ===        ===        ===       ===        ===
Coverage of non-performing loans(2)   96.04%   113.57%     85.62%     39.04%    37.58%     48.36%
                                      =====    ======      =====      =====     =====      =====
Non-performing assets as a 
  percentage of total assets...        0.59%     0.47%      0.64%      1.08%     0.89%      1.16%
                                       ====      ====       ====       ====      ====       ====



- -------------------
(1)  Includes home equity loans.
(2)  Calculated  as the period end  allowance for loan losses as a percentage of
     the period end non-performing loans.

      Interest  income that would have been recorded on loans accounted for on a
non-accrual  basis  under the  original  terms of such loans was $17,000 for the
year ended  September  30, 1995 and $27,000 was  collected  and  included in the
Bank's interest income from  non-accrual  loans for the year ended September 30,
1995.

   
     Other Loans of Concern.  As of March 31, 1996,  there was only one loan not
included  in the table  above  where known  information  about  possible  credit
problems of the borrower  caused  management to have doubts as to the ability of
the borrower to comply with the present loan repayment terms. This loan has been
considered by management in conjunction with the analysis of the adequacy of the
allowance for loan losses.  This loan had an outstanding  balance of $263,000 as
of March  31,  1996.  The 

                                       43


proceeds from this loan were used to purchase a commercial  enterprise,  as well
as purchase  equipment for use in connection with such enterprise.  In May 1995,
the  borrower  filed  for  bankruptcy  as a  result  of  financial  difficulties
associated  with  another  property  owned by the  borrower  for  which the Bank
provided no  financing.  The  borrower has made timely loan  payments  since the
bankruptcy filing and at March 31, 1996, the loan was current.
    

      Classified Assets. OTS regulations provide for a classification system for
problem  assets of  insured  institutions.  Under  this  classification  system,
problem  assets  of  insured   institutions  are  classified  as  "substandard,"
"doubtful," or "loss." An asset is considered  substandard if it is inadequately
protected  by the  current  equity and paying  capacity of the obligor or of the
collateral  pledged,  if any.  Substandard assets include those characterized by
the "distinct possibility" that the insured institution will sustain "some loss"
if the deficiencies are not corrected. Assets classified as doubtful have all of
the  weaknesses  inherent in those  classified  as  substandard,  with the added
characteristic  that the weaknesses  present make  "collection or liquidation in
full," on the basis of currently existing facts, conditions, and values, "highly
questionable  and  improbable."  Assets  classified as loss are those considered
"uncollectible"  and of such  little  value  that  their  continuance  as assets
without the  establishment  of a specific loss reserve is not warranted.  Assets
may be designated  "special mention" because of potential weakness that does not
currently warrant classification in one of the aforementioned categories.

      When  an  insured   institution   classifies   problem  assets  as  either
substandard or doubtful,  it may establish general allowances for loan losses in
an amount  deemed  prudent by  management.  General  allowances  represent  loss
allowances which have been established to recognize the inherent risk associated
with lending activities,  but which, unlike specific  allowances,  have not been
allocated to particular problem assets. When an insured  institution  classifies
problem assets as loss, it is required either to establish a specific  allowance
for losses equal to 100% of that portion of the asset so classified or to charge
off such amount. An institution's  determination as to the classification of its
assets and the amount of its  valuation  allowances  is subject to review by the
OTS, which may order the  establishment  of additional  general or specific loss
allowances.  A portion of general loss allowances  established to cover possible
losses  related to assets  classified as substandard or doubtful may be included
in determining an institution's  regulatory  capital,  while specific  valuation
allowances for loan losses generally do not qualify as regulatory capital.

      In accordance with its classification of assets policy, the Bank regularly
reviews the problem  assets in its  portfolio  to  determine  whether any assets
require classification in accordance with applicable  regulations.  On the basis
of management's review of its assets, at March 31, 1996, the Bank had classified
$613,000 of loans as  substandard,  $394,000 of loans as  doubtful,  and none as
loss.

      Foreclosed  Real Estate.  Real estate  acquired by the Bank as a result of
foreclosure or by deed in lieu of foreclosure is classified as real estate owned
until it is sold. When property is acquired, it is recorded at the fair value at
the date of foreclosure less estimated costs of disposition.

      The Bank records loans as in-substance  foreclosures if the Bank has taken
possession  of  the  collateral   regardless  of  whether   formal   foreclosure
proceedings have been instituted. In-substance foreclosures are accounted for as
real estate acquired through foreclosure,  however,  title to the collateral has
not been acquired by the Bank. There may be significant  other expenses incurred
such as legal and other servicing costs involved with in substance  foreclosures
and  foreclosed  real  estate.  The Bank had no  foreclosed  real  estate  or in
substance foreclosed properties at March 31, 1996 or September 30, 1995.

      Allowances for Loan Losses.  Management  regularly performs an analysis to
identify the inherent risk of loss in its loan portfolio. This analysis includes
evaluation of concentrations of credit, 

                                       44


past loss experience, current economic conditions, amount and composition of the
loan portfolio  (including  loans being  specifically  monitored by management),
estimated fair value of underlying  collateral,  loan  commitments  outstanding,
delinquencies, and other factors.

      The Bank will  continue to monitor its  allowance for loan losses and make
future  additions  to the  allowance  through the  provision  for loan losses as
economic conditions dictate.  Although the Bank maintains its allowance for loan
losses at a level that it  considers  to be adequate to provide for the inherent
risk of loss in its loan portfolio, there can be no assurance that future losses
will not exceed estimated amounts or that additional  provisions for loan losses
will not be required in future periods. In addition, the Bank's determination as
to the amount of its  allowance for loan losses is subject to review by the OTS,
as part of its examination process,  which may result in the establishment of an
additional allowance based upon its judgment of the information available to the
time of the OTS examination.

Analysis of Allowance for Loan Losses

      The  following  table sets forth  information  with  respect to the Bank's
allowance for loan losses at the dates indicated:



                              Six Months
                             Ended March 31,           Year Ended September 30,
                             --------------------------------------------------
                                 1996           1995     1994      1993      1992     1991
                                 ----           ----     ----      ----      ----     ----
                                                (Dollars in Thousands)

                                                                     
Total loans outstanding 
  (end of period)................  $68,481   $66,125  $59,248   $53,228   $51,587  $48,183
                                    ======    ======   ======    ======    ======   ======
Average total loans outstanding
  (period to date)...............  $67,626   $63,000  $55,475   $52,234   $49,965  $46,627
                                    ======    ======   ======    ======    ======   ======
Allowance for loan loss at
  beginning of period............      678       625      415       313       456      353
Loan charge-offs:
  Residential real estate(1).....        0        (5)     (73)        0         0      (16)
  Commercial real estate.........        0      (104)       0      (104)     (254)      (7)
  Consumer and commercial loans..       (7)       (3)     (10)      (11)       (4)     (22)
                                      ----      ----      ---       ---      ----     ----
     Total charge-offs...........       (7)     (112)     (83)     (115)     (258)     (45)
                                      ----      ----      ---      ----      ----     ----
Total recoveries.................        0         0        0         0         0        0
                                      ----      ----      ---       ---       ---     ----
Loan charge-offs, net of recoveries     (7)     (112)     (83)     (115)     (258)     (45)
Provision charged to operations..       80       165      293       217       115      148
                                      ----       ---     ----       ---       ---     ----
Allowance for loan losses
  at end of period...............     $751      $678     $625      $415      $313     $456
                                       ===       ===      ===       ===       ===      ===
Ratio of net charge-offs during
  the period to average loans
  outstanding during the period..     0.01%     0.18%    0.15%     0.22%     0.52%    0.10%
                                      ====      ====     ====      ====      ====     ====
Provision as a percentage
  of average loans...............     0.12%     0.26%    0.53%     0.42%     0.23%    0.32%
                                      ====      ====     ====      ====      ====     ====
Allowance as a percentage of
  total loans (end of period)....     1.10%     1.03%    1.05%     0.78%     0.61%    0.95%
                                      ====      ====     ====      ====      ====     ====



- -------------------
(1)   Includes home equity loans.

                                      45






Allocation of the Allowance for Loan Losses

      The  following  table sets forth the  allocation of the allowance for loan
losses by  category  as  prepared  by the Bank.  In  management's  opinion,  the
allocation  has,  at best,  a  limited  utility.  It is  based  on  management's
assessment  as of a given point in time of the risk  characteristics  of each of
the component parts of the total loan portfolio and is subject to changes as and
when the risk factors of each such component part change.  The allocation is not
indicative of either the specific amounts or the loan categories in which future
charge-offs may be taken,  nor should it be taken as an indicator of future loss
trends. In addition,  by presenting the allocation,  management does not mean to
imply that the  allocation  is exact or that the  allowance  has been  precisely
determined from the allocation. The allocation of the allowance to each category
is not necessarily indicative of future loss in any particular category and does
not restrict the use of the allowance to absorb losses in any category.



                                March 31,                                   September 30,
                          ---------------------  --------------------------------------------------------------------
                                  1996                   1995                   1994                   1993
                          ---------------------  ---------------------  ---------------------  ----------------------
                                      Percent of             Percent of             Percent of             Percent of
                                      Loans in               Loans in               Loans in               Loans in
                                        Each                   Each                   Each                   Each
                          Amount of   Category   Amount of   Category   Amount of   Category   Amount of   Category
                          Loan Loss   to Total   Loan Loss   to Total   Loan Loss   to Total   Loan Loss   to Total
                          Allowance     Loans    Allowance     Loans    Allowance     Loans    Allowance     Loans
                          ---------     -----    ---------     -----    ---------     -----    ---------     -----
                                                            (Dollars in Thousands)

Allocation of allowance for loan losses(1):

                                                                                         
Residential real estate(2)      $189      82.19%       $124      82.24%       $131      81.87%        $139     83.25%
Commercial real estate..          13       4.54          34       4.23          39       4.36          33       3.47
Consumer and commercial loans    236      13.27         195      13.53          67      13.77          56      13.28
Unallocated.............         313          0         325          0         388          0         187          0
                                 ---     ------         ---     ------         ---    -------         ---     ------
     Total..............        $751     100.00%       $678     100.00%       $625     100.00%        $415    100.00%
                                 ===     ======         ===     ======          ===    ======          ===    ======



- -----------------------
(1)   Percentages represent loans to gross loans in each category.
(2)   Includes home equity loans.

                                      46






Investment Activities

      General.  The Bank is required  under  federal  regulations  to maintain a
minimum  amount of liquid  assets which may be invested in specified  short term
securities and certain other  investments.  See  "Regulation - Federal Home Loan
Bank System" and  "Management's  Discussion and Analysis of Financial  Condition
and Results of  Operations  - Liquidity  and  Capital  Resources."  The Bank has
maintained a liquidity portfolio in excess of regulatory requirements. Liquidity
levels may be  increased or decreased  depending  upon the yields on  investment
alternatives  and upon  management's  judgment as to the  attractiveness  of the
yields then available in relation to other  opportunities and its expectation of
future yield levels,  as well as  management's  projections as to the short term
demand for funds to be used in the Bank's loan origination and other activities.
The  Bank  classifies  its  investments  as  securities  available  for  sale or
investments  securities  held to  maturity in  accordance  with SFAS No. 115. At
March 31, 1996, the Bank's  investment  portfolio policy allowed  investments in
instruments such as U.S. Treasury obligations,  U.S. federal agency or federally
sponsored agency obligations, municipal obligations, mortgage-backed securities,
banker's  acceptances,  certificates of deposit,  Federal Funds,  including FHLB
overnight  and term  deposits (up to six months),  as well as  investment  grade
corporate bonds, commercial paper and the mortgage derivative products described
below. The Board of Directors may authorize additional investments.

   
     The Bank's securities available for sale and investment  securities held to
maturity  portfolios at March 31, 1996 did not contain  securities of any issuer
with an aggregate  book value in excess of 10% of the Bank's  equity,  excluding
those issued by the United States Government or its agencies.
    

      Mortgage-Backed Securities. To supplement lending activities, the Bank has
invested in residential mortgage-backed  securities.  Mortgage-backed securities
can serve as collateral for borrowings and, through  repayments,  as a source of
liquidity.  Mortgage-backed  securities represent a participation  interest in a
pool of  single-family  or other type of  mortgages,  the principal and interest
payments  on  which  are  passed   from  the   mortgage   originators,   through
intermediaries (generally  quasi-governmental  agencies) that pool and repackage
the participation interests in the form of securities,  to investors such as the
Bank. Such quasi-governmental agencies, which guarantee the payment of principal
and interest to investors, primarily include FHLMC, Government National Mortgage
Association ("GNMA"), and FNMA.

      The Bank's mortgage-backed securities,  other than collateralized mortgage
obligation ("CMOs"), are classified as investment securities held to maturity at
March 31,  1996 and were all  issued  by GNMA,  FHLMC,  or FNMA and  represented
participating interests in direct pass-through pools of long-term mortgage loans
originated and serviced by the issuers of the  securities.  Expected  maturities
will differ from contractual  maturities due to scheduled repayments and because
borrowers  may have the  right to call or  prepay  obligations  with or  without
prepayment penalties.

      Mortgage-backed  securities  typically  are issued with  stated  principal
amounts and the securities are backed by pools of mortgages that have loans with
interest  rates  that  are  within  a range  and have  varying  maturities.  The
underlying   pool  of  mortgages  can  be  composed  of  either   fixed-rate  or
adjustable-rate  mortgage  loans.   Mortgage-backed   securities  are  generally
referred to as mortgage participation certificates or pass-through certificates.
As a result,  the interest rate risk  characteristics  of the underlying pool of
mortgages (i.e., fixed-rate or adjustable-rate), as well as prepayment risk, are
passed on to the certificate holder. The life of a mortgage-backed  pass-through
security  is  equal  to the life of the  underlying  mortgages.  Mortgage-backed
securities  issued  by  FHLMC,  FNMA,  and  GNMA  make  up  a  majority  of  the
pass-through certificates market.

                                      47





   
     The Bank also invests in CMOs, a type of mortgage-backed  security,  and as
of March 31, 1996  maintains CMOs  classified as securities  available for sale.
Substantially  all of the Bank's CMOs were issued by GNMA,  FHLMC, or FNMA. CMOs
have been developed in response to investor  concerns  regarding the uncertainty
of cash flows associated with the prepayment option of the underlying  mortgagor
and  are  typically  issued  by  government   agencies,   government   sponsored
enterprises,  and special purpose entities established by financial institutions
and other similar  institutions.  Some CMO instruments are most like traditional
debt instruments  because they have stated principal  amounts and  traditionally
defined  interest rate terms.  Purchasers of certain other CMO  instruments  are
entitle  to  the  excess,  if  any,  of the  issuer's  cash  inflows,  including
reinvestment   earnings,   over  the  cash  outflows  for  debt   servicing  and
administrative  expenses.  CMOs may include  instruments  designated as residual
interests,  which  represent  an equity  ownership  interest  in the  underlying
collateral,  subject to the first lien of the  investors in the other classes of
the CMO and may be riskier than many regular CMO  interests.  At March 31, 1996,
all of the Bank's CMOs  consisted of regular  interests  and did not include any
residual interests or interest-only or principal only securities. The securities
are backed by mortgages on one- to four-family  residential real estate and have
contractual  maturities  up to 30 years in the  case of  adjustable  rate and 15
years in the case of fixed rate mortgage-backed securities.
    

      At March 31, 1996, the Bank held CMOs in its securities available for sale
portfolio with a fair value of $2.9 million  resulting in a net unrealized  loss
of  approximately  $75,000  at March 31,  1996.  The Bank  held  mortgage-backed
securities  in its  investment  securities  held to maturity  portfolio  with an
amortized  cost of $11.4  million at March 31, 1996.  The average  yield on CMOs
available for sale and mortgage-backed  securities held to maturity at March 31,
1996 was 6.20% and 6.41%, respectively.

      Securities Portfolio. The following table sets forth the carrying value of
the Bank's securities at the dates indicated. At March 31, 1996, the approximate
fair  value of the  Bank's  securities  available  for sale  was  $18.2  million
resulting in a net unrealized gain of $33,000, net of taxes.

                                  At March 31,             At September 30,
                                                  ------------------------------
                                     1996            1995        1994       1993
                                     ----            ----        ----       ----
                                                  (In Thousands)

Securities available for sale, 
at fair value (1):
  U.S. Government and
    agency securities................  $9,037      $2,004    $      0   $      0
States and political subdivisions....   6,236         559           0          0
  Collateralized mortgage obligations   2,912           0           0          0
                                       ------      ------     -------    -------
Total securities available for sale.. $18,185      $2,563    $      0   $      0
                                       ======       =====     =======    =======
Investment securities held to 
maturity, at amortized cost:
  U.S. Government and
   agency securities................. $19,578     $25,213     $23,182    $16,047
  States and political subdivisions..       0       6,077       6,688      5,096
  Mortgage-backed securities.........  11,395      12,348      12,711     15,118
  Collateralized mortgage
    obligations .....................       0       3,049       3,166      3,245
  Other..............................      36          36         353        335
                                     --------    --------     -------    -------
     Total investment securities 
       held to maturity.............. $31,009     $46,723     $46,100    $39,841
                                       ======      ======      ======     ======

- ------------------
(1)  Prior to October 1, 1994,  the date the Bank adopted SFAS No. 115, the Bank
     did not classify any securities as available for sale.


                                      48






      The  following  table  sets  forth  information  regarding  the  scheduled
maturities,  carrying  values,  approximate  fair values,  and weighted  average
yields for the Bank's  securities  portfolio  at March 31,  1996 by  contractual
maturity.  The following table does not take into  consideration  the effects of
scheduled repayments or the effects of possible prepayments.


                                                                       At March 31, 1996
                     ---------------------------------------------------------------------------------------------------------------
                          Less than              1 to                 5 to                Over 10                   Total   
                           1 year               5 years             10 years               years                 Securities
                     ------------------  --------------------  -------------------  ------------------  -------------------
                     Amortized  Average  Amortized    Average  Amortized   Average  Amortized  Average  Amortized  Average     Fair
                         Cost     Yield      Cost       Yield      Cost      Yield      Cost     Yield      Cost     Yield    Value
                         ----     -----      ----       -----      ----      -----      ----     -----      ----     -----    -----
                                                                  (Dollars in Thousands)

Securities 
available for sale:
  U.S. Government 
    and agencies 
                                                                                               
    securities         $4,501    5.96%    $ 4,517      5.89%   $      0     0.00%     $    0    0.00%    $ 9,018    5.92%    $9,037
  States and 
    political
    subdivisions.....   1,022    4.04       5,207      4.46           0     0.00           0    0.00       6,229    4.39      6,236

  Collateralized 
    mortgage
    obligations......      35    5.63           0      0.00            0    0.00       2,952    6.21       2,987    6.20      2,912
                       ------              ------              ---------               -----              ------             ------
     Total securities
       available
       for sale......  $5,558    5.60%     $9,724      5.13%   $       0    0.00%     $2,952    6.21%    $18,234    5.45%   $18,185
                        =====    ====       =====      ====     ========    ====       =====    ====      ======    ====     ======

Investment securities
held to maturity:
  U.S. Government and
    agencies 
    securities.......  $2,763    4.99%    $12,297      5.57%     $4,018     6.68%    $   500    7.19%    $19,578    5.78%   $19,370
  Mortgaged-backed 
    securities.......     383    7.89         669      6.50         493     9.47       9,850    6.20      11,395    6.41     11,537
  Other..............       0    0.00           0      0.00           0     0.00          36    0.00          36    0.00         36
                       ------              ------                ------               ------              ------             ------
     Total investment
       securities
       held to 
       maturity......  $3,146    5.38%    $12,966      5.62%     $4,511     7.03%    $10,386    6.24%    $31,009    6.02%   $30,943
                        =====    ====      ======      ====       =====     ====      ======    ====      ======    ====     ======





                                            49






Sources of Funds

      General. Deposits are the major source of the Bank's funds for lending and
other investment purposes. The Bank also derives funds from the (1) amortization
and prepayment of loans, (2) sales, maturities, and calls of securities, and (3)
operations.  Scheduled loan principal  repayments are a relatively stable source
of  funds,   while  deposit  inflows  and  outflows  and  loan  prepayments  are
significantly  influenced by general interest rates and market  conditions.  The
Bank may also borrow funds from the FHLB as a source of funds.

      Deposits.  Consumer and commercial deposits are attracted principally from
within the Bank's  primary  market areas  through the offering of a selection of
deposit  instruments  including  savings  accounts,  NOW accounts,  money market
accounts, and time deposits or certificate of deposit accounts.  Deposit account
terms vary according to the minimum balance required,  the time period the funds
must remain on deposit, and the interest rate, among other factors.

      The  interest  rates  paid by the Bank on  deposits  are set weekly at the
direction of the asset/liability  management committee.  The Bank determines the
interest rate to offer the public on new and maturing  accounts by reviewing the
market interest rates offered by competitors, the Bank's need for funds, and the
current  cost of money.  The Bank  reviews,  weekly,  the  interest  rates being
offered by other financial institutions within its market areas.

      Regular savings, money market, and NOW accounts constituted $51.7 million,
or 42.6%,  of the  Bank's  deposit  portfolio  at March 31,  1996.  Non-interest
bearing  deposits  constituted  $6.6  million  or  5.4%  of the  Bank's  deposit
portfolio at March 31, 1996. Time deposits constituted $63.1 million or 52.0% of
the deposit  portfolio  of which $7.4  million or 6.1% of the deposit  portfolio
were time deposits with balances of $100,000 or more. As of March 31, 1996,  the
Bank had no brokered deposits.

                                      50






     Deposit  Portfolio.  Deposits  in the  Bank  as of  March  31,  1996,  were
represented by various types of deposit programs described below.




                                                 Average       Balance as of
                                                 Interest        March 31,      Percentage of
                                     Term          Rate            1996        Total Deposits
                                     ----          ----            ----        --------------
                                                              (In Thousands)

                                                                          
Savings accounts .................   N/A         3.00%            $ 35,366          29.12%
N.O.W. accounts ..................   N/A         2.25 - 2.75        10,085           8.31
Money market accounts ............   N/A         2.75 - 4.88         6,260           5.15
Non-interest bearing accounts.....   N/A             N/A             6,615           5.45
                                                                                  
Time deposit accounts:                                                            
  Fixed Term Fixed Rate ..........   30 days     4.25                  150           0.12
  Fixed Term Fixed Rate ..........   91 days     3.80                  331           0.27
  Fixed Term Fixed Rate ..........   150 days    5.13                3,838           3.16
  Fixed Term Fixed Rate ..........   182 days    4.74                6,193           5.10
  Fixed Term Fixed Rate ..........   12 months   5.33                7,135           5.87
  Fixed Term Fixed Rate ..........   15 months   6.08                7,115           5.86
  Fixed Term Fixed Rate ..........   18 months   5.63                2,839           1.55
  Fixed Term Fixed Rate ..........   24 months   5.28                1,444           1.19
  Fixed Term Fixed Rate ..........   25 months   6.25               17,540          14.44
  Fixed Term Fixed Rate ..........   30 months   5.00                  676           0.55
  Fixed Term Fixed Rate ..........   36 months   5.08                1,280           1.05
  Fixed Term Fixed Rate ..........   48 months   5.54                  648           0.53
  Fixed Term Fixed Rate ..........   60 months   6.22               12,029           9.90
  Fixed Term Variable Rate .......   18 months   5.02                1,899           2.38
                                                                  --------         ------
     Total time deposit accounts .                                  63,117          51.97
                                                                  --------         ------
                                                                                  
     Total deposits ..............                                $121,443         100.00%
                                                                  ========         ======




      Time Deposits by Rate. The following table sets forth the time deposits in
the Bank classified by interest rate as of the dates indicated.



                        At March 31,                    As of September 30,
                      ----------------     ----------------------------------------------
                            1996               1995              1994             1993
                            ----               ----              ----             ----
                                             (In Thousands)

Interest Rate
                                                                       
2.00 - 2.99.....          $      0         $      0          $    350         $    609
3.00 - 3.99.....               331              667            12,275           13,116
4.00 - 4.99.....            10,739            4,811            11,629            9,412
5.00 - 5.99.....            25,099           27,768            12,132            7,111
6.00 - 6.99.....            23,260           23,680             3,770            3,892
7.00 - 7.99.....             3,644            3,884             1,032            1,152
8.00 - 8.99.....                44              320               714            1,989
9.00 - 9.99.....                 0                0                 0              296
                            ------           ------            ------           ------

Totals..........           $63,117          $61,130           $41,902          $37,577
                            ======           ======            ======           ======





                                      51






     Time  Deposits  Maturity.  The  following  table  sets forth the amount and
maturities of time deposits at March 31, 1996.


                                                          Amount Due
                           --------------------------------------------------------------------------
                             12 month       12 month       12 month
                           period ended   period ended   period ended       After
Interest Rate                March 31,      March 31,      March 31,      March 31,        Total
- -------------                  1997           1998           1999           2000           ----- 
                               ----           ----           ----           ----
                                                        (In Thousands)

                                                                               
3.00 - 3.99%.............    $    331        $     0        $     0        $     0      $     331
4.00 - 4.99%.............       8,844          1,727            168              0         10,739
   
5.00 - 5.99%.............      16,450          5,299          1,854          1,496         25,099
    
6.00 - 6.99%.............      15,120          6,211            245          1,684         23,260
7.00 - 7.99%.............       1,049            238            264          2,093          3,644
8.00 - 8.99%.............           0              0              0             44             44
                             --------       --------        -------         ------        -------
  Total                       $41,794        $13,475         $2,531         $5,317        $63,117
                               ======         ======          =====          =====         ======





      Time Deposits. The following table indicates the amount of the Bank's time
deposits of $100,000 or more by time  remaining  until  maturity as of March 31,
1996.

                Maturity Period              Time Deposits    
                ---------------              -------------
                                             (In Thousands)
        
        Within three months...........           $1,482
        Three through six months......            1,344
        Six through twelve months.....            2,332
        Over twelve months............            2,216
                                                  -----
             Total....................           $7,374
                                                  =====


Borrowings

      The Bank may obtain  advances from the FHLB of New York to supplement  its
supply  of  lendable  funds.  Advances  from the FHLB of New York are  typically
secured by a pledge of the Bank's stock in the FHLB of New York and a portion of
the Bank's first mortgage loans.  Each FHLB borrowing has its own interest rate,
which may be fixed or variable,  and range of maturities.  The Bank, if the need
arises,  may also access the Federal  Reserve Bank discount window to supplement
its supply of lendable  funds and to meet deposit  withdrawal  requirements.  At
March 31, 1996,  the Bank had $2.1 million in  fixed-rate  long-term  borrowings
outstanding  from the FHLB of New  York.  See Note 9 to the  Notes to  Financial
Statements. At March 31, 1996, the Bank had no other borrowings outstanding.

Competition

      The  Bank  has  been  able to  maintain  its  position  in  mortgage  loan
originations,  market share, and deposit accounts throughout its market areas by
virtue of its local presence,  competitive  pricing, and referrals from existing
customers.  The Bank is one of many  financial  institutions  serving its market
areas.  The deposit  base of the Bank's  market areas is sought by many of these
financial institutions.

                                      52






      The   competition   for  deposits  comes  from  other  insured   financial
institutions such as commercial banks, thrift  institutions,  credit unions, and
multi-state  regional  banks in the Bank's market areas.  Competition  for funds
also includes a number of insurance products sold by local agents and investment
products  such as mutual funds and other  securities  sold by local and regional
brokers. Loan competition varies depending upon market conditions and comes from
other  insured  financial   institutions   such  as  commercial  banks,   thrift
institutions,  credit unions,  multi-state regional banks, and mortgage bankers,
many of whom have far greater resources then the Bank.

Subsidiary Activity

      The Bank is  permitted  to  invest up to 2% of its  assets in the  capital
stock of, or secured or unsecured  loans to,  subsidiary  corporations,  with an
additional  investment  of 1% of  assets  when  such  additional  investment  is
utilized primarily for community  development  purposes.  At March 31, 1996, the
Bank had one  wholly-owned  subsidiary,  AFS Service Corp. AFS Service Corp. was
formed  in  October  1995 to act as an agent for the sale of  Savings  Bank Life
Insurance.  The Bank's investment in its subsidiary totalled $1,000 at March 31,
1996. As of March 31, 1996, AFS Service Corp. had not conducted any operations.

Properties

      The Bank  operates  from its main  office and three  branch  offices.  The
Bank's total investment in office property and equipment was $2.6 million with a
net book value of $1.6 million at March 31, 1996.



                                                                      Net Book Value
                                                                      Of Real Property
                                                       Year Leased     or Leasehold
Location                             Leased or Owned   or Acquired     Improvements
- --------                             ---------------   -----------     ------------

MAIN OFFICE:
                                                                            
  161 Church Street                      Owned            1961              $440,511
  Amsterdam, New York
  12010

AMSTERDAM BRANCH OFFICE:
  Route 30N & Maple Avenue Extension     Owned            1989              $612,996
  Amsterdam, New York

SUPERMARKET BRANCH - GLOVERSVILLE:
  Shop N Save                         Leased until        1994              $109,090
  Fifth Avenue                        July 2004(1)
  Gloversville, New York

SUPERMARKET BRANCH - ONEONTA:
  Shop N Save                         Leased until        1995              $112,436
  Route 28                           January 2005(1)
  Oneonta, New York


- --------------
(1)  Lease has a ten year term  with a renewal  option at the end of first  five
     years.

                                      53






      The Bank has  recently  entered  into a lease to occupy  two spaces in the
Amsterdam  Riverfront  Center.  A  majority  of  this  space  will be used as an
operations  center and will house the loan servicing,  accounting,  bookkeeping,
and  proof  departments,   marketing  and  business   development,   and  branch
operations.  The remaining space is expected to be used as a small branch office
with an ATM.

Personnel

      At March 31, 1996,  the Bank had 34 full-time and 15 part-time  employees.
None of the Bank's employees are represented by a collective  bargaining  group.
The Bank believes that its relationship with its employees is good.

Legal Proceedings

      The  Bank,  from time to time,  is a party to  routine  litigation,  which
arises in the  normal  course of  business,  such as  claims to  enforce  liens,
condemnation  proceedings  on  properties  in  which  the  Bank  holds  security
interests, claims involving the making and servicing of real property loans, and
other  issues  incident  to the  business  of the Bank.  There were no  lawsuits
pending  or known to be  contemplated  against  the Bank at March 31,  1996 that
would have a material effect on the operations or income of the Bank.

                                  REGULATION

      Set forth below is a brief description of certain laws which relate to the
regulation of the Bank and the Company.  The description  does not purport to be
complete and is qualified  in its entirety by reference to  applicable  laws and
regulations.

General

      As a federally chartered,  SAIF-insured  savings association,  the Bank is
subject to extensive  regulation by the OTS and the FDIC. Lending activities and
other  investments  must comply with  various  federal and state  statutory  and
regulatory   requirements.   The  Bank  is  also  subject  to  certain   reserve
requirements promulgated by the Board of Governors of the Federal Reserve System
("Federal Reserve System").

      The OTS, in  conjunction  with the FDIC,  regularly  examines the Bank and
prepares  reports for the  consideration of the Bank's Board of Directors on any
deficiencies that they find in the Bank's  operations.  The Bank's  relationship
with its depositors and borrowers is also regulated to a great extent by federal
and state law,  especially in such matters as the ownership of savings  accounts
and the form and content of the Bank's mortgage documents.

      The Bank  must  file  reports  with the OTS and the  FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other financial  institutions.  This regulation and supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.  Any change in such  regulations,  whether by the OTS, the FDIC or the
United States  Congress could have a material  adverse impact on the Company and
the Bank and their operations.

                                      54






Insurance of Deposit Accounts

      The  Bank's  deposit  accounts  are  insured  by the SAIF to a maximum  of
$100,000  for each  insured  member (as  defined by law and  regulation).  If an
institution  has no  tangible  capital,  the FDIC has the  authority,  should it
initiate proceedings to terminate an institution's deposit insurance, to suspend
the insurance of any such  institution.  However,  if a savings  association has
positive capital when it includes qualifying  intangible assets, the FDIC cannot
suspend deposit  insurance unless capital declines  materially,  the institution
fails to enter into and remain in compliance  with an approved  capital plan, or
the institution is operating in an unsafe or unsound manner.

      Regardless of an institution's capital level, insurance of deposits may be
terminated by the FDIC upon a finding that the institution has engaged in unsafe
or  unsound  practices,  is  in an  unsafe  or  unsound  condition  to  continue
operations,  or has violated any  applicable  law,  regulation,  rule,  order or
condition imposed by the FDIC or the institution's  primary regulator.  The FDIC
may also  prohibit  an  insured  depository  institution  from  engaging  in any
activity  the  FDIC  determines  to  pose a  serious  threat  to the  SAIF.  The
management of the Bank is unaware of any practice,  condition, or violation that
might lead to termination of its deposit insurance.

      The FDIC charges an annual  assessment for the insurance of deposits based
on the risk a particular  institution poses to its deposit insurance fund. Under
this system,  a savings  association pays within a range of 23 cents to 31 cents
per  $100  of  domestic   deposits,   depending  upon  the  institution's   risk
classification.  This risk  classification is based on an institution's  capital
group and supervisory subgroup assignment.  In addition,  the FDIC is authorized
to increase such deposit insurance rates on a semi-annual basis if it determines
that such  action is  necessary  to cause the  balance  in the SAIF to reach the
designated  reserve ratio of 1.25% of SAIF-insured  deposits within a reasonable
period of time.  The SAIF was  substantially  underfunded  at March 31, 1996. In
addition,  the FDIC may  impose  special  assessments  on SAIF  members to repay
amounts borrowed from the U.S. Treasury or for any other reason deemed necessary
by the FDIC. The Bank's federal deposit  insurance  premium expense for the year
ended September 30, 1995 amounted to approximately  $235,000. By comparison,  at
March 31, 1996, members of the BIF were required to pay substantially  lower, or
virtually no, federal deposit insurance premium.

Regulatory Capital Requirements

      OTS capital regulations require savings institutions to meet three capital
standards: (1) tangible capital equal to 1.5% of total adjusted assets, (2) core
capital  equal  to at  least 3% of total  adjusted  assets,  and (3)  risk-based
capital equal to 8% of total risk-weighted assets. The Bank's capital ratios are
set forth under "Historical and Pro Forma Capital Compliance."

      Tangible  capital is defined as core  capital less all  intangible  assets
(including  supervisory  goodwill),  less certain mortgage  servicing rights and
less certain investments. Core capital is defined as common stockholders' equity
(including  retained  earnings),  noncumulative  perpetual  preferred  stock and
minority interests in the equity accounts of consolidated subsidiaries,  certain
nonwithdrawable accounts and pledged deposits of mutual savings associations and
qualifying supervisory goodwill,  less nonqualifying  intangible assets, certain
mortgage servicing rights and certain investments.

      The  risk-based  capital  standard for savings  institutions  requires the
maintenance of total  risk-based  capital (which is defined as core capital plus
supplementary  capital)  of  8%  of  risk-weighted  assets.  The  components  of
supplementary capital include, among other items, cumulative perpetual preferred
stock,  perpetual  subordinated debt, mandatory  convertible  subordinated debt,
intermediate-term  preferred  stock,  and the portion of the  allowance for loan
losses not designated for specific loan losses. The portion of

                                      55






the allowance for loan and lease losses  includable in supplementary  capital is
limited to a maximum of 1.25% of risk-weighted  assets.  Overall,  supplementary
capital is limited to 100% of core capital. A savings association must calculate
its risk-weighted assets by multiplying each asset and off-balance sheet item by
various risk factors as determined  by the OTS,  which range from 0% for cash to
100% for delinquent  loans,  property acquired through  foreclosure,  commercial
loans, and other assets.

      The  OTS has  adopted  a rule  requiring  a  deduction  from  capital  for
institutions  with certain levels of interest rate risk. This rule is not yet in
effect.

Dividend and Other Capital Distribution Limitations

      OTS regulations require the Bank to give the OTS 30 days advance notice of
any  proposed  declaration  of  dividends  to the  Company,  and the OTS has the
authority under its  supervisory  powers to prohibit the payment of dividends to
the Company. In addition, the Bank may not declare or pay a cash dividend on its
capital stock if the effect thereof would be to reduce the regulatory capital of
the Bank below the amount required for the liquidation account to be established
pursuant to the Bank's  Plan.  See "The  Conversion - Effects of  Conversion  to
Stock Form on Depositors and Borrowers of the Bank Liquidation Account."

      OTS  regulations  impose  limitations  upon all capital  distributions  by
savings  institutions,  such  as  cash  dividends,  payments  to  repurchase  or
otherwise acquire its shares, payments to stockholders of another institution in
a cash-out merger,  and other  distributions  charged against capital.  The rule
establishes  three tiers of  institutions  based  primarily on an  institution's
capital  level.  An  institution  that  exceeds  all  fully  phased-in   capital
requirements  before  and  after  a  proposed  capital   distribution  ("Tier  1
institution")  and has not  been  advised  by the OTS that it is in need of more
than the normal  supervision can, after prior notice but without the approval of
the OTS, make capital  distributions during a calendar year equal to the greater
of (i) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital  ratio" (the excess  capital
over its fully phased-in capital  requirements) at the beginning of the calendar
year,  or (ii) 75% of its net income over the most recent four  quarter  period.
Any additional  capital  distributions  require prior regulatory  notice.  As of
September 30, 1995, the Bank was a Tier 1 institution.

      In the event the Bank's capital fell below its fully phased-in requirement
or the OTS notified it that it was in need of more than normal supervision,  the
Bank would become a Tier 2 or Tier 3 institution and as a result, its ability to
make capital distributions could be restricted.  Tier 2 institutions,  which are
institutions that before and after the proposed  distribution meet their current
minimum capital  requirements,  may only make capital distributions of up to 75%
of net income over the most recent four  quarter  period.  Tier 3  institutions,
which are institutions that do not meet current minimum capital requirements and
propose to make any capital  distribution,  and Tier 2 institutions that propose
to make a capital  distribution  in excess of the noted safe harbor level,  must
obtain OTS approval  prior to making such  distribution.  In  addition,  the OTS
could prohibit a proposed capital  distribution by any institution,  which would
otherwise  be  permitted  by the  regulation,  if the OTS  determines  that such
distribution  would  constitute  an  unsafe  or  unsound  practice.  The OTS has
proposed  rules  relaxing   certain   approval  and  notice   requirements   for
well-capitalized institutions.

      A savings association is prohibited from making a capital distribution if,
after making the distribution, the savings association would be undercapitalized
(i.e.,  not  meet  any  one of its  minimum  regulatory  capital  requirements).
Further,  a savings  association  cannot distribute  regulatory  capital that is
needed for the liquidation account.

                                      56






Qualified Thrift Lender Test

      Savings  institutions must meet a qualified thrift lender ("QTL") test. If
the Bank maintains an appropriate level of qualified thrift investments ("QTIs")
(primarily  residential  mortgages and related  investments,  including  certain
mortgage-related  securities) and otherwise qualifies as a QTL, it will continue
to enjoy  full  borrowing  privileges  from the FHLB of New York.  The  required
percentage  of QTIs is 65% of  portfolio  assets  (defined  as all assets  minus
intangible  assets,  property used by the institution in conducting its business
and liquid assets equal to 10% of total assets). Certain assets are subject to a
percentage  limitation  of  20%  of  portfolio  assets.  In  addition,   savings
associations  may include shares of stock of the FHLBs,  FNMA and FHLMC as QTIs.
Compliance  with the QTL test is  determined  on a monthly  basis in nine out of
every 12 months.  As of March 31, 1996, the Bank was in compliance  with its QTL
requirement with approximately 75% of its assets invested in QTIs.

Transactions With Affiliates

      Generally,  restrictions  on  transactions  with  affiliates  require that
transactions   between  a  savings  association  or  its  subsidiaries  and  its
affiliates be on terms as favorable to the Bank as comparable  transactions with
non-affiliates.  In addition, certain of these transactions are restricted to an
aggregate  percentage of the Bank's capital and collateral in specified  amounts
must usually be provided by  affiliates in order to receive loans from the Bank.
Affiliates  of the Bank include the Company and any company which would be under
common control with the Bank. In addition,  a savings association may not extend
credit to any affiliate engaged in activities not permissible for a bank holding
company or acquire the securities of any affiliate that is not a subsidiary. The
OTS  has the  discretion  to  treat  subsidiaries  of  savings  associations  as
affiliates on a case-by-case basis.

Liquidity Requirements

      All savings associations are required to maintain an average daily balance
of liquid  assets equal to a certain  percentage of the sum of its average daily
balance of net withdrawable  deposit accounts and borrowings payable in one year
or less.  The liquidity  requirement  may vary from time to time (between 4% and
10%)  depending  upon  economic  conditions  and  savings  flows of all  savings
associations.  At March 31, 1996, the Bank's required liquid asset ratio was 5%.
Monetary  penalties may be imposed upon associations for violations of liquidity
requirements.

Federal Home Loan Bank System

      The Bank is a member of the FHLB of New York,  which is one of 12 regional
FHLBs  that   administer   the  home  financing   credit   function  of  savings
associations.  Each FHLB  serves as a reserve  or central  bank for its  members
within its assigned  region.  It is funded  primarily from proceeds derived from
the sale of  consolidated  obligations  of the FHLB  System.  It makes  loans to
members (i.e.,  advances) in accordance with policies and procedures established
by the Board of Directors of the FHLB.

      As a member,  the Bank is required to purchase and  maintain  stock in the
FHLB of New York in an  amount  equal to at  least  1% of its  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the  beginning of each year.  At March 31,  1996,  the Bank had $566,000 in FHLB
stock, at cost, which was in compliance with this requirement.  The FHLB imposes
various  limitations on advances such as limiting the amount of certain types of
real estate related  collateral to 30% of a member's  capital and limiting total
advances to a member.

                                      57






      The FHLBs are  required to provide  funds for the  resolution  of troubled
savings  associations  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.  For the fiscal year ended September  30,1995,  dividends paid by
the FHLB of New York to the Bank totalled $42,000.

Federal Reserve System

      The  Federal  Reserve  System  requires  all  depository  institutions  to
maintain  non-interest  bearing  reserves  at  specified  levels  against  their
transaction accounts (primarily  checking,  NOW and Super NOW checking accounts)
and  non-personal  time  deposits.  The balances  maintained to meet the reserve
requirements  imposed by the Federal  Reserve  System may be used to satisfy the
liquidity  requirements  that are  imposed by the OTS.  At March 31,  1996,  the
Bank's reserve met the minimum level required by the Federal Reserve System.

      Savings  associations  have  authority to borrow from the Federal  Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  associations  to exhaust all other sources  before  borrowing  from the
Federal  Reserve  System.  The Bank had no borrowings  from the Federal  Reserve
System at March 31, 1996.

Company Regulation

      General.  After the Conversion,  the Company will be a unitary savings and
loan holding  company  subject to regulatory  oversight by the OTS. As such, the
Company is required to register  and file reports with the OTS and is subject to
regulation  and  examination  by  the  OTS.  In  addition,  the  OTS  will  have
enforcement   authority  over  the  Company  and  its  non-savings   association
subsidiaries,  should such subsidiaries be formed, which also permits the OTS to
restrict or prohibit  activities that are determined to be a serious risk to the
subsidiary  savings  association.  This  regulation  and  oversight  is intended
primarily  for the  protection  of the  depositors  of the  Bank and not for the
benefit of  stockholders  of the  Company.  The Company will also be required to
file certain reports with, and otherwise  comply with, the rules and regulations
of the OTS and the Securities and Exchange Commission ("SEC").

      QTL Test.  As a unitary  savings  and loan  holding  company,  the Company
generally  will not be  subject  to  activity  restrictions,  provided  the Bank
satisfies  the QTL test.  If the  Company  acquires  control of another  savings
association  as a separate  subsidiary,  it would become a multiple  savings and
loan  holding  company  and  the  activities  of  the  Company  and  any  of its
subsidiaries (other than the Bank or any other SAIF-insured savings association)
would become subject to  restrictions  applicable to bank holding  companies and
those activities  specified by the OTS as permissible for a multiple savings and
loan holding company,  unless such other associations each also qualify as a QTL
or were  acquired in a supervised  acquisition.  See "- Qualified  Thrift Lender
Test."

      Restrictions  on  Acquisitions.  The Company must obtain approval from the
OTS  before  acquiring  control  of any  other  SAIF-insured  association.  Such
acquisitions  are generally  prohibited if they result in a multiple savings and
loan holding company  controlling  savings  associations in more than one state.
However,  such  interstate  acquisitions  are permitted  based on specific state
authorization or in a supervisory acquisition of a failing savings association.

      Federal  law  generally  provides  that no  "person,"  acting  directly or
indirectly or through or in concert with one or more other persons,  may acquire
"control," as that term is defined in OTS

                                      58






regulations,  of a federally insured savings institution without giving at least
60 days  written  notice  to the OTS and  providing  the OTS an  opportunity  to
disapprove the proposed acquisition. In addition, no company may acquire control
of such an institution without prior OTS approval.

      Federal  Securities Law. The Company has filed with the SEC a registration
statement  under the Securities Act for the  registration of the Common Stock to
be issued  pursuant to the Conversion.  Upon  completion of the Conversion,  the
Company's  Common Stock will be registered  with the SEC under the Exchange Act.
The Company will then be subject to the information, proxy solicitation, insider
trading restriction, and other requirements under the Exchange Act.

                                   TAXATION

Federal Taxation

      Savings associations are subject to the provisions of the Internal Revenue
Code of 1986,  as amended  (the  "Code"),  in the same  general  manner as other
corporations. However, savings associations such as the Bank, which meet certain
definitional tests and other conditions  prescribed by the Code may benefit from
certain favorable  provisions regarding their deductions from taxable income for
annual additions to their bad debt reserve. The amount of the bad debt deduction
that a qualifying savings institution may claim with respect to additions to its
reserve for bad debts is subject to certain  limitations.  The Bank  reviews the
most favorable way to calculate the deduction attributable to an addition to its
bad debt reserve on an annual basis.

      Under the  percentage of taxable  income  method,  the bad debt  deduction
attributable  to "qualifying  real property  loans" cannot exceed the greater of
(i) the amount deductible under the experience method, or (ii) the amount which,
when added to the bad debt deduction for non-qualifying loans, equals the amount
by which  12% of the sum of the  total  deposits  and the  advance  payments  by
borrowers for taxes and insurance at the end of the taxable year exceeds the sum
of the surplus,  undivided  profits and reserves at the beginning of the taxable
year.  The amount of the bad debt  deduction  attributable  to  qualifying  real
property  loans  computed  using the  percentage  of  taxable  income  method is
permitted  only to the  extent  that the  institution's  reserve  for  losses on
qualifying  real property loans at the close of the taxable year does not exceed
6% of such loans  outstanding  at such  time.  The Bank used the  percentage  of
taxable income method for the tax years ended December 31, 1994 and 1993.

      Under the experience  method, the bad debt deduction may be based on (i) a
six-year moving average of actual losses on qualifying and non-qualifying loans,
or (ii) a fill-up to the  institution's  base year reserve amount,  which is the
tax bad debt  reserve  determined  as of December  31,  1987.  The Bank used the
experience method for the tax year ended December 31, 1995. See Notes 1(l) and 8
to the Financial Statements.

      The  percentage  of  specially  computed  taxable  income  that is used to
compute a savings  association's bad debt reserve deduction under the percentage
of taxable  income  method  (the  "percentage  bad debt  deduction")  is 8%. The
percentage of taxable  income bad debt deduction thus computed is reduced by the
amount  permitted as a deduction for  non-qualifying  loans under the experience
method.  The  availability  of the  percentage of taxable  income method permits
qualifying savings  associations to be taxed at a lower effective federal income
tax rate than that applicable to  corporations  generally  (approximately  31.3%
assuming the maximum percentage bad debt deduction).

                                      59






      If  an  association's  qualifying  assets  (generally,  loans  secured  by
residential  real  estate  or  deposits,  educational  loans,  cash and  certain
government  obligations)  constitute  less  than 60% of its  total  assets,  the
association may not deduct any addition to a bad debt reserve and generally must
include  existing  reserves  in  income  over  a  four  year  period,  which  is
immediately accruable for financial reporting purposes. As of March 31, 1996, at
least 60% of the Bank's assets were qualifying assets as defined in the Code. No
assurance  can be  given  that the Bank  will  meet the 60% test for  subsequent
taxable years.

      Earnings  appropriated to the Bank's bad debt reserve and claimed as a tax
deduction  including  the Bank's  supplemental  reserves  for losses will not be
available for the payment of cash dividends or for  distribution to stockholders
(including  distributions  made on dissolution or liquidation),  unless the Bank
includes the amount in income, along with the amount deemed necessary to pay the
resulting  federal income tax. As of March 31, 1996, the Bank had  approximately
$2.5 million of accumulated  earnings,  representing  its base year tax reserve,
for which federal  income taxes have not been  provided.  If such amount is used
for any purpose other than bad debt losses, including a dividend distribution or
a distribution in  liquidation,  it will be subject to federal income tax at the
then current rate. See "Risk Factors - Possible Recapture of Bad Debt Reserve."

      Generally,  for taxable years beginning after 1986, the Code also requires
most corporations, including savings associations, to utilize the accrual method
of accounting  for tax purposes.  Further,  for taxable years ending after 1986,
the Code  disallows  100% of a savings  association's  interest  expense  deemed
allocated  to certain  tax-exempt  obligations  acquired  after  August 7, 1986.
Interest expense allocable to (i) tax-exempt  obligations  acquired after August
7, 1986  which are not  subject to this rule,  and (ii)  tax-exempt  obligations
issued  after 1982 but  before  August 8,  1986,  are  subject to the rule which
applied prior to the Code  disallowing the  deductibility of 20% of the interest
expense.

      The Internal  Revenue Code  imposes a tax ("AMT") on  alternative  minimum
taxable  income  ("AMTI")  at a rate  of  20%.  AMTI  is  increased  by  certain
preference  items,  including  the excess of the tax bad debt reserve  deduction
using the percentage of taxable income method over the deduction that would have
been allowable  under the experience  method.  Only 90% of AMTI can be offset by
net operating loss carryovers of which the Bank currently has none. AMTI is also
adjusted by  determining  the tax  treatment  of certain  items in a manner that
negates the deferral of income resulting from the regular tax treatment of those
items.  Thus,  the Bank's  AMTI is  increased  by an amount  equal to 75% of the
amount  by  which  the  Bank's  adjusted   current  earnings  exceeds  its  AMTI
(determined  without  regard to this  adjustment  and prior to reduction for net
operating losses).  In addition,  for taxable years beginning after December 31,
1986 and before January 1, 1996, an environmental  tax of 0.12% of the excess of
AMTI (with certain  modifications)  over $2 million is imposed on  corporations,
including the Bank,  whether or not an AMT is paid.  Under pending  legislation,
the AMT rate would be reduced to zero for taxable years beginning after December
31, 1994, but this rate reduction would be suspended for taxable years beginning
in 1995 and 1996 and the  suspended  amounts would be refunded as tax credits in
subsequent years.

      The Company may exclude  from its income 100% of dividends  received  from
the  Bank as a member  of the  same  affiliated  group  of  corporations.  A 70%
dividends  received  deduction  generally  applies  with  respect  to  dividends
received from corporations that are not members of such affiliated group, except
that an 80% dividends received deduction applies if the Company and the Bank own
more  than  20% of the  stock of a  corporation  paying a  dividend.  The  above
exclusion  amounts,  with the  exception of the  affiliated  group  figure,  are
reduced in years in which the Bank avails  itself of the  percentage  of taxable
income bad debt deduction method.

      The Bank's federal income tax returns for the last five tax years have not
been examined by the IRS.

                                      60







State Taxation

      New York Taxation.  The Bank is subject to New York State Franchise Tax on
Banking  Corporations  equal to the greater of (i) 9% of the Bank's  "entire net
income" allocable to operations in New York, or (ii) the applicable  alternative
minimum tax. The  alternative  minimum tax is generally the greater of (a) 0.01%
of the value of the Bank's  assets  allocable to  operations  in New York,  with
certain  modifications,  (b) 3% of the Bank's  "alternative  entire net  income"
allocable to operations  in New York,  or (c) $250.  In addition,  New York also
imposes a surtax of 3% on the  applicable  tax  described  above.  The surtax is
scheduled to expire by the end of 1996.  Entire net income is similar to federal
taxable income, subject to modifications  (including the fact that net operating
losses  cannot be carried back or carried  forward) and  alternative  entire net
income is equal to entire net income without certain modifications.

      The Bank's state income tax returns for the tax years of 1991,  1994,  and
1995 have not been audited. An audit of the 1992 and 1993 tax years by the state
is in progress.

      Delaware  Taxation.  As a Delaware  corporation  with no operations in the
State of Delaware,  the Company is exempt from Delaware corporate income tax but
is required to file an annual  report with and pay an annual fee to the State of
Delaware.  The Company is also subject to an annual franchise tax imposed by the
State of Delaware.

                           MANAGEMENT OF THE COMPANY

      The Board of  Directors  of the  Company  consists  of those  persons  who
currently serve as Directors of the Bank. The Board of Directors is divided into
three classes, each of which contains approximately  one-third of the Board. The
directors  are  elected  by  the  stockholders  of  the  Company  for  staggered
three-year terms, or until their successors are elected and qualified. One class
of directors,  consisting of John M. Lisicki and Daniel J. Greco,  has a term of
office expiring at the first annual meeting  following the Conversion.  A second
class,  consisting  of Ronald S. Tecler and John A.  Tesiero,  Jr. has a term of
office  expiring at the annual meeting to be held one year  thereafter.  A third
class,  consisting of John A.  Kosinski,  Jr.,  Joseph G. Opalka and Florence B.
Opiela, has a term of office expiring at the annual meeting to be held two years
thereafter.

      The following  individuals  hold the executive  offices in the Company set
forth below opposite their names.



Name                      Age (1)     Positions Held With the Company
- ----                      -------     -------------------------------

                                                                                
John M. Lisicki              49       President, Chief Executive Officer, and Director

James J. Alescio             34       Treasurer and Chief Financial Officer
   
Benjamin W. Ziskin           38       Vice President
    



- ---------------------
(1)   At March 31, 1996.

      The executive officers of the Company are elected annually and hold office
until their  respective  successors  have been  elected and  qualified  or until
death, resignation, or removal by the Board of Directors. Additional information
concerning the business experience and compensation of the directors

                                      61






and executive officers of the Company is set forth under "Management of the Bank
- - Biographical Information."

                            MANAGEMENT OF THE BANK

Directors and Executive Officers

      The Board of  Directors  of the Bank is composed of seven  members each of
whom serves for a term of three years.  The Bank's  proposed  Charter and Bylaws
require that directors be divided into three classes,  as nearly equal in number
as possible,  each class to serve for a three-year  period,  with  approximately
one-third of the  directors  elected each year.  Executive  officers are elected
annually by the Board of Directors and serve at the Board's discretion.

      The following table sets forth  information  with respect to the directors
and  executive  officers of the Bank,  all of whom will continue to serve in the
same capacities after the Conversion.


                                                                            Current
                                                              Director        Term
Name                      Age (1)   Position                    Since       Expires
- ----                      -------   --------                    -----       -------

                                                                   
John M. Lisicki             49      President, Chief Executive  1984          1997
                                    Officer, and Director
Daniel J. Greco             68      Director                    1980          1997
Ronald S. Tecler            57      Director                    1994          1998
John A. Tesiero, Jr.        68      Director                    1994          1998
John A. Kosinski, Jr.       68      Director                    1959          1999
Joseph G. Opalka            56      Director                    1975          1999
Florence B. Opiela          81      Director                    1984          1999
James J. Alescio            34      Treasurer and Chief
                                    Financial Officer
Benjamin W. Ziskin          38      Vice President and Chief
                                    Lending Officer



- ------------
(1)   At March 31, 1996.

Biographical Information

      The business experience of each director and executive officer of the Bank
is set forth below. All directors and executive officers have held their present
positions for a minimum of five years unless otherwise stated.

      John M. Lisicki has been the President and Chief Executive  Officer of the
Bank since  1978 and of the  Company  since its  formation.  Mr.  Lisicki is the
Chairman of the Board of Amsterdam Memorial  Hospital,  a former President and a
board member of Industries for Amsterdam, Inc., the president and a board member
of Foundation Liberty  Enterprises,  a board member and former Vice President of
the  Amsterdam  Free  Library,  a board  member of the Sarah J. Sanford Home for
Elderly Women, and a former board member of the Hospice Foundation.

                                      62






     Daniel J. Greco has been a  director  of the Bank since 1980 and a director
of the Company since its formation. Mr. Greco is a former school teacher and the
retired  superintendent  of the Greater  Amsterdam  School  District.  Mr. Greco
serves  on the  Board  of  Directors  of the  Amsterdam  Memorial  Hospital  and
Industries  for Amsterdam and is active in the Rotary Club,  the Elks Club,  and
the Boy Scouts of America.

     Ronald S.  Tecler  has been a  director  of the Bank  since 1994 and of the
Company  since its  formation.  Mr.  Tecler  is the  majority  stockholder  of a
professional  corporation engaged in the practice of dentistry in Amsterdam, New
York and has practiced  dentistry  since 1971. Mr. Tecler is the Chairman of the
Board of the Amsterdam  Urban Renewal  Agency,  a board member of Industries for
Amsterdam, Inc., the Vice President of the Twin Rivers Boy Scout Council, and is
active in the  Amsterdam  Rotary Club and the St.  Mary's  Hospital at Amsterdam
Foundation.

     John A. Tesiero,  Jr. has been a director of the Bank since 1994 and of the
Company since its formation.  Mr. Tesiero is the sole owner of Cranesville Block
Co., Inc., a construction supply business supplying ready mix concrete, concrete
block, sand, gravel, and stone, located in Amsterdam, New York.

     John A.  Kosinski,  Jr.,  has been a director of the Bank since 1959 and of
the Company since its formation.  Mr. Kosinski is an attorney in Amsterdam,  New
York and has practiced law since 1953.  Mr.  Kosinski  serves as counsel for the
Bank.  Mr.  Kosinski  is a  Director  Emeritus  of the St.  Mary's  Hospital  at
Amsterdam  Foundation  and is active in the Liberty  House,  the Elks Club,  the
Montgomery   County  Chamber  of  Commerce,   the  Montgomery   County  Economic
Development Corp., the American and Montgomery County Bar Associations,  and the
New York Trial Association.

     Joseph G.  Opalka  has been a  director  of the Bank  since 1975 and of the
Company since its formation. Mr. Opalka is a certified public accountant and the
sole owner of Joseph G. Opalka C.P.A., a public accounting firm. Mr. Opalka also
serves as an adjunct faculty member of the Schenectady  County Community College
and from 1969 to 1993 was the Vice President of Finance for Amsterdam Printing &
Litho  Corp.,  a  mail  order  company.  Mr.  Opalka  serves  as a  director  of
Rehabilitation Support Services, Inc. and is active in the American Institute of
Certified Public  Accountants and the New York State Society of Certified Public
Accountants.

     Florence  B.  Opiela has been a director  of the Bank since 1984 and of the
Company since its formation. Ms. Opiela is a retired Executive Vice President of
the Bank.  Ms. Opiela is a member of the St.  Mary's  Hospital  volunteers,  St.
Mary's Hospital Auxiliary, Inc., and St. Stanislaus Rosary Auxiliary. Ms. Opiela
is also active in the Amsterdam Free Library and the Walter-Elwood Museum.

     James J. Alescio served as the Assistant Treasurer of the Bank from 1984 to
1987 and was appointed Treasurer and Chief Financial Officer of the Bank in 1993
and of the Company  upon its  formation.  From 1987 to 1993,  Mr.  Alescio was a
senior  accountant  with  John  G.  Gilooly,  C.P.A.'s,  an  independent  public
accounting firm. Mr. Alescio in a member of the American  Institute of Certified
Public Accountants and the New York Society of Certified Public Accountants.

     Benjamin W. Ziskin  served as the  Treasurer  of the Bank from 1985 to 1993
and was appointed Vice President of the Bank in 1989 and of the Company upon its
formation.  Mr.  Ziskin is a board  member  and past  Treasurer  of the  Capital
District  League of Savings  Institutions,  a board member and  President of the
Montgomery  Transitional Services, a board member and Secretary of the Amsterdam
Housing  Authority,  a past President and Treasurer of the Montgomery County Big
Brothers/Big  Sisters,  and a past board member of The Amsterdam City Center and
the St. Mary's Hospital at Amsterdam Foundation.

                                      63







Meetings and Committees of the Board of Directors

      The Bank's Board of Directors  conducts its business  through  meetings of
the Board and through activities of its committees. During the fiscal year ended
September 30, 1995,  the Board of Directors  held 12 regular  meetings and three
special  meetings.  No director attended fewer than 75% of the total meetings of
the Board of Directors of the Bank and committees on which such director  served
during the fiscal year ended September 30, 1995.

      The Executive  Committee of the Board of Directors,  which is comprised of
John M.  Lisicki,  John A.  Kosinski,  and Daniel J. Greco,  meets as  necessary
between  meetings  of the full Board of  Directors  of the Bank.  The  Executive
Committee  did not  meet  during  fiscal  1995.  All  actions  of the  Executive
Committee are ratified by the full Board of Directors.

      The Audit  Committee  of the Bank is  comprised  of Florence B. Opiela and
Joseph  Opalka.  The President also attends these meetings but is excused during
certain  portions.  The  Audit  Committee  is  responsible  for  developing  and
maintaining  the Bank's audit program.  The committee also meets with the Bank's
outside  auditors  to discuss  the  results of the annual  audit and any related
matters. The Audit Committee met three times during the 1995 fiscal year.

     The Compensation  Committee  consists of John M. Lisicki,  John A. Tesiero,
Jr., John A. Kosinski, and Daniel J. Greco. The committee establishes the Bank's
salary budget,  director fees,  and employee  benefits  provided by the Bank for
approval  by the Board of  Directors.  The  committee  met once  during the 1995
fiscal year.

Director Compensation

      Members of the Board of Directors received fees of $1,000 per month during
the 1995 fiscal year for  attendance at meetings of the Board of  Directors.  No
additional fees are paid to board members for attendance at committee  meetings.
The Bank paid a total of $76,300 in director  fees for the year ended  September
30, 1995.

Executive Compensation

      Summary  Compensation  Table.  The following table sets forth the cash and
non-cash  compensation awarded to or earned by the President and Chief Executive
Officer  of the Bank.  No other  executive  officer of the Bank had a salary and
bonus  during the year ended  September  30,  1995 that  exceeded  $100,000  for
services rendered in all capacities to the Bank.



                                        Annual Compensation
                              ---------------------------------------
                                                       Other Annual       All Other
Name and Principal Position   Salary(1)     Bonus     Compensation(2)  Compensation(3)
- ---------------------------   ---------     -----     ---------------  ---------------

                                                                  
John M. Lisicki               $110,452     $3,000        $16,640           $5,522
President and Chief Executive
Officer


- -------------
(1)  Includes board of director's fees.
(2)  Consists  of the  accrual  of  16.99%  of  salary  under  the  Supplemental
     Retirement Plan. See  "Supplemental  Retirement Plan." Does not include the
     value of  certain  other  benefits,  which do not  exceed  10% of the total
     salary and bonus of the individual.
(3)  Includes Bank  contribution  of $1,008 to term life  insurance and matching
     contribution of $4,514 to the 401(k) Plan.

                                      64







      Employment  and Severance  Agreements.  In February 1996, the Bank entered
into employment  agreements with John M. Lisicki,  President and Chief Executive
Officer and certain other officers of the Bank. Mr.  Lisicki's  salary under the
employment  agreement  was  based  on his then  current  salary,  $115,000.  Mr.
Lisicki's  employment agreement is for a term of three years. The agreements are
terminable  by the Bank for "just  cause" as defined in the  agreements.  If the
Bank terminates the employee  without just cause,  the employee will be entitled
to a continuation of the employee's salary from the date of termination  through
the remaining term of the agreement. Mr. Lisicki's employment agreement contains
a  provision  stating  that in the event of the  termination  of  employment  in
connection  with any future change in control of the Bank, as diversified in the
agreement,  Mr. Lisicki will be paid in a lump sum an amount equal to 2.99 times
Mr. Lisicki's five year average annual cash compensation.  In addition, the Bank
has entered into severance agreements with three key employees,  which provide a
severance  payment upon termination  without just cause in the event of a change
in control,  as defined in the agreements.  If such payments were made under the
agreements  to the above  officers and key  employees  at March 31,  1996,  such
payments would equal approximately  $686,000.  The aggregate payments that would
be made to such  individuals  would be an expense to the Bank,  thereby reducing
net income and the Bank's capital by that amount,  adjusted as  appropriate  for
income tax  effects.  The  agreements  may be renewed  annually  by the Board of
Directors upon a determination  of satisfactory  performance  within the Board's
sole discretion.

      Supplemental   Retirement  Plan.  The  Bank  has  adopted  a  supplemental
retirement  plan ("SERP") for the benefit of John M. Lisicki,  President and one
other  officer  of the Bank in  connection  with the  termination  of a  defined
benefit  retirement  plan in fiscal 1994.  The purpose of the SERP is to furnish
the participant with supplemental  post-retirement benefits in addition to those
which will be provided  under the Bank's  401(k) Plan.  After an analysis of the
retirement  benefits  provided to all employees,  the Bank  determined that most
employees would benefit more from a 401(k) savings plan than the defined benefit
retirement  plan. The SERP was adopted to compensate  John Lisicki and the other
officer so that when the benefits under the SERP are added to the benefits under
the  401(k)  Plan,  the  retirement  benefits  are  approximately  equal  to the
retirement benefits these same officers would have received under the terminated
defined benefit retirement plan. The targeted level of retirement benefits under
the SERP are calculated as 60% of the Mr.  Lisicki's final average  compensation
(as  defined  in the SERP),  as  adjusted  to take into  account  certain  other
retirement  benefits.  Annually,  a sum equal to 16.99% of Mr.  Lisicki's annual
salary is expensed by the Bank for the benefit of Mr. Lisicki. The SERP provides
that the Bank can pay the  benefits  under the SERP  either as a single lump sum
payment,  by  purchasing a straight  life or joint and survivor  annuity,  or in
monthly  installments over five, ten, or fifteen years.  Payments under the SERP
will be accrued for financial reporting purposes based upon the yearly credit by
the Bank to the account of the officer. Upon receipt of payment of benefits, the
participant  will  recognize  taxable  ordinary  income  in the  amount  of such
payments  received and the Bank will be entitled to  recognize a  tax-deductible
compensation  expense at that time for tax return  purposes.  Benefits under the
SERP are  immediately  payable upon death or disability of the  participant,  or
upon involuntary  termination of the participant  prior to the officer obtaining
the age of 55 or obtaining 20 years of credited  service under the SERP. For the
six months ended March 31, 1996,  and the fiscal year ended  September 30, 1995,
expenses  associated  with the SERP totaled  approximately  $11,000 and $21,000,
respectively.

Other Benefits

      Employee Stock  Ownership Plan. The Bank has established an employee stock
ownership plan, the ESOP, for the exclusive benefit of participating  employees,
to be implemented upon the completion of the Conversion. Participating employees
are  employees  who have  completed  one year of service  with the Bank and have
attained the age 21. The Bank will submit to the IRS an application for a letter
of

                                      65






determination as to the tax-qualified status of the ESOP. Although no assurances
can be given,  the Bank expects that the ESOP will receive a favorable letter of
determination from the IRS.

   
     The ESOP is to be funded by tax-deductible  contributions  made by the Bank
in cash or the Common Stock. Benefits may be paid either in shares of the Common
Stock or in cash.  In accordance  with the Plan,  the ESOP may borrow funds with
which to acquire up to 10% of the Common  Stock to be issued in the  Conversion,
(8% if the Bank  adopts the RSP within  one year after the  consummation  of the
Conversion and the RSP purchases 4% of the Common Stock sold in the conversion),
and intends to borrow funds from the Company. See "Proposed Future Stock Benefit
Plans - Restrictions on Benefit Plans." The loan is expected to be for a term of
ten years at an annual interest rate equal to the prime rate as published in The
Wall Street Journal.  Presently it is anticipated that the ESOP will purchase up
to 8% of the Common  Stock to be issued in the  Offerings  (i.e.,  approximately
$880,000,  based on the midpoint of the EVR), however, no assurance may be given
that ESOP purchases,  if any, will not change.  This loan will be secured by the
shares  purchased and earnings  thereon.  Shares of Common Stock  purchased with
such loan  proceeds  will be held in a suspense  account  for  allocation  among
participants  as  the  loan  is  repaid.   The  Bank  anticipates   contributing
approximately $88,000 annually (based on a 88,000 share purchase) to the ESOP to
meet principal  obligations under the ESOP loan, as proposed.  It is anticipated
that all such contributions will be limited to an amount that is tax-deductible.
    

      Shares  sold  above the  maximum  of the EVR  (i.e.,  more than  1,265,000
shares) may be sold to the ESOP before satisfying  remaining  unfilled orders of
Eligible  Account  Holders  to fill  the  ESOP's  subscription  or the  ESOP may
purchase  some  or all of the  shares  covered  by its  subscription  after  the
Conversion in the open market.

      Contributions  to the ESOP and shares  released from the suspense  account
will be allocated  among  participants on the basis of total  compensation.  All
participants  must be  employed  at  least  1,000  hours  in a plan  year and be
employed  on the last day of the plan year in order to  receive  an  allocation.
Participant benefits become 100% vested after five years of service.  Employment
prior to the adoption of the ESOP shall be credited for the purposes of vesting.
Vesting  will be  accelerated  upon  retirement,  death,  disability,  change in
control  of the  Company,  or  termination  of the  ESOP.  Forfeitures  will  be
reallocated to participants on the same basis as other contributions in the plan
year. Benefits may be payable in the form of a lump sum upon retirement,  death,
disability, or separation from service. The Bank's contributions to the ESOP are
discretionary  and  may  cause a  reduction  in  other  forms  of  compensation.
Therefore, benefits payable under the ESOP cannot be estimated.

      The Board of Directors  has appointed  non-employee  directors to the ESOP
Committee to administer the ESOP and to serve as the initial ESOP Trustees.  The
Board of  Directors  or the  ESOP  Committee  may  instruct  the  ESOP  Trustees
regarding  investments of funds  contributed to the ESOP. The ESOP Trustees must
vote all allocated  shares held in the ESOP in accordance with the  instructions
of the  participating  employees.  Unallocated  shares and allocated  shares for
which no timely  direction  is  received  will be voted by the ESOP  Trustees as
directed  by the  Board of  Directors  or the  ESOP  Committee,  subject  to the
Trustees' fiduciary duties.

      401(k)   Savings  Plan.   The  Bank  sponsors  a   tax-qualified   defined
contribution  savings  plan  ("401(k)  Plan") for the benefit of its  employees.
Employees  become  eligible to participate  under the 401(k) Plan after reaching
age 21 and completing one year of service.  Under the 401(k) Plan, employees may
voluntarily  elect to defer  between 1% and 10% of  compensation,  not to exceed
applicable  limits  under the Code  (i.e.,  $9,500 in calendar  1995).  The Bank
matches 100% of the first 3% of employee contributions and 50% of the next 3% of
employee contributions. The Bank does not match more than 4.5% of the employee's
base salary.  Matching  contributions  vest over a five year period at a rate of
20%
                                       66


per year, or become 100% vested upon  termination  of  employment  due to death,
disability,  or retirement.  Employee  contributions are immediately vested. The
Bank intends to amend the 401(k) Plan to permit  voluntary  investments  of plan
assets by participants in the Common Stock in the Conversion and thereafter.

      Benefits are payable upon  termination of employment,  retirement,  death,
disability, or plan termination.  Normal retirement age under the 401(k) Plan is
age 65.  Additionally,  funds  under the  401(k)  Plan may be  distributed  upon
application  to  the  plan  administrator  upon  severe  financial  hardship  in
accordance  with uniform  guidelines  which  comply with those  specified by the
Code.  It is  intended  that the  401(k)  Plan  operate in  compliance  with the
provisions of the Employee  Retirement  Income  Security Act of 1974, as amended
("ERISA"), and the requirements of Section 401(a) of the Code.

      Costs associated with the 401(k) Plan were $17,000 and $31,000 for the six
months ended March 31, 1996 and the year ended September 30, 1995. Contributions
to the  401(k)  Plan by the Bank for  employees  may be reduced in the future or
eliminated as a result of  contributions  made to the Employee  Stock  Ownership
Plan. See "- Employee Stock Ownership Plan."

Proposed Future Stock Benefit Plans

      Stock Option Plan.  The Boards of Directors of the Company intend to adopt
a stock  option  plan (the  "Option  Plan")  within one year of the  Conversion,
subject to approval by the Company's  stockholders at a stockholders  meeting to
be held no sooner than six months after the Conversion. The Option Plan would be
in compliance  with the OTS regulations  then in effect.  See "- Restrictions on
Benefit Plans." In accordance with OTS regulations,  a number of shares equal to
10% of the aggregate shares of Common Stock to be issued in the Offerings (i.e.,
110,000  shares based upon the sale of  1,100,000  shares at the midpoint of the
EVR) would be  reserved  for  issuance  by the  Company  upon  exercise of stock
options to be granted to officers,  directors,  and employees of the Company and
the Bank from time to time under the Option Plan. The purpose of the Option Plan
would be to provide additional  performance and retention  incentives to certain
officers,  directors,  and employees by  facilitating  their purchase of a stock
interest in the Company.  The Option Plan,  which would  become  effective  upon
stockholder  approval of the Option Plan,  would provide for a term of 10 years,
after which no awards could be made,  unless earlier  terminated by the Board of
Directors  pursuant to the Option Plan.  The options would vest over a five year
period (i.e.,  20% per year),  beginning one year after the date of grant of the
option.  Options  would  be  granted  based  upon  several  factors,   including
seniority,  job  duties  and  responsibilities,   job  performance,  the  Bank's
performance,  and a comparison of awards given by other institutions  converting
from mutual to stock form.

      The Company  would receive no monetary  consideration  for the granting of
stock  options  under the Option Plan,  however,  the Company  would receive the
option  price for each  share  issued to  optionees  upon the  exercise  of such
options.  Shares  issued as a result of the  exercise of options  will be either
authorized  but  unissued  shares or shares  purchased in the open market by the
Company,  however,  no  purchases  in the open  market  will be made that  would
violate  applicable  regulations  restricting  purchases  by  the  Company.  The
exercise of options and payment for the shares received would  contribute to the
equity of the Company.

      If the Option Plan is implemented more than one year after the Conversion,
the Option Plan will  comply with such OTS  regulations  and  policies  that are
applicable at such time.

      Restricted  Stock Plan.  The Board of Director of the Bank and the Company
intends  to adopt a  restricted  stock plan (the  "RSP")  within one year of the
Conversion, the objective of which is to enable 

                                       67


the Bank to retain  personnel  and  directors of  experience  and ability in key
positions of responsibility. The Company expects to hold a stockholders' meeting
no sooner than six months after the Conversion in order for stockholders to vote
to approve the RSP. The RSP will be  implemented in accordance  with  applicable
OTS regulations.  See "- Restrictions on Benefit Plans." Awards would be granted
based  upon  a  number  of  factors,   including   seniority,   job  duties  and
responsibilities,  job performance,  the Bank's performance, and a comparison of
awards given by other institutions converting from mutual to stock form. The RSP
would be managed by a committee of non-employee  directors (the "RSP Trustees").
The RSP Trustees would have the  responsibility  to invest all funds contributed
by the Bank to the trust created for the RSP (the "RSP Trust").

      The Bank will contribute sufficient funds to the RSP so that the RSP Trust
can purchase,  in the aggregate,  up to 4% of the amount of Common Stock that is
sold in the Conversion.  The shares purchased by the RSP would be authorized but
unissued  shares  or would be  purchased  in the open  market.  In the event the
market price of the Common  Stock is greater  than $10.00 per share,  the Bank's
contribution of funds will be increased. Likewise, in the event the market price
is lower than $10.00 per share, the Bank's  contribution  will be decreased.  In
recognition of their prior and expected services to the Bank and the Company, as
the  case  may be,  the  officers,  employees,  and  directors  responsible  for
implementation  of the  policies  adopted  by the  Board  of  Directors  and the
profitable  operation of the Bank will,  without cost to them,  be awarded stock
under the RSP.  Based upon the sale of  1,100,000  shares of Common Stock in the
Offerings  at the  midpoint of the EVR, the RSP Trust is expected to purchase up
to 44,000 shares of Common Stock.

      In accordance  with applicable OTS  regulations,  the shares granted under
the RSP will be in the form of restricted  stock vesting over a five year period
(i.e.,  20% per year)  beginning  one year after the date of grant of the award.
Compensation  expense in the amount of the cost of the Common Stock granted will
be recognized pro rata over the years during which the shares are payable. Until
they have vested, such shares may not be sold, pledged, or otherwise disposed of
and are required to be held in escrow.  The RSP  Trustees  shall vote all shares
held by the RSP trust prior to vesting and delivery of shares to participants.

      If the RSP is implemented more than one year after the Conversion, the RSP
will comply with such OTS  regulations  and policies that are applicable at such
time.

      Restrictions on Benefit Plans.  OTS regulations  provide that in the event
the Bank  implements or adopts stock option or management  and/or employee stock
benefit  plans  within  one year from the date of  Conversion,  such  plans must
comply with the following restrictions: (1) the plans must be fully disclosed in
the prospectus, (2) for stock option plans, the total number of shares for which
options  may  be  granted  may  not  exceed  10%  of the  shares  issued  in the
Conversion,  (3) for restricted stock plans, the shares may not exceed 3% of the
shares  issued  in the  Conversion  (4% for  institutions  with  10% or  greater
tangible  capital),  (4) the aggregate  amount of stock purchased by the ESOP in
the  Conversion  may  not  exceed  10%  (8%  for  well-capitalized  institutions
utilizing a 4% restricted  stock plan),  (5) no individual  employee may receive
more than 25% of the available  awards under any plan, (6) directors who are not
employees may not receive more than 5%  individually  or 30% in the aggregate of
the awards  under any plan,  (7) all plans must be approved by a majority of the
total  votes  eligible to be cast at any duly  called  meeting of the  Company's
stockholders  held no earlier than six months following the Conversion,  (8) for
stock  option  plans,  the  exercise  price must be at least equal to the market
price of the stock at the time of grant,  (9) for  restricted  stock  plans,  no
stock issued in a conversion  may be used to fund the plan,  (10) neither  stock
option  awards nor  restricted  stock awards may vest earlier than 20% as of one
year after the date of  stockholder  approval and 20% per year  thereafter,  and
vesting may be  accelerated  only in the case of  disability or death (or if not
inconsistent  with  applicable  OTS  regulations  

                                       68


in effect at such  time,  in the event of a change in  control),  (11) the proxy
material  must clearly  state that the OTS in no way endorses or approves of the
plans,  and (12) prior to implementing the plans, all plans must be submitted to
the  Regional  Director of the OTS within five days after  stockholder  approval
with a certification  that the plans approved by the  stockholders  are the same
plans that were filed with and disclosed in the proxy materials  relating to the
meeting  at  which  stockholder   approval  was  received.   Plans  adopted  and
implemented  more than one year after the  Conversion  would not  necessarily be
subject to these limitations.  In addition,  should the rules and regulations of
the OTS be  liberalized,  the Bank and the  Company  reserve  the right to adopt
plans qualifying under the more liberal rules.

Compensation Committee Interlocks and Insider Participation

     The  compensation  committee  consists  of  President  John M.  Lisicki and
directors  John A.  Tesiero,  Jr.,  John A.  Kosinski,  Jr. and Daniel J. Greco.
Director  John A.  Kosinski,  Jr., is an attorney in  Amsterdam,  New York,  and
performs  legal work for the Bank,  consisting  of  mortgage  title  reviews and
closings on loans. During the fiscal year ended September 30, 1995, Mr. Kosinski
collected fees of  approximately  $57,000 from the Bank, in connection with this
legal work,  which fees were in excess of 5% of the total gross  revenues of Mr.
Kosinski's firm.

Certain Related Transactions

      Director John A. Kosinski, Jr., is an attorney in Amsterdam, New York, and
performs  legal work for the Bank,  consisting  of  mortgage  title  reviews and
closings on loans. During the fiscal year ended September 30, 1995, Mr. Kosinski
collected  fees of $57,000 from the Bank,  in  connection  with this legal work,
which fees were in excess of 5% of the total gross  revenues  of Mr.  Kosinski's
firm.

      Director  Tesiero is a principal  and  substantial  owner of the Amsterdam
Riverfront Center (the "Center").  The Bank has recently entered into two leases
with the Center to lease space to house  portions of the Bank's  operations  and
possibly a small  branch  office with an ATM.  The leases are for a term of five
years with an option to renew the leases for another five years. The leases with
the Center are at a rent that was  equivalent to the market rate at the time the
leases were entered into and the Bank will pay  approximately  $125,000 in lease
payments  over five years for the use of  approximately  7,000 square feet.  The
spaces leased by the Bank make up two of the 64 spaces available in the Center.

      The  Bank  had  no  "interlocking"  relationships  existing  on  or  after
September 30, 1995 in which (i) any  executive  officer is a member of the Board
of  Directors/Trustees  of another entity,  one of whose executive officers is a
member of the Bank's Board of Directors,  or where (ii) any executive officer is
a member of the compensation committee of another entity, one of whose executive
officers is a member of the Bank's Board of Directors.

      The Bank,  like many  financial  institutions,  has  followed  a policy of
granting  various types of loans to officers and  directors.  Such loans a) have
been made in the ordinary course of business,  b) were made on substantially the
same terms and conditions,  including  interest rates and  collateral,  as those
prevailing  at the time  for  comparable  transactions  with  the  Bank's  other
customers,  and c) do not involve more than the normal risk of collectibility or
present other unfavorable  features.  All loans by the Bank to its directors and
executive  officers are subject to OTS regulations  restricting  loans and other
transactions  with  affiliated  persons  of the  Bank.  Loans  to  officers  and
directors of the Bank and their affiliates,  amounted to approximately  $318,000
or 3.88% of the Bank's  equity at March 31, 1996.  Assuming the  Conversion  had
occurred as of March 31, 1996, and assuming the sale of 1,100,000  shares at the
midpoint of the EVR,  loans to officers  and  directors of the Bank at that date
would have totalled approximately 1.85% of pro forma stockholders' equity of the
Company.

                                      69






                                THE CONVERSION

      The  Boards  of  Directors  of the Bank and the  Company  and the OTS have
approved  the Plan  subject to the Plan's  approval  by the  Members of the Bank
entitled to vote on the matter and subject to the  satisfaction of certain other
conditions imposed by the OTS in its approval.  OTS approval,  however, does not
constitute a recommendation or endorsement of the Plan by the OTS.

General

      On April 26,  1996,  the Board of  Directors of the Bank adopted the Plan,
pursuant to which the Bank would be converted from a federally  chartered mutual
savings and loan  association to a federally  chartered stock savings bank, with
the concurrent  formation of the Company.  It is currently  intended that all of
the capital stock of the Bank will be held by the Company.  The OTS has approved
the Plan subject to its approval by the members of the Bank  entitled to vote on
the matter at a special meeting (the "Special  Meeting") called for that purpose
and subject to the satisfaction of certain other  conditions  imposed by the OTS
in its approval.

      The OTS has approved  the  Company's  application  to become a savings and
loan  holding  company and to acquire all of the Common  Stock of the Bank to be
issued in the  Conversion.  Pursuant to such OTS approval,  the Company plans to
retain 50% of the net proceeds  from the sale of the Common Stock and to use the
remaining 50% to purchase all of the to be issued and outstanding  capital stock
of the Bank.

      The  Conversion  will be  accomplished  through  adoption of the  proposed
Federal  Stock  Charter and Bylaws to authorize the issuance of capital stock by
the Bank, at which time the Bank will change its name to Amsterdam  Federal Bank
and will become a wholly owned subsidiary of the Company. The Conversion will be
accounted for at historical  cost in a manner similar to a pooling of interests.
Under the Plan,  the Common Stock is being  offered for sale by the Company.  As
part of the Conversion, the Company is conducting a Subscription Offering of the
Common  Stock for  holders of  subscription  rights and,  depending  upon market
conditions at or near the completion of the Subscription  Offering, may also, or
in lieu  thereof,  conduct  a  Public  Offering.  The  Plan  provides  that  the
Conversion must be completed  within 24 months after the date of the approval of
the Plan by the members of the Bank.

      In the event that the Bank is unable to complete  the sale of Common Stock
and  effect  the  Conversion  within 45 days  after the end of the  Subscription
Offering,  the Bank may  request  an  extension  of the  period  by the OTS.  No
assurance can be given that the extension would be granted if requested.  Due to
the volatile  nature of market  conditions,  no assurances can be given that the
Bank's valuation would not  substantially  change during any such extension.  If
the EVR of the Common Stock must be amended, no assurance can be given that such
amended EVR would be approved by the OTS. Therefore,  it is possible that if the
Conversion cannot be completed within the requisite period,  the Bank may not be
permitted to complete the Conversion. A substantial delay caused by an extension
of the period may also significantly increase the expense of the Conversion.  No
sales of the Common Stock may be completed in the  Offerings  unless the Plan is
approved by the members of the Bank.

      Completion  of the  Offerings  is subject to market  conditions  and other
factors beyond the Bank's control. No assurance can be given as to the length of
time following approval of the Plan at the Special Meeting that will be required
to complete the Offerings.  If delays are experienced,  significant  changes may
occur in the  estimated  pro  forma  market  value of the Bank  upon  Conversion
together with  corresponding  changes in the offering price and the net proceeds
realized  by the Bank  from the  sale of the  Common  Stock.  In the  event  the
Conversion is terminated, the Bank would be required to charge

                                      70






all Conversion  expenses  against  current income and any funds collected by the
Bank in the Offerings  would be promptly  returned to each  potential  investor,
plus interest at the prescribed rate.

Reasons for the Conversion

      The  principal  factors  considered  by the Bank's  Board of  Directors in
reaching the decision to pursue a  mutual-to-stock  conversion are the future of
mutual institutions  generally and the numerous competitive  disadvantages which
the Bank faces if it continues in mutual form. These  disadvantages  relate to a
variety of factors,  including growth  opportunities,  employee  retention,  and
regulatory uncertainty.

   
     In the  opinion  of  management,  if the  Bank is to  continue  to grow and
prosper,  the mutual form of  organization  is the least  desirable  form from a
competitive  standpoint.  The only realistic growth opportunity available to the
Bank as a mutual is branching.  The opportunities for a mutual to expand through
mergers are extremely scarce. The only realistic merger possibilities are mutual
to  mutual  mergers.  As the  number  of mutual  companies  dwindles,  so do the
opportunities  for such  mergers.  Although  the Bank does not have any specific
acquisitions planned at this time, the Conversion will position the Bank to take
advantage of any acquisition opportunities that may present themselves.  Because
a conversion to stock form is a  time-consuming  and complex  process,  the Bank
cannot wait until an acquisition is imminent to begin the conversion process.
    

      As an increasing  number of the Bank's  competitors  convert to stock form
and can use stock based  compensation  programs,  the Bank, as a mutual, is at a
disadvantage in attracting and retaining qualified management. The Bank believes
that  the ESOP  for all  employees  and the  Stock  Option  Plan and the RSP for
directors, officers, and certain employees are important tools in achieving such
goals,  even though the Bank will be required to wait until after the Conversion
to implement  the Stock Option Plan and the RSP. See  "Management  of the Bank -
Proposed Future Stock Benefit Plans."

      Another  benefit  of  the  conversion  will  be an  increase  in  capital.
Notwithstanding  the Bank's current capital  position,  the importance of higher
levels of capital  cannot be ignored in the current  interest rate  environment.
For the last few years,  thrift  institutions  have enjoyed very  favorable  net
interest  margins as interest  rates dropped to very low levels.  In more recent
months,   interest  rates  generally  have  been  rising.   As  has  been  amply
demonstrated in the past, changing accounting principles,  interest rate shifts,
and changing regulations can threaten even well-capitalized  institutions.  As a
mutual institution, the Bank can only increase capital through retained earnings
or the issuance of subordinated debentures, which do not count as Tier I capital
for regulatory capital purposes.  Capital that may seem unnecessary now may help
the Bank withstand future threats to its capital.

      In view of the competitive  disadvantage  and the ongoing debate about the
future of mutual institutions in the wake of regulatory  consolidation and other
forces,  the Bank is choosing to reject the  uncertainty  inherent in the mutual
structure in favor of the more widely used,  recognized,  and  understood  stock
form of ownership.

Effects of Conversion to Stock Form on Depositors and Borrowers of the Bank

      Voting Rights.  Depositor and borrower  members will have no voting rights
in the converted Bank and will  therefore not be able to elect  directors of the
Bank or to  otherwise  participate  in the conduct of the affairs of the Bank or
the Company unless they hold Common Stock. Currently,  these rights are accorded
to depositor and certain borrower  members of the Bank.  Although the Bank holds
annual meetings of members for the election of directors and for other purposes,
very few members  exercise their voting rights.  Accordingly,  voting control of
the Bank has been effectively exercised by

                                      71






the Board of Directors  through their individual votes and through proxies given
by a limited number of members. Following the Conversion, the Bank will become a
wholly owned subsidiary of the Company, which will hold all voting rights in the
Bank.  Voting rights in the Company will be vested  exclusively in the Company's
stockholders.  Stockholders  will  be  entitled  to  vote  on any  matter  to be
considered by the  stockholders  of the Company and will be entitled to one vote
for  each  share  of the  Common  Stock  owned.  See  "Certain  Restrictions  on
Acquisition of the Company" with respect to limitations applicable to the rights
of stockholders to exercise cumulative voting.

      Savings Accounts and Loans. The Bank's savings  accounts,  balances of the
individual  accounts,  and the  existing  FDIC  insurance  coverage  will not be
affected by the Conversion. Furthermore, the Conversion will not affect the loan
accounts,  the balances of these  accounts,  or the obligations of the borrowers
under their individual contractual arrangements with the Bank.

      Tax Effects.  A discussion of the material taxes applicable to the Bank is
included  above under  "Taxation."  A summary of the material tax effects of the
Conversion on the Bank and its members is set forth below. The Bank has received
an opinion from its counsel,  Malizia,  Spidi, Sloane & Fisch, P.C., Washington,
D.C.,  that the Conversion  will  constitute a nontaxable  reorganization  under
Section  368(a)(1)(F) of the Code. Among other things, the opinion,  filed as an
exhibit  to the  registration  statement  of which  this  prospectus  is a part,
provides that: (i) the Conversion will qualify as a reorganization under Section
368(a)(1)(F)  of the Code, and no gain or loss will be recognized by the Bank in
either its mutual form or its stock form,  or by the  Company,  by reason of the
proposed  Conversion;  (ii) no gain or loss will be  recognized by the Bank upon
the receipt of money from the Company for stock of the Bank, and no gain or loss
will be  recognized  by the  Company  upon the  receipt  of money for the Common
Stock;  (iii) the assets of the Bank in either its mutual or its stock form will
have the same basis before and after the Conversion;  (iv) the holding period of
the assets of the Bank will include the period during which the assets were held
by the Bank in its mutual form prior to conversion;  (v) no gain or loss will be
recognized  by the  Eligible  Account  Holders,  Supplemental  Eligible  Account
Holders, and Other Members of the Bank upon the issuance to them of withdrawable
savings  accounts in the stock  association  in the same dollar  amount as their
savings accounts in the Bank plus an interest in the liquidation  account of the
stock  association in exchange for their savings  accounts in the Bank; (vi) the
receipt by Eligible Account Holders,  Supplemental Eligible Account Holders, and
Other Members of non-transferable  subscription rights to purchase shares of the
Common Stock under the Plan is taxable to Eligible Account Holders, Supplemental
Eligible  Account  Holders,  and Other  Members to the  extent the  subscription
rights have value;  (vii) the basis of each account holder's savings accounts in
the  Bank  after  the  Conversion  will be the  same as the  basis of his or her
savings  accounts  in the Bank prior to the  Conversion,  decreased  by the fair
market value of the non-transferable  subscription rights received and increased
by the amount,  if any, of gain recognized on the exchange;  (viii) the basis of
each account holder's interest in the liquidation account will be zero; (ix) the
holding period of the Common Stock acquired through the exercise of subscription
rights shall begin on the date on which the  subscription  rights are exercised;
(x) the Bank will  succeed to and take into  account the earnings and profits or
deficit in earnings and profits of the Bank,  in its mutual form, as of the date
of Conversion;  (xi) the Bank, immediately after Conversion, will succeed to the
bad debt  reserve  accounts of the Bank,  in its mutual  form,  and the bad debt
reserves will have the same character in the hands of the Bank after  Conversion
as if no  distribution  or transfer had occurred;  and (xii) the creation of the
liquidation   account  will  have  no  effect  on  the  Bank's  taxable  income,
deductions,  or addition to reserve for bad debts  either in its mutual or stock
form.

     The opinion from Malizia,  Spidi,  Sloane & Fisch, P.C. is based in part on
the assumption  that the exercise price of the  subscription  rights to purchase
Common Stock will be approximately  equal to the fair market value of that stock
at the time of the completion of the proposed Conversion. With

                                      72






respect to the subscription  rights, the Bank has received an opinion of Capital
Resources  Group  which,  based  on  certain  assumptions,  concludes  that  the
subscription  rights to be received by Eligible  Account  Holders,  Supplemental
Eligible  Account  Holders,  and Other Members do not have any economic value at
the time of distribution or at the time the  subscription  rights are exercised,
whether or not a public offering takes place.  Such opinion is based on the fact
that such rights are: (i) acquired by the recipients  without payment  therefor,
(ii)  non-transferable,  (iii) of short duration, and (iv) afford the recipients
the right only to purchase  Common Stock at a price equal to its estimated  fair
market  value,  which will be the same price at which shares of Common Stock for
which no  subscription  right is received in the  Subscription  Offering  may be
offered in the Public Offering.  If the subscription  rights granted to Eligible
Account Holders,  Supplemental  Eligible  Account Holders,  or Other Members are
deemed to have an ascertainable  value,  receipt of such rights would be taxable
probably only to those Eligible Account Holders,  Supplemental  Eligible Account
Holders,  or Other  Members who  exercise the  subscription  rights in an amount
equal to such value (either as a capital gain or ordinary income),  and the Bank
could recognize gain on such distribution.

      The Bank is subject to New York  taxation  and has received the opinion of
KPMG Peat Marwick LLP that the Conversion will be treated for New York state tax
purposes similar to the Conversion's treatment for federal tax purposes.

      Unlike a private letter ruling, the opinions of Malizia,  Spidi,  Sloane &
Fisch, P.C., Capital Resources, and KPMG Peat Marwick LLP have no binding effect
or official status,  and no assurance can be given that the conclusions  reached
in any of those  opinions  would be sustained by a court if contested by the IRS
or the New York tax authorities. Eligible Account Holders, Supplemental Eligible
Account Holders,  and Other Members are encouraged to consult with their own tax
advisers as to the tax  consequences  in the event the  subscription  rights are
deemed to have an ascertainable value.

      Liquidation  Account.  In the unlikely event of a complete  liquidation of
the  Bank  in  its  present  mutual  form,  each  eligible  Account  Holder  and
Supplemental  Eligible  Account  Holder of the Bank is entitled to a liquidating
distribution from the liquidation  account,  pro rata to the value of his or her
accounts,  of the Bank  remaining  after  liquidation  payment  of claims of all
creditors  (including the claims of all account holders to the withdrawal  value
of their  accounts).  Each account  holder's pro rata share of such  liquidating
distribution  would be in the same proportion as the value of his or her deposit
accounts was to the total value of all deposit  accounts in the Bank at the time
of liquidation.

      Upon a complete  liquidation  after the  Conversion,  each depositor would
have a claim, as a creditor,  of the same general  priority as the claims of all
other general  creditors of the Bank.  Therefore,  except as described  below, a
depositor's  claim  would be solely in the  amount of the  balance in his or her
deposit account plus accrued interest. A depositor would not have an interest in
the residual value of the assets of the Bank above that amount, if any.

      The Plan and OTS rules provide for the establishment,  upon the completion
of the  Conversion,  of a  special  "liquidation  account"  for the  benefit  of
Eligible Account Holders and Supplemental  Eligible Account Holders in an amount
equal  to the  equity  of the  Bank as of the date of its  latest  statement  of
financial  condition  contained in the final  prospectus.  Each Eligible Account
Holder and  Supplemental  Eligible  Account  Holder,  if he or she  continues to
maintain his or her deposit account at the Bank, would be entitled pursuant to a
complete  liquidation  of the  Bank  after  Conversion,  to an  interest  in the
liquidation  account  prior to any  payment to  stockholders  of the Bank.  Each
Eligible  Account  Holder  would have an initial  interest  in such  liquidation
account for each deposit account held in the Bank on the qualifying  date, March
31,  1996.  Each  Supplemental  Eligible  Account  Holder  would  have a similar
interest as of the  qualifying  date,  March 31,  1996.  The interest as to each
deposit account would be in

                                      73






the same  proportion  of the total  liquidation  account  as the  balance of the
deposit account on the qualifying dates was to the aggregate  balance in all the
deposit accounts of Eligible  Account Holders and Supplemental  Eligible Account
Holders on such qualifying dates.  However, if the amount in the deposit account
on any annual closing date of the Bank (September 30) is less than the amount in
such  account on the  respective  qualifying  dates,  then the  interest in this
special  liquidation  account  would be  reduced  from time to time by an amount
proportionate  to any such  reduction,  and the interest would cease to exist if
such  deposit  account  were  closed.  The  interest in the special  liquidation
account  will never be  increased  despite any  increase in the related  deposit
account after the respective qualifying dates.

      No merger,  consolidation,  purchase of bulk assets  with  assumptions  of
savings accounts and other  liabilities,  or similar  transactions  with another
insured  institution  in  which  transaction  the  Bank  is  not  the  surviving
institution shall be considered a complete  liquidation.  In such  transactions,
the liquidation account shall be assumed by the surviving institution.

Subscription Rights and the Subscription Offering

      In accordance with OTS regulations,  non-transferable  subscription rights
to  purchase  shares of the Common  Stock have been  granted to all  persons and
entities  entitled to purchase  the Common  Stock in the  Subscription  Offering
under the Plan.  The amount of the Common Stock which these parties may purchase
will be  determined,  in part,  by the total amount of Common Stock to be issued
and by the  availability  of the Common Stock for purchase  under the categories
set forth in the Plan. If the Subscription Offering extends beyond _________ __,
1996 (45 days  following  the  Expiration  Date of the  Subscription  Offering),
subscribers will be resolicited.  Subscription  priorities have been established
for the  allocation  of stock to the extent that the Common  Stock is  available
after  satisfaction of all  subscriptions of all persons having prior rights and
subject to the maximum and minimum  purchase  limitations  set forth in the Plan
and as  described  below under "-  Limitations  on  Purchases  of  Shares."  The
following priorities have been established:

      Eligible Account Holders.  Each Eligible Account Holder (depositors of the
Bank with  account  balances  of at least $50 on March 31,  1995)  will  receive
non-transferable subscription rights on a priority basis to purchase that number
of  shares of  Common  Stock  which is equal to the  greater  of  15,000  shares
($150,000) sold in the Conversion, one-tenth of one percent (0.10)% of the total
offering,  or 15 times  the  product  (rounded  down to the next  whole  number)
obtained by multiplying  the total number of shares of Common Stock to be issued
by a fraction of which the numerator is the amount of the qualifying  deposit of
the  Eligible  Account  Holder  and  the  denominator  is the  total  amount  of
qualifying deposits of all Eligible Account Holders,  but in no event shall this
number be greater than the maximum purchase limitation specified in the Plan. If
the allocation made in this paragraph results in an oversubscription,  shares of
Common Stock shall be allocated among subscribing Eligible Account Holders so as
to permit each such account holder, to the extent possible, to purchase a number
of shares of Common Stock  sufficient to make his or her total  allocation equal
to 100 shares of Common  Stock or the total  amount of his or her  subscription,
whichever  is less.  Any  shares  of  Common  Stock  not so  allocated  shall be
allocated among the subscribing  Eligible Account Holders on an equitable basis,
in the proportion that the amounts of their respective  qualifying deposits bear
to the total qualifying deposits of all subscribing Eligible Account Holders. If
the amount so  allocated  exceeds the amount  subscribed  for by any one or more
Eligible Account Holders,  the excess shall be reallocated (one or more times as
necessary)  among those Eligible Account Holders whose  subscriptions  are still
not fully satisfied on the same principle  until all available  shares have been
allocated  or all  subscriptions  satisfied.  Subscription  rights  received  by
officers and directors in this category based on their increased deposits in the
Bank in the one-year period  preceding  March 31, 1996, are  subordinated to the
subscription rights of other Eligible Account Holders.

                                      74





   
     Tax-Qualified Employee Benefit Plans.  Tax-qualified employee benefit plans
of the Bank ("Employee Plans") have been granted subscription rights to purchase
up to 10% of the total shares issued in the Conversion.  The ESOP is an Employee
Plan  and  intends  to  purchase  up to 8% of the  Common  Stock  issued  in the
Conversion.
    

      The  right  of  Employee  Plans  to  subscribe  for the  Common  Stock  is
subordinate  to the right of the Eligible  Account  Holders to subscribe for the
Common  Stock.  However,  in the event the  Offerings  result in the issuance of
shares  above the maximum of the EVR (i.e.,  more than  1,265,000  shares),  the
Employee Plans have a priority right to fill their  subscription  (the ESOP, the
only Employee Plan,  currently  intends to purchase up to 8% of the Common Stock
issued in the  Conversion).  The  Employee  Plans  may,  however,  determine  to
purchase  some or all of the  shares  covered by their  subscriptions  after the
Conversion in the open market or, if approved by the OTS, out of authorized  but
unissued shares in the event of an oversubscription.

      Supplemental  Eligible Account Holders. Each Supplemental Eligible Account
Holder (depositors who are not Eligible Account Holders of the Bank with account
balances  of at  least  $50 on June  30,  1996)  will  receive  non-transferable
subscription  rights to purchase that number of shares of Conversion Stock which
is equal to the  greater of 15,000  shares  ($150,000)  sold in the  Conversion,
one-tenth of one percent (0.10%) of the total offering,  or 15 times the product
(rounded down to the next whole number) obtained by multiplying the total number
of shares of Common  Stock to be issued by a fraction of which the  numerator is
the amount of the qualifying deposit of the Supplemental Eligible Account Holder
and  the  denominator  is  the  total  amount  of  qualifying  deposits  of  all
Supplemental  Eligible  Account  Holders.  These  non-transferable  subscription
rights  shall be granted only in the event that the  Eligibility  Record Date is
more than 15 months prior to the date of the latest amendment to the Application
filed prior to OTS approval.  If the allocation  made pursuant to this paragraph
results in an oversubscription,  shares of Common Stock shall be allocated among
subscribing  Supplemental  Eligible  Account  Holders so as to permit  each such
account holder, to the extent possible, to purchase a number of shares of Common
Stock  sufficient to make his or her total  allocation  (including the number of
shares of Common Stock, if any,  allocated in accordance  with the  subscription
rights of Eligible  Account  Holders) equal to 100 shares of Common Stock or the
total amount of his or her subscription, whichever is less. Any shares of Common
Stock not so allocated  shall be allocated  among the  subscribing  Supplemental
Eligible Account Holders on an equitable basis,  related to the amounts of their
respective  qualifying  deposits as compared to the total qualifying deposits of
all subscribing Supplemental Eligible Account Holders.

      The rights of Supplemental  Eligible  Account Holders to subscribe for the
Common Stock is  subordinate to the rights of the Eligible  Account  Holders and
Employee Plans to subscribe for the Common Stock.

      Other Members.  Other Members (depositors and certain borrowers (borrowers
whose loans were  outstanding on January 18, 1995) who are entitled to vote at a
special  meeting  of  members  called  to  vote on the  Conversion)  who are not
Eligible Account Holders or Supplemental  Eligible Account Holders, will receive
non-transferable  subscription  rights to  purchase  up to the greater of 15,000
shares  ($150,000),  or one tenth of one percent  (0.10%) of the total offering,
subject to maximum and minimum purchase limitations and exclusive of an increase
in the total number of shares issued due to an increase in the maximum EVR of up
to 15%,  to the  extent  such  stock is  available  following  subscriptions  by
Eligible  Account Holders,  Employee Plans,  and  Supplemental  Eligible Account
Holders.  If the  allocation  made  pursuant  to this  paragraph  results  in an
oversubscription  when added to the shares of Common Stock subscribed for by the
Eligible  Account  Holders,  the Employee Plans,  and the  Supplemental  Account
Holders,  the  subscriptions  of such Other Members will be allocated  among the
subscribing  Other Members so as to permit each subscribing Other 

                                       75


Member,  to the extent possible,  to purchase a number of shares of Common Stock
sufficient  to make his or her total  allocation  equal to 100  shares of Common
Stock or the total  number of shares  covered by the  subscription  of the Other
Member.  Any  remaining  shares will be allocated  among the  subscribing  Other
Members  whose  subscriptions  remain  unsatisfied  on a 100 shares (or whatever
lesser amount is available) per order basis until all orders have been filled or
the remaining shares have been allocated.

      Members in Non-Qualified  States. The Company will make reasonable efforts
to comply with the  securities  laws of all states in the United States in which
persons  entitled to subscribe for the Common Stock pursuant to the Plan reside.
However, no person will be offered or allowed to purchase any Common Stock under
the Plan if he or she  resides in a foreign  country or in a state of the United
States with respect to which any of the following  apply:  (i) a small number of
persons otherwise eligible to subscribe for shares under the Plan reside in such
state or foreign country;  (ii) the granting of subscription  rights or offer or
sale of shares of Common  Stock to such  persons  would  require  the Bank,  the
Company,  or its employees to register,  under the securities laws of such state
or foreign  country,  as a broker or dealer or to register or otherwise  qualify
its  securities  for  sale in such  state or  foreign  country;  or  (iii)  such
registration  or  qualification  would be  impracticable  for reasons of cost or
otherwise.  No payments  will be made in lieu of the  granting  of  subscription
rights to any such person.

      Restrictions  on  Transfer  of  Subscription  Rights and  Shares.  The OTS
conversion  regulations prohibit any person with subscription rights,  including
Eligible Account  Holders,  Supplemental  Eligible  Account  Holders,  and Other
Members  of the Bank,  from  transferring  or  entering  into any  agreement  or
understanding to transfer the legal or beneficial  ownership of the subscription
rights  issued  under the Plan or the shares of Common  Stock to be issued  upon
their exercise. Such rights may be exercised only by the person to whom they are
granted and only for his or her account. Each person subscribing for shares will
be required to certify that such person is  purchasing  shares solely for his or
her own account and that such person has no agreement or understanding regarding
the sale or transfer of such shares.  The  regulations  also prohibit any person
from offering or making an  announcement  of an offer or intent to make an offer
to  purchase  such  subscription  rights or shares of Common  Stock prior to the
completion of the Conversion.

      The Bank and the  Company  will  pursue  any and all legal  and  equitable
remedies in the event they become aware of the transfer of  subscription  rights
and will not honor orders known by them to involve the transfer of such rights.

      Expiration  Date.  The  Subscription  Offering  will expire at 12:00 noon,
Eastern Time, on ______ __, 1996, unless the Subscription  Offering is extended,
at the  discretion of the Board of  Directors,  up to an additional 45 days with
the  approval  of the OTS,  if  necessary,  but  without  additional  notice  to
subscribers (the "Expiration Date"). Subscription rights will become void if not
exercised prior to the Expiration Date.

Public Offering

      To  the  extent  that  shares  remain  available  and  subject  to  market
conditions at or near the completion of the Subscription  Offering,  the Company
may offer shares pursuant to the Plan, to selected  persons in a Public Offering
on a best-efforts basis through Capital Resources in such a manner as to promote
a wide  distribution of the Common Stock. Any orders received in connection with
the Public Offering,  if any, will receive a lower priority than orders properly
made in the Subscription Offering by persons exercising  Subscription Rights. In
addition, depending on market conditions, Capital Resources may utilize selected
broker-dealers ("Selected Dealers") in connection with the sale of shares in the
Public Offering. Common Stock sold in the Public Offering 

                                       76


will be sold at $10.00 per share and hence will be sold at the same price as all
other  shares  in the  Conversion.  The  Company  and the Bank have the right to
reject  orders,  in whole or in part,  in their  sole  discretion  in the Public
Offering.

      No person,  together  with any  associate  or group of  persons  acting in
concert,  will be permitted to purchase  more than 15,000  shares or $150,000 of
Common Stock in the Public  Offering.  To order Common Stock in connection  with
the Public  Offering,  if any,  an executed  stock order and account  withdrawal
authorization (if applicable) must be received by Capital Resources prior to the
termination of the Public Offering. The date by which orders must be received in
the Public  Offering  ("Public  Offering  Expiration  Date")  will be set by the
Company at the time of commencement of the Public Offering; provided however, if
the Offerings are extended  beyond  _________ __, 1996, each purchaser will have
the opportunity to maintain, modify, or rescind his or her order. In such event,
all funds  received  in the  Public  Offering  will be  promptly  returned  with
interest to each purchaser unless he or she affirmatively indicates otherwise.

      Capital  Resources  may enter into  agreements  with  Selected  Dealers to
assist in the sale of shares in the Public  Offering.  Selected Dealers may only
solicit  indications  of interest from their  customers to place orders with the
Company as of a certain date ("Order Date") for the purchase of shares of Common
Stock with the authorization of Capital Resources. When and if Capital Resources
and the Company believe that enough indications of interest and orders have been
received to consummate the Conversion, Capital Resources will request, as of the
Order Date,  Selected Dealers to submit orders to purchase shares for which they
have received  indications of interest from their  customers.  Selected  Dealers
will send  confirmation of the orders to such customers on the next business day
after the Order Date.  Customers who authorize  Selected  Dealers to debit their
brokerage  accounts are required to have the funds for payment in their  account
on but not before the  closing  date of the  Conversion.  On the  closing  date,
Selected  Dealers will remit funds to the account  that the Company  established
for each Selected  Dealer.  Each  customer's  funds so forwarded to the Company,
along with all other  accounts  held in the same  title,  will be insured by the
FDIC up to the  applicable  legal limit.  After payment has been received by the
Company from Selected  Dealers,  funds will earn interest at the Bank's passbook
rate until the completion of the  Offerings.  In the event the Conversion is not
consummated as described above, funds with interest will be returned promptly to
the  Selected  Dealers,  who, in turn,  are  required to promptly  credit  their
customers' brokerage accounts.

      It is  estimated  that the  Selected  Dealers  will  receive a  negotiated
commission of up to 4% of the Common Stock sold by the Selected Dealers, payable
by the Company,  and Capital Resources will also receive a fee of 1.5% of Common
Stock sold by such firms. Such fees in the aggregate will not exceed 5.5% of the
Common Stock. See "- Marketing Arrangements."

      In the event the Company determines to conduct a Public Offering,  persons
to whom a Prospectus is delivered may order shares of Common Stock by submitting
a completed  stock  order and  account  withdrawal  authorization  (provided  by
Capital  Resources,  if  applicable)  and an executed  certification  along with
immediately  available  funds  (which  may be  obtained  by  debiting  a Capital
Resources  account) to Capital  Resources by not later than the Public  Offering
Expiration  Date (as  established  by the  Company).  Promptly  upon  receipt of
available  funds,  together  with a properly  executed  stock  order and account
withdrawal authorization,  if applicable,  and certification,  Capital Resources
will forward such funds to the Bank to be  deposited  in a  subscription  escrow
account.

      If an order  in the  Public  Offering  is  accepted,  promptly  after  the
completion of the Conversion, a certificate for the appropriate amount of shares
will be forwarded to Capital  Resources as nominee for the beneficial  owner. In
the event that an order is not accepted or the  Conversion  is not  consummated,

                                       77


the Bank will  promptly  refund  with  interest  the funds  received  to Capital
Resources  which will then  return  the funds to  purchasers'  accounts.  If the
aggregate pro forma market value of the Company and the Bank,  as converted,  is
less than  $9,350,000 or more than  $14,547,500,  each  purchaser  will have the
right to modify or rescind his or her order.

      If a Public  Offering is held,  the  opportunity to order shares of Common
Stock  in the  Public  Offering  is  subject  to the  right  of the Bank and the
Company, in their sole discretion,  to accept or reject any such orders in whole
or in part.

Ordering and Receiving Common Stock

      Use of  Order  Forms.  Rights  to  subscribe  may  only  be  exercised  by
completion of an Order Form or stock order and account withdrawal  authorization
("Stock Order"), if applicable,  in the case of the Public Offering.  Any person
receiving  an Order Form or Stock Order who desires to  subscribe  for shares of
Common  Stock must do so prior to the  Expiration  Date or, if  applicable,  the
Public  Offering  Expiration  Date, by delivering (by mail or in person ) to the
Bank a properly executed and completed Order Form or Stock Order,  together with
full  payment of the  Purchase  Price for all shares for which  subscription  is
made; provided,  however, that if the Employee Plans subscribe for shares during
the  Subscription  Offering,  the Employee Plans will not be required to pay for
the shares at the time they  subscribe  but  rather may pay for the shares  upon
consummation  of  the  Conversion.   Except  for  institutional  investors,  all
subscription  rights under the Plan will expire on the Expiration Date,  whether
or not  the  Bank  has  been  able  to  locate  each  person  entitled  to  such
subscription  rights.  The Bank and Company shall have the right,  in their sole
discretion,   to  permit   institutional   investors  to  submit   contractually
irrevocable orders in the Public Offering at any time prior to the completion of
the Conversion. Once tendered, subscription orders cannot be revoked without the
consent of the Bank and the  Company  unless  the  Conversion  is not  completed
within 45 days of the Expiration Date.

      In the  event an Order  Form or Stock  Order (i) is not  delivered  and is
returned to the Bank by the United States  Postal  Service or the Bank is unable
to  locate  the  addressee;  (ii)  is not  received  or is  received  after  the
Expiration Date or the Public  Offering  Expiration  Date;  (iii) is defectively
completed or executed;  (iv) is not accompanied by the full required payment for
the  shares  subscribed  for  (including  instances  where a savings  account or
certificate  balance from which withdrawal is authorized is insufficient to fund
the amount of such required payment, but excluding subscriptions by the Employee
Plans) or, in the case of an institutional  investor in the Public or Syndicated
Public  Offering,  by  delivering  irrevocable  orders  together  with a legally
binding  commitment to pay the full purchase  price prior to 48 hours before the
completion of the Conversion; or (v) is not mailed pursuant to a "no mail" order
placed in effect by the account holder,  the subscription  rights for the person
to whom such rights have been granted will lapse as though such person failed to
return the completed Order Form or Stock Order within the time period specified.
However, the Company may, but will not be required to, waive any irregularity on
any Order Form or Stock Order or require the submission of corrected Order Forms
or Stock Orders or the remittance of full payment for subscribed  shares by such
date as the Company may otherwise  specify.  The waiver of an irregularity on an
Order Form or Stock  Order in no way  obligates  the  Company to waive any other
irregularity on any other Order Form or Stock Order.  Waivers will be considered
on a case by case  basis.  The Bank and the  Company  reserve the right in their
sole  discretion to accept or reject orders received on photocopies or facsimile
Order Forms or Stock Orders,  or whose payment is to be made by wire transfer or
payment from private third parties. The interpretation by the Bank or Company of
the terms and conditions of the Plan and of the acceptability of the Order Forms
or Stock Orders will be final, subject to the authority of the OTS.

                                       78



     To ensure  that each  purchaser  receives  a  Prospectus  at least 48 hours
before the Expiration  Date or, if applicable,  the Public  Offering  Expiration
Date, in accordance  with Rule 15c2-8 of the Exchange Act, no Prospectus will be
mailed any later than five days prior to such date or hand  delivered  any later
than two days prior to such date .  Execution  of the Order Form or Stock  Order
will confirm receipt or delivery in accordance with Rule 15c2-8.  Order Forms or
Stock Orders will only be distributed with a Prospectus.

      Payment  for  Shares.  For  subscriptions  to be  valid,  payment  for all
subscribed shares, computed on the basis of the Purchase Price, will be required
to accompany all properly  completed  Order Forms, on or prior to the expiration
date specified on the Order Form unless such date is extended by the Bank or the
Company.  Employee Plans subscribing for shares during the Subscription Offering
may pay for such shares upon consummation of the Conversion.  Payment for shares
of Common Stock may be made (i) in cash,  if delivered in person,  (ii) by check
or money  order,  or (iii)  for  shares of Common  Stock  subscribed  for in the
Subscription  Offering,  by  authorization  of withdrawal from savings  accounts
(including  certificates  of deposit)  maintained  with the Bank.  For orders or
subscriptions  of  $25,000  or  more,   payments  must  be  made  by  withdrawal
authorization (if applicable), certified check, cashier's check, or money order.
Appropriate  means by which such  withdrawals  may be authorized are provided in
the  Order  Form.  Once  such a  withdrawal  has  been  authorized,  none of the
designated  withdrawal  amount may be used by a subscriber for any purpose other
than to purchase the Common Stock for which a  subscription  has been made until
the  Conversion  has been  completed  or  terminated.  In the  case of  payments
authorized  to be made  through  withdrawal  from  savings  accounts,  all  sums
authorized  for  withdrawal  will continue to earn interest at the contract rate
until the Conversion has been  completed or terminated.  Interest  penalties for
early  withdrawal   applicable  to  certificate   accounts  will  not  apply  to
withdrawals  authorized  for the  purchase  of  shares,  however,  if a  partial
withdrawal  results  in a  certificate  account  with a  balance  less  than the
applicable minimum balance requirement, the certificate shall be canceled at the
time of  withdrawal,  without  penalty,  and the  remaining  balance  will  earn
interest at the passbook  savings account rate subsequent to the withdrawal.  In
the case of payments made in cash or by check or money order, such funds will be
placed in a  segregated  account  and  interest  will be paid by the Bank at the
passbook  savings  account  rate from the date  payment  is  received  until the
Conversion is completed or terminated.  An executed Order Form, once received by
the Company,  may not be modified,  amended, or rescinded without the consent of
the Bank,  unless  the  Conversion  is not  completed  within 45 days  after the
conclusion of the Subscription Offering, in which event subscribers may be given
the  opportunity  to increase,  decrease,  or rescind their  subscription  for a
specified  period of time. In the event that the  Conversion is not  consummated
for any reason,  all funds submitted  pursuant to the Offerings will be promptly
refunded with interest as described above.

      In  addition to the  foregoing,  if shares are  offered  through  Selected
Dealers,  a purchaser  may pay for shares of Common  Stock with funds held by or
deposited with a Selected Dealer.  If a Stock Order is executed and forwarded to
the Selected Dealer or if the Selected Dealer is authorized to execute the Stock
Order on behalf of a purchaser,  the Selected  Dealer is required to forward the
Order  Form and funds to the Bank for  deposit  in a  segregated  account  on or
before noon of the  business  day  following  receipt of the Stock Order form or
execution of the Stock Order by the  Selected  Dealer.  Alternatively,  Selected
Dealers may solicit  indications of interest from their  customers who indicated
an interest and seek their  confirmation  as to their intent to purchase.  Those
indicating  an  intent  to  purchase  shall  forward  executed  Stock  Order and
certifications  to their  Selected  Dealer or authorize  the Selected  Dealer to
execute such forms. The Selected Dealer will acknowledge receipt of the order to
its  customer  in  writing  on the  following  business  day and will debit such
customer's  account on the third  business day after the customer has  confirmed
his intent to  purchase  (the  "debit  date") and on or before  noon of the next
business  day  following  the debit date will send Stock Orders and funds to the
Bank for deposit in a  segregated  account.  If such  alternative  procedure  is
employed,  purchasers'  funds  are not  required  to be in their  accounts  with
Selected Dealers until the debit date.

                                      79






      Owners of  self-directed  IRAs may use the assets of such IRAs to purchase
shares  of  Common  Stock in the  Offerings,  provided  that  such  IRAs are not
maintained on deposit at the Bank. Persons with IRAs maintained at the Bank must
have their  accounts  transferred  to an  unaffiliated  institution or broker to
purchase  shares  of  Common  Stock  in the  Offerings.  Instructions  on how to
transfer  self-directed  IRAs  maintained  at the Bank can be obtained  from the
Stock Center located at the Bank's main office.

      Federal  regulations  prohibit  the Bank from  lending  funds or extending
credit to any person to purchase the Common Stock in the Conversion.

      Delivery of Stock  Certificates.  Certificates  representing  Common Stock
issued in the Conversion will be mailed to the persons  entitled  thereto at the
address noted on the Order Form, as soon as practicable  following  consummation
of the Conversion. Any certificates returned as undeliverable will be held until
claimed  by  persons  legally  entitled  thereto  or  otherwise  disposed  of in
accordance  with  applicable  law. Until  certificates  for the Common Stock are
available and delivered to subscribers,  subscribers may not be able to sell the
shares of stock for which they subscribed.

Restriction on Sales Activities

      The  Common  Stock will be offered  in the  Offerings  principally  by the
distribution  of this  prospectus  and through  activities  conducted at a Stock
Center  located at the  Bank's  main  office  but in an area away from  publicly
accessible areas (including teller windows) of that office.  The Stock Center is
expected to operate during normal business hours throughout the Offerings. It is
expected that a registered  representative employed by Capital Resources will be
working  at,  and  supervising  the  operation  of,  the Stock  Center.  Capital
Resources will be responsible  for overseeing the mailing of materials  relating
to the  Offerings,  responding  to questions  regarding the  Conversion  and the
Offerings and processing Order Forms and Stock Orders.  It is expected that Bank
and the Company  personnel will be present in the Stock Center to assist Capital
Resources with clerical  matters and to answer  questions  related solely to the
business of the Bank.

      Directors and  executive  officers of the Company may  participate  in the
solicitation  of offers to purchase  Common  Stock in  jurisdictions  where such
participation is not prohibited. Other employees of the Company and the Bank may
participate  in the Offerings in  ministerial  capacities or providing  clerical
work in effecting a sales transaction. Such other employees have been instructed
not to solicit offers to purchase  Common Stock or provide advice  regarding the
purchase of Common Stock.  Questions of prospective  purchasers will be directed
to executive  officers of the Company or registered  representatives  of Capital
Resources.  The Company will rely on Rule 3a4-1  promulgated  under the Exchange
Act, and sales of Common Stock will be conducted in accordance  with Rule 3a4-1,
so as to permit officers, directors, and employees to participate in the sale of
Common Stock. No officer,  director, or employee of the Company or the Bank will
be  compensated  in  connection  with  such  person's   solicitations  or  other
participation   in  the  Offerings  by  the  payment  of  commissions  or  other
remuneration  based either  directly or indirectly on transactions in the Common
Stock.

Limitations on Purchases of Shares

   
      The Plan provides for certain additional limitations to be placed upon the
purchase  of  the  Common  Stock  by  eligible  subscribers  and  others  in the
Conversion.  Each  purchaser  must  purchase a minimum  of 25 shares;  provided,
however,  that the minimum number of shares  requirement  shall not apply if the
number of shares of Conversion Stock purchased times the price per share exceeds
$500.  No person  (or  persons  through  a single  account),  together  with any
associate or group of persons  acting in concert,  may subscribe for or purchase
more than 15,000  shares of Common  Stock  ($150,000),  except for the  Employee
Plans which may purchase up to 10% of the Common Stock issued in the Conversion,

                                      80





but  currently  intend  to  purchase  8% of  the  Common  Stock  issued  in  the
Conversion. Depending on market conditions and the results of the Offerings, the
Board of  Directors,  in its sole  discretion,  may  increase  or  decrease  the
purchase  limitation without the approval of the members of the Bank and without
resoliciting subscribers,  provided that the maximum purchase limitation may not
be increased to a percentage in excess of 5%. The OTS regulations  governing the
Conversion  limit the number of shares that  officers  and  directors  and their
associates may purchase.  In the aggregate,  the officers and directors or their
associates  may not  purchase  more than 33% of the shares of the  Common  Stock
issued pursuant to the  Conversion.  For purposes of the Plan, the directors are
not deemed to be acting in concert solely by reason of their Board membership.
    

      Requests to purchase additional shares of Common Stock under the Plan will
be allocated  by the Board of  Directors on a pro rata basis giving  priority in
accordance  with the priority  rights set forth above and in the Plan.  Pro rata
reduction  within each  subscription  rights category will be made in allocating
shares to the extent that the maximum purchase limitation is exceeded.

      In the event of an increase in the total  number of shares  offered in the
Conversion due to an increase in the EVR of up to 15% (the "Adjusted  Maximum"),
the additional shares will be allocated in the following order of priority:  (i)
to fill the Employee  Plans'  subscription  of up to 8% of the Adjusted  Maximum
number  of  shares;  (ii) in the  event  that  there is an  oversubscription  by
Eligible Account Holders, to fill unfulfilled  subscriptions of Eligible Account
Holders exclusive of the Adjusted  Maximum;  (iii) in the event that there is an
oversubscription  by Supplemental  Eligible Account Holders, to fill unfulfilled
subscriptions to Supplemental Eligible Account Holders exclusive of the Adjusted
Maximum;  and  (iv) in the  event  that  there is an  oversubscription  by Other
Members,  to fill unfulfilled  subscriptions  of Other Members  exclusive of the
Adjusted Maximum.

      The term  "associate"  of a person is  defined in the Plan to mean (i) any
corporation or organization (other than the Bank or a majority-owned  subsidiary
of the Bank) of which such  person is an officer or partner or is,  directly  or
indirectly,  the  beneficial  owner  of  10% or  more  of any  class  of  equity
securities,  (ii)  any  trust  or  other  estate  in  which  such  person  has a
substantial  beneficial interest or as to which such person serves as trustee or
in a similar fiduciary capacity, (excluding tax-qualified employee stock benefit
plans or  tax-qualified  employee  stock  benefit  plans in which a person has a
substantial beneficial interest or serves as a trustee or in a similar fiduciary
capacity and except that, for purposes of  aggregating  total shares that may be
held by  officers  and  directors,  the term  "Associate"  does not  include any
tax-qualified  employee stock benefit plan), and (iii) any relative or spouse of
such person or any relative of such spouse, who has the same home as such person
or who  is a  director  or  officer  of the  Bank,  or  any  of its  parents  or
subsidiaries.  For example, a corporation of which a person serves as an officer
would be an associate of such person,  and  therefore,  all shares  purchased by
such  corporation  would be included with the number of shares which such person
individually could purchase under the above limitations.

      The term "officer" is defined in the Plan to mean an executive  officer of
the Bank and may  include  the Bank's  Chairman  of the Board,  Chief  Executive
Officer,  President,  Senior  Vice  Presidents,  Vice  Presidents  in  charge of
principal  business  functions,  Secretary  and  Treasurer  and any other person
performing similar functions. All references herein to an officer shall have the
same meaning as used for an officer in the Plan.

      Each person  purchasing  shares of the Common Stock in the Conversion will
be deemed to confirm  that such  purchase  does not  conflict  with the  maximum
purchase  limitation.  In the event that such purchase limitation is violated by
any person (including any associate or group of persons  affiliated or otherwise
acting in concert with such  persons),  the Bank will have the right to purchase
from such  person at the  Purchase  Price per share all shares  acquired by such
person in excess of such purchase 

                                       81


limitation  or, if such excess shares have been sold by such person,  to receive
the difference  between the Purchase Price per share paid for such excess shares
and the price at which such excess  shares were sold by such person.  This right
of the Bank to purchase such excess shares will be assignable by the Bank.

      Common  Stock  purchased   pursuant  to  the  Conversion  will  be  freely
transferable, except for shares purchased by directors and officers of the Bank.
For  certain  restrictions  on the  Common  Stock  purchased  by  directors  and
officers,  see "- Restrictions on Transferability by Directors and Officers." In
addition, under guidelines of the NASD, members of the NASD and their associates
are subject to certain  restrictions on the transfer of securities  purchased in
accordance with subscription  rights and to certain reporting  requirements upon
purchase of such securities.

Plan of Distribution

      The  Company  and the Bank  have  entered  into an Agency  Agreement  with
Capital  Resources under which Capital  Resources will assist, on a best efforts
basis,  in the  distribution  of the  Common  Stock in the  Conversion.  Capital
Resources is a  broker-dealer  registered with the NASD.  Specifically,  Capital
Resources will assist in the Subscription  Offering in the following manner: (i)
training and  educating the  Company's  and the Bank's  employees  regarding the
mechanics and regulatory  requirements  of the stock  conversion  process;  (ii)
conducting information meetings for potential subscribers,  if necessary;  (iii)
managing the sales efforts in the  Subscription and Public  Offerings;  and (iv)
keeping records of all stock subscriptions. Selected dealers may also be used in
the Offerings. See "- Marketing Arrangements."

      Materials for the Offerings  have been  initially  distributed to eligible
subscribers by mail, with additional  copies  available at the Stock Center.  In
the  Subscription  Offering,  officers of the Company may be available to answer
questions  about the  Conversion.  Such  officers  will not be permitted to make
statements  about the Bank or the Company  unless such  information  is also set
forth in this Prospectus,  and they will not be authorized to render  investment
advice.  All subscribers for the shares to be offered will be instructed to send
payment  directly  to the Bank,  where such  funds will be held in a  segregated
special  escrow  account and not released until the closing of the Conversion or
its termination.

Marketing Arrangements

      The Bank and the Company have engaged Capital Resources as a financial and
marketing  advisor in connection  with the  Offerings and Capital  Resources has
agreed to act as an underwriter on a best efforts basis to solicit subscriptions
and  purchase  orders  for  shares of  Common  Stock in the  Offerings.  Capital
Resources  will  receive,  as  compensation,  a fee of 2.00% of the total dollar
amount  of  Common  Stock  sold in the  Offerings,  excluding  subscriptions  by
directors,  officers  and  employees  of the  Bank  and the  Company  and  their
immediate  family members,  the ESOP, and Common Stock sold by other NASD member
firms  participating  in  the  Offerings.  In the  event  that  selected  dealer
agreements are entered into in connection  with a Public  Offering,  the Company
will pay commissions to selected dealers of, typically, up to 4.0% for shares of
Common Stock sold by the  selected  dealer.  In  addition,  the Company will pay
Capital  Resources a management fee of 1.5% for shares sold by selected dealers.
Fees paid to Capital  Resources and to any other  broker/dealer may be deemed to
be underwriting fees and Capital Resources and such broker/dealers may be deemed
to be underwriters. Capital Resources will also be reimbursed for its legal fees
up to  $30,000  and for  reasonable  out-of-pocket  expenses.  The  Bank and the
Company have agreed to indemnify  Capital  Resources,  to the extent  allowed by
law, for  reasonable  costs and expenses in  connection  with certain  claims or
liabilities,  including  certain  liabilities  under the Securities Act. Capital
Resources  has  received  fees  totalling  $75,000 for  consulting  and advisory
services  relating  to the  Conversion,  which  fees  will be  credited  against
marketing  fees payable to Capital  Resources.  See

                                       82


"Pro Forma Data" for further  information  regarding expenses of the Conversion.
Capital Resources is affiliated with Capital Resources Group.

Shares to be Purchased by Management Pursuant to Subscription Rights

      The following  table sets forth certain  information as to the approximate
purchases of Common Stock by each director and executive officer of the Bank and
by all directors and officers as a group, including their "associates." All such
shares will be purchased for investment purposes and not for purposes of resale.
For purposes of the following  table, it has been assumed that 1,100,000  shares
(the  midpoint of the EVR) of the Common  Stock will be sold at $10.00 per share
and that  sufficient  shares will be available to satisfy  subscriptions  in all
categories.



                                                            Aggregate
                                               Total         Price of       Percent
                                               Shares         Shares       of Shares

        Name                Position        Purchased(1)   Purchased(1)   Purchased(1)
        ----                --------        ------------   ------------   ------------

                                                                      
John M. Lisicki          President, Chief     10,000        $100,000            0.91%
                         Executive Officer
                         and Director
Daniel J. Greco          Director              5,000          50,000            0.45
Ronald S. Tecler         Director             15,000         150,000            1.36
John A. Tesiero, Jr.     Director             15,000         150,000            1.36
John A. Kosinski, Jr.    Director             10,000         100,000            0.91
Joseph G. Opalka         Director              7,500          75,000            0.68
Florence B. Opiela       Director              2,500          25,000            0.22
James J. Alescio         Treasurer and           500           5,000            0.05
                         Chief Financial
                         Officer

Benjamin W. Ziskin       Vice President and    3,000          30,000            0.27
                                               -----          ------           -----
                         Chief Lending
                         Officer

Total executive officers
and directors (9 persons)                     68,500        $685,000            6.2%
                                              ======         =======           ====


- --------------------
(1)   Does not include shares purchased by the ESOP.

Stock Pricing

      Capital Resources Group, a financial consulting and appraisal firm that is
experienced  in the  evaluation  and appraisal of business  entities,  including
thrift institutions involved in the conversion process, has been retained by the
Bank to prepare an  appraisal  of the  estimated  pro forma  market value of the
Common Stock to be sold pursuant to the Conversion. Capital Resources Group will
receive a fee of $15,000 for its appraisal and to assist in the  preparation  of
other material and will be reimbursed for 

                                       83


reasonable  out-of-pocket  expenses, up to $2,500.  Capital Resources Group will
receive  a fee of  $2,500  for any  appraisal  update.  The Bank has  agreed  to
indemnify   Capital   Resources  Group  under  certain   circumstances   against
liabilities and expenses  (including certain legal fees) arising out of or based
on any  misstatement  or untrue  statement of a material  fact  contained in the
information  supplied  by the Bank to  Capital  Resources  Group,  except  where
Capital  Resources  Group is  determined  to have  been  negligent  or failed to
exercise due diligence in the  preparation of the appraisal.  Capital  Resources
Group is independent of the Company and the Bank but is affiliated  with Capital
Resources.  In addition,  Capital  Resources Group will receive a fee of $12,500
plus up to an  additional  $7,500 in  expenses  for its  assistance  with record
management and proxy solicitation services in connection with the Conversion.

   
     The appraisal was prepared by Capital  Resources Group in reliance upon the
information contained herein, including the financial statements.  The appraisal
contains an analysis of a number of factors  including,  but not limited to, the
Bank's financial  condition and operating  trends,  the competitive  environment
within which the Bank operates,  operating trends of certain thrift institutions
and savings and loan  holding  companies,  relevant  economic  conditions,  both
nationally  and in the State of New York which affect the  operations  of thrift
institutions,  and stock  market  values of certain  institutions.  In addition,
Capital  Resources  Group has advised the Bank that it has  considered  and will
consider the effect of the  additional  capital raised by the sale of the Common
Stock on the  estimated  aggregate  pro forma market  value of such shares.  The
appraisal  has been filed as an exhibit to the  registration  statement of which
this prospectus is a part. See "Additional Information."
    

   
     On the basis of the above,  Capital Resources Group has determined,  in its
opinion,  that as of June  14,  1996 and  confirmed  as of July  26,  1996,  the
estimated  aggregate  pro forma market value of the Common Stock to be issued in
the Conversion was  $11,000,000.  The Company has determined to offer the shares
in the  Conversion  at a price of $10.00 per share.  By  dividing  the price per
share into the estimated  aggregate value, the Company  initially plans to issue
1,100,000 shares. OTS regulations require, however, that the appraiser establish
a range of value for the stock to allow for  fluctuations in the aggregate value
of the stock due to changing market  conditions and other factors.  Accordingly,
Capital  Resources  Group has  established  a range of value from  $9,350,000 to
$14,547,500  for this  offering  (the  Estimated  Valuation  Range) that will be
updated prior to consummation  of the Conversion.  If the final value is outside
the Estimated  Valuation Range, the total number of shares being offered will be
further adjusted and a new Estimated  Valuation Range may be established without
resolicitation  of subscriptions and without the approval of the Bank's Members,
unless required by the OTS or unless the final valuation is less than $9,350,000
or more than  $14,547,500  (15%  above the  maximum of the  Estimated  Valuation
Range).
    

      The Board of Directors has reviewed the independent  appraisal,  including
the stated methodology of the independent  appraiser and the assumptions used in
the preparation of the independent appraisal.  The Board of Directors is relying
upon the  expertise,  experience  and  independence  of the appraiser and is not
qualified  to  determine  the   appropriateness   of  the   assumptions  or  the
methodology.

      No sale of the  shares  will  take  place  unless  prior  thereto  Capital
Resources  Group  confirms  to the OTS that,  to the best of  Capital  Resources
Group's knowledge and judgment,  nothing of a material nature has occurred which
would cause it to conclude  that the Purchase  Price on an  aggregate  basis was
incompatible  with its estimate of the  aggregate  pro forma market value of the
Common  Stock at the time of the sale  thereof.  If,  however,  the facts do not
justify such a statement,  an amended  Estimated  Valuation Range may be set and
subscribers may be resolicited. Subscribers will not be resolicited in the event
the final  valuation  is not less than the  minimum of the  Estimated  Valuation
Range and is not more than 15% above the Estimated Valuation Range.

                                       84


     The  appraisal  is  not  intended,   and  must  not  be  construed,   as  a
recommendation  of any kind as to the  advisability  of  purchasing  the  Common
Stock. In preparing the appraisal,  Capital  Resources Group has relied upon and
assumed the accuracy and  completeness of financial and statistical  information
provided by the Bank.  Capital Resources Group did not independently  verify the
financial statements and other information provided by the Bank, nor did Capital
Resources Group value  independently the assets and liabilities of the Bank. The
appraisal  considers  the  Bank  only  as a  going  concern  and  should  not be
considered  as an  indication of the  liquidation  value of the Bank.  Moreover,
because such appraisal is necessarily  based upon estimates and projections of a
number of  matters,  all of which are  subject to change  from time to time,  no
assurance can be given that persons  purchasing the Common Stock will thereafter
be able to sell such shares at prices within the estimated  range at the time of
the Offerings.

Number of Shares to be Issued in the Conversion

      Depending on market and financial conditions at the time of the completion
of the Offerings,  the Company may significantly increase or decrease the number
of shares to be issued in the Conversion.  No resolicitation of subscribers will
be made  and  subscribers  will not be  permitted  to  modify  or  cancel  their
subscriptions  unless  the  change  in the  number of shares to be issued in the
Conversion  results in an offering  which is either below the minimum of the EVR
or materially  above the maximum of the EVR,  provided that up to a 15% increase
in the maximum of the EVR will not be deemed to be material.  Any adjustments to
the EVR as a result of market and financial  conditions  would be subject to OTS
review.

      In the event of a material  increase  in the  valuation,  the  Company may
increase the total number of shares to be issued in the Conversion.  An increase
in the total number of shares to be issued in the Conversion would decrease both
a subscriber's  ownership  interest and the pro forma equity and income on a per
share basis while  increasing  the pro forma net income and equity and income on
an aggregate  basis.  If the number of shares to be offered is to be  increased,
any person who subscribed in the Subscription Offering for the maximum number of
shares  permitted may be given the opportunity to purchase an additional  number
of shares  sufficient  to make the total  number of shares of the  Common  Stock
purchased  by such  subscriber  equal to the same  percentage  of the  increased
number  of shares of  Common  Stock to be  issued  in the  Conversion.  Purchase
limitations  will  be  based  on the  actual  number  of  shares  issued  in the
Conversion.

      In the  event  of a  material  reduction  in the  valuation,  the Bank may
decrease the number of shares to reflect fully the reduced valuation. A decrease
in the number of shares to be issued in the  Conversion  would  increase  both a
subscriber's  ownership  interest  and the pro forma equity on a per share basis
while decreasing equity on an aggregate basis. A decrease in the total number of
shares to be issued in the Conversion  would not affect  subscription  rights by
reducing  the  maximum  number of shares  that may be  purchased  under  various
purchase limitations and would not change the number of shares that a subscriber
may purchase unless the purchase  limitation was also changed.  However,  such a
decrease  could  reduce  the  amount  of  shares  allocated  in the  event of an
oversubscription.

Restrictions on Repurchase of Stock

      Generally,  within one year following the Conversion,  the Company may not
repurchase  Common  Stock  and  in the  second  and  third  year  following  the
Conversion,  the  Company  may  only  repurchase  Common  Stock  as  part  of an
open-market  stock  repurchase  program in an amount up to 5% of the outstanding
stock during each of those two years, provided the repurchase does not cause the
Bank to  become  undercapitalized  and at  least  10 days  prior  notice  of the
repurchase is provided to the OTS. The OTS may disapprove the repurchase program
upon a determination  that (1) the repurchase program would adversely affect the
financial  condition of the Bank, (2) the information  submitted is insufficient
upon 

                                       85


which to base a conclusion as to whether the financial  condition  would be
adversely  affected,  or (3) a valid  business  purpose  was  not  demonstrated.
However,  the  Regional  Director  of the OTS may permit  repurchases  after six
months following the Conversion and may permit additional repurchases during the
second and third year. In addition,  SEC rules also  restrict the method,  time,
price,  and  number of shares of Common  Stock  that may be  repurchased  by the
Company and affiliated purchasers.  If, in the future, the rules and regulations
regarding the repurchase of stock are  liberalized,  the Company may utilize the
rules and regulations then in effect.

Restrictions on Transferability by Directors and Officers

      Shares of the Common  Stock  purchased  by  directors  and officers of the
Company shall be subject to the  restriction  that said shares shall not be sold
for a period of one year following  completion of the  Conversion,  except for a
disposition  of shares in the  event of the death of the  stockholder  or in any
exchange of the Common Stock in connection  with a merger or  acquisition of the
Company  approved  by the  regulatory  authorities.  Accordingly,  shares of the
Common Stock issued by the Company to directors and officers shall bear a legend
giving appropriate notice of the foregoing  restriction,  and, in addition,  the
Company will give appropriate  instructions to the transfer agent for the Common
Stock with respect to the applicable restriction relating to the transfer of any
restricted  stock.  Any  shares  issued to  directors  and  officers  as a stock
dividend,  stock split,  or otherwise with respect to restricted  stock shall be
subject to the same restrictions.

      For a period of three  years  following  the  Conversion,  no  director or
officer of the Bank,  the  Company or their  associates  may,  without the prior
approval  of the OTS,  purchase  any shares of Common  Stock  other than from or
through a broker or dealer  registered with the SEC unless the purchase involves
more than 1% of the  outstanding  shares of Common Stock through an arm's length
transaction.

Interpretation and Amendment of the Plan

      To the extent  permitted  by law, all  interpretations  of the Plan by the
Board of  Directors  of the Bank will be final,  however,  such  interpretations
shall have no  binding  effect on the OTS.  The Plan  provides  that,  if deemed
necessary or desirable by the Board of Directors,  the Plan may be substantively
amended  by the  Board of  Directors  as a result  of  comments  from the OTS or
otherwise, prior to the solicitation of proxies from the members and at any time
thereafter  with the  concurrence of the OTS,  except that in the event that the
regulations  under which the Plan was adopted are liberalized  subsequent to the
approval  of the Plan by the OTS and the  members at the  Special  Meeting,  the
Board of  Directors  may amend the Plan to  conform to the  regulations  without
further  approval of the OTS or the members of the Bank to the extent  permitted
by law. An amendment to the Plan that would result in a material  adverse change
in the terms of the Conversion would require a resolicitation. In the event of a
resolicitation,  subscriptions  for which a confirmation or modification was not
received would be rescinded.

Conditions and Termination

      Completion  of the  Conversion  requires  the approval of the Plan and the
affirmative vote of not less than a majority of the total number of votes of the
members of the Bank  eligible to be cast at the Special  Meeting and the sale of
all shares of Common  Stock within 24 months  following  approval of the Plan by
members. If these conditions are not satisfied,  the Plan will be terminated and
the Bank will continue its business in the mutual form of organization. The Plan
may be  terminated  by the Board of  Directors  at any time prior to the Special
Meeting and, with the approval of the OTS, by the Board of Directors at any time
thereafter.

                                       86


Other

      All  statements  made in  this  prospectus  are  hereby  qualified  by the
contents of the Plan, the material terms of which are set forth herein. The Plan
is attached to the Proxy  Statement.  Copies of the Plan are available  from the
Bank and it should be consulted for further information. Adoption of the Plan by
the Bank's  members  authorizes the Board of Directors to amend or terminate the
Plan.

              CERTAIN RESTRICTIONS ON ACQUISITION OF THE COMPANY

      Although the Boards of Directors of the Bank and the Company are not aware
of any  effort  that  might  be made to  obtain  control  of the  Company  after
Conversion,  the  Boards  of  Directors,  as  discussed  below,  believe  it  is
appropriate  to include  certain  provisions  in the  Company's  Certificate  of
Incorporation to protect the interests of the Company and its stockholders  from
takeovers  which the Board of Directors of the Company might conclude are not in
the best interests of the Bank, the Company or the Company's stockholders.

      The  following  discussion  is  a  general  summary  of  certain  material
provisions of the Company's  Certificate of Incorporation and Bylaws and certain
other  regulatory  provisions,  which may be  deemed to have an  "anti-takeover"
effect. The following  description of certain of these provisions is necessarily
general and, with respect to provisions  contained in the Company's  Certificate
of  Incorporation  and Bylaws and the Bank's  proposed stock charter and bylaws,
reference should be made in each case to the document in question, each of which
is part of the  Bank's  application  to the OTS and the  Company's  Registration
Statement filed with the SEC. See "Additional Information."

Provisions of the Company's Certificate of Incorporation and Bylaws

      Limitations on Voting Rights.  The  Certificate  of  Incorporation  of the
Company  provides  that in no event  shall any record  owner of any  outstanding
Common Stock which is beneficially  owned,  directly or indirectly,  by a person
who beneficially owns in excess of 10% of the then outstanding  shares of Common
Stock (the  "Limit")  be  entitled  or  permitted  to any vote in respect of the
shares held in excess of the Limit. In addition, for a period of five years from
the  completion  of the  Conversion  of the Bank,  no  person  may  directly  or
indirectly offer to acquire or acquire the beneficial ownership of more than 10%
of any class of an equity  security  of the  Company.  After five years from the
date of the  Conversion,  a  beneficial  holder  submitting  a proxy or  proxies
totalling more than 10% of the then  outstanding  shares of Common Stock will be
able to vote in the following  manner:  the number of votes which may be cast by
such a  beneficial  owner shall be a number  equal to the total  number of votes
that a single  record  owner of all Common  Stock owned by such person  would be
entitled to cast, multiplied by a fraction, the numerator of which is the number
of shares of such class or series which are both beneficially owned and owned of
record by such beneficial owner and the denominator of which is the total number
of shares of Common  Stock  beneficially  owned by such  beneficial  owner.  The
impact  of  these  provisions  on the  submission  of a  proxy  on  behalf  of a
beneficial  holder of more than 10% of the Common Stock is (1) to disregard  for
voting purposes and require divestiture of the amount of stock held in excess of
10% (if within five years of the Conversion more than 10% of the Common Stock is
beneficially  owned by a person) and (2) limit the vote on Common  Stock held by
the  beneficial  owner to 10% or  possibly  reduce the amount  that may be voted
below the 10% level (if more than 10% of the Common Stock is beneficially  owned
by a person more than five years after the Conversion).  Unless the grantor of a
revocable proxy is an affiliate or an associate of such a 10% holder or there is
an  arrangement,  agreement  or  understanding  with  such a 10%  holder,  these
provisions  would not  restrict  the  ability of such a 10% holder of  revocable
proxies  to  exercise  revocable  proxies  for which the 10%

                                       87


holder is neither a beneficial nor record owner. A person is a beneficial  owner
of a security if he has the power to vote or direct the voting of all or part of
the voting rights of the security,  or has the power to dispose of or direct the
disposition of the security.  The  Certificate of  Incorporation  of the Company
further  provide that this provision  limiting voting rights may only be amended
upon the vote of 80% of the outstanding shares of voting stock.

     Election of Directors.  Certain provisions of the Company's  Certificate of
Incorporation and Bylaws will impede changes in majority control of the Board of
Directors. The Company's Certificate of Incorporation provides that the Board of
Directors of the Company will be divided into three  classes,  with directors in
each class  elected  for  three-year  staggered  terms  except  for the  initial
directors. Thus, it would take two annual elections to replace a majority of the
Company's  Board. The Company's  Certificate of Incorporation  provides that the
size of the Board of Directors may be increased or decreased  only if two-thirds
of the  directors  then in office  concur in such  action.  The  Certificate  of
Incorporation  also  provides  that  any  vacancy  occurring  in  the  Board  of
Directors,  including  a  vacancy  created  by an  increase  in  the  number  of
directors, shall be filled for the remainder of the unexpired term by a majority
vote of the directors then in office.  Finally, the Certificate of Incorporation
and the bylaws impose certain notice and information  requirements in connection
with the nomination by  stockholders  of candidates for election to the Board of
Directors  or the  proposal by  stockholders  of business to be acted upon at an
annual meeting of stockholders.

      The  Certificate  of  Incorporation  provides  that a director may only be
removed for cause by the  affirmative  vote of at least 80% of the shares of the
Company entitled to vote generally in an election of directors cast at a meeting
of stockholders called for that purpose.

      Restrictions on Call of Special Meetings. The Certificate of Incorporation
of the Company  provides that a special  meeting of  stockholders  may be called
only  pursuant to a resolution  adopted by a majority of the Board of Directors,
or a Committee  of the Board or other  person so  empowered  by the Bylaws.  The
Certificate of Incorporation also provides that any action required or permitted
to be taken by the stockholders of the Company may be taken only at an annual or
special meeting and prohibits stockholder action by written consent in lieu of a
meeting.

      Absence of Cumulative Voting.  The Company's  Certificate of Incorporation
provides  that there shall be no  cumulative  voting  rights in the  election of
directors.

      Authorized  Shares.  The  Certificate  of  Incorporation   authorizes  the
issuance of  3,000,000  shares of Common  Stock and 500,000  shares of preferred
stock ("Preferred  Stock").  The shares of Common Stock and Preferred Stock were
authorized  in an amount  greater  than that to be issued in the  Conversion  to
provide the Company's Board of Directors with as much flexibility as possible to
effect,  among other transactions,  financings,  acquisitions,  stock dividends,
stock splits and employee stock options.  However,  these additional  authorized
shares may also be used by the Board of Directors  consistent with its fiduciary
duty to deter  future  attempts  to gain  control of the  Company.  The Board of
Directors  also has sole  authority  to  determine  the terms of any one or more
series of Preferred  Stock,  including  voting  rights,  conversion  rates,  and
liquidation  preferences.  As a result of the ability to fix voting rights for a
series of Preferred  Stock,  the Board has the power,  to the extent  consistent
with its  fiduciary  duty,  to  issue a series  of  Preferred  Stock to  persons
friendly to management  in order to attempt to block a post-tender  offer merger
or other  transaction by which a third party seeks  control,  and thereby assist
management to retain its position.  The Company's  Board  currently has no plans
for the issuance of  additional  shares,  other than the issuance of  additional
shares upon exercise of stock options.

                                       88



     Procedures  for  Certain   Business   Combinations.   The   Certificate  of
Incorporation  requires the affirmative  vote of at least 80% of the outstanding
shares of the Company  entitled to vote in the election of director in order for
the  Company  to engage in or enter into  certain  "Business  Combinations,"  as
defined  therein,  with any  Principal  Stockholder  (as  defined  below) or any
affiliates of the Principal  Stockholder,  unless the proposed  transaction  has
been approved in advance by the Company's  Board of Directors,  excluding  those
who were not directors  prior to the time the Principal  Stockholder  became the
Principal  Stockholder.  The term "Principal  Stockholder" is defined to include
any person and the  affiliates  and  associates  of the person  (other  than the
Company or its subsidiary) who beneficially owns, directly or indirectly, 10% or
more of the outstanding shares of voting stock of the Company.  Any amendment to
this provision  requires the  affirmative  vote of at least 80% of the shares of
the Company entitled to vote generally in an election of directors.

      Amendment to Certificate of  Incorporation  and Bylaws.  Amendments to the
Company's  Certificate of Incorporation  must be approved by the Company's Board
of Directors and also by a majority of the  outstanding  shares of the Company's
voting  stock,  provided,  however,  that  approval  by  at  least  80%  of  the
outstanding  voting stock is generally  required for certain  provisions  (i.e.,
provisions  relating to  restrictions  on the  acquisition and voting of greater
than 10% of the Common Stock;  number,  classification,  election and removal of
directors;  amendment of Bylaws; call of special stockholder meetings;  director
liability;  certain  business  combinations;   power  of  indemnification;   and
amendments  to  provisions  relating  to the  foregoing  in the  Certificate  of
Incorporation).

      The Bylaws may be amended by a majority  vote of the Board of Directors or
the affirmative vote of the holders of at least 80% of the outstanding shares of
the Company  entitled to vote in the  election  of  Directors  cast at a meeting
called for that purpose.

      Purpose and Takeover  Defensive  Effects of the Company's  Certificate  of
Incorporation  and Bylaws.  The Board of Directors of the Bank believes that the
provisions   described   above  are  prudent  and  will  reduce  the   Company's
vulnerability to takeover attempts and certain other transactions which have not
been  negotiated with and approved by its Board of Directors.  These  provisions
will also  assist the Bank and the  Company  in the  orderly  deployment  of the
Conversion  proceeds into productive  assets during the initial period after the
Conversion.  The Board of Directors  believe  these  provisions  are in the best
interests of the Bank and of the Company and its  stockholders.  In the judgment
of the Board of Directors,  the Company's  Board will be in the best position to
determine the true value of the Company and to negotiate  more  effectively  for
what may be in the best interests of its stockholders. Accordingly, the Board of
Directors  believes  that it is in the best  interests  of the  Company  and its
stockholders  to encourage  potential  acquirors to negotiate  directly with the
Board of Directors of the Company and that these  provisions will encourage such
negotiations and discourage  hostile takeover  attempts.  It is also the view of
the Board of Directors that these provisions should not discourage  persons from
proposing a merger or other  transaction at prices  reflective of the true value
of the Company and which is in the best interests of all stockholders.

      Attempts to take over financial  institutions and their holding  companies
have  become  increasingly  common.   Takeover  attempts  which  have  not  been
negotiated  with and approved by the Board of Directors  present to stockholders
the risk of a takeover on terms which may be less favorable than might otherwise
be  available.  A transaction  which is negotiated  and approved by the Board of
Directors,  on the other hand,  can be carefully  planned and  undertaken  at an
opportune  time in  order  to  obtain  maximum  value  for the  Company  and its
stockholders, with due consideration given to matters such as the management and
business of the acquiring  corporation and maximum strategic  development of the
Company's assets.

                                       89


      Effect of  Takeover  Defenses on  Stockholder  Interests.  An  unsolicited
takeover  proposal  can  seriously  disrupt the  business  and  management  of a
corporation  and  cause  it great  expense.  Although  a  tender  offer or other
takeover attempt may be made at a price  substantially  above the current market
prices,  such  offers are  sometimes  made for less than all of the  outstanding
shares of a target company. As a result,  stockholders may be presented with the
alternative  of partially  liquidating  their  investment  at a time that may be
disadvantageous,  or retaining  their  investment in an enterprise that is under
different  management  and whose  objectives  may not be similar to those of the
remaining stockholders.

      Potential  Negative Impact of Takeover Defenses on Stockholder  Interests.
Despite  the  belief  of  the  Bank  and  the  Company  as to  the  benefits  to
stockholders of these  provisions of the Company's  Certificate of Incorporation
and Bylaws,  these  provisions may also have the effect of discouraging a future
takeover  attempt  which  would not be  approved  by the  Company's  Board,  but
pursuant  to which  stockholders  may  receive a  substantial  premium for their
shares over  then-current  market prices.  As a result,  stockholders  who might
desire to participate in such a transaction  may not have any  opportunity to do
so.  Such  provisions  will also render the  removal of the  Company's  Board of
Directors and of management more difficult.  The Boards of Directors of the Bank
and the Company,  however,  have concluded that the potential  benefits outweigh
the possible disadvantages.

      Pursuant  to  applicable  law,  at any  annual or  special  meeting of its
stockholders  after the  Conversion,  the Company may adopt  additional  charter
provisions  regarding the  acquisition  of its equity  securities  that would be
permitted to a Delaware  corporation.  The Company and the Bank do not presently
intend to propose the adoption of further restrictions on the acquisition of the
Company's equity securities.

      Effect of Employment and Severance  Agreements.  The Bank has entered into
an  employment  agreement  with  President  John M.  Lisicki  that  provides for
payments  in the  event of  termination  of  employment  following  a change  in
control,  as defined in the agreement,  of 2.99 times the then current salary of
Mr. Lisicki. In addition,  the Bank has entered into employment  agreements with
two other executive  officers and severance  agreements with three key employees
that provide for payments in the event of termination of employment  following a
change in  control,  as  defined  in the  agreements.  At March 31,  1996,  such
payments would have totalled approximately  $686,000,  rendering an acquisition,
followed  by  termination  of their  employment,  more  expensive  to a possible
acquiror  as a  result  of  these  agreements.  See  "Management  of the  Bank -
Executive Compensation - Employment Agreement."

      Federal Regulation. A federal regulation prohibits any person prior to the
completion of a conversion from transferring,  or entering into any agreement or
understanding to transfer, the legal or beneficial ownership of the subscription
rights  issued under a plan of  conversion  or the stock to be issued upon their
exercise. This regulation also prohibits any person prior to the completion of a
conversion  from offering,  or making an  announcement  of an offer or intent to
make an offer, to purchase such  subscription  rights or stock.  For three years
following  conversion,  OTS regulations  prohibit any person,  without the prior
approval of the OTS, from  acquiring or making an offer to acquire more than 10%
of the stock of any converted  savings  institution  if such person is, or after
consummation of such acquisition would be, the beneficial owner of more than 10%
of such stock.  In the event that any person,  directly or indirectly,  violates
this regulation,  the securities  beneficially owned by such person in excess of
10% shall not be  counted as shares  entitled  to vote and shall not be voted by
any person or counted as voting shares in connection  with any matter  submitted
to a vote of stockholders.

      Federal law provides that no company, "directly or indirectly or acting in
concert  with one or more  persons,  or  through  one or more  subsidiaries,  or
through  one  or  more   transactions,"  may  acquire  "control"  of  a  savings
association at any time without the prior approval of the OTS. In addition,  any

                                       90


company that acquires such control becomes a "savings and loan holding  company"
subject  to  registration,  examination  and  regulation  as a savings  and loan
holding  company.  Control in this context means  ownership  of,  control of, or
holding  proxies  representing  more than 25% of the voting  shares of a savings
association  or the power to control in any manner the election of a majority of
the directors of such institution.

     Federal law also provides that no "person,"  acting  directly or indirectly
or through or in concert with one or more other persons,  may acquire control of
a savings  association  unless at least 60 days  prior  written  notice has been
given  to the OTS and the OTS  has not  objected  to the  proposed  acquisition.
Control is defined for this  purpose as the power,  directly or  indirectly,  to
direct the management or policies of a savings  association or to vote more than
25% of any class of voting  securities of a savings  association.  Under federal
law  (as  well  as  the  regulations   referred  to  below)  the  term  "savings
association"  includes  state  chartered  and federally  chartered  SAIF-insured
institutions,  federally  chartered  savings and loans and  savings  banks whose
accounts are insured by the FDIC and holding companies thereof.

      Federal regulations require that, prior to obtaining control of an insured
institution, a person, other than a company, must give 60 days notice to the OTS
and have received no OTS objection to such acquisition of control, and a company
must apply for and receive OTS approval of the acquisition.  Control, as defined
under  federal law,  involves a 25% voting stock test,  control in any manner of
the election of a majority of the institution's directors, or a determination by
the OTS that the acquiror has the power to direct,  or directly or indirectly to
exercise a  controlling  influence  over,  the  management  or  policies  of the
institution.  Acquisition of more than 10% of an institution's  voting stock, if
the acquiror also is subject to any one of either "control factors," constitutes
a rebuttable  determination of control under the regulations.  The determination
of control may be rebutted by submission to the OTS, prior to the acquisition of
stock  or  the  occurrence  of any  other  circumstances  giving  rise  to  such
determination,  of a statement setting forth facts and circumstances which would
support a finding that no control relationship will exist and containing certain
undertakings.  The  regulations  provide that persons or companies which acquire
beneficial   ownership  exceeding  10%  or  more  of  any  class  of  a  savings
association's  stock after the effective date of the regulations  must file with
the OTS a certification  that the holder is not in control of such  institution,
is not subject to a rebuttable determination of control, and will take no action
which would result in a  determination  or rebuttable  determination  of control
without prior notice to or approval of the OTS, as applicable.

                         DESCRIPTION OF CAPITAL STOCK

      The Company is authorized to issue  3,000,000  shares of the Common Stock,
$0.10 par value per share, and 500,000 shares of serial  preferred stock,  $0.01
par value per share.  The  Company  currently  expects to issue up to  1,454,750
shares of Common Stock in the  Conversion.  The Company does not intend to issue
any  shares  of  serial  preferred  stock in the  Conversion,  nor are there any
present  plans to issue such  preferred  stock  following  the  Conversion.  The
aggregate par value of the issued shares will  constitute the capital account of
the Company.  The balance of the purchase  price will be recorded for accounting
purposes as additional paid-in capital. See  "Capitalization." The capital stock
of the Company will represent nonwithdrawable capital and will not be insured by
the Company, the Bank, the FDIC, or any other government agency.

                                       91


Common Stock

      Voting Rights.  Each share of the Common Stock will have the same relative
rights and will be  identical  in all  respects  with every  other  share of the
Common  Stock.  The holders of the Common  Stock will possess  exclusive  voting
rights in the  Company,  except to the extent  that  shares of serial  preferred
stock issued in the future may have voting  rights,  if any.  Each holder of the
Common  Stock will be entitled to only one vote for each share held of record on
all matters  submitted  to a vote of holders of the Common Stock and will not be
permitted to cumulate their votes in the election of the Company's directors.

     Liquidation.   In  the  unlikely  event  of  the  complete  liquidation  or
dissolution of the Company,  the holders of the Common Stock will be entitled to
receive all assets of the Company available for distribution in cash or in kind,
after payment or provision for payment of (i) all debts and  liabilities  of the
Company (including all deposits in the Bank and accrued interest thereon);  (ii)
any  accrued  dividend  claims;  (iii)  liquidation  preferences  of any  serial
preferred stock which may be issued in the future; and (iv) any interests in the
liquidation  account established upon the Conversion for the benefit of Eligible
Account  Holders and  Supplemental  Eligible  Account Holders who continue their
deposits at the Bank.

      Restrictions on Acquisition of the Common Stock. See "Certain Restrictions
on  Acquisition  of  the  Company"  for  a  discussion  of  the  limitations  on
acquisition of shares of the Common Stock.

      Other  Characteristics.   Holders  of  the  Common  Stock  will  not  have
preemptive  rights with  respect to any  additional  shares of the Common  Stock
which may be  issued.  Therefore,  the  Board of  Directors  may sell  shares of
capital  stock of the Company  without  first  offering  such shares to existing
stockholders  of the  Company.  The  Common  Stock  is not  subject  to call for
redemption,  and the  outstanding  shares of Common  Stock when  issued and upon
receipt by the Company of the full  purchase  price  therefor will be fully paid
and non-assessable.

     Transfer  Agent and  Registrar.  American  Stock  Transfer and Trust Co. is
expected to act as the transfer  agent and registrar for the Common Stock of the
Company.

      Issuance of Additional  Shares.  Except in the  Subscription and Community
Offerings  and possibly  pursuant to the RSP or Option Plan,  the Company has no
present plans,  proposals,  arrangements or  understandings  to issue additional
authorized  shares of the  Common  Stock.  In the  future,  the  authorized  but
unissued and unreserved shares of the Common Stock will be available for general
corporate  purposes,  including,  but not limited to, possible issuance as stock
dividends,  in connection  with mergers or  acquisitions,  under a cash dividend
reinvestment or stock purchase plan, in a public or private  offering,  or under
employee benefit plans. See "Risk Factors - Possible  Dilutive Effect of RSP and
Stock Options and Effect of Purchases by the RSP and ESOP" and "Pro Forma Data."
Normally no  stockholder  approval  would be required  for the issuance of these
shares,  except  as  described  herein or as  otherwise  required  to  approve a
transaction in which additional  authorized shares of the Common Stock are to be
issued.

      For additional information,  see "Dividends," "Regulation," and "Taxation"
with respect to restrictions  on the payment of cash dividends;  "- Restrictions
on Transferability  by Directors and Officers" relating to certain  restrictions
on the  transferability  of shares  purchased by  directors  and  officers;  and
"Certain  Restrictions on Acquisition of the Company" for information  regarding
restrictions on acquiring Common Stock of the Company.

                                       92




Serial Preferred Stock

      None of the 500,000  authorized  shares of serial  preferred  stock of the
Company will be issued in the Conversion. After the Conversion is completed, the
Board of Directors of the Company will be authorized  to issue serial  preferred
stock and to fix and state voting powers,  designations,  preferences,  or other
special  rights  of  such  shares  and  the  qualifications,   limitations,  and
restrictions  thereof,  subject to regulatory  approval but without  stockholder
approval. If and when issued, the serial preferred stock is likely to rank prior
to the Common Stock as to dividend rights, liquidation preferences, or both, and
may  have  full or  limited  voting  rights.  The  Board of  Directors,  without
stockholder  approval,   can  issue  serial  preferred  stock  with  voting  and
conversion  rights which could adversely  affect the voting power of the holders
of the Common Stock.  The Board of Directors  has no present  intention to issue
any of the serial preferred stock.

                             LEGAL AND TAX MATTERS

      The legality of the Common Stock has been passed upon for the Bank and the
Company by Malizia, Spidi, Sloane & Fisch, P.C., Washington,  D.C. Certain legal
matters for Capital Resources will be passed upon by Serchuk & Zelermyer,  White
Plains,  New York. The federal income tax  consequences  of the Conversion  have
been passed upon for the Bank and the Company by Malizia, Spidi, Sloane & Fisch,
P.C.,  Washington,  D.C. The New York income tax  consequences of the Conversion
have been passed upon for the Bank and the Company by KPMG Peat Marwick LLP.

                                    EXPERTS

        The  financial  statements  of the Bank as of September 30, 1995 and for
the year ended  September  30,  1995,  appearing  in this  prospectus  have been
audited by KPMG Peat Marwick LLP, independent  certified public accountants,  as
set forth in their report thereon appearing elsewhere herein, and is included in
reliance  upon such report  given upon the  authority of such firm as experts in
accounting  and auditing.  The financial  statements of the Bank as of September
30, 1994 and for each of the years in the two year period  ended  September  30,
1994,  appearing in this  prospectus  have been audited by T.M.  Byxbee Company,
CPAs,  NY,  P.C.  ("T.M.   Byxbee   Company"),   independent   certified  public
accountants,  as set forth in their report thereon  appearing  elsewhere herein,
and is included in reliance  upon such report  given upon the  authority of such
firm as experts in accounting and auditing.

      Capital Resources Group has consented to the inclusion herein of a summary
of its appraisal  report setting forth its opinion as to the estimated pro forma
market value of the Common Stock to be issued in the  Conversion and its opinion
setting  forth the value of  subscription  rights and to the use of its name and
statements with respect to it appearing herein.

                               CHANGE IN AUDITOR

      On September 12, 1995, the audit proposal of KPMG Peat Marwick LLP for the
fiscal  year ended 1995 was  accepted;  approval of the  selection  of KPMG Peat
Marwick LLP was obtained at a meeting of the Board of Directors of the Bank held
on September 26, 1995.  During July 1995, T.M. Byxbee Company orally advised the
Bank  that it did not  wish to  continue  as  independent  auditors  of the Bank
following a  conversion  from the mutual to the stock  form.  The report of T.M.
Byxbee Company as of September 30, 1994 and for the fiscal years ended September
30, 1994 and 1993 contained no adverse  opinion or disclaimer of opinion and was
not  qualified  or  modified  as to  uncertainty,  audit  scope,  or  accounting
principles  except for an  explanatory  paragraph that described the adoption of
SFAS No.  109  "Accounting  for  Income  Taxes"  which  changed  its  method  of
accounting  for income  taxes in the fiscal 

                                       93


year 1994.  During the fiscal years ended September 30, 1994 and 1993 and during
the  period  from  September  30,  1994 to  September  12,  1995,  there were no
disagreements  between the Bank and T.M. Byxbee concerning accounting principles
or practices, financial statement disclosure, or auditing scope or procedure.

                           REGISTRATION REQUIREMENTS

      The Common  Stock of the Company  will be  registered  pursuant to Section
12(g) of the Exchange Act prior to  completion  of the  Conversion.  The Company
will  be  subject  to  the  information,  proxy  solicitation,  insider  trading
restriction, tender offer rule, periodic reporting and other requirements of the
SEC under the Exchange  Act. The Company  will not  deregister  the Common Stock
under  the  Exchange  Act for a period of at least  three  years  following  the
Conversion.

                            ADDITIONAL INFORMATION

      The  Company  has filed with the SEC a  registration  statement  under the
Securities  Act of 1933,  as amended,  with respect to the Common Stock  offered
hereby.  As permitted by the rules and  regulations of the SEC, this  prospectus
does not contain all the  information set forth in the  registration  statement.
Such  information  can  be  examined  without  charge  at the  public  reference
facilities of the SEC located at 450 Fifth Street, N.W., Washington, D.C. 20549,
and copies of such material can be obtained  from the SEC at  prescribed  rates.
The  statements  contained  herein as to the  contents of any  contract or other
document  filed as an exhibit to the  registration  statement are, of necessity,
brief descriptions thereof and are not necessarily complete; each such statement
is qualified by reference to such contract or document.

      The Bank has filed an Application for Conversion with the OTS with respect
to the  Conversion.  Pursuant  to the rules  and  regulations  of the OTS,  this
prospectus  omits  certain  information  contained  in  that  Application.   The
Application  may be examined at the principal  office of the OTS, 1700 G Street,
N.W., Washington, D.C. 20552 and at the Northeast Regional Office of the OTS, 10
Exchange Place, Jersey City, New Jersey 07302 without charge.

      A copy of the Certificate of  Incorporation  and Bylaws of the Company are
 available without charge from the Bank.

                                      94






                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                         Index to Financial Statements

                                                                       Page(s)

Independent Auditors' Reports .............................................F-1

Balance Sheets as of March 31, 1996 (unaudited)
  and September 30, 1995 and 1994..........................................F-3

Statements of Income for the Six Months ended
  March 31, 1996 and 1995 (unaudited) and for the Years
  Ended September 30, 1995, 1994 and 1993...................................18

Statements of Changes in Equity for the Six Months ended
  March 31, 1996 (unaudited) and for the
  Years Ended September 30, 1995, 1994, and 1993 ......................... F-4

Statements of Cash Flows for the Six Months ended
  March 31, 1996 and 1995 (unaudited) and for the
  Years Ended September 30, 1995, 1994, and 1993 ..........................F-5

Notes to Financial Statements .............................................F-7

All  schedules  are  omitted  because  the  required  information  is either not
applicable or is included in the financial statements or related notes.

Separate financial statements for the Company have not been included because the
Company will not engage in material transactions until after the Conversion. The
Company,   which  has  been  inactive  to  date,  has  no  significant   assets,
liabilities, revenues, expenses, or contingent liabilities.

                                      95






                          Independent Auditors' Report

The Board of Directors
Amsterdam Federal Savings
   and Loan Association:

We have audited the accompanying  balance sheet of Amsterdam Federal Savings and
Loan  Association  (the  Association)  as of September 30, 1995, and the related
statement  of  income,  changes  in equity  and cash  flows  for the year  ended
September 30, 1995.  These financial  statements are the  responsibility  of the
Association's  management.  Our responsibility is to express an opinion on these
financial  statements based on our audit. The accompanying  financial statements
of Amsterdam  Federal Savings and Loan  Association as of September 30, 1994 and
for the years ended  September 30, 1994 and 1993, were audited by other auditors
whose report,  dated November 8, 1994,  except for note 14, which is as of April
26, 1996, on those statements  included an explanatory  paragraph that described
the  adoption  of  the  Financial  Accounting  Standards  Board's  Statement  of
Financial  Accounting  Standards No. 109,  "Accounting  for Income Taxes," which
changed its method of accounting for income taxes effective October 1, 1993.

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

In our opinion,  the  financial  statements  referred to above as of and for the
year ended September 30, 1995,  present fairly,  in all material  respects,  the
financial  position of  Amsterdam  Federal  Savings and Loan  Association  as of
September 30, 1995 and the results of its  operations and its cash flows for the
year ended September 30, 1995, in conformity with generally accepted  accounting
principles.

As discussed in note 1 to the financial  statements,  as of October 1, 1994, the
Association adopted the provisions of the Financial Accounting Standards Board's
Statement of Financial  Accounting  Standards No. 115,  "Accounting  for Certain
Investments  in Debt  and  Equity  Securities,"  which  changed  its  method  of
accounting for certain investments in debt and equity securities.


                                         /s/KPMG Peat Marwick LLP

November 22, 1995, except for note 14,
   which is as of April 26, 1996

                                      F-1



                      [LETTERHEAD OF T. M. BYXBEE COMPANY]

                          INDEPENDENT AUDITOR'S REPORT

The Board of Directors
Amsterdam Federal Savings and Loan Association
Amsterdam, New York

      We have  audited  the  accompanying  balance  sheet of  Amsterdam  Federal
Savings  and  Loan  Association  as of  September  30,  1994,  and  the  related
statements  of income,  changes in  equity,  and cash flows for the years  ended
September 30, 1994 and 1993. These financial  statements are the  responsibility
of the Association's management.  Our responsibility is to express an opinion on
these financial statements based on our audits.

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

      In our opinion, the financial statements referred to above present fairly,
in all material  respects,  the financial  position of Amsterdam Federal Savings
and Loan  Association as of September 30, 1994 and the results of its operations
and its  cash  flows  for the  years  ended  September  30,  1994 and  1993,  in
conformity with generally accepted accounting principles.

      As  discussed  in  Note  1  to  the  financial  statements,  in  1994  the
Association  adopted FASB Statement No. 109,  Accounting for Income Taxes, which
requires an asset and liability  approach to financial  accounting and reporting
for income  taxes.  Deferred  income tax assets  and  liabilities  are  computed
annually for differences between the financial statement and tax bases of assets
and liabilities that will result in taxable or deductible  amounts in the future
based on  enacted  tax laws and rates  applicable  to the  periods  in which the
differences  are expected to affect  taxable  income.  Valuation  allowances are
established  when necessary to reduce deferred tax assets to the amount expected
to be  realized.  Income tax  expense is the tax payable or  refundable  for the
period  plus or minus the change  during the period in  deferred  tax assets and
liabilities.

                    /s/ T.M. Byxbee Company, CPAs, NY, P.C.

November 8, 1996, except for Note 14, which is as of April 26, 1996.



                                      F-2



                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                                 Balance Sheets

                                           (Unaudited)
                                            March 31,         September 30,
                                              1996         1995          1994
                                              ----         ----          ----
      Assets

Cash and due from banks                 $  4,464,837     4,823,328    3,985,791
Federal funds sold                         6,150,000     3,350,000    2,250,000
Term deposits with the Federal Home
      Loan Bank                            2,000,000     1,500,000         -  
                                          ----------   -----------   ---------
         Total cash and cash
           equivalents                    12,614,837     9,673,328    6,235,791
                                          ----------   -----------   ----------

Securities available for sale             18,184,644     2,563,266         -  
Investment securities held to maturity
   (estimated fair value of
   $30,942,901 in 1996, $46,892,622 in
   1995, and $44,781,113 in
   1994)                                  31,008,985    46,722,683   46,099,781
Federal Home Loan Bank of New York
   stock, at cost                            566,200       566,200      508,800
Loans receivable, net                     67,729,508    65,447,528   58,622,767
Accrued interest receivable                1,128,780     1,130,654      872,558
Premises and equipment, net                1,586,850     1,613,668    1,308,444
Other assets                                 225,996       244,510      233,851
                                         -----------   -----------  -----------
         Total assets                   $133,045,800   127,961,837  113,881,992
                                         ===========   ===========  ===========

   Liabilities and Equity
Liabilities:
   Deposits                              121,443,001   116,072,579  102,016,369
   Federal Home Loan Bank of New York
      long term borrowings                 2,071,875     2,303,125    2,790,625
   Escrow accounts                           309,225       500,523      545,834
   Accrued expenses and other
      liabilities                          1,026,351     1,171,481    1,227,543
                                         -----------   -----------  -----------
         Total liabilities               124,850,452   120,047,708  106,580,371
                                         -----------   -----------  -----------
   
Commitments and contingent liabilities (note 12)
    

Equity:
   
   Retained earnings                       8,227,918     7,909,546    7,301,621
    
   Net unrealized gain (loss) on
      securities available for sale,
      net of tax                             (32,570)        4,583          - 
                                         -----------   -----------  -----------

         Total equity                      8,195,348     7,914,129    7,301,621
                                         -----------   -----------  -----------

         Total liabilities and equity   $133,045,800   127,961,837  113,881,992
                                        ============   ===========  ===========

See accompanying notes to financial statements.

                                      F-3




                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                         Statements of Changes in Equity



                                                            Net
                                                         Unrealized
                                                       Gain (Loss) on
                                                         Securities
   
                                         Retained    Available for Sale,    Total
                                         Earnings        Net of Tax        Equity
                                         --------        ----------        ------
                                                                     
                                                                       
Balance, October 1, 1992               $ 5,955,215           -            5,955,215
                                                                       
   Net income                              690,607           -              690,607
                                         ---------        ------          ---------
                                                                       
Balance, September 30, 1993              6,645,822           -            6,645,822
                                                                       
   Net income                              655,799           -              655,799
                                         ---------       -------          ---------
                                                                       
Balance, September 30, 1994              7,301,621           -            7,301,621
                                                                       
   Net income                              607,925           -              607,925
                                                                       
   Net unrealized gain on                                              
      securities available for                                         
      sale, net of tax                         -           4,583              4,583
                                         ---------       -------          ---------
                                                                       
Balance, September 30, 1995              7,909,546         4,583          7,914,129
                                                                       
   Net income (unaudited)                  318,372           -              318,372
                                                                       
   Change in net unrealized gain                                       
      on securities available                                          
      for sale, net of tax                                             
      (unaudited)                              -         (37,153)           (37,153)
                                         ---------       -------          ---------
Balance, March 31, 1996                                                
      (unaudited)                      $ 8,227,918       (32,570)         8,195,348
                                         =========       =======          =========

                                                                       
See accompanying notes to financial statements.

                                      F-4


                 AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                            Statements of Cash Flows



                                                               (Unaudited)
                                                            Six Months Ended                      Years Ended
                                                                March 31,                        September 30,
                                                           1996        1995             1995         1994         1993
                                                           ----        ----             ----         ----         ----
Increase  (decrease)  in cash and cash  equivalent:  
  Cash flows  from  operating activities:

                                                                                                   
   Net income                                         $   318,372     346,926         607,925       655,799      690,607
   Adjustments to reconcile net income to net
      cash provided by (used in) operating
      activities:
         Depreciation                                      81,871      66,766         145,594       104,761       80,795
         Provision for loan losses                         80,000      85,000         165,000       293,000      217,000
         Deferred tax expense (benefit)                    (4,666)    (20,638)        (55,756)      (62,160)       1,957
         Net (gain) loss on security
           transactions                                        -           -            3,151       (40,028)     (14,679)
         Gain on sale of real estate owned                     -           -               -         (6,453)          -
         Write off of real estate owned                        -           -               -          2,463           -
         Decrease (increase) in accrued
           interest receivable                              1,874     (75,109)       (258,096)       13,384     (113,746)
         Decrease (increase) in other assets               18,514     (45,486)        (10,659)     (126,814)      (6,470)
         Increase (decrease) in accrued expenses and
            other liabilities                            (121,325)   (384,194)         (2,667)      816,645      222,263
                                                        ---------   ---------       ---------   -----------    ---------
               Total adjustments                           56,268    (373,661)        (13,433)      994,798      387,120
                                                        ---------   ---------       ---------   -----------    ---------
               Net cash provided by (used in)
                  operating activities                    374,640     (26,735)        594,492     1,650,599    1,077,727
                                                        ---------   ---------       ---------   -----------    ---------
Cash flows from investing activities:
   Proceeds from the sale of securities
      available for sale                                       -           -          314,268            -            -
   Proceeds from the maturity and call of
      securities available for sale                       924,819     750,812       1,015,725            -            -
   Purchases of securities available for sale                  -       (8,275)       (783,519)           -            -
   Proceeds from the sale of investment
      securities                                               -           -               -      1,981,422      491,298
   Proceeds from the maturity and call of investment
      securities                                        6,538,108   2,571,725       3,640,075     7,907,120   14,452,702
   Purchases of investment securities                  (7,426,899) (4,096,734)     (7,368,924)  (16,106,809) (20,385,096)
   Purchase of Federal Home Loan Bank of New
      York stock                                               -      (57,400)        (57,400)           -            -
   Redemption of Federal Home Loan Bank of 
     New York stock                                            -           -               -         63,300           -
   Net loans made to customers                         (2,361,980) (3,840,583)     (6,989,761)   (6,117,037)  (1,825,144)
   Proceeds from sale of real estate owned                     -           -               -         86,422           -
   Capital expenditures                                   (55,053)   (276,372)       (450,818)      (97,042)    (120,384)
                                                        ---------   ---------       ---------   -----------    ---------
               Net cash used in investing
                  activities                           (2,381,005) (4,956,827)    (10,680,354)  (12,282,624)  (7,386,624)
                                                       ----------  ----------     -----------   -----------   ----------
Cash flows from financing activities:
   Net increase in deposits                             5,370,422   6,195,466      14,056,210     7,343,659   10,081,655
   Net increase (decrease) in escrow accounts            (191,298)    (63,108)        (45,311)       27,507     (142,989)
   Long term borrowings from the Federal Home
      Loan Bank                                                -           -               -        500,000    1,000,000
   Repayments on long term borrowings from the
      Federal Home Loan Bank                             (231,250)   (243,750)       (487,500)     (437,500)    (393,750)
                                                        ---------   ---------       ---------   -----------    ---------
               Net cash provided by financing
                 activities                             4,947,874   5,888,608      13,523,399     7,433,666   10,544,916
                                                        ---------   ---------      ----------   -----------   ----------
Net increase (decrease) in cash and cash
      equivalents                                       2,941,509     905,046       3,437,537    (3,198,359)   4,236,019
Cash and cash equivalents at beginning of period        9,673,328   6,235,791       6,235,791     9,434,150    5,198,131
                                                        ---------   ---------       ---------   -----------    ---------
Cash and cash equivalents at the end of period        $12,614,837   7,140,838       9,673,328     6,235,791    9,434,150
                                                       ==========   =========       =========   ===========    =========


                                                                    (Continued)
                                                                             
                                      F-5




                 AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                       Statements of Cash Flows, Continued



                                                               (Unaudited)
                                                            Six Months Ended                      Years Ended
                                                                March 31,                        September 30,
                                                           1996        1995             1995         1994         1993
                                                           ----        ----             ----         ----         ----

Additional Disclosures Relative to Cash Flows:

                                                                                                      
   Interest paid                                      $ 2,647,905   2,045,918       4,518,515     3,623,590    3,705,378
                                                       ==========   =========       =========     ==========   =========

   Taxes paid                                         $    40,000      91,650         327,569       640,057      175,671
                                                       ==========   =========       =========     =========    =========

Supplemental schedules of non-cash investing 
and financing activities:

   Transfer of loans to real estate owned             $        -           -               -         15,009       67,423
                                                       ==========   =========       =========     =========    =========

   Investment securities transferred to
      securities available for sale upon the
      adoption of Financial Accounting Standard
      No. 115, fair value of securities
      transferred $3,065,404                          $        -    3,105,947       3,105,947            -            -
                                                       ==========   =========       =========     =========    ========

   Investment  securities held to maturity  
      transferred to securities  available
      for sale in  accordance  with the FASB  
     "Special  Report,"  fair  value of securities
      transferred $16,662,196                         $16,602,489         -               -             -            -
                                                       ==========   =========       =========     =========    ========

   Change in net unrealized (gain) loss on
      securities available for sale, net of tax
      during the period                               $   (37,153)     15,554          31,341            -            -
                                                       ==========   =========       =========     =========    ========



See accompanying notes to financial statements.

                                      F-6





                                                                     

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                          Notes to Financial Statements
                    (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

(1)  Summary of Significant Accounting Policies
     (a) Basis of Presentation

         The accompanying  financial statements consists only of the accounts of
           Amsterdam Federal Savings and Loan Association (the Association). The
           accounting and reporting  policies of the Association  conform in all
           material respects to generally accepted accounting  principles and to
           general practice within the thrift industry. The Association utilizes
           the accrual method of accounting for financial reporting purposes.
   
         The  balance  sheet as of March 31, 1996 and the related  statements of
           income  and  cash  flows  for the six month  periods  ended March 31,
           1996  and  1995  and  changes  in equity  for the six  month   period
           ended   March  31,  1996  are  unaudited  and,  in   the  opinion  of
           management, all adjustments (consisting of normal recurring accruals)
           necessary for a fair presentation as of March 31, 1996  and  for  the
           results for the unaudited periods have been made.
    
     (b) Business

         A substantial  portion of the  Association's  loans are secured by real
           estate  located in Montgomery  and  neighboring  counties in New York
           State.  Accordingly,  the ultimate  collectibility  of a  substantial
           portion of the Association's  loan portfolio is dependent upon market
           conditions  in these market  areas.  In  addition,  other real estate
           owned,   if  any,  is  also  generally   located  in  Montgomery  and
           neighboring counties in New York State.

         Material  estimates  that are  particularly  susceptible to significant
           change in the near term relate to the  determination of the allowance
           for loan losses and the valuation of other real estate owned, if any,
           acquired   in   connection   with    foreclosures   or   in-substance
           foreclosures.  In connection with the  determination of the allowance
           for loan losses and the valuation of other real estate owned, if any,
           management obtains independent appraisals for properties.

         Management  believes  that the  allowance  for loan losses is adequate.
           While  management uses available  information to recognize  losses on
           loans,  future  additions  to the  allowance  for loan  losses may be
           necessary  based on  changes in  economic  conditions.  In  addition,
           various regulatory agencies, as an integral part of their examination
           process,  periodically  review the  Association's  allowance for loan
           losses.  Such  agencies  may require  the  Association  to  recognize
           additions to the allowance  for loan losses based on their  judgments
           about information  available to them at the time of their examination
           which may not be currently available to management.

     (c) Cash Equivalents

         For purposes of the statements of cash flows, the Association considers
           all highly liquid debt instruments with original  maturities of three
           months or less to be cash equivalents.

     (d) Cash Reserve Requirements

         The Association is required to maintain certain cash reserves and other
           deposits with the Federal  Reserve  Bank.  The amount of this reserve
           requirement,  included in cash and due from banks, was  approximately
           $770 thousand, $744 thousand, and $494 thousand at March 31, 1996 and
           September 30, 1995 and 1994, respectively.


                                                                     (Continued)

                                      F-7

                                                                  


                                       

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


     (e) Securities  Available  for  Sale,  Investment  Securities  Held  to
         Maturity, and Federal Home Loan Bank of New York Stock

         The Association adopted Statement of Financial Accounting Standards No.
           115,   "Accounting  for  Certain   Investments  in  Debt  and  Equity
           Securities" (SFAS No. 115), on October 1, 1994. Management determines
           the    appropriate    classification    of   securities,    including
           mortgage-backed  securities,  at the time of purchase.  If management
           has the  positive  intent  and  ability  to hold debt  securities  to
           maturity,  they  are  classified  as  investment  securities  held to
           maturity  and  are  stated  at  amortized  cost.  If  securities  are
           purchased for the purpose of selling them in the near term,  they are
           classified as trading  securities and are reported at fair value with
           unrealized  holding gains and losses  reflected in current  earnings.
           All other debt and equity  securities  are  classified  as securities
           available  for  sale  and  are  reported  at  fair  value,  with  net
           unrealized  gains or  losses  reported  as a  separate  component  of
           equity,  net of estimated  income  taxes.  The  Association  does not
           maintain a trading portfolio.

         Realized  gains and losses on the sale of  securities  are based on the
           net proceeds and the amortized cost of the securities sold, using the
           specific  identification  method.  The cost of securities is adjusted
           for  amortization  of premium and  accretion  of  discount,  which is
           calculated on an effective interest method.

         Mortgage-backed  securities,  which are  guaranteed  by the  Government
           National  Mortgage  Association  ("GNMA"),   the  Federal  Home  Loan
           Mortgage  Corporation  ("FHLMC"),  or the Federal  National  Mortgage
           Association  ("FNMA"),  represent  participating  interests in direct
           pass-through  pools of long-term first mortgage loans  originated and
           serviced by the issuers of the securities.

         Unrealized  losses on  securities  are  charged  to  earnings  when the
           decline in fair value of a security  is  determined  to be other than
           temporary.

         Prior to the adoption of SFAS No. 115, all debt  securities,  including
           mortgage-backed  securities,  were  carried  at  amortized  cost  and
           adjusted for amortization of premium and accretion of discount, which
           was calculated on an effective  interest  method.  Marketable  equity
           securities,  if any,  were carried at the lower of aggregate  cost or
           fair value, with any unrealized losses reflected in equity.  Upon the
           adoption  of  SFAS  No.  115 on  October  1,  1994,  the  Association
           transferred  $3,105,947  of  securities  to the  available  for  sale
           classification.  At the time of transfer, these securities had a fair
           value of $3,065,404.

         Non-marketable equity securities, such as Federal Home Loan Bank of New
           York Stock, is stated at cost. The investment in Federal Home Bank of
           New York stock is required for membership. This investment is pledged
           to secure Federal Home Loan Bank of New York long term borrowings.

                                                                    (Continued)

                                      F-8




                                        

                 AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                    Notes to Financial Statements, Continued
                    (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


     (f) Reclassification of Investment Securities

         In November 1995,  the  Financial  Accounting  Standards  Board  (FASB)
           released its Special Report,  "A Guide to Implementation of Statement
           115  on  Accounting  for  Certain  Investments  in  Debt  and  Equity
           Securities."  The Special  Report  contained,  among other things,  a
           unique  provision  that  allowed  entities  to, as of one date either
           concurrent with the initial  adoption of the Special Report (November
           15,  1995),  but no  later  than  December  31,  1995,  reassess  the
           appropriateness of the classifications of all securities held at that
           time. In accordance with the FASB's Special  Report,  the Association
           reclassified  securities with an amortized cost of $16,602,489 and an
           approximate fair value of $16,662,196 from investment securities held
           to maturity to securities available for sale as of December 31, 1995.

     (g) Loans Receivable

         Loans receivable are stated at the unpaid principal amount,  net of the
           allowance for loan losses. Interest income on loans is not recognized
           when   considered   doubtful  of  collection  by  management.   Loans
           considered  doubtful  of  collection  by  management  are placed on a
           non-accrual  status for the recording of interest.  Generally,  loans
           past due 90 days or more as to principal  or interest are  considered
           to  be in  non-accrual  status  except  for  those  loans  which,  in
           management's   judgment,   are  adequately   secured  and  for  which
           collection is probable.  Previously  accrued income that has not been
           collected is generally  reversed from current  income.  Fees received
           from  and  costs  incurred  for loan  originations  are  recorded  to
           interest  income  on  loans  as  received  or  incurred.  Based  upon
           management's  analysis,  recording loan origination fees and costs on
           the cash basis does not have a material  impact on the  Association's
           financial statements.

     (h) Allowance for Loan Losses

         The allowance  for loan losses is  established  through a provision for
           loan losses  charged to  operations.  Loans are  charged  against the
           allowance   for   loan   losses   when   management   believes   that
           collectibility  of the principal is unlikely.  The allowance for loan
           losses is  maintained  at a level deemed  appropriate  by  management
           based  on an  evaluation  of the  known  and  inherent  risks  in the
           portfolio,  past loan loss  exposure,  estimated  value of underlying
           collateral,  and current and prospective economic conditions that may
           affect borrowers' ability to pay.

                                                                    (Continued)

                                      F-9




                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


     (i) Loan Impairment

         On May  31,  1993,  the  Financial Accounting  Standards  Board  issued
           Statement of Financial  Accounting  Standards No. 114, "Accounting by
           Creditors for Impairment of a Loan" (SFAS No. 114).  SFAS No. 114 was
           amended by  Statement  of  Financial  Accounting  Standards  No. 118,
           "Accounting   by  Creditors  for   Impairment  of  a  Loan  -  Income
           Recognition and  Disclosures,"  (SFAS No. 118). These Statements were
           adopted  by  the   Association  on  October  1,  1995  and  prescribe
           recognition  criteria  for  loan  impairment,  generally  related  to
           commercial loans, and measurement  methods for certain impaired loans
           and all loans whose terms are modified in trouble debt restructurings
           subsequent to the adoption of these Statements.  A loan is considered
           impaired  when it is probable  that the  borrower  will not repay the
           loan  according  to  the  original  contractual  terms  of  the  loan
           agreement.  Under these new  Statements the allowance for loan losses
           related to impaired loans is based on discounted cash flows using the
           loan's  initial  effective  interest  rate or the  fair  value of the
           collateral for certain loans where  repayment of the loan is expected
           to be  provided  solely  by  the  underlying  collateral  (collateral
           dependent loans).

         Other real estate owned, if any, includes both formally  foreclosed and
           insubstance  foreclosed real properties.  In accordance with SFAS No.
           114, a loan is  classified  as an  insubstance  foreclosure  when the
           Association  has taken  possession  of the  collateral  regardless of
           whether formal foreclosure proceedings have taken place. Prior to the
           adoption  of SFAS No. 114 and SFAS No.  118,  insubstance  foreclosed
           properties included those properties where the borrower had little or
           no remaining equity in the property considering its fair value; where
           repayment was only expected to come from the operation or sale of the
           property; and where the borrower effectively abandoned control of the
           property  or it was  doubtful  that  the  borrower  would  be able to
           rebuild equity in the property.

         Loans previously  classified as insubstance  foreclosed  properties but
           for which the Association had not taken  possession of the collateral
           have been  reclassified  to loans for all  periods  presented.  These
           reclassifications  did not  significantly  impact  the  Association's
           financial position or results of operations.

         There was no real estate owned or insubstance  foreclosed properties at
           March 31, 1996, or September 30, 1995 and 1994.

     (j) Premises and Equipment

         Premises   and   equipment   are   stated  at  cost  less   accumulated
           depreciation.  Depreciation is computed on the  straight-line  method
           over the  estimated  useful  lives of the related  assets.  Leasehold
           improvements  are  amortized  over the  shorter  of the  terms of the
           related leases or the useful lives of the assets.

     (k) Employee Benefit Plans

         The  Association  has a defined  contribution  401(k) plan covering all
           full  time  employees  meeting  age  and  service  requirements.   In
           addition, the Association has a supplemental employee retirement plan
           for certain executive officers.

                                                                    (Continued)

                                      F-10




                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


     (l) Income Taxes

         In February  1992, the  Financial  Accounting  Standards  Board  issued
           Statement of Financial  Accounting  Standards No. 109 (SFAS No. 109),
           "Accounting  for Income  Taxes."  SFAS No. 109 requires a change from
           the deferred  method of accounting for income taxes of APB Opinion 11
           to the asset and  liability  method of  accounting  for income taxes.
           Under the asset and  liability  method of SFAS No. 109,  deferred tax
           assets and liabilities are recognized for the future tax consequences
           attributable to temporary differences between the financial statement
           carrying  amounts  of  existing  assets  and  liabilities  and  their
           respective  tax  bases.  Deferred  tax  assets  and  liabilities  are
           measured  using enacted tax rates expected to apply to taxable income
           in the years in which those temporary  differences are expected to be
           recovered or settled.  Under SFAS No. 109, the effect on deferred tax
           assets  and  liabilities  of a change in tax rates is  recognized  in
           income  in  the  period  that  includes  the  enactment   date.   The
           Association's  policy is that  deferred  tax assets are  reduced by a
           valuation allowance if, based on the weight of available evidence, it
           is more likely than not that some or all of the  deferred  tax assets
           will not be realized.

         Effective  October 1, 1993,  the  Association  adopted  SFAS No. 109.
           The effect of the  adoption of SFAS No. 109 was not material to the
           financial  statements.  Prior years' financial  statements were not
           restated for the effect of adopting SFAS No. 109.

     (m) Financial Instruments

         In the normal course of business, the Association is a party to certain
           financial   instruments   with   off-balance-sheet   risk,   such  as
           commitments  to extend  credit,  unused lines of credit,  and standby
           letters  of  credit.  The  Association's  policy  is to  record  such
           instruments when funded.

     (n) Fair Value of Financial Instruments

         In December  1991,  the  Financial Accounting  Standards  Board  issued
           Statement of Financial  Accounting  Standards No. 107 (SFAS No. 107),
           "Disclosures about Fair Value of Financial Instruments." SFAS No. 107
           requires  certain  disclosures  about  fair  value for all  financial
           instruments,  whether  recognized  or not  recognized  in the balance
           sheet,  and is  effective  for the  Association's  fiscal  year ended
           September 30, 1996 financial statements.

     (o) Reclassifications

         Amounts in the prior periods'  financial  statements  are  reclassified
           whenever necessary to conform to current period presentations.

                                                                    (Continued)

                                      F-11






                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

(2)  Securities Available for Sale

     The amortized cost and approximate  fair value of securities  available for
       sale at March 31, 1996 and September 30, 1995 is as follows:


                                                   March 31, 1996                    
                                    -----------------------------------------------
                                                 Gross         Gross    Approximate
                                    Amortized Unrealized    Unrealized      Fair
                                      Cost       Gains        Losses        Value
                                      ----       -----        ------        -----
                                                                   
         U.S. Government and      
             agency securities    $ 9,018,342    33,401        15,104    9,036,639
         States and political     
             subdivisions           6,228,841    31,131        23,566    6,236,406
         Collateralized           
             mortgage             
             obligations            2,986,810       438        75,649    2,911,599
                                   ----------   -------     ---------   ----------
            Total securities      
               available for      
               sale               $18,233,993    64,970       114,319   18,184,644
                                   ==========   =======     =========   ==========



                                
                                                 September 30, 1995
                                    -----------------------------------------------
                                                 Gross         Gross    Approximate
                                    Amortized Unrealized    Unrealized      Fair
                                      Cost       Gains        Losses        Value
                                      ----       -----        ------        -----
                                                                   
         U.S. Government and      
             agency securities    $ 2,002,078     4,020         1,720    2,004,378
         States and political     
             subdivisions             554,244     4,644            -       558,888
                                    ---------   -------     ---------    ---------
            Total securities      
               available for      
               sale               $ 2,556,322     8,664         1,720    2,563,266
                                   ==========   =======     =========    =========

                                  
     The amortized cost and approximate  fair value of securities  available for
       sale at March 31, 1996 and September 30, 1995, by  contractual  maturity,
       are shown below  (collateralized  mortgage  obligations  are  included by
       final  contractual  maturity).   Expected  maturities  will  differ  from
       contractual maturities because certain issuers may have the right to call
       or prepay obligations with or without call or prepayment penalties.

   
     Substantially all of  the  collateralized  mortgage  obligations  at  March
       31,  1996  consist  of  Federal  National  Mortgage  Association  (FNMA),
       Federal Home Loan Mortgage Corporation (FHLMC), and  Government  National
       Mortgage Assocation (GNMA) securities.
    
                                                          March 31, 1996
                                                    --------------------------
                                                      Amortized    Approximate
                                                        Cost       Fair Value
                                                        ----       ----------

        Due within one year                         $  5,557,610     5,579,237
        Due one year to five years                     9,724,324     9,728,094
        Due five years to ten years                           -             -
        Due after ten years                            2,952,059     2,877,313
                                                      ----------     ---------
           Total securities available for sale      $ 18,233,993    18,184,644
                                                      ==========    ==========
                                                                    (Continued)
                                      F-12




                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


                                                          September 30, 1995
                                                      ------------------------
                                                      Amortized    Approximate
                                                        Cost       Fair Value
                                                        ----       ----------

        Due within one year                         $  1,799,699     1,800,946
        Due one year to five years                       756,623       762,320
                                                      ----------     ---------
           Total securities available for sale      $  2,556,322     2,563,266
                                                      ==========     =========

     Proceeds from the sale of securities  available for sale were approximately
       $314 thousand during the year ended September 30, 1995, which resulted in
       gross  realized  losses  of  approximately  $3  thousand,  with no  gross
       realized  gains.  There were no sales of  securities  available  for sale
       during the six months ended March 31, 1996 and 1995, respectively.

(3)  Investment Securities Held to Maturity

     The amortized cost and approximate fair value of investment securities held
       to maturity at March 31, 1996, September 30, 1995 and 1994 is as follows:

                                                March 31, 1996
                                 -----------------------------------------------
                                               Gross        Gross    Approximate
                                 Amortized  Unrealized   Unrealized      Fair
                                   Cost        Gains       Losses        Value
                                   ----        -----       ------        -----

         U.S. Government and
             agency securities $ 19,577,768    18,204      225,914    19,370,058
         Mortgage-backed
             securities          11,395,243   210,368       68,742    11,536,869
         Other                       35,974         -            -        35,974
                                 ----------   -------      -------    ----------
            Total investment
               securities
               held to
               maturity        $ 31,008,985   228,572      294,656    30,942,901
                                 ==========   =======      =======    ==========

                                              September 30, 1995
                                 -----------------------------------------------
                                               Gross        Gross    Approximate
                                 Amortized  Unrealized   Unrealized      Fair
                                   Cost        Gains       Losses        Value
                                   ----        -----       ------        -----

         U.S. Government and
             agency securities $ 25,212,733    91,892      208,082    25,096,543
         Mortgage-backed
             securities          12,347,680   210,937       13,909    12,544,708
         States and political
             subdivisions         6,076,897   127,535       23,904     6,180,528
         Collateralized
             mortgage
             obligations          3,049,399    16,253       30,783     3,034,869
         Other                       35,974      -            -           35,974
                                 ----------   -------      -------    ----------
            Total investment
               securities
               held to
               maturity        $ 46,722,683   446,617      276,678    46,892,622
                                 ==========   =======      =======    ==========

                                                                    (Continued)

                                      F-13




                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)




                                                   September 30, 1994                
                                      -----------------------------------------------
                                                    Gross        Gross    Approximate   
                                      Amortized  Unrealized   Unrealized      Fair      
                                        Cost        Gains       Losses        Value     
                                        ----        -----       ------        -----     
                                                                                        
         U.S. Government and                                                            
                                                                         
             agency securities      $ 23,181,668   11,070       806,359    22,386,379   
         Mortgage-backed                                                                
             securities               12,711,440   86,053       375,314    12,422,179   
         States and political                                                           
             subdivisions              6,687,774   14,466       112,319     6,589,921   
         Collateralized                                                                 
             mortgage                                                                   
             obligations               3,166,005    5,500       124,981     3,046,524   
         Other                           352,894      -          16,784       336,110   
                                      ---------- --------     ---------    ----------   
            Total investment                                                            
               securities                                                               
               held to                                                                  
               maturity             $ 46,099,781  117,089     1,435,757    44,781,113   
                                      ==========  =======     =========    ==========   

                                                                               
         The amortized cost and approximate fair value of investment  securities
           held to  maturity  at March  31,  1996 and  September  30,  1995,  by
           contractual maturity, are shown below (mortgage-backed securities and
           collateralized mortgage obligations are included by final contractual
           maturity).   Expected   maturities   will  differ  from   contractual
           maturities  because  certain  issuers  may have the  right to call or
           prepay obligations with or without call or prepayment penalties.
   
         Substantially all of the mortgage-backed securities at March 31,  1996,
           September  30,  1995  and  1994,  and  the  collateralized  mortgage 
           obligations at September  30,  1995  and  1994,  consist  of  Federal
           National Mortgage  Assocation  (FNMA),  Federal  Home  Loan  Mortgage
           Corporation (FHLMC), and  Government  National  Mortgage  Association
           (GNMA) securities.
    
                                                   March 31, 1996
                                              --------------------------
                                              Amortized      Approximate
                                                Cost         Fair Value
                                                ----         ----------

           Due within one year             $  3,145,185       3,153,848
           Due one year to five years        12,966,167      12,815,363
           Due five years to ten years        4,511,408       4,512,917
           Due after ten years               10,386,225      10,460,773
                                             ----------      ----------
               Total                       $ 31,008,985      30,942,901
                                             ==========      ==========

                                                 September 30, 1995
                                              --------------------------
                                              Amortized      Approximate
                                                Cost         Fair Value
                                                ----         ----------

           Due within one year             $  5,570,187       5,582,465
           Due one year to five years        25,499,707      25,476,404
           Due five years to ten years        1,922,703       1,954,170
           Due after ten years               13,730,086      13,879,583
                                             ----------      ----------
               Total                       $ 46,722,683      46,892,622
                                             ==========      ==========

                                                                    (Continued)

                                      F-14


                                     

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


         There were no sales of investment  securities  held to maturity  during
           the six  months  ended  March 31,  1996 and 1995,  or the year  ended
           September 30, 1995.  Proceeds from the sale of investment  securities
           were  approximately  $2.0 million and $491 thousand  during the years
           ended  September 30, 1994 and 1993,  respectively,  which resulted in
           gross realized gains of approximately  $43 thousand and $15 thousand,
           respectively,  and gross realized losses of approximately $3 thousand
           and $0 thousand, respectively.

(4)  Loans Receivable, Net

     A summary of loans  receivable  at March 31, 1996 and  September 30, 1995
       and 1994 is as follows:
                                            March 31,         September 30,
                                              1996         1995          1994
                                              ----         ----          ----

      Loans secured by real estate:
          
        Conventional one-to-four family
          mortgages                     $ 42,679,797    43,076,165   41,319,303
    
        Commercial                         3,109,441     2,796,597    2,581,457
        Home equity                       12,323,827     9,770,549    5,239,779
        FHA insured                          432,748       526,354      714,028
        VA guaranteed                        844,696     1,005,639    1,231,810
                                          ----------    ----------   ----------
                                          59,390,509    57,175,304   51,086,377
                                          ----------    ----------   ----------

      Other loans:
        Personal secured                   4,773,991     4,462,462    3,765,101
        Personal unsecured                   413,287       406,630      304,499
        Commercial                         1,614,134     1,680,545    1,684,274
        Home improvement                   1,268,776     1,258,587      767,224
        Passbook                             896,538       834,285      645,800
        Education                            123,387       307,396      994,347
                                          ----------    ----------   ----------
                                           9,090,113     8,949,905    8,161,245
                                          ----------    ----------   ----------

                                          68,480,622    66,125,209   59,247,622
      Less: Allowance for loan losses       (751,114)     (677,681)    (624,855)
                                          ----------    ----------   ----------
            Loans receivable, net       $ 67,729,508    65,447,528   58,622,767
                                          ==========    ==========   ==========

     Certain  conventional   mortgage  loans  held  in  the  Association's  loan
       portfolio are used to secure Federal Home Loan Bank of New York long term
       borrowings.

     A summary of the allowance for loan losses is as follows:

                             Six Months Ended              Years Ended
                                  March 31,               September 30,
                               1996      1995       1995      1994       1993
                               ----      ----       ----      ----       ----

      Balance at
        beginning of
        period            $  677,681    624,855   624,855    414,649   313,237
      Provision for loan
        losses                80,000     85,000   165,000    293,000   217,000
      Charge-offs             (6,567)    (4,629) (112,174)   (82,794) (115,588)
      Recoveries                  -          -         -          -         -
                            --------   --------  --------   --------   -------
      Balance at end of
      period              $  751,114    705,226   677,681    624,855   414,649
                            ========   ========  ========   ========  ========

                                                                    (Continued)

                                      F-15

                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

     The following table sets forth  information  with regard to  non-performing
       loans:

                                              March 31,       September 30,
                                                1996        1995        1994
                                                ----        ----        ----

        Loans in non-accrual status         $  683,171     518,247    623,865
        Loans contractually past due
          90 days or more and still
          accruing interest                     98,711      78,656    106,552
                                              --------    --------   --------
            Total non-performing loans      $  781,882     596,903    730,417
                                              ========    ========   ========

     There were no troubled debt restructurings at March 31, 1996, September 30,
       1995 or 1994.

     Accumulated interest on non-accrual loans, as shown above, of approximately
       $17 thousand was not recognized in interest  income during the year ended
       September 30, 1995. Approximately $27 thousand of interest on non-accrual
       loans,  as shown above,  was collected and recognized as interest  income
       during  the year  ended  September  30,  1995.  Accumulated  interest  on
       non-accrual loans, as shown above, not recognized in interest income, and
       interest on non-accrual  loans, as shown above,  collected and recognized
       as interest  income for the six months ended March 31, 1996 and 1995, and
       the years ended  September 30, 1994 and 1993,  was not material to equity
       or total interest income.

     Certain  directors and executive  officers of the Association are customers
       of and have  other  transactions  with the  Association  in the  ordinary
       course of  business.  Loans to these  parties  were made in the  ordinary
       course of business at the  Association's  normal credit terms,  including
       interest rate and collateralization.  The aggregate of such loans totaled
       approximately  $318 thousand,  $328 thousand,  and $466 thousand at March
       31, 1996 and September 30, 1995 and 1994, respectively. Total advances to
       the directors and executive  officers during the year ended September 30,
       1995 were $31  thousand.  There  were no  advances  during the six months
       ended  March  31,  1996.   Total   payments  made  on  these  loans  were
       approximately $169 thousand and $10 thousand for the year ended September
       30, 1995 and the six months ended March 31, 1996, respectively.

     As of March  31,  1996,  the  recorded  investment  in  the  loan  that  is
       considered to be impaired under SFAS No. 114 totaled  $40,275,  for which
       the  related  allowance  for loan loss is  $4,028.  During the six months
       ended  March 31,  1996,  the  average  balance of the  impaired  loan was
       $40,275. No interest income was collected on the impaired loan during the
       six months ended March 31, 1996.

(5)  Accrued Interest Receivable

     A summary of accrued  interest  receivable as of March 31, 1996,  September
       30, 1995 and 1994 is as follows:

                                              March 31,       September 30,
                                                1996        1995        1994
                                                ----        ----        ----
         Term deposits with the Federal
           Home Loan Bank                  $    15,256       7,690        -   
         Securities available for sale         263,862      37,394        -  
         Investment securities held to
           maturity                            374,352     617,944     473,896
         Loans receivable                      475,310     467,626     398,662
                                             ---------   ---------   ---------
             Total accrued interest
               receivable                  $ 1,128,780   1,130,654     872,558
                                             =========   =========   =========

                                                                    (Continued)

                                      F-16


                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


(6)  Premises and Equipment, Net

     Premises and  equipment at March 31, 1996,  September 30, 1995 and 1994 are
       summarized by major classification as follows:

                                              March 31,       September 30,
                                                1996        1995        1994
                                                ----        ----        ----

         Land and land improvements        $   388,044     388,044     388,044
         Office buildings                    1,128,801   1,128,801   1,123,301
         Leasehold improvements                226,845     226,845          -
         Furniture, fixtures and
           equipment                           871,942     816,889     598,276
                                             ---------   ---------   ---------
           Total                             2,615,632   2,560,579   2,109,621

         Less accumulated depreciation      (1,028,782)   (946,911)   (801,177)
                                             ----------  ---------   ---------
           Premises and equipment, net     $ 1,586,850   1,613,668   1,308,444
                                             =========   =========   =========

     Depreciation  included  in  occupancy  and  equipment  expense  amounted to
       approximately  $146  thousand,  $105  thousand,  and $81 thousand for the
       years  ended  September  30,  1995,  1994,  and 1993,  respectively,  and
       approximately  $82  thousand  and $67  thousand  for the six months ended
       March 31, 1996 and 1995, respectively.

(7)  Deposits

     Deposit account balances at March 31, 1996, September 30, 1995 and 1994 are
        summarized as follows:



                                   Stated         March 31,         September 30,       
                                    rate            1996           1995        1994
                                    ----            ----           ----        ----
                                                              
                                                                       
        Savings accounts            3.00%      $ 35,365,653     34,468,922   41,565,499
        N.O.W. accounts          2.25 - 2.75     10,085,190      8,953,569    8,409,466
        Money market                                          
          accounts               2.75 - 4.88      6,259,830      5,436,649    5,674,347
        Time deposit accounts:                                
                                 2.00 -  2.99           -              -        349,674
                                 3.00 -  3.99       331,340        666,824   12,274,810
                                 4.00 -  4.99    10,738,479      4,811,456   11,629,012
                                 5.00 -  5.99    25,098,624     27,768,045   12,132,224
                                 6.00 -  6.99    23,259,887     23,679,666    3,769,714
                                 7.00 -  7.99     3,644,455      3,884,362    1,032,214
                                 8.00 -  8.99        43,989        320,095      714,577
                                 9.00 -  9.99           -              -           -
                                10.00 - 10.99           -              -           -
                                                 ----------     ----------   ----------
          Total time deposit                                  
            accounts                             63,116,774     61,130,448   41,902,225
                                                 ----------     ----------   ----------
        Non-interest bearing                                  
          accounts                    -           6,615,554      6,082,991    4,464,832
                                                 ----------     ----------   ----------
            Total deposits                     $121,443,001    116,072,579  102,016,369
                                                ===========    ===========  ===========
                                                              
                                                   
                                                                    (Continued)


                                      F-17




                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


     The approximate  amount of contractual  maturities of time deposit accounts
       for the twelve month periods subsequent to March 31, 1996 are as follows:

           Twelve month periods ended March 31,
           ------------------------------------
                 1997                                $ 41,794,034
                 1998                                  13,474,239
                 1999                                   2,531,265
                 2000                                   2,925,272
                 2001                                   2,391,964
                                                       ----------
                                                     $ 63,116,774
                                                       ==========

     The approximate  amount of contractual  maturities of time deposit accounts
       for the years subsequent to September 30, 1995 are as follows:

           Years ended September 30,
           -------------------------
                 1996                                $ 32,943,471
                 1997                                  18,805,927
                 1998                                   4,182,440
                 1999                                   1,799,084
                 2000                                   3,399,526
                                                       ----------
                                                     $ 61,130,448
                                                       ==========
   
     At March 31, 1996, September  30, 1995 and 1994,  the  aggregate  amount of
       time  deposit  accounts  with  balances  equal  to or in  excess  of $100
       thousand was approximately $7.4 million,  $7.2 million, and $4.7 million,
       respectively.  Deposits in excess of  $100  thousand  are  not  Federally
       insured.
    
     Interest  expense on deposits and escrow  accounts for the six months ended
       March 31, 1996 and 1995,  and the years ended  September 30, 1995,  1994,
       and 1993 is summarized as follows:



                             Six Months Ended                    Years Ended
                                  March 31,                     September 30,
                               1996        1995         1995        1994       1993
                               ----        ----         ----        ----       ----

                                                                    
      Savings accounts    $  513,804      574,573    1,089,256    1,243,886  1,200,510
      N.O.W. accounts        106,176       94,193      192,471      163,792    163,829
      Money market
        accounts             106,426       79,893      156,722      188,895    200,394
      Time deposits        1,842,876    1,201,394    2,903,991    1,819,104  1,985,896
      Escrow accounts          4,809        5,044       10,397        9,170      8,915
                           ---------    ---------    ---------    ---------   --------
         Total            $2,574,091    1,955,097    4,352,837    3,424,847  3,559,544
                           =========    =========    =========    =========  =========

      Weighted average
        interest rate
        at end of period     4.22%        4.09%         4.30%        3.47%      3.55%
                             ====         ====          ====         ====       ====


                                                                    (Continued)

                                      F-18




                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


(8)  Income Taxes

     The following is a summary of the  components of income tax expense for the
       six months ended March 31, 1996 and 1995,  and the years ended  September
       30, 1995, 1994, and 1993:

                             Six Months Ended              Years Ended
                                  March 31,               September 30,
                               1996      1995       1995      1994       1993
                               ----      ----       ----      ----       ----

      Current tax
        expense:
         Federal          $  119,226    162,824   287,572    352,385   307,715
         State                24,040     26,696    52,066     30,482    54,908
      Deferred tax
         (benefit) expense    (4,666)   (20,638)  (55,756)   (62,160)    1,957
                            --------   --------  --------   --------  --------
         Income tax
         expense          $  138,600    168,882   283,882    320,707   364,580
                            ========   ========  ========   ========  ========

     Income tax expense for financial reporting purposes is less than the amount
       computed  by applying  the  statutory  federal  income tax rate of 34% to
       income before taxes for the reasons noted in the table below:

                             Six Months Ended              Years Ended
                                  March 31,               September 30,
                               1996      1995       1995      1994       1993
                               ----      ----       ----      ----       ----

      Expense at
         statutory
         federal tax rate $  155,370    175,375   303,214    332,012   358,764
      Tax-exempt income      (36,516)   (43,829)  (81,193)   (85,540)  (56,738)
      State income
         taxes, net of
         federal tax
         benefit              27,823     32,054    56,064     65,255    72,080
      Other, net              (8,077)     5,282     5,797      8,980    (9,526)
                            --------   --------  --------   --------  --------
         Income tax
           expense        $  138,600    168,882   283,882    320,707   364,580
                            ========   ========  ========   ========  ========
   
      Effective tax rate        30.3%      32.7%     31.8%      32.8%     34.6%
                                ====       ====      ====       ====      ====
    
                                                                     (Continued)

                                      F-19

                                    
                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

     The tax  effects of  temporary  differences  that give rise to  significant
       portions of the  deferred tax assets and  liabilities  at March 31, 1996,
       September 30, 1995 and 1994 are as follows:

                                              March 31,       September 30,
                                                1996        1995        1994
                                                ----        ----        ----

         Deferred tax assets:
           Differences in reporting the
            provision for loan losses and
            loan charge-offs               $   324,669     296,011     259,294
           Other                                16,473      12,503       7,646
                                             ---------   ---------   ---------
               Total gross deferred tax
                 assets                        341,142     308,514     266,940
               Less valuation allowance       (200,000)   (200,000)   (200,000)
                                             ---------   ---------   ---------
               Net deferred tax assets         141,142     108,514      66,940
                                             ---------   ---------   ---------

         Deferred tax liabilities:
           Depreciation                        (13,550)    (12,718)    (26,900)
           Prepaid expenses                    (27,130)         -           -
                                             ---------   ---------   ---------
               Total deferred tax
                 liabilities                   (40,680)    (12,718)    (26,900)
                                             ---------   ---------   ---------
               Net deferred tax asset at
                 end of period                 100,462      95,796      40,040
               Net deferred tax asset
                 (liability) at beginning
                 of period                      95,796      40,040     (22,120)
                                             ---------   ---------   ---------
         Deferred tax benefit for the
           period                         $     (4,666)    (55,756)    (62,160)
                                             =========   =========   =========

     In addition to the deferred tax amounts described  above,  the  Association
       also had a deferred tax asset of approximately  $17 thousand at March 31,
       1996 related to the net unrealized loss on securities  available for sale
       and a deferred tax  liability of  approximately  $2 thousand at September
       30, 1995 related to the net unrealized  gain on securities  available for
       sale.

     The valuation  allowance  for deferred tax assets as of October 1, 1993 was
       $200 thousand.  There was no change in the total valuation  allowance for
       the years ended  September  30, 1995 and 1994 or for the six months ended
       March 31, 1996. In establishing the valuation allowance,  the Association
       takes into  consideration the nature and timing of the deferred tax asset
       items  as well as the  amount  of  available  open  tax  carrybacks.  The
       Association has fully reserved its New York State net deferred tax asset,
       which is a significant  component of deferred tax assets, due to the lack
       of carryback and carryforward provisions available in New York State. Any
       changes in the deferred tax asset  valuation  allowance is based upon the
       Association's  continuing  evaluation of the level of such  allowance and
       the realizability of the temporary  differences creating the deferred tax
       asset,  particularly  reserves for loan losses, and after considering the
       estimates of future taxable income.

     As a qualifying thrift institution under IRS guidelines, the Association is
       allowed a  special  bad debt  deduction  which  has not been  subject  to
       deferred taxes through December 31, 1987 in accordance with SFAS No. 109.
       Accordingly,  no deferred tax liability has been recorded for the tax bad
       debt  reserve  at  December  31,  1987.  This  reserve,  along  with  the
       "supplemental"  reserve was  approximately  $2.5  million at December 31,
       1987, will not be subject to tax as long as the Association  continues to
       qualify as a thrift for IRS purposes.

                                                                    (Continued)

                                      F-20

                                     

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


(9)  Federal Home Loan Bank of New York Long Term Borrowings

     The long term  borrowings from the Federal Home Loan Bank of New York are
       secured by  conventional  mortgage loans held in the  Association's  loan
       portfolio as well as Federal Home Loan Bank of New York stock.  The rates
       on the various advances ranged from 4.76% to 10.30%, 4.50% to 10.30%, and
       3.99%  to  10.30%  at March  31,  1996,  September  30,  1995  and  1994,
       respectively.  The  weighted  average rate on the  borrowings  was 6.74%,
       6.64%,  and  6.41%  at March  31,  1996,  September  30,  1995 and  1994,
       respectively.  The following  table sets forth the maturities of the term
       advances at March 31, 1996 and September 30, 1995:

            Periods subsequent to March 31, 1996
            ------------------------------------
  
               April 1, 1996 to September 30, 1996  $   256,250
               Years ended September 30,
                     1997                               400,000
                     1998                               350,000
                     1999                               337,500
                     2000                               321,875
                  2001-2004                             406,250
                                                     ----------
                                                    $ 2,071,875
                                                     ==========
           Years ended September 30,
           -------------------------
                     1996                           $   487,500
                     1997                               400,000
                     1998                               350,000
                     1999                               337,500
                     2000                               321,875
                  2001-2004                             406,250
                                                     ----------
                                                    $ 2,303,125
                                                     ==========
   
(10) Retained Earnings
    
     As a  qualifying  mutual thrift  institution,   the  Association  has  been
       eligible to claim special Federal tax deductions  substantially in excess
       of  actual  loss  experience  as a tax bad debt  reserve.  Such  reserve,
       aggregating  approximately $2.5 million at December 31, 1995, is included
       within  equity  in the  accompanying  balance  sheets.  Federal  tax  law
       restricts  the use of such  reserves  to charges  for bad debts.  If this
       reserve is charged for amounts other than bad debts, taxable income of an
       identical amount is created.  Since ineligible charges to the reserve are
       not  anticipated,  no  provision  has been made for Federal  income taxes
       thereon.

(11) Related Party Transactions

     The law firm of a Director of the Association  provides the majority of the
       Association's legal services.  The Association expensed approximately $31
       thousand,  $28 thousand,  $57 thousand, $52 thousand, and $47 thousand in
       fees to this law firm for legal  services  for the six months ended March
       31, 1996 and 1995,  and the years ended  September  30, 1995,  1994,  and
       1993, respectively.

                                                                    (Continued)

                                      F-21





                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

     The Association  leases certain branch  facilities and office space from an
       entity  controlled  by a member of the  Board of  Directors.  The  leases
       expire in February  2001.  The terms of the leases  provide for increased
       payments  each year  ranging in total from $20 thousand in the first year
       to $30 thousand in the last year.  Management believes the terms of these
       leases to be consistent with normal market terms.

     See also note 4.

(12) Commitments and Contingent Liabilities

     (a) Off-Balance Sheet Financing and Concentrations of Credit

         The  Association  is a party to certain  financial  instruments  with
           off-balance  sheet risk in the normal  course of business to meet the
           financing needs of its customers. These financial instruments consist
           of commitments to extend credit, unused personal lines of credit, and
           standby  letters of credit.  These  instruments  involve,  to varying
           degrees,  elements of credit risk in excess of the amount  recognized
           on the  balance  sheet.  The  contract  amounts of these  instruments
           reflect the extent of involvement by the Association.

         The Association's  exposure   to   credit   loss   in  the   event   of
            nonperformance by the other party to the commitment to extend credit
            is  represented  by  the   contractual   notional  amount  of  those
            instruments. The Association uses the same credit policies in making
            commitments as it does for on-balance-sheet instruments.

         Unless otherwise noted, the Association does not require  collateral or
            other security to support  off-balance-sheet  financial  instruments
            with credit risk.

         Commitments to extend  credit are  agreements  to lend to a customer as
            long as there is no violation of any  condition  established  in the
            contract. Commitments generally have fixed expiration dates or other
            termination  clauses and may require payment of a fee. Since many of
            the  commitments  are expected to expire  without  being fully drawn
            upon,  the total  commitment  amounts do not  necessarily  represent
            future cash requirements.  The Association evaluates each customer's
            creditworthiness  on a case-by-case basis. The amount of collateral,
            if any,  required by the Association upon the extension of credit is
            based on management's  credit  evaluation of the customer.  Mortgage
            and  construction  loan commitments are secured by a first or second
            lien  on  real  estate.  Collateral  on  extensions  of  credit  for
            commercial  loans  varies  but  may  include  accounts   receivable,
            inventory,  property,  plant and  equipment,  and  income  producing
            commercial property.

         Standby  letters of credit are  conditional  commitments  issued by the
            Association  to guarantee the  performance  of a customer to a third
            party.  Those guarantees are primarily  issued to support  borrowing
            arrangements. The credit risk involved in issuing standby letters of
            credit is  essentially  the same as that involved in extending  loan
            facilities to customers.

                                                                    (Continued)

                                      F-22


                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

         Contract amounts of financial instruments that represent credit risk as
           of March 31, 1996, September 30, 1995 and 1994, at fixed and variable
           interest rates are as follows:


                                                                          March 31, 1996            
                                                              ------------------------------------
                                                                   Fixed     Variable     Total
                                                                   -----     --------     -----
                                                                                  
             Commitments outstanding:                    
             Residential mortgages                            $    200,000    188,000    388,000
             Unadvanced portion of                      
               construction loans                                  290,672         -     290,672
                                                                ---------- ----------  ---------
                                                                   490,672    188,000    678,672
                                                                ---------- ----------  ---------
                                                        
            Unused lines and standby letters of credit:
             Personal lines of credit                              181,000         -     181,000
             Standby letters of credit                                  -      62,000     62,000
                                                                ---------- ----------  ---------
                                                                   181,000     62,000    243,000
                                                                ---------- ----------  ---------
                                                              $    671,672    250,000    921,672
                                                                ========== ==========  =========

                                                        


                                                                       September 30, 1995
                                                              ------------------------------------
                                                                   Fixed     Variable     Total
                                                                   -----     --------     -----
                                                                                  
            Commitments outstanding:                    
             Residential mortgages                            $    260,500         -     260,500
             Unadvanced portion of                      
               construction loans                                  572,051         -     572,051
                                                                ---------- ----------  ---------
                                                                   832,551         -     832,551
                                                                ---------- ----------  ---------
            Unused lines and standby letters of credit:
             Personal lines of credit                              114,409         -     114,409
             Standby letters of credit                                  -      57,000     57,000
                                                                ---------- ----------  ---------
                                                                   114,409     57,000    171,409
                                                                ---------- ----------  ---------
                                                              $    946,960     57,000  1,003,960
                                                                ========== ==========  =========




                                                                       September 30, 1994
                                                              ------------------------------------
                                                                   Fixed     Variable     Total
                                                                   -----     --------     -----
                                                                                  
            Commitments outstanding:                                  
             Residential mortgages                            $    942,000  1,002,725  1,944,725
             Commercial mortgages                                   53,500         -      53,500
             Unadvanced portion of                      
               construction loans                                  517,488         -     517,488
                                                                ---------- ----------  ---------
                                                                 1,512,988  1,002,725  2,515,713
                                                                ---------- ----------  ---------
                                                        
            Unused lines and standby letters of credit:
             Personal lines of credit                                8,400         -       8,400
             Standby letters of credit                                  -      58,000     58,000
                                                                ---------- ----------  ---------
                                                                     8,400     58,000     66,400
                                                                ---------- ----------  ---------
                                                              $  1,521,388  1,060,725  2,582,113
                                                                ========== ==========  =========

                                                                    (Continued)

                                      F-23


                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

   
         The range of interest rates on  fixed  rate  residential  mortgage  and
            unadvanced construction loan commitments  was  7.625%  to 8.750%  at
            March 31, 1996. The interest rate on unused personal lines of credit
            was 15.000% at March 31, 1996.

         Commitments on residential mortgage loans  generally  expire  within 60
            days of the date of  issuance.  Funds  for  construction  loans  are
            advanced during the construction phase based upon various stages  of
            completion in accordance with the results of inspection reports. All
            funds for construction loans are generally advanced within 180 days.
    
         The Association does not engage in  investments  in futures  contracts,
            forwards, swaps, or option contracts or other derivative investments
            with similar characteristics.

         The Association grants residential,  consumer,  and commercial loans in
            Montgomery and neighboring counties in New York State.  Accordingly,
            a  substantial  portion  of its  debtors'  ability  to  honor  their
            contracts is dependent upon the economy of this region.

     (b) Lease Commitments

         The Association leases certain branch facilities and office space under
           noncancelable operating leases. Total expenses under these leases for
           the six months  ended  March 31,  1996 and 1995,  and the years ended
           September 30, 1995,  1994, and 1993 were $43 thousand,  $10 thousand,
           $51 thousand, $0, and $0, respectively.

         A summary   of  the   future   minimum   commitments   required   under
           noncancelable operating leases as of March 31, 1996 are as follows:

            Periods subsequent to March 31, 1996
            ------------------------------------

               April 1, 1996 to September 30, 1996 $    52,400
               Years ended September 30,
                     1997                              105,762
                     1998                              109,337
                     1999                              112,362
                     2000                               54,499
                     2001                               12,375
                  Thereafter                              -
                                                    ----------
                                                   $   446,735
                                                    ==========   

         A summary   of  the   future   minimum   commitments   required   under
           noncancelable  operating  leases  as of  September  30,  1995  are as
           follows:

          Years ending September 30,
          --------------------------
                     1996                          $    85,000
                     1997                               85,000
                     1998                               85,000
                     1999                               85,000
                     2000                               25,486
                  Thereafter                              -
                                                    ----------
                                                   $   365,486
                                                    ==========
                                                                    (Continued)

                                      F-24


                                  
                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

     (c) Savings Association Insurance Fund - Special Assessment

         The United  States  Congress has sent to the  President of the United
           States  numerous  versions  of  legislation  related  to the  Savings
           Association Insurance Fund (SAIF) which includes, among other things,
           provisions to  recapitalize  the Savings  Association  Insurance Fund
           (SAIF) through a special  assessment,  as well as provisions to merge
           the  SAIF  with  the  Bank  Insurance  Fund.  Although  no such  SAIF
           legislation  has  been  enacted,   legislation   with  provisions  to
           recapitalize  the SAIF through a special  assessment  continues to be
           debated in Congress.

         If SAIF  recapitalization  legislation  is  passed,  SAIF  members  are
           expected to be required to pay a special  assessment to  recapitalize
           the SAIF based on insured  deposits held as of a selected  date.  The
           amount of the special  SAIF  assessment  is expected to range from 85
           and 90 basis points. Based upon the Association's insured deposits on
           March  31,  1995  (the  date  most   recently   considered   in  SAIF
           recapitalization legislation),  management estimates that the special
           SAIF  assessment will range from $920 thousand to $975 thousand ($550
           thousand to $585 thousand on an after tax basis,  if this  assessment
           is tax deductible). The Association would accrue for such a liability
           at the time that such  legislation is enacted,  if ever. There can be
           no assurance as to the enactment of any recapitalization legislation,
           the form of any such  recapitalization  legislation,  the amount, tax
           treatment or timing of any such recapitalization  legislation, or the
           means  used  to  calculate  the  deposit  base  subject  to any  such
           recapitalization legislation.

     (d) Legal Proceedings

         The Association is, from time to time, a defendant in legal proceedings
           relating  to the  conduct of its  business.  In the best  judgment of
           management,  the financial  position of the  Association  will not be
           affected materially by the outcome of any pending legal proceedings.

(13) Employee Benefit Plans

     The  Association's  defined 401(k)  contribution  plan covers all full time
       employees meeting age and service  requirements.  The Association matches
       participant  contributions up to a maximum of 4.5%. Costs associated with
       this plan were  approximately $17 thousand,  $16 thousand,  $31 thousand,
       $27  thousand,  and $15  thousand for the six months ended March 31, 1996
       and  1995 and the  years  ended  September  30,  1995,  1994,  and  1993,
       respectively.

     The Association also has a supplemental employee retirement plan (SERP) for
       certain  executive  officers.  During the six months ended March 31, 1996
       and 1995 and the years ended  September  30, 1995,  1994,  and 1993,  the
       expense  associated with this plan was  approximately  $11 thousand,  $10
       thousand, $21 thousand,  $20 thousand, and $0, respectively.  The SERP is
       funded annually.
                                                                    (Continued)
                                      F-25


                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

(14) Subsequent Event - Adoption of Plan of Conversion

     On April 26, 1996, the Board of Directors  of the  Association,  subject to
       regulatory   approval  and  approval  by  members  of  the   Association,
       unanimously  adopted a Plan of  Conversion  to convert  from a  federally
       chartered  mutual  association  to a federally  chartered  capital  stock
       savings  institution with the concurrent  formation of a holding company.
       The conversion is expected to be  accomplished  through  amendment of the
       Association's  federal  charter  and the  sale of the  holding  company's
       common  stock in an  amount  equal to the  proforma  market  value of the
       Association  after  giving  effect  to  the  conversion.  A  subscription
       offering of the sale of the  Association's  common  stock will be offered
       initially  to the  Association's  depositors,  then to other  members and
       directors,  officers and employees of the Association.  Any shares of the
       Association's common stock not sold in the subscription  offering will be
       offered for sale to the general public in the Association's market area.
                            
     At the time of conversion,  the  Association  will  establish a liquidation
       account  in an  amount  equal to its  total  equity as of the date of the
       latest balance sheet appearing in the final  prospectus.  The liquidation
       account will be  maintained  for the benefit of eligible  depositors  who
       continue  to  maintain  their  accounts  at  the  Association  after  the
       conversion.  The  liquidation  account  will be reduced  annually  to the
       extent that eligible  depositors have reduced their qualifying  deposits.
       Subsequent  increases  will not  restore  an  eligible  account  holder's
       interest  in  the  liquidation  account.  In  the  event  of  a  complete
       liquidation,  each  eligible  depositor  will be  entitled  to  receive a
       distribution from the liquidation  account in an amount  proportionate to
       the current adjusted  qualifying balances for accounts then held prior to
       any payment to the  stockholders.  The  Association may not pay dividends
       that would reduce  stockholders'  equity  below the required  liquidation
       account balance.

     Under Office of Thrift Supervision (OTS) regulations, limitations have been
       imposed on all "capital distributions" by savings institutions, including
       cash  dividends.  The  regulation  establishes a  three-tiered  system of
       restrictions, with the greatest flexibility afforded to thrifts which are
       both well-capitalized and given favorable qualitative examination ratings
       by the OTS. For  example,  a thrift which is given one of the two highest
       examination  ratings and has  "capital"  (as defined)  equal to its fully
       phased-in  regulatory capital  requirements could, after prior notice but
       without prior approval of the OTS, make capital distributions in any year
       that would reduce by one-half the amount of its capital which exceeds its
       fully phased-in capital requirement, as adjusted to reflect net income to
       date during the year.  Other thrifts  would be subject to more  stringent
       procedural and substantive requirements, the most restrictive being prior
       OTS approval of any capital distribution.

     Conversion  costs will be deferred  and  deducted  from the proceeds of the
       shares sold in the  conversion.  If the conversion is not completed,  all
       costs will be charged to expense.  As of March 31, 1996 and September 30,
       1995, approximately $43 thousand and $34 thousand of conversion costs had
       been deferred.

                                      F-26

                                                                    

                                                 






======================================== =======================================
No dealer,  salesman or other person has
been  authorized to give any information
or  to  make  any   representations  not
contained   in   this    prospectus   in
connection   with  the   offering   made
hereby,  and,  if given  or  made,  such
information or representations  must not
be relied upon as having been authorized
by  the  Bank  or  the   Company.   This
prospectus  does not constitute an offer
to sell, or the solicitation of an offer
to buy,  any of the  securities  offered
hereby to any person in any jurisdiction
in  which  such  offer  or  solicitation
would be unlawful.  Neither the delivery
of this  prospectus  by the  Bank or the
Company  nor  any  sale  made  hereunder       Up to 1,265,000 Shares
shall  in any  circumstances  create  an        (Anticipated Maximum)
implication   that  there  has  been  no            Common Stock
change in the affairs of the Bank or the
Company  since  any of the  dates  as of
which information is furnished herein or
since the date hereof.
            _________________

            TABLE OF CONTENTS

                                    Page

Summary............................. (i)
Selected Financial and Other Data...
Risk Factors........................
AFSALA Bancorp, Inc.................
Amsterdam Federal Savings and 
  Loan Association..................
Use of Proceeds.....................               ALSALA BANCORP, INC.
Dividends...........................          (Proposed Holding Company for
Market for the Common Stock.........             Amsterdam Federal Bank)
Capitalization......................
Pro Forma Data......................
Historical and Pro Forma Capital
 Compliance.........................
Statements of Operations............
Management's Discussion and 
  Analysis of Financial
  Condition and Results of
  Operations........................                  ______________
Business of the Company.............
Business of the Bank................                    PROSPECTUS
Regulation..........................                  ______________
Taxation............................                  
Management of the Company...........
Management of the Bank..............
The Conversion......................
Certain Restrictions on 
  Acquisition of the Company........
Description of Capital Stock........              CAPITAL RESOURCES, INC.
Legal and Tax Matters...............
Experts.............................
Registration Requirements...........
Additional Information..............
Index to Financial Statements.......

Until the later of _____ _, 1996,  or 25          Dated August ___, 1996
days after  commencement of the offering
of Common Stock,  all dealers  effecting
transactions     in    the    registered
securities, whether or not participating
in this distribution, may be required to
deliver   a   prospectus.   This  is  in
addition to the obligation of dealers to
deliver  a  prospectus  when  acting  as   THESE SECURITIES ARE NOT DEPOSITS OR
underwriters  and with  respect to their      ACCOUNTS AND ARE NOT FEDERALLY 
unsold allotments or subscriptions.               INSURED OR GUARANTEED

======================================== =======================================


PROSPECTUS SUPPLEMENT

                     Supplement to the AFSALA Bancorp, Inc.
                       Prospectus dated August ____, 1996

                              AFSALA Bancorp, Inc.
                          COMMON STOCK, $0.10 PAR VALUE

                  AMSTERDAM FEDERAL SAVINGS & LOAN ASSOCIATION
                   401(k) SAVINGS PLAN IN RSI RETIREMENT TRUST


       (27,530 SHARES OF COMMON STOCK AND PARTICIPATION INTERESTS THEREIN)

    This Prospectus Supplement relates to the offer and sale to participants
(the  "Participants")  under the Amsterdam  Federal  Savings & Loan  Association
401(k) Plan in RSI Retirement  Trust,  as amended (the "Plan") of  participation
interests  offered  under the Plan and of a maximum  of 27,530  shares of common
stock of AFSALA Bancorp,  Inc. (the  "Company"),  par value $0.10 per share (the
"Common Stock"), as set forth herein.

      In connection with the proposed  conversion of Amsterdam Federal Savings &
Loan  Association  (the  "Association"  or "Employer") from a mutual savings and
loan  association to a stock savings bank (the  "Conversion")  the Plan has been
amended  effective August ____, 1996, to permit the investment of Plan assets in
various participant  directed investment  alternatives,  including investment in
Common  Stock.  The Plan will permit  Participants  to direct the trustee of the
Plan (the  "Trustee")  to  purchase  Common  Stock  with Plan  assets  which are
attributable to such Participants. This Prospectus Supplement relates to the one
time election of a Participant  to direct the purchase of Common Stock under the
Plan in connection  with the  Conversion and to the purchase of the Common Stock
under the Plan thereafter in the open-market.

      The Prospectus dated August ____, 1996, of the Company (the  "Prospectus")
which is attached to this Prospectus  Supplement  includes detailed  information
with  respect to the  Conversion,  the  Common  Stock and  financial  condition,
results  of  operation  and  business  of  the   Association.   This  Prospectus
Supplement, which provides detailed information with respect to the Plan, should
be read only in conjunction with the Prospectus.  Terms not otherwise defined in
this Prospectus Supplement are defined in the Plan or the Prospectus.

      For a  discussion  of certain  factors that should be  considered  by each
Participant, see "Special Considerations" in the Prospectus.

      THESE  SECURITIES  HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION,  OR ANY OTHER FEDERAL
AGENCY OR ANY STATE SECURITIES  COMMISSION,  NOR HAS SUCH COMMISSION,  OFFICE OR
OTHER  AGENCY OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE  ACCURACY OR
ADEQUACY OF THIS PROSPECTUS SUPPLEMENT.  ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

      THE SHARES OF COMMON STOCK AND THE PARTICIPATION  INTERESTS UNDER THE PLAN
OFFERED  HEREBY ARE NOT SAVINGS  ACCOUNTS OR DEPOSITS AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

         The date of this Prospectus Supplement is August ____, 1996.








      No  person  has been  authorized  to give any  information  or to make any
representations  other than those contained in the Prospectus or this Prospectus
Supplement,  and, if given or made, such information or representations must not
be relied upon as having been authorized by the Company, the Association, or the
Plan.  This  Prospectus  Supplement  does  not  constitute  an  offer to sell or
solicitation of an offer to buy any securities in any jurisdiction to any person
to whom it is unlawful to make such offer or solicitation in such  jurisdiction.
Neither the delivery of this  Prospectus  Supplement  and the Prospectus nor any
sale made hereunder shall under any  circumstances  create any implication  that
there has been no change in the affairs of the Association or the Plan since the
date  hereof,  or that the  information  herein  contained  or  incorporated  by
reference  is  correct  as of any  time  subsequent  to the  date  hereof.  This
Prospectus  Supplement  should be read only in  conjunction  with the Prospectus
that is attached hereto and should be retained for future reference.






                               TABLE OF CONTENTS

The Offering.................................................................1

      Securities Offered.....................................................1
      Election to Purchase Common Stock in Connection
           with the Conversion...............................................1
      Value of Participation Interests.......................................1
      Method of Directing Investments........................................1
      Time for Directing Investment..........................................2
      Irrevocability of Investment Direction.................................2
      Direction to Purchase Common Stock After the Conversion................2
      Purchase Price of Common Stock.........................................2
      Nature of Participant's Interest in the
            Common Stock.....................................................3
      Voting and Tender Rights of Common Stock...............................3
      Minimum Investment.....................................................3

Description of the Plan......................................................3

      General................................................................3
      Eligibility and Participation..........................................4
      Contributions and Benefits Under the Plan..............................4
      Limitations on Contributions...........................................5
      Investment of Plan Assets..............................................7
      Investment of Contributions............................................7
      Benefits Under the Plan................................................9
      Withdrawals and Distributions From the Plan...........................10
      Administration of the Plan............................................12
      Reports to Plan Participants..........................................13
      Plan Administrator....................................................13
      Amendment and Termination.............................................13
      Merger, Consolidation or Transfer.....................................13
      Federal Income Tax Consequences.......................................13
      ERISA and Other Qualifications........................................17
      Restrictions on Resale................................................17
      SEC Reporting and Short-Swing Liability...............................17
      Additional Information................................................18

Legal Opinions..............................................................18

Investment Election Form............................................Appendix A






                                 THE OFFERING

Securities Offered

      The securities offered hereby are participation  interests in the Plan and
up to 27,530  shares  (assuming the actual  purchase  price is $10 per share) of
Common Stock which may be acquired by the Plan for the accounts of Participants.
The Company is the issuer of the Common Stock. Only employees of the Association
who meet the  eligibility  requirements  under the Plan may  participate  in the
Plan.  Information  with  regard  to the Plan is  contained  in this  Prospectus
Supplement  and  information  with regard to the  Conversion  and the  financial
condition,  results of operation and business of the Association is contained in
the attached  Prospectus.  The address of the principal  executive office of the
Company and the Association is 161 Church Street, Amsterdam, New York 12010. The
Company's and the Association's telephone number is (518) 842-5700.

Election to Purchase Common Stock in Connection with the Conversion

      In  connection  with the  Conversion,  the Plan has been amended to permit
each  Participant to direct that all or part of the funds which represent his or
her  beneficial  interest  in the  assets of the Plan may be  transferred  to an
investment fund (the "Employer Stock Fund") for the purpose of purchasing Common
Stock  issued  in  connection  with the  Conversion.  Participants  will also be
permitted to direct  ongoing  purchases of Common Stock under the Plan after the
Conversion.  See  "Direction  to Purchase  Common Stock After  Conversion."  The
Trustee  will  follow  the  Participants'   investment  directions.   Funds  not
transferred  to the  Employer  Stock  Fund  will  remain  invested  in the other
investment  funds of the Plan as directed by the Participant (see "Investment of
Contributions" herein).

Value of Participation Interests

      The  assets  of the  Plan  were  valued  as of June  30,  1996,  and  each
Participant  was informed of the value of his or her beneficial  interest in the
Plan.  This value  represented  the market  value as of June 30,  1996,  of past
contributions  to the  Plan  by the  Association  and  by the  Participants  and
earnings  thereon,  less  previous  withdrawals,  if any. The assets of the Plan
shall also be valued prior to accepting a Participant's  directed  investment to
ascertain  that such  directed  investment  does not  exceed  the  Participant's
account assets.

Method of Directing Investments

      Appendix  A of this  Prospectus  Supplement  includes  a form to  direct a
transfer to the Employer Stock Fund (the "Investment  Form") of all or a portion
of a Participant's  account under the Plan ("Account").  If a Participant wishes
to transfer all or part of his or her  beneficial  interest in the assets of the
Plan to the purchase of Common Stock issued in connection  with the  Conversion,
he or she should indicate that investment  decision on the Investment  Form. The
Investment  Form must be properly  signed by the  Participant  in order for such
Investment  Form to be honored by the Trustee.  Additionally,  a Participant may
indicate  the directed  investment  of future  contributions  under the Plan for
investment in the Employer Stock Fund. If a Participant does not wish to make an
investment  election to purchase  Common Stock under the Plan in the Conversion,
or thereafter, he or she does not need to take any action.

                                      1






Time for Directing Investment

      The deadline for submitting the Investment  Form directing the transfer of
amounts to the Employer  Stock Fund in order to purchase  Common Stock issued in
connection with the Conversion is  ________________  ____,  1996. The Investment
Form should be returned to the Association's  Personnel Department by 12:00 noon
on such date.

      Subsequent  to the  Conversion,  Participants  will continue to be able to
direct the investment of their Account under the Plan in the Employer Stock Fund
and in the other investment alternatives, as detailed below and at Appendix B.

Irrevocability of Investment Direction

      A   Participant's   direction  to  transfer   amounts   credited  to  such
Participant's  Account  in the  Plan to the  Employer  Stock  Fund in  order  to
purchase  shares of Common  Stock in  connection  with the  Conversion  shall be
irrevocable as of noon on ________________ ____, 1996.

Direction to Purchase Common Stock After the Conversion

      Following  completion of the Conversion,  a Participant shall be permitted
to direct that a certain  percentage of such  Participant's  interests in his or
her Account be  transferred  to the  Employer  Stock Fund and invested in Common
Stock, or to the other investment funds available under the Plan. Alternatively,
a  Participant  may  direct  that a  certain  percentage  of such  Participant's
interest in the Employer  Stock Fund be  transferred to his or her Account to be
invested in the other investment funds available in accordance with the terms of
the Plan.  Participants  will be permitted  to direct that future  contributions
made to the Plan by or on their  behalf will be invested in the  Employer  Stock
Fund. Following the initial election, the allocation of a Participant's interest
in the Employer  Stock Fund may be changed  quarterly by filing a written notice
with the Plan's administrator (the "Plan  Administrator").  Special restrictions
apply to transfers  directed by those  Participants who are officers,  directors
and principal  shareholders  of the Company who are subject to the provisions of
Section  16(b) of the  Securities  Exchange  Act of 1934 (the "1934  Act").  See
"Restrictions on Resale" and "SEC Reporting and Short-Swing Liability" herein.

Purchase Price of Common Stock

      The  funds  transferred  to the  Employer  Stock  Fund will be used by the
Trustee to purchase shares of Common Stock in the Conversion.  The initial price
paid for such shares of Common  Stock will be the same price that is paid by all
other persons who purchase shares of Common Stock in the Conversion.

      Account  assets  directed for  investment in the Employer Stock Fund after
the  Conversion  shall be invested  by the Trustee to purchase  shares of Common
Stock in open market  transactions.  The price paid by the Trustee for shares of
Common  Stock  in the  Conversion,  or  otherwise,  will  not  exceed  "adequate
consideration"  as defined in Section  3(18) of the Employee  Retirement  Income
Security Act of 1974, as amended ("ERISA").

Nature of Participant's Interest in the Common Stock

      The Common Stock will be held in the name of the Trustee for the Plan,  as
trustee.  Each Participant has an allocable  interest in the investment funds of
the Plan but not in any particular assets

                                      2






of the Plan.  Accordingly,  a specific number of shares of Common Stock will not
be directly  attributable  to the Account of any  Participant.  Dividend  rights
associated  with the  Common  Stock  held by the  Employer  Stock  Fund shall be
allocated to the Employer  Stock Fund. Any increase (or decrease in the value of
such fund  attributed to dividend  rights shall be reflected in a  Participant's
allocable interest in the Employer Stock Fund.

Voting and Tender Rights of Common Stock

      The Trustee generally will exercise voting and tender rights  attributable
to all Common Stock held by the Trust as directed by Participants with interests
in the Employer  Stock Fund.  With respect to each matter as to which holders of
Common Stock have a right to vote or tender,  each Participant will be allocated
a number of voting or tender  instruction  rights reflecting such  Participant's
proportionate  interest  in the  Employer  Stock  Fund.  The number of shares of
Common Stock held in the  Employer  Stock Fund that are voted or tendered in the
affirmative  and  negative on each matter shall be  determined  by the number of
voting  instruction  rights  or  tender  instruction  rights  exercised  in  the
affirmative and negative,  respectively,  from the Participants. With respect to
shares for which no voting  instruction  rights or tender instruction rights are
received by the Trustee, the Trustee shall vote or tender such shares within its
discretion  as  a  fiduciary   under  the  Plan  or  as  directed  by  the  Plan
Administrative Committee ("Committee").

Minimum Investment

      The  minimum  investment  of  assets  directed  by a  Participant  for the
purchase of Common Stock in the Conversion  shall be $__________ and may only be
specified  in  increments  of $10.00.  Funds may be directed for the purchase of
such Common Stock  attributable to a  Participant's  Account whether or not such
account  assets are 100% vested at the time of such  investment  election.  With
respect to investment in the Employer Stock Fund after the Conversion,  there is
no minimum level of investment specific to this investment fund.

                            DESCRIPTION OF THE PLAN

General

      The Plan was  initially  established  on February  1, 1993.  The Plan is a
deferred   compensation   arrangement   established   in  accordance   with  the
requirements  under Section  401(a) and Section  401(k) of the Internal  Revenue
Code of 1986,  as  amended  (the  "Code").  The Plan  will be  submitted  to the
Internal Revenue Service (the "IRS") in a timely manner for a determination that
the Plan is qualified  under  Section  401(a) of the Code,  and that its related
trust is qualified  under Section  501(a) of the Code. The  Association  intends
that the Plan, in  operation,  will comply with the  requirements  under Section
401(a) and Section 401(k) of the Code. The Association will adopt any amendments
to the Plan that may be necessary to ensure the  continued  qualified  status of
the Plan under the Code and applicable Treasury Regulations.

      Employee  Retirement  Income  Security  Act.  The  Plan is an  "individual
account plan" other than a "money  purchase  pension plan" within the meaning of
ERISA.  As  such,  the  Plan is  subject  to all of the  provisions  of  Title I
(Protection of Employee Benefit Rights) and Title II (Amendments to the Internal
Revenue  Code  Relating  to  Retirement  Plans) of  ERISA,  except  the  funding
requirements contained in Part 3 of Title I of ERISA which by their terms do not
apply to an individual account plan (other than a

                                      3






money  purchase  plan).  The Plan is not  subject to Title IV (Plan  Termination
Insurance)  of ERISA.  Neither the funding  requirements  contained in Part 3 of
Title I of ERISA nor the plan  termination  insurance  provisions  contained  in
Title IV of ERISA  will be  extended  to  Participants  (as  defined  below)  or
beneficiaries under the Plan.

      APPLICABLE   FEDERAL  LAW   REQUIRES   THE  PLAN  TO  IMPOSE   SUBSTANTIAL
RESTRICTIONS ON THE RIGHT OF A PLAN PARTICIPANT TO WITHDRAW AMOUNTS HELD FOR HIS
OR HER  BENEFIT  UNDER  THE  PLAN  PRIOR  TO THE  PARTICIPANT'S  TERMINATION  OF
EMPLOYMENT WITH THE ASSOCIATION.  A SUBSTANTIAL  FEDERAL TAX PENALTY MAY ALSO BE
IMPOSED ON WITHDRAWALS MADE PRIOR TO THE PARTICIPANT'S ATTAINMENT OF AGE 59-1/2,
REGARDLESS OF WHETHER SUCH A WITHDRAWAL OCCURS DURING HIS OR HER EMPLOYMENT WITH
THE ASSOCIATION OR AFTER TERMINATION OF EMPLOYMENT.

      Reference  to  Full  Text  of  Plan.  The  statements  contained  in  this
Prospectus  Supplement are summaries of certain provisions of the Plan. They are
not  complete and are  qualified in their  entirety by the full text of the Plan
which  is filed as an  exhibit  to the  registration  statement  filed  with the
Securities  and  Exchange  Commission.  Copies  of the  Plan are  available  for
inspection  to all  employees by filing a request  with the Plan  Administrator.
Each employee is urged to carefully read the full text of the Plan.

Eligibility and Participation

      All employees of the Employer are eligible to  participate  in the Plan on
the first day of the calendar month  coinciding  with or next following the date
such employee  completes one year of service (during which the employee works at
least  1,000  hours  during  a  12-month  period)  with the  Association.  As of
September  30,  1995,  there were  approximately  _____  employees  eligible  to
participate  in the Plan and _____  employees had elected to  participate in the
Plan.

Contributions and Benefits Under the Plan

      401(k) Plan  Contributions.  Each  Participant  is  permitted  to elect to
reduce his or her  compensation  (as defined below)  pursuant to a "Compensation
Reduction  Agreement"  by an  amount  not less than 1% and not more than 10% and
have  that  amount  ("Elective  Deferral")  contributed  to  the  Plan  on  such
Participant's  behalf.  Changes in the level of such  Elective  Deferrals may be
made to be effective as of the first day of a payroll period.  Participants  may
suspend such Elective  Deferrals by completing a form to suspend future Elective
Deferrals.   Elective  Deferrals  are  credited  to  the  Participant's   "Basic
Contribution Account." Only once in any calendar quarter may an election be made
which  would  prospectively   increase,   decrease,   suspend  or  resume  Basic
Contributions  made on behalf of a  Participant.  "Compensation"  under the Plan
generally means a Participant's  wages,  salary, fees and other amounts received
for personal  services  actually  rendered in the course of employment  with the
Association  for  the  calendar  year,  prior  to any  reduction  pursuant  to a
Compensation  Reduction  Agreement.  Commencing  with the initial Plan Year, the
annual  compensation of each  Participant  taken into account under the Plan was
limited to $200,000  (adjusted  for increases in the cost of living as permitted
by the Code). For Plan Years commencing after December 31, 1993, such Plan limit
is $150,000,  subject to adjustments in accordance  with the Code. A Participant
may elect to modify the amount  contributed to the Plan under such Participant's
Compensation Reduction Agreement each month by providing notice to the Plan

                                      4






Administrator   in  accordance   with   procedures   established   by  the  Plan
Administrator  from time to time.  Elective  Deferrals  are  transferred  by the
Employer to the Trustee.

      Matching  Contributions.  At its  sole  discretion,  the  Association  may
contribute a Matching  Contribution in addition to each  Participant's  Elective
Deferral  of 100% of the  first 3% of the  amount  of a  Participant's  Elective
Deferral and 50% of the next 3% of the Participant's  Elective Deferral, up to a
maximum of 4.5% of the Participant's  Compensation.  Such Matching Contributions
are  discretionary  and are subject to revision by the Association  from time to
time. Matching Contributions shall be subject to the applicable vesting schedule
noted hereinafter.

      Special  Contributions.  In  addition  to  any  other  contributions,  the
Association may, in its discretion,  make Special Contributions for a Plan Year,
to the Basic  Contribution  Account of any  employee of the  Association  who is
eligible  to  participate  in  the  Plan  ("Eligible  Employee").  Such  Special
Contributions  may be limited to the amount  necessary  to insure  that the Plan
complies with the requirements of Code Section 401(k). No Matching Contributions
shall be made with respect to any Special Contributions.

      Discretionary  Employer  Contributions.  Subject to the limitation of Code
Section 415, the  Association  may, in its sole and  absolute  discretion,  make
Discretionary Employer Contributions to the Plan for a Plan Year.  Discretionary
Employer  Contributions  shall be in an amount  determined by the  Association's
Board of Directors between 0% and 15% of the compensation of Eligible  Employees
who are in the employ of the Association on the last day of the Plan Year.

      Rollover  Contributions.  Subject to the terms and conditions set forth in
the Plan,  an employee of the  Association,  whether or not a  Participant,  may
contribute a Rollover  Contribution to the Plan;  provided,  however,  that such
employee   shall  submit  a  written   certification,   in  form  and  substance
satisfactory  to the Committee,  that the  contribution  qualifies as a Rollover
Contribution.  Rollover  Contribution  means (i) a  contribution  to the Plan of
money received by an employee from a qualified  plan, or (ii) a contribution  to
the Plan of money transferred  directly from another qualified plan on behalf of
the employee, which the Code permits to be rolled over into the Plan.

Limitations on Contributions

      Limitations on Annual Additions and Benefits. Pursuant to the requirements
of the Code, the Plan provides that the amount of contributions  and forfeitures
allocated to each Participant's Basic Contribution  Account during any Plan Year
may not exceed the lesser of 25% of the  Participant's  ss. 415 Compensation for
the Plan  Year or  $30,000  (adjusted  for  increases  in the cost of  living as
permitted by the Code). A Participant's  ss. 415 Compensation is a Participant's
Compensation,  excluding any employer  contribution  to the Plan or to any other
plan or  deferred  compensation  or any  distributions  from a plan or  deferred
compensation.  In addition, annual additions are limited to the extent necessary
to prevent the limitations for the combined plans of the Association  from being
exceeded.  To the extent that these  limitations  would be exceeded by reason of
excess  annual  additions  with  respect to a  Participant,  such excess will be
disposed of as follows:

            (i) Any excess amount in the  Participant's  Account will be used to
      reduce the  Association's  contributions  for such Participant in the next
      Limitation Year, and each succeeding Limitation Year if necessary; and

                                      5






            (ii) If an excess amount still exists,  and the  Participant  is not
      covered by the Plan at the end of the  Limitation  Year, the excess amount
      will be held  unallocated in a suspense account which will then be applied
      to reduce future Association  contributions for all remaining Participants
      in the next  Limitation  Year,  and  each  succeeding  Limitation  Year if
      necessary.

      Limitation  on 401(k) Plan  Contributions.  The amount of a  Participant's
Elective   Deferrals  (when  aggregated  with  any  elective  deferrals  of  the
Participant under a simplified employee pension plan or a tax-deferred annuity),
on an annual basis,  may not exceed $7,000 adjusted for increases in the cost of
living  as  permitted  by  the  Code  (the   limitation  for  1996  is  $9,500).
Contributions in excess of this limitation ("excess deferrals") will be included
in the  Participant's  gross income for federal  income tax purposes in the year
they are made.  In addition,  any such excess  deferral will again be subject to
federal income tax when distributed by the Plan to the  Participant,  unless the
excess deferral  (together with any income allocable  thereto) is distributed to
the  Participant  not later than the first April 15th following the close of the
taxable  year in which the  excess  deferral  is made.  Any income on the excess
deferral  that is  distributed  not later than such date shall be  treated,  for
federal  income tax purposes,  as earned and received by the  Participant in the
taxable year in which the excess deferral is made.

      Limitation on Plan Contributions for Highly Compensated Employees. Section
401(k) of the Code limits the amount of Elective  Deferrals  that may be made to
the Plan in any Plan Year on behalf of  Highly  Compensated  Employees  (defined
below) in relation to the amount of Elective  Deferrals  made by or on behalf of
all other  employees  eligible to  participate  in the Plan.  Specifically,  the
actual  deferral  percentage  (i.e.,  the  average  of  the  ratios,  calculated
separately for each eligible  employee in each group,  by dividing the amount of
Elective Deferrals  credited to the Basic Contribution  Account of such eligible
employee  by such  eligible  employee's  compensation  for the Plan Year) of the
Highly  Compensated  Employees  may not  exceed  the  greater of (i) 125% of the
actual deferral percentage of all other eligible  employees,  or (ii) the lesser
of (a) 200% of the actual deferral  percentage of all other eligible  employees,
or (b) the actual deferral  percentage of all other eligible  employees plus two
percentage points.

      In general,  a Highly  Compensated  Employee  includes any  employee  who,
during the Plan Year or the preceding  Plan Year, (1) was at any time a 5% owner
(i.e., owns directly or indirectly more than 5% of the stock of an employer,  or
stock possessing more than 5% of the total combined voting power of all stock of
an employer),  (2) received compensation from an employer in excess of $100,000,
(3) received  compensation  from an employer in excess of $66,000 and was in the
group  consisting  of the top 20% of  employees  when  ranked  on the  basis  of
compensation paid during the Plan Year, or (4) was at any time an officer of the
Association   and  received   compensation  in  excess  of  $60,000  (a  "Highly
Compensated  Employee").  The dollar  amounts in the foregoing  sentence  adjust
annually to reflect increases in the cost of living.

      In  order  to  prevent  the  disqualification  of  the  Plan,  any  amount
contributed by Highly  Compensated  Employees  that exceed the average  deferral
limitation in any Plan Year ("excess  contributions"),  together with any income
allocable  thereto,  must be  distributed to such Highly  Compensated  Employees
before the close of the following Plan Year.  However,  the Association  will be
subject  to a 10%  excise tax on any excess  contributions  unless  such  excess
contributions,   together  with  any  income  allocable   thereto,   either  are
recharacterized  or are  distributed  before the close of the first 2 1/2 months
following the Plan Year to which such excess contributions relate.

      Top-Heavy Plan  Requirements. If for any Plan Year the Plan is a Top-Heavy
Plan (as  defined  below),  then (i) the  Association  may be  required  to make
certain minimum contributions to the Plan on

                                      6






behalf of non-key  employees  (as defined  below),  and (ii) certain  additional
restrictions  would apply with respect to the combination of annual additions to
the Plan and projected annual benefits under any defined benefit plan maintained
by the Association.

      In general,  the Plan will be regarded as a "Top-Heavy  Plan" for any Plan
Year if, as of the last day of the preceding Plan Year, the aggregate balance of
the Accounts of Participants who are Key Employees  exceeds 60% of the aggregate
balance of the Accounts of all Participants. Key Employees generally include any
employee who, at any time during the Plan Year or any of the four preceding Plan
Years, is (1) an officer of the Association having annual compensation in excess
of $60,000 who is in an administrative or policy-making capacity, (2) one of the
ten  employees  having  annual  compensation  in excess of $30,000  and  owning,
directly or indirectly,  the largest interests in the Company, (3) a 5% owner of
the Company, (i.e., owns directly or indirectly more than 5% of the stock of the
Company,  or stock possessing more than 5% of the total combined voting power of
all  stock  of the  Company)  or (4) a 1%  owner of the  Company  having  annual
compensation in excess of $150,000.

Investment of Plan Assets

      All amounts credited to Participants'  Accounts under the Plan are held in
the Plan Trust (the "Trust") which is administered  by the Trustee  appointed by
the Association's Board of Directors.  Prior to the Conversion,  all Plan assets
are invested in the funds listed below, except for the Employer Stock Fund. Upon
the Conversion,  the Accounts of a Participant held in trust under the Plan will
be  invested  by the  Trustee,  at the  direction  of  the  Participant,  in the
following funds, including the Employer Stock Fund:

      a.  Core Equity Fund
      b.  Emerging Growth Equity Fund
      c.  Value Equity Fund
      d.  Actively Managed Bond Fund
      e.  Intermediate-Term Bond Fund
      f.  Short-Term Investment Fund
      g.  Employer Stock Fund

Participants  will have the right to transfer  multiples of 10% of the net value
of their  Accounts  in any of the above  listed  funds to any one or more of the
above listed funds, not more than once per calendar quarter.  A brief summary of
such funds is as follows:

      a.  Core Equity Fund.

      [DESCRIPTION OF FUND]


      b.  Emerging Growth Equity Fund.

      [DESCRIPTION OF FUND]

                                      7






      c.  Value Equity Fund.

      [DESCRIPTION OF FUND]


      d.  Actively Managed Bond Fund.

      [DESCRIPTION OF FUND]


      e.  Intermediate-Term Bond Fund.

      [DESCRIPTION OF FUND]


      f.  Short-Term Investment Fund.

      [DESCRIPTION OF FUND]


      g.  Employer Stock Fund.

      The Employer  Stock Fund will consist of  investments in Common Stock made
on the effective  date of the  Conversion.  Cash  dividends paid on Common Stock
held in the Employer  Stock Fund will be credited to a cash dividend  subaccount
for each Participant  investing in the Employer Stock Fund. The Trustee will, to
the extent  practicable,  use all amounts held by it in the Employer  Stock Fund
(except the amounts credited to cash dividend subaccounts) to purchase shares of
Common  Stock  of  the  Company  as of the  effective  date  of the  Conversion.
Following the Conversion,  the Employer Stock Fund may purchase shares of Common
Stock in the  open-market  or from Accounts  directing the sale of Common Stock.
Prior to investment in Common Stock, assets held in the Employer Stock Fund will
be placed in bank deposits or other short-term investments.

      When Common Stock is purchased in the Conversion no sales commissions will
be paid.  The  Association  expects to pay any transfer fees and other  expenses
incurred in the  purchase  of Common  Stock for the  Employer  Stock Fund in the
Conversion.  Accounts will be adjusted to reflect changes in the value of shares
of Common  Stock  resulting  from stock  dividends,  stock  splits  and  similar
changes.

      As of the date of this Prospectus Supplement, none of the shares of Common
Stock have been issued or are outstanding and there is no established market for
the Common Stock. Accordingly,  there is no record of the historical performance
of the Employer Stock Fund.

      In  connection  with  the  Conversion,  Participants  may,  prior  to  the
expiration of the Subscription  Offering  conducted by the Company in connection
with the Conversion,  elect to liquidate all or part of their investments in the
other investment  funds under the Plan and transfer the liquidation  proceeds to
the  Employer  Stock  Fund.  See "Time  for  Directing  Investment."  Investment
elections will be evidenced by a properly signed and timely delivered Investment
Form.  The Trustee will then subscribe to purchase in the Conversion the maximum
number of  shares  of  Common  Stock of the  Company  that may be  purchased  by
Participants with the amounts allocated to the Employer Stock Fund as of the end
of the

                                      8






subscription  period.  In all  instances,  purchases  by  Participants  shall be
subject to the individual  purchase  limitations set forth in the  Association's
Plan of Conversion.  In the event that, in connection  with the  Conversion,  an
insufficient  amount of Common  Stock is  available  for purchase by the Plan to
satisfy all requests to direct the  investment  of account  balances  within the
Plan to the purchase of Common Stock,  then the available shares of Common Stock
shall  be  allocated  among  Participants  in the  Plan.  Such  shares  shall be
allocated,  to  the  extent  possible,  in a  manner  which  shall  permit  each
Participant to purchase an interest in the Employer  Stock Fund  equivalent to a
number of shares  which will make the total  acquisition  for his or her account
equal to the lesser of the number of shares  subscribed  for or 100 shares.  Any
shares  remaining which may be acquired by the Plan,  after each Participant has
been  allocated  such  minimum  interest in the  Employer  Stock Fund,  shall be
allocated among  Participants in the Plan in the proportion  which the aggregate
account  balances  of such  Participants  bears to the total  aggregate  account
balances of all Participants who desire to purchase shares of Common Stock under
the Employer Stock Fund.

      The Association or the Trustee may adopt investment guidelines,  which may
limit or restrict a  Participant's  investment in the Employer Stock Fund. In no
event may any Participant (or a Participant together with any associate or group
of persons acting in concert)  purchase in the aggregate  shares of Common Stock
through  the  Employer  Stock  Fund,  or  otherwise,  in an  amount in excess of
[15,000]  shares of Common Stock being offered by the Company in the Conversion.
(See the discussion under "The Conversion -- Limitations on Purchases of Shares"
in the accompanying  Prospectus for  clarification  of purchases  aggregated for
purposes of this purchase limitation.)

      Each  Participant  who makes an  election to direct  investment  of assets
under the Employer Stock Fund may liquidate such investment at a future date, in
whole,  or in part,  by filing a notice  with the  Trustee  in  accordance  with
established  procedures to dispose of such Plan  investment and reinvest the net
proceeds in an alternative investment under the Plan, by submitting such request
to the Plan  Administrator  prior  to any  calendar  month.  The  Trustee  shall
complete  such sale as soon as  administratively  feasible.  The process of such
sale,  net of  expenses,  shall be allocated  to the  Participant's  Account and
reinvested in accordance with the Plan.

      Please refer to the section  "Restrictions on Resale" contained herein for
additional  information  related  to the sale of  Common  Stock  held  under the
Employer Stock Fund as an investment in a Participant's Account.

      Investments in the Employer Stock Fund may involve  certain  special risks
related to investment in Common Stock of the Company.  For a discussion of these
risk factors, see "Risk Factors" in the Prospectus.  Please note that investment
in the  Employer  Stock  Fund  is not an  investment  in a  savings  account  or
certificate  of deposit,  and such  investment  in the Common Stock  through the
Employer Stock Fund is not insured by the FDIC or any other  regulatory  agency.
Further,  no  assurances  can be given  with  respect to the price at which such
Common Stock may be sold in the future.

Investment of Contributions

      The Trust  assets are  invested by the Trustee  pursuant to  Participants'
directions,  as described  below. The assets of any Account shall consist of the
units  credited to such Account.  The units shall be valued from time to time by
the Trustee,  but not less than monthly.  On the basis of such valuations,  each
Account shall be adjusted to reflect the effect of income collected and accrued,
realized and

                                      9






unrealized profits and losses,  expenses and all other  transactions  during the
period ending on the applicable valuation date.

      Each Participant  directs that the contributions made shall be invested to
purchase  units for his or her credit in one or more of the above listed  funds.
You may elect a new  investment  mix for future  contributions  to the Plan only
once  per  calendar  quarter.   Participants  are  entitled  to  designate  what
percentage of employee  contributions and employer  contributions  made on their
behalf  will  be  invested  in  the  various  investment  funds  offered  by the
Association.  Reallocation and reinvestment of previously invested contributions
may be  made  annually.  To the  extent  that a  Participant  fails  to  make an
investment  direction,  his or her accounts are invested in the investment  fund
which provides for short-term investments.

      The Plan provides that a Participant  may direct the Trustee to invest all
or a portion of his or her Account in the investment  funds set forth above.  In
addition,  as  of  ________________  ____,  1996,  a  Participant  may  make  an
investment  election to invest all, or a portion thereof,  of his or her Account
in the Employer  Stock Fund for the purchase of Common Stock in the  Conversion,
or thereafter,  as described  below.  Participants  may change their  investment
directions or direct a transfer  among  investment  funds;  however,  changes of
investment  direction or directions to transfer must be made by a Participant at
least 10 days prior to the effective date of such direction.

Investment Accounts.

      As of the date of this  Prospectus  Supplement,  no shares of Common Stock
have been issued or are outstanding  and there is no established  market for the
Common Stock.  Accordingly,  there is no record of the historical performance of
the Common Stock.

      The following table provides  performance data with respect to the various
investment funds available to Participants, based on information provided to the
Company by RSI Retirement  Trust ("RSI"),  the trustee for funds invested in the
various investment funds under the Plan.

      The  information  set forth below with  respect to the various  investment
funds available to Participants  has been reproduced from materials  supplied by
RSI. The Association and the Company take no responsibility  for the accuracy of
such  information.  Additional  information  regarding the available  investment
funds may be available from RSI or the Association.  Participants  should review
any available additional  information regarding these available investment funds
before making an investment decision under the Plan.

                                      10






              RSI RETIREMENT TRUST INVESTMENT FUNDS Net Investment
                  Performance For Periods Ended June 30, 1996(1)



                                                                   Annualized
                                                         --------------------------------
                                   Qtr Ended
                                   06/30/96    12 Months   3 Years    5 Years   10 Years
                                   --------    ---------   -------    -------   --------

                                                                    
EQUITY FUNDS                            (%)         (%)        (%)        (%)        (%)

Core Equity Fund                       6.21       26.13      17.43      15.51      12.67

Value Equity Fund                      3.96       26.11      14.34      13.44      10.44

Emerging Growth Equity Fund           12.44       45.81      28.65      25.44      14.57


FIXED-INCOME FUNDS

Short-Term Investment Fund             1.11        4.88       4.08       3.83       5.57

Intermediate-Term Bond Fund            0.59        4.31       4.11       6.85       7.58

Actively Managed Bond Fund             0.36        3.99       4.37       8.25       7.44



____________________
(1)  All performance results shown are net of management fees and  all  related
      investment expenses.

Each  Participant  should  note  that past  performance  is not  necessarily  an
indicator of future results.

Benefits Under the Plan

      Vesting. A Participant,  at all times, has a fully vested,  nonforfeitable
interest  in his or her Basic  Contribution  Account and  Rollover  Contribution
Account, and the earnings thereon under the Plan. Special Contributions are 100%
nonforfeitable  when made and are not  distributable  to  Participants  or their
beneficiaries until the earliest of (i) the Participant's death, disability,  or
separation of service for other reasons,  (ii) the  Participant's  attainment of
age 59-1/2, or (iii) termination of the Plan.

                                      11






      A Participant will become vested and have a nonforfeitable interest in his
or her Matching Contribution Account and any Discretionary Employer Contribution
Account  based on the number of years of service  and the vesting  schedule  set
forth below.

    Number of Full Years of Service            Nonforfeitable % of Account
    -------------------------------            ---------------------------

      Less than 1 year                                      0%
      1 year but less than 2 years                         20%
      2 years but less than 3 years                        40%
      3 years but less than 4 years                        60%
      4 years but less than 5 years                        80%
      5 or more years                                     100%



Withdrawals and Distributions From the Plan

      Non-Hardship  Withdrawals  Prior to Termination of Employment.  Subject to
the terms and  conditions of the Plan,  upon 10 days prior written notice to the
Committee each  Participant who has attained age 59-1/2 or each employee who has
attained age 59-1/2 and who solely  maintains a Rollover  Contribution  Account,
shall be entitled to withdraw all or any portion of his or her Accounts, but not
more  often  than  once  during  any Plan  Year.  Withdrawals  may  subject  the
Participant to significant tax liability on such withdrawn amounts. See "Federal
Income Tax Consequences" herein.

      Hardship Withdrawals Prior to Termination of Employment. A Participant may
make a withdrawal  from his Basic  Contribution  Account subject to the hardship
distribution  rules  under  the Plan,  but not more than once in any Plan  Year.
These requirements  insure that Participants have a true financial need before a
withdrawal may be made.  Withdrawals  may subject the Participant to significant
tax liability on such withdrawn  amounts.  See "Federal Income Tax Consequences"
herein.

      Loans From Participant  Account.  A Participant may borrow from his or her
Account  any  amount  between  $1,000  and  $50,000,  (reduced  by  the  highest
outstanding  loan  balance(s)  from the Plan  during the  preceding  12 months).
However, in no event may a Participant borrow more than 50% of the Participant's
total account balance.

      Only one loan shall be  outstanding  to any  Participant  at any time. The
amount of the loan shall be distributed  from the  investment  accounts in which
the Participant's  Accounts are invested in the following order of priority: (i)
Basic Contribution  Accounts;  (ii) Rollover Contribution Account;  (iii) vested
Matching   Contribution   Account;  and  (iv)  vested   Discretionary   Employer
Contribution Account. Distributions from each of the foregoing Accounts shall be
made on a pro rata basis among the investment  accounts  previously  selected by
the Participant.  An outstanding  loan will not affect a Participant's  right to
continue making or receiving contributions.

      A Participant may prepay his or her entire loan, plus all interest accrued
and unpaid thereon, as of any valuation date.  Alternatively and subject to such
other  terms  and  conditions  as may be  established  from  time to time by the
Committee,  a  Participant  may  prepay  a  portion  of his or her  loan  on any
valuation date. Such prepayment shall be applied first to all accrued and unpaid
interest on the

                                      12






outstanding  balance of the loan.  After any partial  prepayment  of  principal,
interest will only be charged on the remaining outstanding balance of the loan.

      All loans shall be for a fixed term of not more than 5 years,  except that
a loan which shall be used to acquire any  dwelling  which  within a  reasonable
time is to be used as the principal  residence of the  Participant,  may, in the
discretion  of the  Committee,  be made  for a term of not more  than 15  years.
Interest on a loan shall be based on a reasonable  rate of  interest.  Such rate
shall be the  "prime  rate" as set  forth in the first  publication  of The Wall
Street  Journal  issued during the month in which the  Participant  requests the
loan,  rounded to the nearest  quarter of one percent (1/4 of 1%),  increased by
one (1) percentage point. Such rate shall remain in effect until the outstanding
loan is completely repaid.

      In the event the Plan is terminated, the entire unpaid principal amount of
the loan hereunder, together with any accrued and unpaid interest thereon, shall
become immediately due and payable.

      If a  Participant  fails to make any  payment  on any loan when  due,  the
entire  unpaid  principal  amount of such loan,  together  with any  accrued and
unpaid interest  thereon,  shall be deemed in default and become due and payable
90 days after the initial date of payment delinquency. If a Participant fails to
make any payment on a loan and is deemed to be in default,  the Committee  shall
establish a lien  against the  Participant's  Accounts in an amount equal to any
unpaid  principal  and  interest.  The lien shall be  foreclosed by applying the
value  of the  Participant's  loan  (determined  as of the next  valuation  date
immediately following  foreclosure) in satisfaction of said unpaid principal and
interest.

      Distribution  Upon  Retirement,  Disability or  Termination of Employment.
Payment of  benefits to a  Participant  who  retires,  incurs a  disability,  or
otherwise  terminates  employment for reasons other than death, shall be made in
the form of a lump sum cash payment or installment  payments.  At the discretion
of the Plan Administrator,  the distribution may include an in kind distribution
of Common Stock of the Company credited to the Participant's  Account related to
investment in the Employer Stock Fund. Benefit payments ordinarily shall be made
unless the Participant elects otherwise in accordance with the Plan, in no event
shall the payment of benefits  commence  later than the 60th day after the close
of the Plan Year in which the  latest of the  following  events  occur:  (i) the
attainment by the  Participant of age 65, (ii) the 10th  anniversary of the year
in which the  Participant  commenced  participation  in the  Plan,  or (iii) the
termination of the Participant's employment with the Employer. In no event shall
benefit  payments be made later than the April 1 following  the calendar year in
which the Participant  attains age 70 1/2. However, if the vested portion of the
Participant's  Account  balances exceeds $3,500,  no distribution  shall be made
from the Plan prior to the Participant's attaining age 65 unless the Participant
consents  to  an  earlier  distribution.   Special  restrictions  apply  to  the
distribution  of Common Stock of the Association to those  Participants  who are
officers,  directors and 10%  shareholders of the Company who are subject to the
provisions of Section 16(b) of the 1934 Act.

      Distribution  Upon  Death.  A  Participant  who dies prior to the  benefit
commencement date for retirement,  disability or termination of employment,  and
who has a surviving spouse shall have such benefits paid to the surviving spouse
in a lump sum as soon as practicable  following the date of his or her death, or
if the payment of his and her benefit had commenced  before death, in accordance
with the  distribution  method in effect at death.  With respect to an unmarried
Participant,  and in the case of a married  Participant  with spousal consent to
the designation of another  beneficiary,  payment of benefits to the beneficiary
of a deceased  Participant  shall be made in the form of a  lump-sum  payment in
cash,  or, if the payment of his or her benefit had commenced  before death,  in
accordance with the distribution method in effect at death.

                                      13







      Distributions of Common Stock.  Participants receiving a distribution from
the Plan where assets under the Plan have been directed by the Participant to be
invested in the Employer Stock Fund may have such assets  distributed in kind in
the form of Common Stock.

      Nonalienation  of  Benefits.  Except  with  respect to federal  income tax
withholding and as provided with respect to a qualified domestic relations order
(as defined in the Code),  benefits  payable under the Plan shall not be subject
in any manner to anticipation,  alienation, sale, transfer,  assignment, pledge,
encumbrance,  charge,  garnishment,  execution,  or  levy  of any  kind,  either
voluntary  or  involuntary,  and any  attempt  to  anticipate,  alienate,  sell,
transfer, assign, pledge, encumber, charge or otherwise dispose of any rights to
benefits payable under the Plan shall be void.

Administration of the Plan

     The Association administers the Plan. The Association has delegated general
plan administrative  responsibility to ________________,  ________________,  and
________________.  These individuals serve together as Plan  Administrator.  The
address of the Plan  Administrator  is: 161 Church Street,  Amsterdam,  New York
12010.

      The Trustee  with  respect to the Plan is the named  fiduciary of the Plan
for   purposes   of  Section   402  of  ERISA.   The  Trustee  of  the  Plan  is
________________.  The Trustee receives and holds the  contributions to the Plan
in trust and distributes  them to Participants  and  beneficiaries in accordance
with the terms of the Plan and the  directions  of the Plan  Administrator.  The
Trustee is responsible for investment of the assets of the Trust. The address of
the Trustee is: ______________________.

Reports to Plan Participants

      The Plan  Administrator  will furnish to each  Participant  a statement at
least quarterly showing (i) the balance in the  Participant's  Account as of the
end  of  that  period,  (ii)  the  amount  of  contributions  allocated  to  the
Participant's  Account  for that  period,  and  (iii)  the  adjustments  to such
Participant's  Account to  reflect  earnings  or losses  (if any).  Participants
investing in the Employer  Stock Fund shall also receive a copy of the Company's
Annual Report to  Stockholders  and a proxy  statement  related to the Company's
stockholder meetings.

Plan Administrator

      Pursuant to the terms of the Plan, the Plan is administered by a Committee
consisting  of one or more  persons  who are  appointed  by and who serve at the
pleasure of the Association (the "Committee"). Presently, the Committee consists
of _________________,  ________________,  and ________________.  The address and
telephone  number of the Committee is the same as that of the  Association.  The
Committee is responsible for the  administration of the Plan,  interpretation of
the provisions of the Plan,  prescribing  procedure for filing  applications for
benefits,  preparation  and  distribution  of  information  explaining the Plan,
maintenance  of plan records,  books of account and all other data necessary for
the proper administration of the Plan, and preparation and filing of all returns
and reports  relating  to the Plan which are  required to be filed with the U.S.
Department of Labor and the IRS, and for all disclosures  required to be made to
Participants, beneficiaries and others under Sections 104 and 105 of ERISA.

                                      14






Amendment and Termination

      It is the intention of the Association to continue the Plan  indefinitely.
Nevertheless,  the Association within its sole discretion may terminate the Plan
at any time. The Association  reserves the right to make, from time to time, any
amendment or  amendments  to the Plan that do not cause any part of the Trust to
be used for, or diverted  to, any purpose  other than the  exclusive  benefit of
Participants or their beneficiaries; provided, however, that the Association may
make any  amendment  it  determines  necessary  or  desirable,  with or  without
retroactive effect, to comply with ERISA.

Merger, Consolidation or Transfer

      In the event of the merger or consolidation of the Plan with another plan,
or the transfer of the Trust assets to another plan, the Plan requires that each
Participant would (if either the Plan or the other plan then terminated) receive
a benefit immediately after the merger,  consolidation or transfer that is equal
to or  greater  than  the  benefit  he  would  have  been  entitled  to  receive
immediately  before the merger,  consolidation or transfer (if the Plan had then
terminated).

Federal Income Tax Consequences

      The following discussion is only a brief summary of certain federal income
tax aspects of the Plan which are of general  application  under the Code and is
not intended to be a complete or definitive  description  of the federal  income
tax consequences of participating in or receiving  distributions  from the Plan.
The  summary  is  necessarily  general  in  nature  and does not  purport  to be
complete.  Moreover,  statutory  provisions are subject to change,  as are their
interpretations,  and their  application  may vary in individual  circumstances.
Finally,  the consequences  under applicable state and local income tax laws may
not be the same as under the federal income tax laws.  Participants are urged to
consult  their tax advisors with respect to any  distribution  from the Plan and
transactions involving the Plan.

      The  Plan  will be  submitted  to the IRS for a  determination  that it is
qualified  under  Section  401(a) and 401(k) of the Code,  and that the  related
Trust is exempt  from tax  under  Section  501(a)  of the  Code.  A plan that is
"qualified"  under these sections of the Code is afforded  special tax treatment
which include the following: (1) The sponsoring employer is allowed an immediate
tax deduction for the amount contributed to the Plan each year; (2) Participants
pay no current income tax on amounts  contributed by the sponsoring  employer on
their behalf; and (3) earnings of the plan are tax-exempt thereby permitting the
tax-free  accumulation  of  income  and gains on  investments.  The Plan will be
administered to comply in operation with the  requirements of the Code as of the
applicable  effective date of any change in the law. The Association  expects to
timely  adopt any  amendments  to the Plan that may be necessary to maintain the
qualified status of the Plan under the Code.

      Assuming that the Plan is administered in accordance with the requirements
of the Code and that the IRS issues a favorable  determination  as  described in
the preceding paragraph, participation in the Plan under existing federal income
tax laws will have the following effects:

            (a)  Amounts  contributed  to  a  Participant's  Basic  Contribution
      Account and the investment  earnings on this Account are not includable in
      a  Participant's  federal  taxable  income  until  such  contributions  or
      earnings are actually  distributed or withdrawn from the Plan. Special tax
      treatment  may  apply to the  taxable  portion  of any  distribution  that
      includes  Common  Stock  or  qualifies  as a  Lump  Sum  Distribution  (as
      described below).

                                      15







            (b)  Income earned on assets held by the Trust will not  be  taxable
to the Trust.

      Lump Sum  Distribution.  A distribution  from the Plan to a Participant or
the beneficiary of a Participant  will qualify as a Lump Sum  Distribution if it
is made: (i) within one taxable year of the Participant or beneficiary;  (ii) on
account of the Participant's  death,  disability or separation from service,  or
after the Participant  attains age 59-1/2;  and (iii) consists of the balance to
the  credit of the  Participant  under  this Plan and all other  profit  sharing
plans,  if any,  maintained  by the  Association.  The  portion  of any Lump Sum
Distribution   that  is  required  to  be  included  in  the   Participant's  or
beneficiary's taxable income for federal income tax purposes (the "total taxable
amount")  consists of the entire amount of such Lump Sum  Distribution  less the
amount of after-tax contributions,  if any, made by the Participant to any other
profit  sharing plans  maintained by the  Association  which is included in such
distribution.

      Averaging  Rules.  The portion of the total  taxable  amount of a Lump Sum
Distribution  that is attributable to participation in this Plan or in any other
profit-sharing   plan  maintained  by  the  Association  (the  "ordinary  income
portion")  will be taxable  generally as ordinary  income for federal income tax
purposes.  However,  a  Participant  who has  completed  at least  five years of
participation  in this Plan before the taxable year in which the distribution is
made, or a beneficiary  who receives a Lump Sum  Distribution  on account of the
Participant's death (regardless of the period of the Participant's participation
in this Plan or any other  profit-sharing  plan maintained by an employer),  may
elect to have the ordinary  income portion of such Lump Sum  Distribution  taxed
according to a special averaging rule ("five-year  averaging").  The election of
the special averaging rules may apply only to one Lump Sum Distribution received
by the Participant or beneficiary,  provided such amount is received on or after
the Participant turns 59-1/2 and the recipient elects to have any other Lump Sum
Distribution from a qualified plan received in the same taxable year taxed under
the special averaging rule. Under a special  grandfather  rule,  individuals who
turned 50 by 1986 may elect to have  their  Lump Sum  Distribution  taxed  under
either the five-year  averaging  rule or under the prior law ten-year  averaging
rule.  Such  individuals  also may  elect to have that  portion  of the Lump Sum
Distribution  attributable to the  participant's  pre-1974  participation in the
Plan taxed at a flat 20% rate as gain from the sale of a capital asset.

      Common Stock Included in Lump Sum Distribution. If a Lump Sum Distribution
includes Common Stock,  the  distribution  generally will be taxed in the manner
described  above,  except that the total  taxable  amount will be reduced by the
amount of any net  unrealized  appreciation  with  respect to such Common  Stock
(i.e.,  the  excess  of the  value  of  such  Common  Stock  at the  time of the
distribution  over its cost to the Plan).  The tax basis of such Common Stock to
the  Participant  or  beneficiary  for purposes of computing gain or loss on its
subsequent  sale  will  be the  value  of  the  Common  Stock  at  the  time  of
distribution  less the  amount  of net  unrealized  appreciation.  Any gain on a
subsequent sale or other taxable disposition of such Common Stock, to the extent
of the amount of net unrealized appreciation at the time of distribution will be
considered  long-term  capital  gain  regardless  of the holding  period of such
Common Stock. Any gain on a subsequent sale or other taxable  disposition of the
Common Stock in excess of the amount of net unrealized  appreciation at the time
of distribution will be considered  either short-term  capital gain or long-term
capital  gain  depending  upon the  length of the  holding  period of the Common
Stock.  The recipient of a  distribution  may elect to include the amount of any
net unrealized  appreciation in the total taxable amount of such distribution to
the extent allowed by the Treasury Regulations.

      Contribution  to Another  Qualified  Plan or to an IRA. A Participant  may
defer federal income  taxation of all or any portion of the total taxable amount
of a Lump Sum  Distribution  (including the proceeds from the sale of any Common
Stock included in the Lump Sum Distribution) to the extent that

                                      16






such amount, or a portion thereof,  is contributed,  within sixty days after the
date of its  receipt  by the  Participant,  to another  qualified  plan or to an
individual  retirement account ("IRA"). If less than the total taxable amount of
a Lump Sum  Distribution  is contributed to another  qualified plan or to an IRA
within the  applicable  60 day  period,  the amount not so  contributed  must be
included in the  Participant's  income for federal  income tax purposes and will
not be eligible for the special  averaging rules or for capital gains treatment.
Additionally, a Participant may defer the federal income taxation of any portion
of an amount  distributed from the Plan on account of the  Participant's  death,
disability or separation from service,  generally,  if the amount is distributed
within  one  taxable  year of the  Participant,  is equal to at least 50% of the
balance of the Participant's  Account and such amount is contributed,  within 60
days after the date of its receipt by the Participant,  to an IRA. Following the
partial distribution of a Participant's Account, any remaining balance under the
Plan (and the balance to the credit of the  Participant  under any other  profit
sharing plan sponsored by the Association)  will not be eligible for the special
averaging rules or for capital gains treatment. The beneficiary of a Participant
who is the Participant's surviving spouse may also defer federal income taxation
of all or any  portion of a  distribution  from the Plan to the extent that such
amount, or a portion thereof,  is contributed,  within 60 days after the date of
its  receipt by the  surviving  spouse,  to an IRA. If all or any portion of the
total taxable amount of a Lump Sum  Distribution is contributed by the surviving
spouse of a  Participant  to an IRA within the  applicable  60-day  period,  any
subsequent  distribution from the IRA will not be eligible the special averaging
rules or for capital gains treatment.  Any amount received by the  Participant's
surviving spouse that is not contributed to another  qualified plan or to an IRA
within the  applicable  60 day period,  and any amount  received by a non-spouse
beneficiary  will be  included  in such  beneficiary's  income for  federal  tax
purposes in the year in which it is received.

      A payment  from the Plan that is eligible for  "rollover"  can be taken in
two ways.  You can have all or any portion of your  payment  either 1) PAID IN A
"DIRECT  ROLLOVER"  or 2) PAID TO YOU.  A  rollover  is a  payment  of your Plan
benefits to your IRA or to another  employer  plan.  This choice will affect the
Federal tax you owe.

      If you choose a DIRECT ROLLOVER

      *     Your payment will not be taxed in the current year and no income tax
            will be withheld.

      *     Your payment will be made directly to your IRA or, if you choose, to
            another employer plan that accepts your rollover.

      *     Your payment will be taxed later when you take it out of the IRA  or
            the employer plan.

      If you choose to have your Plan benefit PAID TO YOU

      *     You  will  receive  only  80%  of  the  payment,  because  the  plan
            administrator is required to withhold 20% of the payment and send it
            to the IRS as income tax  withholding  to be credited  against  your
            taxes.

      *     Your  payment  will be taxed in the current  year unless you roll it
            over. You may be able to use special tax rules that could reduce the
            tax you owe. However,  if you receive the payment before age 59-1/2,
            you also may have to pay an additional 10% tax.

                                      17






      *     You can  rollover the payment by paying it to your IRA or to another
            employer plan that accepts your rollover within 60 days of receiving
            the payment. The amount rolled over will not be taxed until you take
            it out of the IRA or employer plan.

      *     If you  want  to  roll  over  100%  of the  payment  to an IRA or an
            employer plan, you must find other money to replace the 20% that was
            withheld. If you roll over only the 80% that you received,  you will
            be taxed on the 20% that was withheld and that is not rolled over.

      Additional  Tax on Early  Distributions.  A  Participant  who  receives  a
distribution  from the Plan prior to attaining  age 59-1/2 will be subject to an
additional  income tax equal to 10% of the taxable  amount of the  distribution.
The 10%  additional  income  tax will not  apply,  however,  to the  extent  the
distribution  is  rolled  over  into  an IRA or  another  qualified  plan or the
distribution is (i) made to a beneficiary (or to the estate of the  Participant)
on or after the death of the Participant, (ii) attributable to the Participant's
being disabled within the meaning of Section 72(m)(7) of the Code, (iii) part of
a series of  substantially  equal periodic  payments (not less  frequently  than
annually) made for the life (or life expectancy) of the Participant or the joint
lives (or joint life expectancies) of the Participant and his beneficiary,  (iv)
made to the  Participant  after  separation  from  service  on  account of early
retirement  under the Plan after  attainment  of age 55, (v) made to pay medical
expenses to the extent deductible for federal income tax purposes, (vi) pursuant
to  a  qualified   domestic  relations  order,  or  (vii)  made  to  effect  the
distribution of excess contributions or excess deferrals.

      The  foregoing  is only a brief  summary  of  certain  federal  income tax
aspects of the Plan which are of general  application  under the Code and is not
intended to be a complete or definitive  description  of the federal  income tax
consequences  of  participating  in or  receiving  distributions  from the Plan.
Accordingly,  each Participant is urged to consult a tax advisor  concerning the
federal,  state,  and local tax  consequences of  participating in and receiving
distributions from the Plan.

ERISA and Other Qualifications

       As noted above,  the Plan is subject to certain  provisions  of ERISA and
will be submitted  to the IRS for a  determination  that it is  qualified  under
Section 401(a) of the Code.

Restrictions on Resale

      Any  person  receiving  shares  of Common  Stock  under the Plan who is an
"affiliate" of the Association or the Company as the term "affiliate" is used in
Rules  144  and  405  under  the  Securities  Act of 1933  ("1933  Act")  (e.g.,
directors,  officers and substantial shareholders of the Company) may reoffer or
resell such shares only  pursuant to a  registration  statement  filed under the
1933 Act or,  assuming the  availability  thereof,  pursuant to Rule 144 or some
other exemption of the registration requirements of the 1933 Act. Any person who
may be an "affiliate" of the Association or the Company may wish to consult with
counsel  before  transferring  any Common Stock owned by him.  Participants  who
serve as directors,  officers or 10%  stockholders of the Company are advised to
consult with counsel as to the applicability of Section 16 of the 1934 Act which
may restrict the sale of Common Stock where  acquired  under the Plan,  or other
sales of Common Stock.  In addition,  directors and officers of the  Association
may be restricted  from  transferring  shares  purchased in the Conversion for a
period  of one year in  accordance  with  regulations  of the  Office  of Thrift
Supervision.

                                      18






      Persons who are not deemed to be  "affiliates"  of the  Association or the
Company at the time of resale will be free to resell any shares of Common  Stock
received by them under the Plan, either publicly or privately, without regard to
the  registration  and  Prospectus  delivery  requirements  of the  1993  Act or
compliance with the restrictions and conditions contained in the exemptive rules
thereunder. An "affiliate" is someone who directly or indirectly, through one or
more  intermediaries,  controls,  is controlled by, or is under common  control,
with the Association or the Company. Normally, a director,  principal officer or
major  shareholder  of a corporation  may be deemed to be an "affiliate" of that
corporation. A person who may be deemed an "affiliate" at the time of a proposed
resale  will be  permitted  to make  public  resales  of the  Common  Stock only
pursuant to a "reoffer"  prospectus or in accordance with the  restrictions  and
conditions  contained in Rule 144 in any  three-month  period may not exceed the
greater of one  percent of the Common  Stock  then  outstanding  or the  average
weekly trading volume reported on the National Association of Securities Dealers
Automated  Quotation  System during the four  calendar  weeks prior to the sale.
Such sales may be made only though brokers  without  solicitation  and only at a
time when the Company is current in filing the reports  required of it under the
1934 Act.

SEC Reporting and Short-Swing Liability

      Section 16 of the 1934 Act imposes reporting and liability requirements on
officers,  directors,  and persons  beneficially owning more than ten percent of
the stock of public  companies,  such as the Company.  Section 16(a) of the 1934
Act requires the filing of reports of beneficial  ownership.  Within ten days of
becoming a person subject to the reporting requirements of Section 16(a), a Form
3 reporting  initial  beneficial  ownership must be filed with the SEC.  Certain
changes  in  beneficial   ownership,   such  as  purchases,   sales,  gifts  and
participation  in savings and  retirement  plans must be reported  periodically,
either on a Form 4 within  ten days after the end of the month in which a change
occurs,  or annually on a Form 5 within 45 days after the close of the Company's
fiscal year.  Participation  in the Employer Stock Fund of the Plan by officers,
directors  and persons  beneficially  owning more than ten percent of the Common
Stock of the Company  must be  reported to the SEC  annually on a Form 5 by such
individuals.

      In addition to the reporting  requirements  described above, Section 16(b)
of the 1934 Act provides for the recovery by the Company of profits  realized by
any officer, director or any person beneficially owning more than ten percent of
the Common Stock ("Section 16(b) Persons")  resulting from the purchase and sale
or sale and purchase of the Common Stock within any  six-month  period.  The SEC
has adopted rules that provide exemption from the profit recovery  provisions of
Section 16(b) for participant- directed employer security transactions within an
employee benefit plan, such as the Plan, provided certain  requirements are met.
These requirements  generally involve  restrictions upon the timing of elections
to acquire or dispose of employer  securities  for the accounts of Section 16(b)
Persons.  Except for  distributions  of Common  Stock due to death,  disability,
retirement,  termination of employment or under a qualified  domestic  relations
order,  under the Plan,  Section  16(b)  Persons are  required to hold shares of
Common Stock distributed for six months after receiving such a distribution.

                                      19






Additional Information

      This  Prospectus  Supplement  dated  August  ____,  1996,  is  part of the
Prospectus of the Company dated August ____,  1996. This  Prospectus  Supplement
shall be delivered to Plan  Participants in conjunction  with the Prospectus and
is not complete  unless it is accompanied  by the Prospectus  dated August ____,
1996.

                                LEGAL OPINIONS

      The  validity of the  issuance of the Common  Stock will be passed upon by
Malizia,  Spidi, Sloane & Fisch, P.C., Washington,  D.C., which acted as special
counsel for the Company and the Association in connection with the Conversion.

                                      20






                          Exhibit A:  Investment Form






                                                                    Appendix-A
                                                                    ----------
  
                 AMSTERDAM FEDERAL SAVINGS & LOAN ASSOCIATION
                  401(K) SAVINGS PLAN IN RSI RETIREMENT TRUST

                ----------------------------------------------
                Participant Voluntary Investment Election Form
                ----------------------------------------------


________________________            ______________________
Name of Plan Participant            Social Security Number

1.    Instructions.

      In connection with the proposed  Conversion of Amsterdam Federal Savings &
Loan Association ("Association") from a mutual savings and loan association to a
stock based  organization  (the  "Conversion"),  the Amsterdam Federal Savings &
Loan  Association  401(k) Savings Plan in RSI Retirement Trust ("Plan") has been
amended  to permit  participants  to direct  all,  or a  portion,  of the assets
attributable to their  Participant  Account as of  ________________  ____, 1996,
into a new investment fund: the Employer Stock Fund. The assets  attributable to
a  Participant's  Account  under the Plan  transferred  at the  direction of the
Participant  into the  Employer  Stock Fund will be used to  purchase  shares of
common stock (the "Common  Stock") of AFSALA  Bancorp,  Inc.  ("Company")  to be
issued in the initial stock offering of the Company.

      To  direct  a  transfer  of all or a part of the  funds  credited  to your
accounts to the Employer Stock Fund, you should complete and file this form with
________________,  the Plan Administrator,  at 161 Church Street, Amsterdam, New
York,  who  will  retain  this  form and  return a copy to you.  If you need any
assistance in completing  this form,  please contact  ________________  at (518)
842-5700.  If you do not complete and return this form to the Plan Administrator
by  ________________  ____,  1996,  at 12:00  noon,  the funds  credited to your
accounts  under the Plan will  continue to be invested in  accordance  with your
prior  investment  direction,  or in accordance with the terms of the Plan if no
investment direction has been provided.

2.    Investment Directions.

      As a  Participant  in the Plan, I hereby  voluntarily  elect to direct the
Trustee of the Plan to invest the below  indicated  dollar sum of my Participant
Account balance under the Plan as indicated below.

      I hereby  voluntarily  elect and request to direct investment of the below
indicated dollar amount of my Participant  Account funds for the purchase of the
Common Stock to be issued in the  Association's  Conversion  as indicated  below
(minimum  investment  of  $__________;  rounded  down to the  nearest  [$100.00]
increment;  maximum investment  permissible is 15,000 shares of the Common Stock
being  offered  or  $150,000.00):  $________________.  Enter  your  $  level  of
requested  purchase  through  the Plan.  Such  amount does not exceed the vested
portion of assets  held under the Plan for the  underlying  Participant.  Please
note that the actual  number of shares of Common Stock  purchased on your behalf
under  the  Plan  may be  limited  or  reduced  in  accordance  with the Plan of
Conversion  of the  Association  based upon the total number of shares of Common
Stock subscribed for by other parties.





      All  other  funds  in my  Participant  Account  will  remain  invested  as
previously  requested.  All future contributions under the Plan will continue to
be invested as previously requested.

3.    Acknowledgement.

      I fully  understand  that this  self-directed  portion  of my  Participant
Account  does  not  share  in the  overall  net  earnings,  gains,  losses,  and
appreciation  or  depreciation  in the value of assets held by the Plan's  other
investment funds, but only in my Account's  allocable portion of such items from
the Employer Stock Fund. I understand that the Plan's Trustee, in complying with
this election and in following my directions  for the  investment of my Account,
is not  responsible  or liable in any way for the expenses or losses that may be
incurred by my Account assets  invested in Common Stock under the Employer Stock
Fund.

      I further  understand that this one time election shall become irrevocable
by me upon execution and submission of this Investment Form.

Only  properly  signed  forms  delivered  to the  Plan's  Trustee  on or  before
________________ ____, 1996, at 12:00 noon, will be honored.

      The undersigned  Participant  and Spouse (if  applicable)  acknowledge and
consent that such sums  invested in the Common  Stock under the  Employer  Stock
Fund will be  distributed  in the future,  pursuant to the terms of the Plan, in
the form of Common Stock at the sole discretion of the Plan  Administrator,  and
that the undersigned  hereby waives any claim,  right or option which may exist,
if any,  to  receive  any  other  optional  form of  benefit  payment  for  such
Participant  Account  assets  being  invested  in such  Common  Stock  under the
Employer Stock Fund.

      The undersigned Participant  acknowledges that they have received and read
the  Prospectus  of the AFSALA  Bancorp,  Inc.,  dated  August ____,  1996,  the
Prospectus  Supplement dated August ____, 1996,  regarding the Amsterdam Federal
Savings & Loan Association  401(k) Savings Plan in RSI Retirement Trust and this
Investment Form. The undersigned  hereby  acknowledges that the shares of Common
Stock to be  purchased  with the funds noted  above are not savings  accounts or
deposits and are not insured by the Federal Deposit Insurance  Corporation,  the
Bank  Insurance  Fund,  the  Savings  Association  Insurance  Fund or any  other
governmental agency. Investment in such Common Stock will expose the undersigned
to the investment  risks and potential  fluctuations in the market price of such
Common Stock.  Such investment in the Common Stock does not offer any guarantees
regarding  maintenance  of  the  principal  value  of  such  investment  or  any
projections or guarantees associated with future value or dividend payments with
respect to such Common Stock. The undersigned has read and understands the above
listed  documents and hereby  voluntarily  makes and consents to this investment
election and  voluntarily  signed his (her) name as of the date listed below. If
you so elect, you may choose not to make any investment decision at this time.


- ------------------------ ------------- ------------------------ -------------
Witness                  Date          Participant              Date


- ------------------------ ------------- ------------------------ -------------
Witness                  Date          Participant's Spouse     Date


For the Trustee                        For the Plan Administrator
- ---------------                        --------------------------


- ------------------------ ------------- ------------------------ -------------
                         Date                                   Date


               PART II:  INFORMATION NOT REQUIRED IN PROSPECTUS

Item 16.    Exhibits and Financial Statement Schedules:

            The  financial  statements  and  exhibits  filed  as  part  of  this
            Registration Statement are as follows:

             (a)  List of Exhibits:
   
             1.1  Agency Agreement with Capital Resources, Inc.
   
             1.2  Selected Dealers Agreement***

             2    Plan of Conversion of Amsterdam Federal Savings and Loan 
                  Association*

             3(i) Certificate of Incorporation of AFSALA Bancorp, Inc.*

             3(ii)Bylaws of AFSALA Bancorp, Inc.*

             4    Specimen Stock Certificate of AFSALA Bancorp, Inc.*

             5.1  Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding 
                  legality of securities registered*

             5.2  Opinion of Capital Resources Group, Inc. as to the value of 
                  subscription rights*

             8.1  Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.

             8.2  State Tax Opinion of KPMG Peat Marwick LLP

            10.1  Employment Agreement with John M. Lisicki*

            10.2  Supplemental Retirement Benefit Agreement with 
                  John M. Lisicki*

            16    Letter from T.M. Byxbee Company, CPAs, NY, P.C.*

            23.1  Consent of Malizia, Spidi, Sloane & Fisch, P.C. 
                  (contained in its opinions filed as Exhibits 5.1 and 8.1)

            23.2  Consent of KPMG Peat Marwick LLP

            23.3  Consent of T.M. Byxbee Company, CPAs, NY, P.C.

            23.4  Consent of Capital Resources Group, Inc.*

- ----------------------
*     Previously filed.
***   To be filed by amendment.
    









   
            24    Power of Attorney (reference is made to the signature page)

            99.1  Stock Order Form

            99.2  Appraisal Report of Capital Resources Group, Inc.

            99.3  Marketing Materials

            (b)   Financial Statements Schedules**:

- ----------------------
*     Previously filed.
**    All schedules  are omitted  because they are not required or applicable or
      the required information is shown in the financial statements or the notes
      thereto.
    

Item 17. Undertakings

      The undersigned registrant hereby undertakes:

      (1) To file,  during any period in which offers or sales are being made, a
post-effective amendment to this registration statement:

             (i) To include any prospectus required by section 10(a)(3) of  the 
Securities Act of 1933 ("Securities Act");

             (ii)To  reflect in the prospectus any facts or events arising after
the  effective  date  of  the   registration   statement  (or  the  most  recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental  change in the information set forth in the registration
statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of  securities  offered would not
exceed that which was  registered) and any deviation from the low or high and of
the estimated  maximum offering range may be reflected in the form of prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume  and price  represent  no more than 20  percent  change in the
maximum  aggregate  offering price set forth in the "Calculation of Registration
Fee" table in the effective registration statement.

            (iii)To include any material information with respect to the plan of
distribution  not  previously  disclosed  in the  registration  statement or any
material change to such information in the registration statement.

      (2)  That,  for  the  purpose  of  determining  any  liability  under  the
Securities Act, each such  post-effective  amendment shall be deemed to be a new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such securities at that time shall be the initial bona fide offering
thereof.

      (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering.

      (4)  The  undersigned  registrant  hereby  undertakes  to  provide  to the
underwriter   at  the  closing   specified  in  the   underwriting   agreements,
certificates in such  denominations  and registered in such names as required by
the underwriter to permit prompt delivery to each purchaser.







      (5)  Insofar  as  indemnification   for  liabilities   arising  under  the
Securities Act may be permitted to directors,  officers and controlling  persons
of the  registrant  pursuant to the  foregoing  provisions,  or  otherwise,  the
registrant  has been advised that in the opinion of the  Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act, and is therefore,  unenforceable.  In the event that a claim for
indemnification against liabilities (other than the payment by the registrant of
expenses  incurred or paid by a director,  officer or controlling  person of the
registrant  in the  successful  defense of any action,  suit or  proceeding)  is
asserted by such director,  officer or controlling person in connection with the
securities being  registered,  the registrant will, unless in the opinion of its
counsel the matter has been settled by controlling precedent,  submit to a court
of appropriate  jurisdiction the questions whether such indemnification by it is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of such issue.






                                  SIGNATURES

      Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this  registration  statement  to be signed on its behalf by the
undersigned,  thereunto duly authorized,  in Amsterdam, New York, as of July 29,
1996.

                            AFSALA BANCORP, INC.

                            By: /s/ John M. Lisicki
                                ------------------------------------------------
                                John M. Lisicki
                                President, Chief Executive Officer, and Director
                                (Duly Authorized Representative)


      We the  undersigned  directors and officers of AFSALA  Bancorp,  Inc. (the
"Company") do hereby  severally  constitute and appoint John M. Lisicki our true
and lawful attorney and agent, to do any and all things and acts in our names in
the capacities  indicated below and to execute all instruments for us and in our
names in the  capacities  indicated  below  which said John M.  Lisicki may deem
necessary or advisable to enable the Company to comply with the  Securities  Act
of 1933,  as  amended,  and any  rules,  regulations,  and  requirements  of the
Securities  and  Exchange  Commission,   in  connection  with  the  registration
statement on Form S-1 relating to the offering of the  Company's  common  stock,
including specifically but not limited to, power and authority to sign for us or
any of us in our  names  in the  capacities  indicated  below  the  registration
statement  and any  and all  amendments  (including  post-effective  amendments)
thereto;  and we hereby  ratify and confirm all that John M. Lisicki shall do or
cause to be done by virtue hereof.

      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities indicated as of July 29, 1996.

/s/ John M. Lisicki                 /s/ James J. Alescio
- ------------------------------      ------------------------------
John M. Lisicki                     James J. Alescio
President, Chief Executive          Treasurer and Chief Financial Officer
  Officer and Director              (Principal Financial and Accounting Officer)
(Principal Executive Officer)

/s/ Daniel J. Greco                 /s/ Ronald S. Tecler
- ------------------------------      ------------------------------
Daniel J. Greco                     Ronald S. Tecler
Director                            Director

/s/ John A. Tesiero, Jr.            /s/ John A. Kosinski, Jr.
- ------------------------------      ------------------------------
John A. Tesiero, Jr.                John A. Kosinski, Jr.
Director                            Director

/s/ Joseph G. Opalka                /s/ Florence B. Opiela
- ------------------------------      ------------------------------
Joseph G. Opalka                    Florence B. Opiela
Director                            Director








      As filed with the Securities and Exchange Commission on August 1, 1996

                                                      Registration No. 333-06399

- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                            ------------------------

                                   EXHIBITS TO
                                 AMENDMENT NO. 1
                                       TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933

                            ------------------------

                              AFSALA BANCORP, INC.
             ------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)

         Delaware                         6035                    Requested
- ----------------------------    ---------------------------  -------------------
(State or Other Jurisdiction    (Primary Standard Industry    (I.R.S. Employer
of Incorporation or             Classification Code Number)  Identification No.)
Organization)

                  161 Church Street, Amsterdam, New York 12010
                                 (518) 842-5700
    ------------------------------------------------------------------------
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)

                               Mr. John M. Lisicki
                      President and Chief Executive Officer
                              AFSALA Bancorp, Inc.
                  161 Church Street, Amsterdam, New York 12010
                                 (518) 842-5700
- --------------------------------------------------------------------------------
           (Name, Address, Including Zip Code, and Telephone Number,
                   Including Area Code, of Agent for Service)

                  Please send copies of all communications to:
                               John J. Spidi, Esq.
                             Gregory J. Rubis, Esq.
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005



        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:

   As soon as practicable after this registration statement becomes effective.






                         INDEX TO EXHIBITS TO FORM S-1
   
 1.1      Agency Agreement with Capital Resources, Inc.

 1.2      Selected Dealers Agreement***

 2        Plan of Conversion of Amsterdam Federal Savings and Loan Association*

 3(i)     Certificate of Incorporation of AFSALA Bancorp, Inc.*

 3(ii)    Bylaws of AFSALA Bancorp, Inc.*

 4        Specimen Stock Certificate of AFSALA Bancorp, Inc.*

 5.1      Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding legality of
          securities registered*

 5.2      Opinion of Capital Resources Group, Inc. as to the value of 
          subscription rights*

 8.1      Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.

 8.2      State Tax Opinion of KPMG Peat Marwick LLP

10.1      Employment Agreement with John M. Lisicki*

10.2      Supplemental Retirement Benefit Agreement with John M. Lisicki*

16        Letter from T.M. Byxbee Company, CPAs, NY, P.C.*

23.1      Consent of Malizia, Spidi, Sloane & Fisch, P.C. 
          (contained in its opinions filed as Exhibits 5.1 and 8.1)

23.2      Consent of KPMG Peat Marwick LLP

23.3      Consent of T.M. Byxbee Company, CPAs, NY, P.C.

23.4      Consent of Capital Resources Group, Inc.*

24        Power of Attorney (reference is made to the signature page)

99.1      Stock Order Form

99.2      Appraisal Report of Capital Resources Group, Inc.

99.3      Marketing Materials

- --------------------------
*         Previously filed.
***       To be filed by amendment.