AFSALA BANCORP, INC.
                                161 CHURCH STREET
                            AMSTERDAM, NEW YORK 12010










January 9, 1998

Dear Fellow Stockholder:

         On behalf of the Board of Directors and  management of AFSALA  Bancorp,
Inc. (the  "Company"),  I cordially  invite you to attend the Annual  Meeting of
Stockholders ("Meeting") to be held at the Amsterdam Hotel, located at 10 Market
Street,  Amsterdam,  New York on Tuesday,  February 24, 1998 at 2:00 p.m.  local
time.  The attached  Notice of Annual Meeting and Proxy  Statement  describe the
formal business to be transacted at the Annual Meeting.

         The  matters  to be  considered  by  stockholders  at the  Meeting  are
described in the accompanying Notice of Annual Meeting and Proxy Statement.  The
Board  of  Directors  of the  Company  has  determined  that the  matters  to be
considered  at the  Meeting  are in the best  interest  of the  Company  and its
stockholders.  For the  reasons set forth in the Proxy  Statement,  the Board of
Directors unanimously recommends a vote "FOR" each matter to be considered.

         WHETHER OR NOT YOU PLAN TO ATTEND THE MEETING, PLEASE SIGN AND DATE THE
ENCLOSED  PROXY  CARD AND  RETURN  IT IN THE  ACCOMPANYING  POSTAGE-PAID  RETURN
ENVELOPE  AS  PROMPTLY  AS  POSSIBLE.  This will not  prevent you from voting in
person at the  Meeting,  but will  assure  that your vote is  counted if you are
unable to attend the Meeting. YOUR VOTE IS VERY IMPORTANT.

                                      Sincerely,


                                      /s/John M. Lisicki
                                      John M. Lisicki
                                      President and Chief Executive Officer






- --------------------------------------------------------------------------------
                              AFSALA BANCORP, INC.
                                161 CHURCH STREET
                            AMSTERDAM, NEW YORK 12010
- --------------------------------------------------------------------------------
                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                         To be Held on February 24, 1998
- --------------------------------------------------------------------------------

NOTICE IS HEREBY GIVEN that an Annual Meeting of Stockholders (the "Meeting") of
AFSALA  Bancorp,  Inc.  (the  "Company")  will be held at the  Amsterdam  Hotel,
located at 10 Market Street,  Amsterdam, New York on Tuesday,  February 24, 1998
at 2:00 p.m. local time.

The Meeting is for the  purpose of  considering  and acting  upon the  following
proposals:

          1.   The election of two directors of the Company;

          2.   The  ratification  of the amendment to the AFSALA  Bancorp,  Inc.
               1997 Stock  Option Plan (the "1997 Stock  Option Plan" or "Option
               Plan");

          3.   The  ratification of the amendment to the Amsterdam  Federal Bank
               Restricted Stock Plan (the "Restricted Stock Plan" or "RSP"); and

          4.   The  transaction  of such other  business  as may  properly  come
               before the Meeting.

         The  Board of  Directors  is not aware of any  other  business  to come
before the Meeting. Action may be taken on any one of the foregoing proposals at
the Meeting on the date specified  above,  or on any date or dates to which,  by
original or later  adjournment,  the Meeting may be  adjourned.  Pursuant to the
Company's  Bylaws,  the Board of  Directors  has fixed the close of  business on
December  29, 1997,  as the record date for  determination  of the  stockholders
entitled to vote at the Meeting and any adjournments thereof.

         EACH STOCKHOLDER, WHETHER OR NOT HE OR SHE PLANS TO ATTEND THE MEETING,
IS REQUESTED TO COMPLETE,  SIGN, DATE AND RETURN THE ENCLOSED PROXY CARD WITHOUT
DELAY IN THE ENCLOSED  POSTAGE-PAID  ENVELOPE.  ANY PROXY GIVEN BY A STOCKHOLDER
MAY BE REVOKED BY FILING WITH THE SECRETARY OF THE COMPANY A WRITTEN  REVOCATION
OR A DULY EXECUTED  PROXY BEARING A LATER DATE. ANY  STOCKHOLDER  PRESENT AT THE
MEETING  MAY REVOKE HIS OR HER PROXY AND VOTE IN PERSON ON EACH  MATTER  BROUGHT
BEFORE THE  MEETING.  HOWEVER,  IF YOU ARE A  STOCKHOLDER  WHOSE  SHARES ARE NOT
REGISTERED IN YOUR OWN NAME, YOU WILL NEED  ADDITIONAL  DOCUMENTATION  FROM YOUR
RECORD HOLDER TO VOTE IN PERSON AT THE MEETING.

                                   BY ORDER OF THE BOARD OF DIRECTORS

                                   /s/Sandra M. Hammond
                                   Sandra M. Hammond
                                   Corporate Secretary
Amsterdam, New York
January 9, 1998


- --------------------------------------------------------------------------------
IMPORTANT:  THE PROMPT  RETURN OF PROXIES  WILL SAVE THE  COMPANY THE EXPENSE OF
FURTHER REQUESTS FOR PROXIES IN ORDER TO INSURE A QUORUM AT THE MEETING. A SELF-
ADDRESSED  ENVELOPE IS ENCLOSED FOR YOUR CONVENIENCE.  NO POSTAGE IS REQUIRED IF
MAILED IN THE UNITED STATES.
- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------
                                 PROXY STATEMENT
                                       OF
                              AFSALA BANCORP, INC.
                                161 CHURCH STREET
                            AMSTERDAM, NEW YORK 12010
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                         ANNUAL MEETING OF STOCKHOLDERS
                                February 24, 1998
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                                     GENERAL
- --------------------------------------------------------------------------------

         This Proxy Statement is furnished in connection  with the  solicitation
of proxies by the Board of Directors of AFSALA Bancorp,  Inc. (the "Company") to
be used at an Annual  Meeting of  Stockholders  of the Company to be held at the
Amsterdam  Hotel,  located at 10 Market  Street,  Amsterdam  New York on Tuesday
February 24, 1998, at 2:00 p.m.  local time (the  "Meeting").  The  accompanying
Notice of Annual  Meeting of  Stockholders  and this Proxy  Statement  are being
first mailed to  stockholders  on or about  January 9, 1998.  The Company is the
parent company of Amsterdam Federal Bank (the "Bank"). The Company was formed as
a Delaware  corporation in June 1996 at the direction of the Bank to acquire all
of the  outstanding  stock of the Bank  issued  in  connection  with the  Bank's
mutual-to-stock conversion completed on September 30, 1996 (the "Conversion").

         At the  Meeting,  stockholders  will  consider  and  vote  upon (i) the
election of two directors,  (ii) the  ratification  of the amendment to the 1997
Stock Option Plan,  (iii) the  ratification  of the amendment to the  Restricted
Stock Plan,  and (iv) such other matters as may properly come before the Meeting
or any adjournments  thereof. The Board of Directors of the Company (the "Board"
or the  "Board  of  Directors")  knows of no  additional  matters  that  will be
presented  for  consideration  at the Meeting.  Execution  of a proxy,  however,
confers on the  designated  proxy  holder  discretionary  authority  to vote the
shares  represented by such proxy in accordance with their best judgment on such
other  business,  if any,  that may  properly  come  before  the  Meeting or any
adjournment thereof.

- --------------------------------------------------------------------------------
                       VOTING AND REVOCABILITY OF PROXIES
- --------------------------------------------------------------------------------

         Stockholders who execute proxies retain the right to revoke them at any
time. Unless so revoked, the shares represented by such proxies will be voted at
the  Meeting  and all  adjournments  thereof.  Proxies may be revoked by written
notice to the  Secretary of the Company at the address above or by the filing of
a later dated proxy prior to a vote being taken on a particular  proposal at the
Meeting.  A proxy will not be voted if a  stockholder  attends  the  Meeting and
votes in person.  Proxies  solicited by the Board of Directors  will be voted in
accordance  with  the  directions  given  therein.  Where  no  instructions  are
indicated,  signed  proxies will be voted "FOR" the nominees for  directors  set
forth  below  and  "FOR"  the  other  listed   proposals.   The  proxy   confers
discretionary authority on the persons named therein to vote with respect to the
election of any person as a director  where the  nominee is unable to serve,  or
for good  cause will not  serve,  and  matters  incident  to the  conduct of the
Meeting.








- --------------------------------------------------------------------------------
                 VOTING SECURITIES AND PRINCIPAL HOLDERS THEREOF
- --------------------------------------------------------------------------------

         Stockholders of record as of the close of business on December 29, 1997
(the "Voting  Record  Date"),  are entitled to one vote for each share of Common
Stock then held. As of the Voting Record Date, the Company had 1,383,440  shares
of Common Stock issued and outstanding and 71,310 shares of Common Stock held as
treasury stock.

         The  certificate  of  incorporation  of the  Company  ("Certificate  of
Incorporation")  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 with respect
to the shares held in excess of the Limit.  The number of votes that may be cast
by any  record  owner by virtue of the  provisions  hereof in  respect of Common
Stock  beneficially  owned by such persons  owning shares in excess of the Limit
shall be equal to the total  number of votes which 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 by such  person  and owned of record by such
record  owner  and the  denominator  of which is the  total  number of shares of
Common Stock  beneficially  owned by such person  owning shares in excess of the
Limit.  For a period of five years from the  completion  of the  Conversion,  no
person shall  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.
Beneficial ownership is determined pursuant to the definition in the Certificate
of Incorporation and includes shares beneficially owned by such person or any of
his  or  her  affiliates  or  associates  (as  such  terms  are  defined  in the
Certificate of Incorporation), shares which such person or his or her affiliates
or associates  have the right to acquire upon the exercise of conversion  rights
or  options,  and shares as to which such  person and his or her  affiliates  or
associates  have or share  investment  or voting  power,  but shall not  include
shares  beneficially  owned by any employee stock ownership plan or similar plan
of the issuer or any subsidiary.

         The  presence  in  person  or by proxy of at  least a  majority  of the
outstanding  shares of Common  Stock  entitled  to vote (after  subtracting  any
shares held in excess of the Limit,  if any) is necessary to constitute a quorum
at the  Meeting.  With  respect  to any  matter,  any  shares for which a broker
indicates on the proxy that it does not have discretionary  authority as to such
shares  to vote on such  matter  (the  "Broker  Non-Votes")  will be  considered
present for purposes of  determining  whether a quorum is present.  In the event
there are not  sufficient  votes for a quorum or to ratify any  proposals at the
time of the Meeting, the Meeting may be adjourned in order to permit the further
solicitation of proxies.

         As to the election of directors  (Proposal I), the proxy being provided
by the Board enables a stockholder to vote for the election of nominees proposed
by the Board, or to withhold  authority to vote for the nominees being proposed.
Directors are elected by a plurality of votes of the shares present in person or
represented  by proxy at a  meeting  and  entitled  to vote in the  election  of
directors.

         Concerning the  ratification  of the amendment to the 1997 Stock Option
Plan (Proposal II), the  ratification  of the amendment to the Restricted  Stock
Plan  (Proposal  III) and all matters that may properly come before the Meeting,
by checking the appropriate  box, a stockholder may; (i) vote "FOR" the item, or
(ii) vote "AGAINST" the item, or (iii)  "ABSTAIN" with respect to the item. With
respect to Proposals II and III, such votes shall be determined by a majority of
the total votes cast affirmatively or

                                       -2-





negatively on such matters without regard to broker  non-votes.  Votes for which
the  "ABSTAIN" box is selected for Proposals II and III shall have the effect of
a vote against such proposals.

         Unless otherwise required by law, all other matters shall be determined
by a majority of votes cast  affirmatively  or negatively  without regard to (a)
Broker Non-votes, or (b) proxies marked "ABSTAIN" as to that matter.

         Persons  and  groups  owning in excess  of 5% of the  Common  Stock are
required  to file  certain  reports  regarding  such  ownership  pursuant to the
Securities  Exchange Act of 1934,  as amended (the "1934  Act").  The  following
table sets forth,  as of the Voting Record Date,  persons or groups who own more
than 5% of the Common Stock based on 1,383,440 shares of Common Stock issued and
outstanding,  but not  including  treasury  stock.  Other  than as noted  below,
management knows of no person or group that owns more than 5% of the outstanding
shares of Common Stock at the Voting Record Date.


                                        Amount and Nature   Percent of Shares of
                                          of Beneficial         Common Stock
Name and Address of Beneficial Owner        Ownership           Outstanding
- ------------------------------------    -----------------   --------------------

Bay Pond Partners, LP                       98,000(1)              7.1%
75 State Street
Boston, Massachusetts

Wellington Management Company, LLP         144,000(2)             10.4%
75 State Street
Boston, Massachusetts

Amsterdam Federal Bank                     110,780(3)              8.0%
Employee Stock Ownership Plan ("ESOP")
161 Church Street
Amsterdam, New York

All directors and executive officers        75,155(4)              5.4%
as a group (9 persons)


- ---------------------------------
(1)  Based on a Schedule 13D filed with the Securities  and Exchange  Commission
     on October 9, 1996.  According to such Schedule 13D, Bay Pond Partners,  LP
     shares voting and dispositive power over the 98,000 shares of the Company's
     Common Stock with Wellington Management Company, LLP.
(2)  Based on a Schedule 13G, dated January 24, 1997,  filed with the Securities
     and Exchange Commission.
(3)  The  ESOP  purchased  such  shares  for  the  exclusive   benefit  of  plan
     participants with funds borrowed from the Company. These shares are held in
     a suspense account and will be allocated among ESOP  participants  annually
     on the  basis of  compensation  as the ESOP  debt is  repaid.  The Board of
     Directors has  appointed a committee  consisting  of the  Compensation  and
     Benefits Committee of the Savings Bank comprised of non-employee  directors
     Greco,  Tecler  and  Opalka to serve as the ESOP  administrative  committee
     ("ESOP Committee") and to serve as the ESOP trustees ("ESOP Trustee").  The
     ESOP Committee or the Board

                                       -3-



     instructs the ESOP Trustee  regarding  investment of ESOP plan assets.  The
     ESOP Trustee must vote all shares  allocated to participant  accounts under
     the ESOP as directed  by  participants.  Unallocated  shares and shares for
     which no timely  voting  direction is  received,  will be voted by the ESOP
     Trustee as  directed by the Board or the ESOP  Committee.  As of the Voting
     Record  Date,  2,769.5  shares  have  been  allocated  under  the  ESOP  to
     participant accounts.
(4)  Excludes  110,780  shares of  Common  Stock  held  under the ESOP for which
     individuals  serve as members of the ESOP  Committee or Trustee  Committee.
     Such individuals  disclaim beneficial ownership with respect to such shares
     held in a fiduciary capacity. Includes shares of Common Stock held directly
     as well as by  spouses  or minor  children,  in trust  and  other  indirect
     ownership,  over which shares the individuals  effectively exercise sole or
     shared voting and investment power,  unless otherwise  indicated.  Excludes
     58,190 restricted  shares,  pursuant to the RSP, which vest over five years
     at the rate of 20% per year, beginning May 30, 1998, for which the trustees
     of the RSP  exercise  voting and  investment  power until such shares vest.
     Such RSP trustees disclaim beneficial ownership of such shares held in such
     fiduciary  capacity.  Includes  shares of Common  Stock  subject to options
     granted   pursuant  to  the  1997  Stock  Option  Plan  which  options  are
     exercisable within 60 days of the Record Date.

Section 16(a) Beneficial Ownership Reporting Compliance

         Section 16(a) of the 1934 Act requires  certain  officers and directors
of the Company,  and persons who own more than ten percent of the Common  Stock,
to file reports of ownership  and changes in ownership of the Common  Stock,  on
Forms 3, 4, and 5, with the  Securities and Exchange  Commission  ("SEC") and to
provide  copies of those  Forms 3, 4, and 5 to the  Company.  The Company is not
aware of any beneficial  owner, as defined under Section 16(a), of more than ten
percent of the Common Stock.

         Based  upon a  review  of the  copies  of the  forms  furnished  to the
Company, or written representations from certain reporting persons that no Forms
5 were required, the Company believes that all Section 16(a) filing requirements
applicable to its executive officers and directors were complied with during the
fiscal year ended September 30, 1997,  except as stated below. The directors and
officers of the Company each filed a Form 5 on December 12, 1997 that was due to
be filed by November 14, 1997.

- --------------------------------------------------------------------------------
                 PROPOSAL I-INFORMATION WITH RESPECT TO NOMINEES
      FOR DIRECTOR, DIRECTORS CONTINUING IN OFFICE, AND EXECUTIVE OFFICERS
- --------------------------------------------------------------------------------

Election of Directors

         The Certificate of Incorporation require that the Board of Directors be
divided into three classes,  each of which contains  approximately  one-third of
the members 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.  Pursuant to the  Certificate of  Incorporation,  two individuals
have been nominated for a three year term. Both  individuals  currently serve on
the Board of  Directors.  The Board of  Directors  currently  consists  of seven
members.

         It is intended that the persons  named in the proxies  solicited by the
Board will vote for the election of the named  nominees.  If any of the nominees
are unable to serve,  the shares  represented by all valid proxies will be voted
for the election of such  substitute  as the Board of Directors may recommend or
the size of the Board may be reduced to eliminate the vacancy. At this time, the
Board knows of no reason why the nominees might be unavailable to serve.


                                       -4-





         The following table sets forth information with respect to the nominees
and other  directors,  their name, age, the year they first became a director of
the  Company  or the  Bank,  the  expiration  date of  their  current  term as a
director,  and  the  number  and  percentage  of  shares  of  the  Common  Stock
beneficially  owned.  Each director of the Company is also a member of the Board
of  Directors  of the Bank.  Beneficial  ownership  of  executive  officers  and
directors of the Company,  as a group,  is shown under  "Voting  Securities  and
Principal Holders Thereof."



                                                                                                    Shares of
                                                                                       Current    Common Stock
                                                                         Director       Term      Beneficially         Percent of
Name                             Age(1)                Position          Since(2)      Expires     owned(1)(3)            Class
- ---------------------------   -------------   ---------------------- ---------------- ----------  ----------------   ----------

                      NOMINEES FOR TERMS TO EXPIRE IN 2001
                                                                                                          
Dr. Ronald S. Tecler               58         Director                     1994         1998          16,000(4)(5)        1.15%
John A. Tesiero, Jr.               70         Director                     1994         1998          15,000(5)           1.08%

                         DIRECTORS CONTINUING IN OFFICE
John A. Kosinski, Jr.              70         Director                     1959         1999          10,090(5)             -- (7)
Joseph G. Opalka                   57         Director                     1975         1999           7,500(4)(5)          -- (7)
Florence B. Opiela                 82         Director                     1984         1999           2,500(5)             -- (7)
John M. Lisicki                    51         President, Chief             1984         2000          10,499(6)             -- (7)
                                              Executive Officer,
                                              and Director
Dr. Daniel J. Greco                69         Director                     1980         2000           6,500(4)(5)          -- (7)


- -----------------
(1)  At September 30, 1997.
(2)  Refers to the year the individual first became a director of the Company or
     the Bank.  All  directors of the Bank became  directors of the Company upon
     its formation.
(3)  Includes  shares of Common  Stock  held  directly  as well as by spouses or
     minor children,  in trust, and other indirect ownership,  over which shares
     the individuals  effectively  exercise sole or shared voting and investment
     power, unless otherwise indicated.
(4)  Excludes  110,780  shares of  Common  Stock  held  under the ESOP for which
     individuals  serve as members of the ESOP  Committee or Trustee  Committee.
     Such individuals  disclaim beneficial ownership with respect to such shares
     held in a fiduciary capacity.
(5)  Excludes  2,909  shares of  Common  Stock  awarded  under the RSP which are
     subject to forfeiture  and for which no voting  control is exercised by the
     individual as of the Record Date. Excludes options to purchase 7,273 shares
     of Common  Stock  which are not  exercisable  within 60 days of the  Record
     Date.
(6)  Excludes  14,547  shares of Common  Stock  awarded  under the RSP which are
     subject to forfeiture  and for which no voting  control is exercised by the
     individual  as of the Record  Date.  Excludes  options to  purchase  36,368
     shares of Common  Stock  which  are not  exercisable  within 60 days of the
     Record Date.
(7)  Less than 1.0%.


                                       -5-






         The following  individuals are non-director  executive  officers of the
Company  and hold the offices in the  Company  set forth  below  opposite  their
names.


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

James J. Alescio              36           Treasurer and Chief Financial Officer

Benjamin W. Ziskin            39           Vice President


- ---------------
(1)      At September 30, 1997.


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.

         Dr.  Ronald S. Tecler has been a director of the Bank since 1994 and of
the Company since its  formation.  Dr. 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. Dr. 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 Banks,  and the New
York Trial Bank.

         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.

                                       -6-





         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.

         John M. Lisicki joined the bank in 1978 as a Vice President, and became
the President and Chief Executive  Officer and Director in 1983. Mr. Lisicki has
also served as the  President and Chief  Executive  Officer of the Company since
its  formation.  Mr.  Lisicki is a current member and immediate past Chairman of
the Board of Trustees of Amsterdam Memorial Hospital,  a member of the Board and
former  President of Industries for Amsterdam,  a member of the Board and former
Vice President of the Amsterdam Free Library, a member of the Board of the Sarah
J. Sanford  Home for Elderly  Women,  former  board member and  President of the
Foundation  of  Liberty  Enterprises,  as  well  as a  member  of its  Board  of
Directors,  and a former board member of Hospice Foundation,  the Amsterdam City
Center, and the Advisory Board of St. Mary's Hospital.

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

         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  and is a board  member  and
Finance  Committee  Chairman of the  Montgomery  County  Chapter of the New York
State  Association  for  Retarded  Children.  He is a past  board  member,  past
Treasurer and past President of Montgomery  Transitional  Services; a past board
member, past Secretary and past Chairman of the Amsterdam Housing Authority; and
is a past board  member of the  Amsterdam  City  Center,  Montgomery  County Big
Brothers/Big Sisters and the St. Mary's Hospital at Amsterdam Foundation.

Meetings and Committees of the Board of Directors

         The Board of  Directors of the Company  conducts  its business  through
meetings  of the  Board.  The Board of  Directors  of the  Company  did not have
committees  during the fiscal year ended  September 30, 1997, but the committees
of the Bank's Board of Directors  acted as  committees  for both the Company and
the Bank.  During  the  fiscal  year  ended  September  30,  1997,  the Board of
Directors  of the Company  held six regular  meetings  and no special  meetings.
Except for Director  Kosinski,  no director attended fewer than 75% of the total
meetings of the Boards of Directors and committees during the time such director
served during the fiscal year ended September 30, 1997.

         The Company's  full Board of Directors  acts as a nominating  committee
("Nominating Committee") for selecting the management's nominees for election of
directors in accordance with the

                                       -7-





Company's  Bylaws.  Nominations to the Board of Directors  made by  stockholders
must be made in writing to the  Secretary  of the  Company  and  received by the
Company not less than 60 days prior to the  anniversary  date of the immediately
preceding  annual meeting of stockholders of the Company.  Notice to the Company
of such nominations must include certain  information  required  pursuant to the
Company's  Bylaws.  This  non-standing  committee  met one time  during the 1997
fiscal year.

         The Audit Committee of the Bank is comprised of John A. Kosinski,  Jr.,
Florence  B.  Opiela and  Joseph  Opalka,  and meets  with the  entire  board of
directors.  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.  This  standing  committee  met five times during the fiscal year ended
September 30, 1997.

         The  Compensation  Committee of the Bank  consists of John A.  Tesiero,
Jr., John A. Kosinski,  and Dr. 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.  This  standing  committee met two times
during the fiscal year ended September 30, 1997.

- --------------------------------------------------------------------------------
                   DIRECTOR AND EXECUTIVE OFFICER COMPENSATION
- --------------------------------------------------------------------------------

Directors Compensation

         Members of the Board of  Directors  of the Company are not  compensated
for service on the Board of Directors.  Members of the Board of Directors of the
Bank  received  fees of $1,100 per month during the fiscal year ended  September
30, 1997 for  attendance  at meetings of the Board of Directors of the Bank.  No
additional fees are paid to board members for attendance at committee  meetings.
The Bank paid a total of $91,700 in director  fees for the year ended  September
30, 1997.

         During the 1997  fiscal  year,  non-employee  directors  each  received
awards of 7,273 stock  options to purchase  the Common Stock and 2,909 shares of
Common  Stock under the 1997 Stock Option Plan and the RSP,  respectively.  Such
stock awards vest at the rate of 20% per year commencing on May 30, 1998.

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  Company.  All  compensation  was  paid by the  Bank.  No  other
executive  officer of the Company  had a salary and bonus  during the year ended
September  30,  1997  that  exceeded  $100,000  for  services  rendered  in  all
capacities to the Company.

                                       -8-







                                                     Annual Compensation                  Long Term Compensation
                                                     -------------------                  ----------------------
                                                                                                 Awards
                                                                                                        Securities
                                                                                          Restricted    Underlying         All
Name and                 Fiscal                                        Other Annual         Stock      Options/SARs       Other
Principal Position       Year(1)      Salary(2)        Bonus          Compensation(3)      Award($)        (#)       Compensation(4)
- -------------------      -------      ---------        -----          ---------------      --------       -----      ---------------
                                                                                                          
John M. Lisicki           1997           $144,692       $     --          $22,062        $201,840(5)    36,368(6)      $ 14,563(7)
President and             1996           $127,000       $     --          $19,105              --           --         $  6,479
Chief Executive           1995            110,452       $  3,000           18,390              --           --            5,522
Officer



- ---------------------
(1)  The Company first issued Common Stock registered  underss.12(g) of the 1934
     Act  effective  September  30,  1997;  therefore,  less  than  3  years  of
     compensation data is presented.
(2) Includes board of director's fees.
(3)  Consists of the accrual of $20,312, $17,355 and $16,640 of salary under the
     Supplemental Retirement Plan for the fiscal years ended September 30, 1997,
     1996 and 1995,  respectively.  See "- Supplemental  Retirement Plan." Also,
     includes  the  value of  automobile  use  during  the  fiscal  years  ended
     September 30, 1997, 1996 and 1995.
(4)  Includes  Bank  contribution  of  $1,440,  $1,188  and  $1,008 to term life
     insurance  and matching  contribution  of $5,329,  $5,291 and $4,514 to the
     401(k) Plan for the fiscal years ended  September 30, 1997,  1996 and 1995,
     respectively.
(5)  Represents  the award of 14,547  shares of Common Stock under the RSP as of
     May 30, 1997,  on which date the market price of such stock was $13.875 per
     share. Such stock awards become  non-forfeitable  at the rate of 20% shares
     per year commencing on May 30, 1998.  Dividend rights  associated with such
     stock  are  accrued  and held in  arrears  to be paid at the time that such
     stock  becomes  non-forfeitable.  As of September  30,  1997,  based upon a
     market  price of $17 7/8 per  share,  such  award of 14,547  shares  had an
     aggregate value of $260,028.
(6)  Such awards under the 1997 Stock Option Plan are first  exercisable  at the
     rate of 20% per year  commencing on May 30, 1998. The exercise price equals
     the market value of the Common Stock on the date of grant of $13.875.
(7)  Represents an allocation of 436 shares of Common Stock under the ESOP based
     upon a market price of such stock as of  September  30, 1997 of $17 7/8 per
     share.

         Employment and Severance Agreements. In February 1997, the Bank entered
into employment  agreements with John M. Lisicki,  President and Chief Executive
Officer  and  certain  other  officers  of  the  Bank.   Such   agreements  were
subsequently  amended in September 1997. Mr.  Lisicki's salary under the amended
employment  agreement  was  based  on his then  current  salary,  $150,000.  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 defined 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 taxable  compensation.  In addition,  the
Bank has  entered  into  severance  agreements  with five 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 to
Mr. Lisicki and all other  individuals  with an agreement at September 30, 1997,
such  payments  would have  equalled  approximately,  $450,000  and  $1,013,000,
respectively,  at that date.  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

                                       -9-





the participants 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  Mr. 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 accrued  as a  financial  expense  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 fiscal year ended  September  30,
1997, expenses associated with the SERP totaled approximately $24,000.

         1997 Stock  Option  Plan.  The Board of  Directors  of the  Company has
adopted the 1997 Stock  Option Plan (the  "Option  Plan") for the benefit of its
directors,  officers,  and key  employees.  See "Proposal II -  Ratification  of
Amendment to the 1997 Stock Option Plan" for details  relating to the  amendment
of the Option Plan. The following table sets forth the year end value of options
granted pursuant to the Option Plan to the Chief Executive Officer.



                                      -10-






         The following tables set forth additional  information concerning stock
options granted during the 1997 fiscal year.

                             OPTION/SAR GRANTS TABLE
                      Option/SAR Grants in Last Fiscal Year
                      -------------------------------------

                                  Individual Grants
                  --------------------------------------------------------------
                                       % of Total
                  # of Securities     Options/SARs
                    Underlying         Granted to   Exercise or
                   Options/SARs       Employees in   Base Price    Expiration
 Name               Granted(#)         Fiscal Year     ($/Sh)         Date
 ----               ----------         -----------     ------         ----

John M. Lisicki       36,368              35.7%       $13.875     May 30, 2007


- -----------------
(1) No Stock Appreciation Rights (SARs) are authorized under the plan.


                                Aggregated Option/SAR Exercises in Last Fiscal Year, and FY-End Option/SAR Values
                                ---------------------------------------------------------------------------------
          (a)                   (b)                         (c)                       (d)                           (e)

                                                                             Number of Securities          Value of Unexercised
                                                                            Underlying Unexercised       In-The-Money Options/SARs
                                                                                Options/SARs at                at FY-End ($)
                                                                                  FY-End (#)
                     Shares Acquired
Name                 on Exercise (#)            Value Realized($)(1)   Exercisable/Unexercisable    Exercisable/Unexercisable(1)
- ----                 ---------------            --------------------   -------------------------    ----------------------------
                                                                                                            
John M. Lisicki           N/A                          N/A                         0/36,368                     $0/$145,472



- ------------------
(1)  Market value of underlying  securities  at fiscal 1997  year-end  (equal to
     market closing price of $17.875) minus the exercise price.

         Restricted  Stock  Plan.  The Board of  Directors  of the  Company  has
adopted a restricted  stock  program (the "RSP") for the benefit of personnel of
experience  and ability in key positions of  responsibility  with the Bank.  The
Bank  contributed  sufficient funds to the RSP to purchase Common Stock from the
Company  representing  4% of  the  aggregate  number  of  shares  issued  in the
Conversion  (i.e.,  58,190 shares).  The shares will vest at the rate of 20% per
year,  beginning May 30, 1998. See "Proposal III - Ratification of the amendment
to the Restricted Stock Plan" for details relating to the amendment of the RSP.

Certain Relationships and 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, 1997, Mr. Kosinski
collected  fees of $62,000 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 entered into two leases with the
Center to lease  space to house  portions of the Bank's  operations  and a small
branch office with an ATM. The leases are for a term of five years with

                                      -11-





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, 1997 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.

- --------------------------------------------------------------------------------
               PROPOSAL II - RATIFICATION OF THE AMENDMENT TO THE
                             1997 STOCK OPTION PLAN
- --------------------------------------------------------------------------------

General

         The Company's Board of Directors adopted the 1997 Stock Option Plan and
the stockholders approved the Plan on May 30, 1997 ("Effective Date").  Pursuant
to the Option Plan,  up to 145,475  shares of Common Stock equal to up to 10% of
the total Common Stock issued in the Conversion are reserved for issuance by the
Company upon exercise of stock options to be granted to officers, directors, key
employees and other persons from time to time. The purpose of the Option Plan is
to  attract  and  retain  qualified   personnel  for  positions  of  substantial
responsibility  and  to  provide  additional   incentive  to  certain  officers,
directors,  key employees  and other persons to promote the business  success of
the Company and the Bank.  The Company has recently  adopted  amendments  to the
Option Plan ("Option Plan  Amendments") and is submitting such amendments to the
stockholders  for  ratification.  The full text of the Option Plan Amendments is
set forth as Appendix A to this Proxy  Statement,  and the summary of the Option
Plan Amendments provided below is qualified in its entirety by such reference.

         Pursuant to  regulations of the Office of the Thrift  Supervision  (the
"OTS") applicable to stock benefit plans  established or implemented  within one
year  following the  completion of a  mutual-to-stock  conversion of a federally
chartered savings institution such as the Bank, the Option Plan contains certain
restrictions and limitations,  including among others,  provisions requiring the
vesting of options  granted to occur no more  rapidly  than  ratably over a five
year period and the resultant  prohibition against accelerated vesting of option
grants upon the occurrence of an event other than the death or disability of the
option  holder,  such as in the case of a change in  control  of the  Company or
retirement of an optionee.

         Recent OTS interpretive letters permit amendment of stock benefit plans
to eliminate the  provisions  of the Option Plan which reflect the  restrictions
and limitations described above, provided that stockholder  ratification of such
amendments is obtained more than one year following the completion of

                                      -12-





the  mutual-to-stock  conversion.  The Board of Directors has adopted the Option
Plan Amendments, subject to ratification by stockholders of the Company, for the
purpose of eliminating such  restrictions and limitations.  The Company does not
have any present intention to engage in any transaction that would result in the
accelerated  vesting of Options as permitted by the Option Plan  Amendments  and
there can be no assurances that any such transaction  will occur.  Nevertheless,
the Board has determined that the  implementation  of the Option Plan Amendments
is in the best  interests of the  stockholders  of the  Company,  as well as the
officers, directors and employees of the Company.

         The  Option  Plan  Amendments  do not  increase  the  number  of shares
reserved  for  issuance  under  the Plan or alter  the  classes  of  individuals
eligible  to  participate  in the  Plan.  In the  event  that  the  Option  Plan
Amendments  are not ratified by  stockholders  at the  Meeting,  the Option Plan
Amendments will not take effect,  but the Option Plan will remain in effect. The
principal  provisions  of  the  Option  Plan,  as  amended  by the  Option  Plan
Amendments, are described below.

         The  Option  Plan  is  administered  by the  Board  of  Directors  or a
committee of not less than two non-employee directors appointed by the Company's
Board of  Directors  and  serving  at the  pleasure  of the Board  (the  "Option
Committee").  Members of the Option  Committee  shall be deemed  "Non-  Employee
Directors" within the meaning of Rule 16b-3 pursuant to the 1934 Act. The Option
Committee  may select the  officers  and  employees  to whom  options  are to be
granted  and the  number of options to be  granted  based upon  several  factors
including  prior and  anticipated  future job duties and  responsibilities,  job
performance,  the Bank's financial  performance and a comparison of awards given
by other  institutions.  A majority of the members of the Option Committee shall
constitute  a quorum and the action of a majority of the members  present at any
meeting  at which a quorum is  present  shall be deemed the action of the Option
Committee.

         Officers, directors, key employees and other persons who are designated
by the Option  Committee  are eligible to receive,  at no cost to them,  options
under the Option Plan (the  "Optionees").  Each option  granted  pursuant to the
Option  Plan  shall be  evidenced  by an  instrument  in such form as the Option
Committee  shall  from time to time  approve.  Option  shares may be paid for in
cash, shares of Common Stock, or a combination of both. The Company will receive
no monetary  consideration  for the granting of stock  options  under the Option
Plan.  Further,  the Company will receive no consideration other than the option
exercise  price per share for Common Stock issued to Optionees upon the exercise
of those Options.

         Shares  issuable  under  the  Option  Plan may be from  authorized  but
unissued shares or shares purchased in the open market. An Option which expires,
becomes unexercisable, or is forfeited for any reason prior to its exercise will
again be available for issuance under the Option Plan. No Option or any right or
interest  therein is  assignable or  transferable  except by will or the laws of
descent and distribution. The Option Plan shall continue in effect for a term of
ten years from the Effective Date.

Stock Options

         The  Option  Committee  may grant  either  Incentive  Stock  Options or
Non-Incentive  Stock Options.  In general,  if an Optionee ceases to serve as an
employee  of the  Company  for any reason  other than  disability  or death,  an
exercisable  Incentive  Stock  Option may continue to be  exercisable  for three
months but in no event after the  expiration  date of the option,  except as may
otherwise be determined by the Option Committee at the time of the award. In the
event  of  the  disability  or  death  of  an  Optionee  during  employment,  an
exercisable  Incentive Stock Option will continue to be exercisable for one year
and two

                                      -13-





years, respectively, to the extent exercisable by the Optionee immediately prior
to the  Optionee's  disability or death but only if, and to the extent that, the
Optionee was entitled to exercise  such  Incentive  Stock Options on the date of
termination  of  employment.  The terms and  conditions of  Non-Incentive  Stock
Options  relating to the effect of an  Optionee's  termination  of employment or
service,  disability,  or death shall be such terms as the Option Committee,  in
its sole  discretion,  shall  determine at the time of  termination  of service,
disability or death, unless specifically determined at the time of grant of such
options.

         Currently,  the Option Plan requires that Options  granted to Employees
or  Directors  become  first  exercisable  no more  rapidly  than ratably over a
five-year  period (with  acceleration  upon death or  disability  or a Change in
Control (as such terms are defined in the Option Plan); provided,  however, that
such accelerated  vesting is not inconsistent with the regulations of the OTS at
the time of such  acceleration.  As permitted by OTS interpretive  letters,  the
Option Plan Amendments will  specifically  authorize the acceleration of vesting
of Options upon a Change in Control;  provided that such amendments are ratified
by the stockholders.  Such Option Plan Amendments will affect previously awarded
Options  and any  Options  that may be granted in the  future.  Pursuant  to the
Option Plan, as amended by the Option Plan Amendments, upon a Change in Control,
all Options granted to such  Participants that are outstanding as of the date of
a Change in Control will automatically become exercisable and non-forfeitable.

         No shares of Common  Stock  shall be  issued  upon the  exercise  of an
Option until full  payment  therefor  has been  received by the Company,  and no
Optionee  shall have any of the rights of a  stockholder  of the  Company  until
shares of Common  Stock are issued to such  Optionee.  Upon the  exercise  of an
Option by an Optionee (or the Optionee's  personal  representative),  the Option
Committee,  in its sole and absolute discretion,  may make a cash payment to the
Optionee,  in whole or in part,  in lieu of the  delivery  of  shares  of Common
Stock. Such cash payment to be paid in lieu of delivery of Common Stock shall be
equal to the difference between the Fair Market Value of the Common Stock on the
date of the Option exercise and the exercise price per share of the Option. Such
cash payment shall be in exchange for the cancellation of such Option. Such cash
payment  shall not be made in the event that such  transaction  would  result in
liability to the Optionee and the Company  under  Section 16(b) of the 1934 Act,
and regulations promulgated thereunder.

         The Option Plan provides that the Board of Directors of the Company may
authorize  the  Option  Committee  to  direct  the  execution  of an  instrument
providing for the modification,  extension or renewal of any outstanding option,
provided  that no such  modification,  extension or renewal  shall confer on the
Optionee  any right or benefit  which could not be  conferred on the Optionee by
the grant of a new Option at such time,  and shall not  materially  decrease the
Optionee's benefits under the Option without the Optionee's  consent,  except as
otherwise provided under the Option Plan.

Awards Under the Option Plan

         The Board or the Option Committee shall from time to time determine the
officers, Directors, key employees and other persons who shall be granted Awards
under the Plan, the number of Awards to be granted to any Participant  under the
Plan, and whether Awards granted to each such  Participant  under the Plan shall
be Incentive  Stock Options and/or  Non-Incentive  Stock  Options.  In selecting
Participants  and in determining the number of shares of Common Stock subject to
Options  to be  granted  to each  such  Participant,  the  Board  or the  Option
Committee may consider the nature of the past and  anticipated  future  services
rendered by each such Participant, each such Participant's current and potential

                                      -14-





contribution  to the Company and such other  factors as may be deemed  relevant.
Participants  who have been  granted an Award may,  if  otherwise  eligible,  be
granted  additional  Awards. In no event shall Shares subject to Options granted
to non-employee  Directors in the aggregate under this Plan exceed more than 30%
of the total number of Shares  authorized  for delivery  under this Plan, and no
more than 5% of total Plan shares may be awarded to any individual  non-employee
Director.  In no event shall Shares  subject to Options  granted to any Employee
exceed more than 25% of the total number of Shares authorized for delivery under
the Plan.

         The table below  presents  information  related to stock option  awards
previously made under the Option Plan. Such Option Plan Amendments do not impact
the number of awards  previously  made. Such Option Plan Amendments  confirm the
provisions of the Option Plan previously  approved by stockholders  with respect
to the  accelerated  vesting of awards upon a Change in Control.  In  accordance
with the Option Plan  Amendment,  all  outstanding  option  awards  shall become
immediately  exercisable  in the event of a Change in Control of the  Company or
the Bank.

                      PRIOR AWARDS UNDER STOCK OPTION PLAN
                      ------------------------------------

Name and Position                                      Number of Options(1)(2)
- -----------------                                      -----------------------

John M. Lisicki
  Director, President and Chief Executive Officer....              36,368(5)
Benjamin W. Ziskin
  Vice President.....................................              23,276(5)
James J. Alescio
  Treasurer and Chief Financial Officer..............              16,002(5)
Christine Ceterski
  Secretary of the Bank..............................               8,278(5)
Gail Vacula
  Branch Administrator...............................               8,278(5)
Sandra M. Hammond
  Secretary of the Company...........................               8,278(5)
Dr. Ronald S. Tecler
  Director (3).......................................               7,273(4)
John A. Tesiero, Jr.
  Director (3).......................................               7,273(4)
Executive Officer Group (3 persons)..................              75,646(5)
Non-Executive Director Group
  (6 persons)........................................              43,638(4)

- -----------------
(1)  The exercise price of such Options is equal to the Fair Market Value of the
     Common Stock on the date of grant (i.e., $13.875 on May 30, 1997).
(2)  Awards  shall vest  during  periods of  continued  service as an  employee,
     director,  or  director  emeritus.   Upon  vesting,   awards  shall  remain
     exercisable  for ten  years  from  the  date of  grant  without  regard  to
     continued service as an employee, director, or director emeritus.
(3)  Nominee for Director.

(Footnotes continued next page.)

                                      -15-





(4)  Options awarded to directors are first  exercisable at a rate of 20% on the
     one year  anniversary  of the date of grant  and 20%  annually  thereafter,
     during such period of service as a director or director emeritus, and shall
     remain  exercisable for ten years without regard to continued  service as a
     director  or director  emeritus.  Upon  disability  or death or a Change in
     Control of the Company or the Bank, such awards shall be 100% exercisable.
(5)  Options  awarded to officers  and  employees  are  exercisable  as follows:
     Options  awarded are first  exercisable  at the rate of 20% on the one year
     anniversary  from the  date of grant  and 20%  annually  thereafter  during
     periods of continued service as an employee, Director or Director Emeritus.
     Such awards shall be 100%  exercisable in the event of death or disability,
     or upon a Change in Control of the Company or the Bank.  Options awarded to
     employees shall continue to be exercisable  during continued  service as an
     employee, Director or Director Emeritus. Options not exercised within three
     months of termination of service as an employee shall  thereafter be deemed
     non-incentive stock options.

Effect of Mergers, Change of Control and Other Adjustments

         Subject to any  required  action by the  stockholders  of the  Company,
within the sole  discretion of the Option  Committee,  the  aggregate  number of
shares of Common Stock for which Options may be granted  hereunder or the number
of  shares  of Common  Stock  represented  by each  outstanding  Option  will be
proportionately  adjusted  for any  increase or decrease in the number of issued
and  outstanding  shares  of  Common  Stock  resulting  from  a  subdivision  or
consolidation of shares or the payment of a stock dividend or any other increase
or decrease in the number of shares of Common Stock effected without the receipt
or payment of  consideration  by the Company.  Subject to any required action by
the  stockholders  of the  Company,  in the  event  of any  change  in  control,
recapitalization,   merger,   consolidation,   exchange  of  shares,   spin-off,
reorganization,   tender  offer,   partial  or  complete  liquidation  or  other
extraordinary  corporate  action or event,  the  Option  Committee,  in its sole
discretion,  shall  have the power,  prior to or  subsequent  to such  action or
events, to (i) appropriately adjust the number of shares of Common Stock subject
to  each  Option,  the  exercise  price  per  share  of  such  Option,  and  the
consideration  to be given or received by the Company  upon the  exercise of any
outstanding Options; (ii) cancel any or all previously granted Options, provided
that appropriate  consideration is paid to the Optionee in connection therewith;
and/or (iii) make such other  adjustments in connection  with the Option Plan as
the  Option  Committee,  in its sole  discretion,  deems  necessary,  desirable,
appropriate  or  advisable.  However,  no  action  may be  taken  by the  Option
Committee  which would cause  Incentive  Stock Options  granted  pursuant to the
Option Plan to fail to meet the  requirements of Section 422 of the Code without
the consent of the Optionee.

         In the event of a Change in Control, the Option Committee and the Board
of Directors  will take one or more of the following  actions to be effective as
of the date of such Change in Control:  (i) provide that such  Options  shall be
assumed, or equivalent options shall be substituted,  ("Substitute  Options") by
the  acquiring or succeeding  corporation  (or an affiliate  thereof),  provided
that:  (A) any such  Substitute  Options  exchanged for Incentive  Stock Options
shall meet the requirements of Section 424(a) of the Code, and (B) the shares of
stock  issuable upon the exercise of such  Substitute  Options shall  constitute
securities registered in accordance with the Securities Act of 1933, as amended,
("1933  Act") or such  securities  shall be  exempt  from such  registration  in
accordance  with  Sections  3(a)(2) or  3(a)(5) of the 1933 Act,  (collectively,
"Registered Securities"), or in the alternative, if the securities issuable upon
the  exercise  of  such  Substitute  Options  shall  not  constitute  Registered
Securities,  then the Optionee will receive upon  consummation  of the Change in
Control  transaction  a cash  payment for each Option  surrendered  equal to the
difference between (1) the Fair Market Value of the consideration to be received
for each share

                                      -16-





of Common Stock in the Change in Control  transaction times the number of shares
of Common  Stock  subject to such  surrendered  Options,  and (2) the  aggregate
exercise  price  of all  such  surrendered  Options,  or (ii) in the  event of a
transaction  under the terms of which the  holders  of the  Common  Stock of the
Company  will  receive  upon  consummation  thereof a cash  payment (the "Merger
Price")  for each  share of Common  Stock  exchanged  in the  Change in  Control
transaction,  to make or to provide for a cash payment to the Optionees equal to
the difference between (A) the Merger Price times the number of shares of Common
Stock  subject  to such  Options  held  by each  Optionee  (to the  extent  then
exercisable  at prices not in excess of the Merger  Price) and (B) the aggregate
exercise price of all such surrendered  Options in exchange for such surrendered
Options.

         The power of the Option Committee to accelerate the exercise of Options
and the immediate  exercisability  of Options in the case of a Change in Control
of the Company could have an anti-takeover effect by making it more costly for a
potential  acquiror to obtain control of the Company due to the higher number of
shares outstanding  following such exercise of Options.  The power of the Option
Committee to make  adjustments  in  connection  with the Option Plan,  including
adjusting the number of shares subject to Options and canceling  Options,  prior
to or after the  occurrence of an  extraordinary  corporate  action,  allows the
Option  Committee to adapt the Option Plan to operate in changed  circumstances,
to adjust the Option Plan to fit a smaller or larger company,  and to permit the
issuance of Options to new  management  following such  extraordinary  corporate
action.   However,  this  power  of  the  Option  Committee  may  also  have  an
anti-takeover effect, by allowing the Option Committee to adjust the Option Plan
in a manner to allow the present  management  of the  Company to  exercise  more
Options  and hold more shares of the  Company's  Common  Stock,  and to possibly
decrease the number of Options available to new management of the Company.

         Although the Option Plan Amendments may have an  anti-takeover  effect,
the  Company's  Board of  Directors  did not adopt the  Option  Plan  Amendments
specifically for anti-takeover purposes. The exercise of such Options could make
it  easier  for the Board  and  management  to block  the  approval  of  certain
transactions  requiring  the  voting  approval  of 80% of the  Common  Stock  in
accordance with the Articles of Incorporation. In addition, the exercise of such
Options could increase the cost of an acquisition by a potential acquiror.

Amendment and Termination of the Option Plan

         The Board of Directors  may alter,  suspend or  discontinue  the Option
Plan,  except that no action of the Board shall  increase the maximum  number of
shares of Common Stock issuable under the Option Plan,  materially  increase the
benefits  accruing to Optionees  under the Option Plan or materially  modify the
requirements  for eligibility for  participation  in the Option Plan unless such
action of the Board shall be subject to ratification by the  stockholders of the
Company.

Possible Dilutive Effects of the Option Plan

         The Common  Stock to be issued  upon the  exercise  of Options  awarded
under the Option Plan may either be  authorized  but  unissued  shares of Common
Stock or shares  purchased in the open market.  Because the  stockholders of the
Company do not have preemptive  rights, to the extent that the Company funds the
Option Plan,  in whole or in part,  with  authorized  but unissued  shares,  the
interests of current  stockholders will be diluted.  If upon the exercise of all
of the Options,  the Company delivers newly issued shares of Common Stock (i.e.,
145,475 shares of Common Stock), then the impact to current

                                      -17-





stockholders  would  be  to  dilute  their  current  ownership   percentages  by
approximately  9.5%.  The Option Plan  Amendments  do not  increase  the maximum
number of shares issuable under the Plan.

Federal Income Tax Consequences

         Under present federal tax laws,  awards under the Option Plan will have
the following consequences:

          1.   The  grant  of an  Option  will  not  by  itself  result  in  the
               recognition  of taxable  income to an  Optionee  nor  entitle the
               Company to a tax deduction at the time of such grant.

          2.   The exercise of an Option which is an  "Incentive  Stock  Option"
               within the meaning of Section 422 of the Code generally will not,
               by itself,  result in the  recognition  of  taxable  income to an
               Optionee  nor entitle  the Company to a deduction  at the time of
               such  exercise.   However,  the  difference  between  the  Option
               exercise  price and the Fair Market  Value of the Common Stock on
               the date of Option  exercise is an item of tax  preference  which
               may, in certain  situations,  trigger the alternative minimum tax
               for an Optionee.  An Optionee will recognize capital gain or loss
               upon resale of the shares of Common  Stock  received  pursuant to
               the  exercise of  Incentive  Stock  Options,  provided  that such
               shares  are held for at least  one  year  after  transfer  of the
               shares or two years after the grant of the Option,  whichever  is
               later. Generally, if the shares are not held for that period, the
               Optionee will recognize  ordinary  income upon  disposition in an
               amount equal to the difference  between the Option exercise price
               and the  Fair  Market  Value of the  Common  Stock on the date of
               exercise,  or, if less, the sales proceeds of the shares acquired
               pursuant to the Option.

          3.   The exercise of a  Non-Incentive  Stock Option will result in the
               recognition  of  ordinary  income by the  Optionee on the date of
               exercise  in an  amount  equal  to  the  difference  between  the
               exercise  price and the Fair  Market  Value of the  Common  Stock
               acquired pursuant to the Option.

          4.   The  Company  will be allowed a tax  deduction  for  federal  tax
               purposes equal to the amount of ordinary income  recognized by an
               Optionee  at the  time  the  Optionee  recognizes  such  ordinary
               income.

          5.   In accordance  with Section 162(m) of the Code, the Company's tax
               deductions  for  compensation   paid  to  the  most  highly  paid
               executives  named in the Company's Proxy Statement may be limited
               to  no  more  than  $1  million  per  year,   excluding   certain
               "performance-based"  compensation.  The  Company  intends for the
               award  of  Options  under  the  Option  Plan to  comply  with the
               requirement  for an  exception  to  Section  162(m)  of the  Code
               applicable to stock option plans so that the Company's  deduction
               for compensation  related to the exercise of Options would not be
               subject to the deduction  limitation  set forth in Section 162(m)
               of the Code.



                                      -18-





Accounting Treatment

         Neither the grant nor the  exercise of an Option  under the Option Plan
currently   requires  any  charge  against  earnings  under  generally  accepted
accounting principles. In certain circumstances,  Common Stock issuable pursuant
to  outstanding  Options  which are  exercisable  under the Option Plan might be
considered outstanding for purposes of calculating earnings per share on a fully
diluted basis.

Stockholder Ratification

         Stockholder  ratification of the Option Plan Amendments is being sought
in accordance with the interpretive letters of the OTS. An affirmative vote of a
majority of the votes cast at the Meeting on the matter,  in person or by proxy,
is required to constitute stockholder ratification of this Proposal II.

         THE BOARD OF DIRECTORS  RECOMMENDS A VOTE "FOR" THE RATIFICATION OF THE
AMENDMENTS TO THE 1997 STOCK OPTION PLAN.

- --------------------------------------------------------------------------------
                 PROPOSAL III - RATIFICATION OF THE AMENDMENT TO
                            THE RESTRICTED STOCK PLAN
- --------------------------------------------------------------------------------

General

         The Board of Directors of the Company has  implemented  the  Restricted
Stock Plan as a method of providing  directors,  officers,  and key employees of
the Bank with a  proprietary  interest  in the  Company in a manner  designed to
encourage  such persons to remain in the  employment  or service of the Bank. As
previously  approved by  stockholders  of the Company,  the Bank will contribute
sufficient  funds to the RSP to  purchase up to 58,190  shares of Common  Stock,
representing  up  to 4%  of  the  aggregate  number  of  shares  issued  in  the
Conversion, in the open market.  Alternatively,  the RSP may purchase authorized
but unissued shares of Common Stock from the Company. All of the Common Stock to
be purchased by the RSP will be purchased at the Fair Market Value of such stock
on the date of purchase.  Awards under the RSP were made in recognition of prior
and  expected  future  services to the Bank by its  directors,  officers and key
employees  responsible for  implementation of the policies adopted by the Bank's
Board of Directors and as a means of providing a further retention incentive.

         Pursuant to  regulations  of the OTS  applicable to stock benefit plans
established  or  implemented  within  one year  following  the  completion  of a
mutual-to-stock   conversion,   the  RSP  contains   certain   restrictions  and
limitations,  including  among others,  provisions  prohibiting  the accelerated
vesting  of  awards  other  than  upon the  death  or  disability  of the  award
recipient,  such  as in the  case of a  change  in  control  of the  Company  or
retirement of a recipient of an RSP award.

         OTS interpretative letters permit the amendment of the RSP to eliminate
the  provisions  of the RSP  which  reflect  the  restrictions  and  limitations
described  above,  provided that stockholder  ratification  therefor is obtained
more than one year following the completion of the  mutual-to-stock  conversion.
The  Board  of  Directors  has  adopted   amendments  to  the  RSP,  subject  to
ratification by stockholders of the Company, for the purpose of eliminating such
restrictions and limitations (these changes to the RSP are collectively referred
to  herein  as the "RSP  Amendments").  The  Company  does not have any  present
intention  to engage in any  transaction  that would  result in the  accelerated
vesting  of awards  under the RSP and there can be no  assurances  that any such
transaction will occur. Nevertheless, the Board has

                                      -19-





determined that the implementation of the RSP Amendments is in the best interest
of the  stockholders  of the Company,  as well as the  officers,  directors  and
employees  of the  Company.  The RSP  Amendments  do not  increase the number of
shares  available for distribution  under the RSP, change the RSP's  eligibility
requirements,  or alter the types of restricted stock awards that may be made to
participants  in the RSP. In the event that the RSP  Amendments are not ratified
by stockholders at the Meeting, the RSP Amendments will not take effect, but the
RSP will remain in effect.  The principal  provisions of the RSP, as it would be
amended by the RSP  Amendments,  are described  below.  The full text of the RSP
Amendments  is set  forth  as  Appendix  B to this  Proxy  Statement,  to  which
reference  is made,  and the  summary of the RSP  Amendments  provided  below is
qualified in its entirely by such reference.

Awards Under the RSP

         Currently  the RSP  provides  that the Shares  covered by an Award will
vest not more rapidly than at the rate of 20% each year  beginning one year from
the date of grant or upon the disability or death of the option holder.  The RSP
also  provides  that awards will  accelerate  vesting  upon a Change in Control,
provided that such accelerated  vesting is not inconsistent  with regulations of
the OTS in effect at the time of such accelerated  vesting.  As permitted by OTS
interpretive letters, these restrictions on accelerated vesting upon a Change in
Control  of  the  Company  or  the  Bank  may  be  removed  through  stockholder
ratification of the RSP Amendments. Accordingly, pursuant to the RSP, as amended
by the RSP  Amendments,  all Shares covered by an outstanding  Award will become
100% vested upon the death, disability or a Change of Control of the Company.

         Benefits under the RSP ("Plan Share Awards") may be granted at the sole
discretion  of a committee  comprised of not less than two directors who are not
employees  of the Bank or the Company  (the "RSP  Committee")  appointed  by the
Bank's Board of Directors.  The RSP is managed by trustees (the "RSP  Trustees")
who are  non-employee  directors  of the  Bank or the  Company  and who have the
responsibility  to invest all funds contributed by the Bank to the trust created
for the RSP (the "RSP Trust").  Unless the terms of the RSP or the RSP Committee
specify otherwise,  awards under the RSP will be in the form of restricted stock
payable as the Plan Share  Awards shall be earned and non-  forfeitable.  Twenty
percent (20%) of such awards shall be earned and non-forfeitable on the one year
anniversary  of the date of grant of such awards,  and 20% annually  thereafter,
provided  that the  recipient  of the award  remains an  employee,  Director  or
Director  Emeritus during such period. A recipient of such restricted stock will
not be  entitled  to voting  rights  associated  with such  shares  prior to the
applicable  date such shares are  earned.  Dividends  paid on Plan Share  Awards
shall be held in arrears  and  distributed  upon the date such  applicable  Plan
Share  Awards are  earned.  Any shares  held by the RSP Trust  which are not yet
earned shall be voted by the RSP Trustees, as directed by the RSP Committee.  If
a  recipient  of such  restricted  stock  terminates  employment  or service for
reasons other than death,  disability,  or a Change in Control of the Company or
the Bank, the recipient forfeits all rights to the awards under restriction.  If
the  recipient's  termination  of  employment  or  service  is  caused by death,
disability,  or a Change in Control of the Company or the Bank, all restrictions
expire and all shares allocated shall become unrestricted.  Awards of restricted
stock  shall  be  immediately  non-forfeitable  in the  event  of the  death  or
disability of such recipient,  or upon a Change in Control of the Company or the
Bank, and distributed as soon as practicable thereafter.  The Board of Directors
may terminate  the RSP at any time,  and if it does so, any shares not allocated
will revert to the Company. The RSP Amendments confirm the provisions of the RSP
previously  approved by the  stockholders  with respect to the  acceleration  of
vesting of awards upon a Change in Control.


                                      -20-





         Plan  Share  Awards  under  the  RSP  will  be  determined  by the  RSP
Committee. In no event shall any Employee receive Plan Share Awards in excess of
25% of the aggregate Plan Shares  authorized  under the Plan.  Plan Share Awards
may be granted to newly elected or appointed  non-employee Directors of the Bank
subsequent to the effective  date (as defined in the RSP) provided that the Plan
Share Awards made to  non-employee  Directors shall not exceed 30% of total Plan
Share  Reserve  in the  aggregate  under the Plan or 5% of the total  Plan Share
Reserve to any individual non-employee Director.

         The aggregate number of Plan Shares available for issuance  pursuant to
the Plan Share  Awards  and the  number of shares to which any Plan Share  Award
relates  shall be  proportionately  adjusted for any increase or decrease in the
total number of  outstanding  shares of Common Stock  issued  subsequent  to the
effective  date (as  defined  in the RSP) of the RSP  resulting  from any split,
subdivision or  consolidation  of the Common Stock or other capital  adjustment,
change or exchange of Common Stock,  or other increase or decrease in the number
or kind of shares effected  without receipt or payment of  consideration  by the
Company.

         The following  table  presents  information  related to the  previously
granted awards of Common Stock under the RSP as authorized pursuant to the terms
of the RSP. Such RSP  Amendments  do not change the number of shares  awarded or
other  terms,  except to ratify the  accelerated  vesting of such  awards upon a
Change in Control of the Company or the Bank.

                    PRIOR AWARDS UNDER RESTRICTED STOCK PLAN
                    ----------------------------------------

                                                           Number of Shares
Name and Position                                      Previously Awarded (1)(2)
- -----------------                                      -------------------------

John M. Lisicki
  Director, President and Chief Executive Officer......        14,547
Benjamin W. Ziskin
  Vice President.......................................         9,310
James J. Alescio
  Treasurer and Chief Financial Officer................         6,400
Christine Ceterski
  Secretary of the Bank................................         3,491
Gail Vacula
  Branch Administrator.................................         3,491
Sandra M. Hammond
  Secretary of the Company.............................         3,491
Dr. Ronald S. Tecler
  Director (3).........................................         2,909
John A. Tesiero
  Director (3).........................................         2,909
Executive Officer Group (3 persons)                            30,257
Non-Executive Director Group (6 persons)...............        17,454(4)

(Footnotes next page.)

                                      -21-





(1)  All Plan Share Awards  presented  herein shall be earned at the rate of 20%
     on the  one  year  anniversary  of the  date  of  grant  and  20%  annually
     thereafter.  All awards  shall become  immediately  100% vested upon death,
     disability,  or  termination  of service  following a change in control (as
     defined in the RSP).
(2)  Plan Share  Awards shall  continue to vest during  periods of service as an
     employee, director, or director emeritus.
(3)  Nominee for director.
(4)  Each of six (6)  non-employee  directors  have been awarded  2,909  shares,
     subject to applicable vesting.

Amendment and Termination of the Plan

         The Board  may amend or  terminate  the RSP at any  time.  However,  no
action of the Board may increase the maximum number of Plan Shares  permitted to
be awarded  under the RSP,  except for  adjustments  in the Common  Stock of the
Company, materially increase the benefits accruing to Participants under the RSP
or materially  modify the requirements for eligibility for  participation in the
RSP unless  such  action of the Board  shall be subject to  ratification  by the
stockholders of the Company.

Federal Income Tax Consequences

         Common  Stock  awarded  under  the  RSP  is  generally  taxable  to the
recipient at the time that such awards  become 100% vested and  non-forfeitable,
based  upon the Fair  Market  Value of such  stock at the time of such  vesting.
Alternatively, a recipient may make an election pursuant to Section 83(b) of the
Code within 30 days of the date of the award to elect to include in gross income
for the current  taxable year the Fair Market Value of such stock as of the date
of the award.  Such  election  must be filed with the Internal  Revenue  Service
within 30 days of the date of the granting of the stock award.  The Company will
be allowed a tax  deduction for federal tax purposes as a  compensation  expense
equal to the amount of ordinary  income  recognized by a recipient of Plan Share
Awards at the time the recipient recognizes taxable ordinary income. A recipient
of a Plan Share Award may elect to have a portion of such award  withheld by the
RSP Trust in order to meet any necessary tax withholding obligations.

Accounting Treatment

         For  accounting  purposes,  the Company will  recognize a  compensation
expense in the amount of the Fair Market  Value of the Common  Stock  subject to
Plan  Share  Awards at the date of the  award pro rata over the  period of years
during which the awards are earned.

Stockholder Ratification

         The  Company is  submitting  the RSP  Amendments  to  stockholders  for
ratification in accordance with interpretive  letters of the OTS. An affirmative
vote of a majority of the votes cast at the Meeting on the matter,  in person or
by proxy,  is required to constitute  stockholder  ratification of this Proposal
III.

         THE BOARD OF DIRECTORS  RECOMMENDS A VOTE "FOR" THE RATIFICATION OF THE
AMENDMENTS TO THE RESTRICTED STOCK PLAN.


                                      -22-


- --------------------------------------------------------------------------------
                              INDEPENDENT AUDITORS
- --------------------------------------------------------------------------------

         KPMG Peat Marwick LLP was the Company's  independent  public accountant
for the 1997 fiscal  year.  The Board of  Directors  has  renewed the  Company's
arrangement  with KPMG Peat  Marwick LLP to be its  auditors for the 1998 fiscal
year. A representative of KPMG Peat Marwick LLP is expected to be present at the
Meeting to respond to  stockholders'  questions and will have the opportunity to
make a statement if he or she so desires.

- --------------------------------------------------------------------------------
                                  OTHER MATTERS
- --------------------------------------------------------------------------------

         The Board of  Directors is not aware of any business to come before the
Meeting  other  than those  matters  described  above in this  Proxy  Statement.
However,  if any other matters  should  properly come before the Meeting,  it is
intended that proxies in the accompanying  form will be voted in respect thereof
in  accordance  with  the  judgment  of  the  person  or  persons  named  in the
accompanying proxy.

- --------------------------------------------------------------------------------
                              STOCKHOLDER PROPOSALS
- --------------------------------------------------------------------------------

         In order to be eligible for inclusion in the Company's  proxy materials
for the Annual Meeting of Stockholders  for the fiscal year ending September 30,
1998, any  stockholder  proposal to take action at such meeting must be received
at the Company's  executive  offices at 161 Church Street,  Amsterdam,  New York
12010 no later than September 11, 1998.

- --------------------------------------------------------------------------------
                                  MISCELLANEOUS
- --------------------------------------------------------------------------------

         The  cost of  soliciting  proxies  will be borne  by the  Company.  The
Company will  reimburse  brokerage  firms and other  custodians,  nominees,  and
fiduciaries for reasonable  expenses incurred by them in sending proxy materials
to the beneficial  owners of Common Stock. In addition to solicitations by mail,
directors,  officers,  and regular  employees of the Company may solicit proxies
personally or by telegraph or telephone without additional compensation.

         The Company's 1997 Annual Report to Stockholders has been mailed to all
stockholders  of record as of the close of  business  on the  Record  Date.  Any
stockholder  who has not received a copy of the annual  report may obtain a copy
by writing  to the  Secretary  of the  Company.  The annual  report is not to be
treated  as a  part  of  the  proxy  solicitation  material  or as  having  been
incorporated herein by reference.

- --------------------------------------------------------------------------------
                                   FORM 10-KSB
- --------------------------------------------------------------------------------

         A copy of the  Company's  annual  report on Form  10-KSB for the fiscal
year ended  September 30, 1997 will be furnished  without charge to stockholders
as of the record date upon written  request to the  Secretary,  AFSALA  Bancorp,
Inc. 161 Church Street, Amsterdam, New York 12010.

                                       BY ORDER OF THE BOARD OF DIRECTORS

                                       /s/Sandra M. Hammond
                                       Sandra M. Hammond
                                       Corporate Secretary

Amsterdam, New York
January 9, 1998

                                      -23-




                                                                      EXHIBIT A
                                                                      ---------
                                    Amendment
                                     to the
                              AFSALA BANCORP, INC.
                             1997 Stock Option Plan
                             ----------------------

1.   Revision  to the  Plan  by  addition  of the  following  Section  24 in its
     entirety as follows:

     24. Plan Provisions Effective as of February 24, 1998.

         (a)  Immediate  Vesting  Upon  a  Change  in  Control.  Notwithstanding
anything herein to the contrary,  upon a Change in Control of the Company or the
Savings Bank, all outstanding  Awards shall be immediately  100% exercisable and
non-forfeitable.








                                                                       EXHIBIT B
                                                                       ---------

                                    Amendment
                                     to the
                             AMSTERDAM FEDERAL BANK
                    Restricted Stock Plan and Trust Agreement
                    -----------------------------------------


1.   Revision  to the Plan by  addition  of the  following  Section  9.10 in its
     entirety as follows:

     9.10.    Plan Provisions Effective as of February 24, 1998.
              --------------------------------------------------

              Notwithstanding  anything  herein  to the  contrary, upon a Change
in Control of the Parent or the Savings Bank,  all  outstanding  Awards shall be
immediately 100% earned and non-forfeitable.



- --------------------------------------------------------------------------------
                              AFSALA BANCORP, INC.
- --------------------------------------------------------------------------------
                         ANNUAL MEETING OF STOCKHOLDERS
                                February 24, 1998
- --------------------------------------------------------------------------------

         The  undersigned  hereby  appoints  the  Board of  Directors  of AFSALA
Bancorp,   Inc.  (the  "Company"),   or  its  designee,   with  full  powers  of
substitution,  to act as attorneys and proxies for the undersigned,  to vote all
shares of Common Stock of the Company which the  undersigned is entitled to vote
at the  Annual  Meeting  of  Stockholders  (the  "Meeting"),  to be  held at the
Amsterdam  Hotel  (formerly  the  Holiday  Inn),  located  at 10 Market  Street,
Amsterdam,  New York on  February  24,  1998,  at 2:00  p.m.  and at any and all
adjournments thereof, in the following manner:

                                                         FOR    WITHHELD
                                                         ---    --------
1.        The election as directors
          of the nominees listed below                   |_|      |_|
          (except as marked to the
          contrary below):

          Dr. Ronald S. Tecler
          Mr. John A. Tesiero, Jr.

          (Instruction:  To withhold authority to vote  for  any  nominee, write
          that nominee's name on the space provided below)



                                                         FOR    AGAINST  ABSTAIN
                                                         ---    -------  -------
2.        The ratification of the amendment to the
          AFSALA Bancorp, Inc. 1997 Stock Option Plan.   |_|      |_|      |_|

3.        The ratification of the amendment to the
          Amsterdam Federal Bank Restricted Stock Plan.  |_|      |_|      |_|

In their discretion, such attorneys and proxies are authorized to vote upon such
other  business as may  properly  come  before the  Meeting or any  adjournments
thereof.

         The Board of Directors  recommends a vote "FOR" all of the above listed
propositions.

- --------------------------------------------------------------------------------
THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED, THIS
SIGNED  PROXY WILL BE VOTED FOR EACH OF THE  PROPOSITIONS  STATED.  IF ANY OTHER
BUSINESS IS PRESENTED AT SUCH  MEETING,  THIS PROXY WILL BE VOTED BY THOSE NAMED
IN THIS  PROXY IN  THEIR  BEST  JUDGMENT.  AT THE  PRESENT  TIME,  THE  BOARD OF
DIRECTORS KNOWS OF NO OTHER BUSINESS TO BE PRESENTED AT THE MEETING.
- --------------------------------------------------------------------------------





                THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS

         Should the undersigned be present and elect to vote at the Meeting,  or
at any  adjournments  thereof,  and after  notification  to the Secretary of the
Company at the Meeting of the  stockholder's  decision to terminate  this proxy,
the power of said  attorneys  and proxies shall be deemed  terminated  and of no
further force and effect. The undersigned may also revoke this proxy by filing a
subsequently  dated proxy or by written  notification  to the  Secretary  of the
Company of his or her decision to terminate this proxy.

         The  undersigned  acknowledges  receipt  from the Company  prior to the
execution of this proxy of a Notice of Annual Meeting of  Stockholders,  a Proxy
Statement dated January 9, 1998, and the 1997 Annual Report to Stockholders.


                                                Please check here if you
Dated:                      , 1998          |_| plan to attend the Meeting.
       ---------------------






- -------------------------------------       ------------------------------------
PRINT NAME OF STOCKHOLDER                   PRINT NAME OF STOCKHOLDER


- -------------------------------------       ------------------------------------
SIGNATURE OF STOCKHOLDER                    SIGNATURE OF STOCKHOLDER


Please  sign  exactly  as your name  appears  on this  proxy.  When  signing  as
attorney, executor,  administrator,  trustee, or guardian, please give your full
title. If shares are held jointly, each holder should sign.


- --------------------------------------------------------------------------------
PLEASE  COMPLETE,  DATE,  SIGN,  AND MAIL THIS PROXY  PROMPTLY  IN THE  ENCLOSED
POSTAGE-PREPAID ENVELOPE.
- --------------------------------------------------------------------------------






                                  SCHEDULE 14A
                                 (Rule 14a-101)

                     INFORMATION REQUIRED IN PROXY STATEMENT

                            SCHEDULE 14A INFORMATION
           Proxy Statement Pursuant to Section 14(a) of the Securities
                      Exchange Act of 1934 (Amendment No. )


Filed by the registrant [X]
Filed by a party other than the registrant [ ]

Check the appropriate box:
[ ] Preliminary Proxy Statement    [ ]   Confidential, for use of the Commission
                                         Only (as permitted by Rule 14a-6(e)(2))
[X] Definitive Proxy Statement
[ ] Definitive Additional Materials
[ ] Soliciting Material pursuant to ss. 240.14a-11(c) or ss. 240.14a-12

                              AFSALA Bancorp, Inc.
- --------------------------------------------------------------------------------
                (Name of Registrant as Specified in Its Charter)

- --------------------------------------------------------------------------------
    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of filing fee (Check the appropriate box):
  [X]     No fee required
  [ ]     Fee  computed  on  table  below per Exchange Act Rules 14a-6(i)(1) and
          0-11.

- --------------------------------------------------------------------------------
         (1) Title of each class of securities to which transaction applies:

- --------------------------------------------------------------------------------
         (2) Aggregate number of securities to which transaction applies:

- --------------------------------------------------------------------------------
         (3) Per unit price or other  underlying  value of transaction  computed
pursuant  to Exchange  Act Rule 0-11.  (set forth the amount on which the filing
fee is calculated and state how it was determined):

- --------------------------------------------------------------------------------
         (4) Proposed maximum aggregate value of transaction:

- --------------------------------------------------------------------------------
         (5) Total fee paid:


  [ ]   Fee paid previously with preliminary materials.

  [ ] Check box if any part of the fee is offset as  provided  by  Exchange  Act
Rule  0-11(a)(2)  and identify the filing for which the  offsetting fee was paid
previously.  Identify the previous filing by registration  statement  number, or
the Form or Schedule and the date of its filing.

- --------------------------------------------------------------------------------
         (1) Amount previously paid:

- --------------------------------------------------------------------------------
         (2) Form, Schedule or Registration Statement No.:

- --------------------------------------------------------------------------------
         (3) Filing Party:

- --------------------------------------------------------------------------------
         (4) Date Filed: