SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-KSB

[X]  ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                                   ACT OF 1934
                     For the Fiscal Year Ended June 30, 2001
                                       OR
[  ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                                   ACT OF 1934
For the transaction period from ___________________ to ______________________

                         Commission File Number: 0-25165


                           GREENE COUNTY BANCORP, INC.
                 _________________________________________________
                 ( Name of Small Business Issuer in its Charter)


       United States                                  14-1809721
_____________________________                        _____________
(State or Other Jurisdiction
of Incorporation or Organization)          (I.R.S. Employer Identification No.)


302 Main Street, Catskill, New York                                      12414
_____________________________________                                _________
(Address of Principal Executive Office)                             (Zip Code)

                                                               (518) 943-2600
                                                      (Issuer's Telephone Number
                                                            including area code)

           Securities Registered Pursuant to Section 12(b) of the Act:

                                      None
                                    ________

           Securities Registered Pursuant to Section 12(g) of the Act:

                     Common Stock, par value $0.10 per share
           ___________________________________________________________
                                (Title of Class)

     Check whether the Registrant (1) has filed all reports required to be filed
by Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during the past
twelve months (or for such shorter  period that the  Registrant  was required to
file such reports) and (2) has been subject to such filing  requirements for the
past 90 days.
                                    YES  [X]  / NO
                                 ______________________
     Check if there is no disclosure  of  delinquent  filers in response to Item
405 of Regulation S-B is not contained in this form,  and no disclosure  will be
contained,  to the  best of  Registrant's  knowledge,  in  definitive  proxy  or
information statements incorporated by reference in Part III of this Form 10-KSB
or any amendments to this Form 10-KSB. [X]

The  Registrant's  revenues  for the  fiscal  year  ended  June  30,  2001  were
$12,609,158.

     As of June 30,  2001,  there were issued  2,152,835  and  2,040,355  shares
outstanding of the  Registrant's  Common Stock. As of September 21, 2001,  there
were 2,022,755 shares outstanding,  of which 870,439 were shares of voting stock
held by non-affiliates  of the Registrant,  computed by reference to the closing
price of Common Stock of $13.75 on such date. The aggregate  value of stock held
by non-affiliates was $11,968,536.25

                       DOCUMENTS INCORPORATED BY REFERENCE

1. Sections of Annual Report to Shareholders for the fiscal year ended June 30,
2001 (Part II).
2. Proxy Statement for the 2001 Annual Meeting of Shareholders (Part III)



                                     PART I
                                    ________
ITEM 1.    Business
______     _________

     Greene County Bancorp,  Inc. (the "Company") was organized at the direction
of the Board of Trustees of The Bank of Greene  County  (formerly  Greene County
Savings  Bank) (the "Bank") for the purpose of acting as the holding  company of
the Bank. On August 15, 2000, the Board of Directors of the Company  unanimously
approved a plan to convert the  Company's  charter  from a Delaware  corporation
regulated by the New York  Superintendent of Banks and the Board of Governors of
the Federal Reserve System to a Federal  corporation  regulated by the Office of
Thrift  Supervision  ("OTS").  On April 2, 2001,  the OTS  approved  the charter
conversion,  which was approved by the  shareholders  of the Company on November
27, 2000. The Company's  assets  consist  primarily of the  outstanding  capital
stock of the Bank and cash and  investments  of $5.1 million.  At June 30, 2001,
888,039 shares of the Company's  common stock,  par value $0.10 per share,  were
held by the public,  112,480  shares were held as Treasury  stock and  1,152,316
shares were held by Greene County  Bancorp,  MHC, the Company's  mutual  holding
company (the "Mutual Company").  The Company's  principal business is overseeing
and  directing  the  business  of  the  Bank  and  various  Company   investment
securities.

     At June 30,  2001,  the Company  had  consolidated  total  assets of $185.1
million,  consolidated total deposits of $154.2 million, borrowings from Federal
Home Loan Bank of $5.0 million and consolidated total equity of $25.1 million.

     The  Company's  administrative  office  is  located  at  302  Main  Street,
Catskill, New York 12414-1317. Its telephone number is (518) 943-2600.

The Bank of Greene County

     The Bank was  organized  in 1889 as The Building  and Loan  Association  of
Catskill, a New York-chartered  savings and loan association.  In 1974, the Bank
converted to a New York mutual savings bank under the name Greene County Savings
Bank.  In  conjunction  with the  reorganization  and the offering  completed in
December 1998 ("the  December 1998 Reorganization") the Bank changed its name to
The Bank of Greene County. The Bank's deposits are insured by the Bank Insurance
Fund, as administered by the Federal Deposit Insurance  Corporation ("FDIC"), up
to the maximum amount permitted by law. The Bank's principal  business  consists
of attracting  retail deposits from the general public in the areas  surrounding
its branches and investing  those  deposits,  together with funds generated from
operations and borrowings, primarily in one- to four-family residential mortgage
loans,  commercial  real estate  loans,  consumer  loans,  home equity loans and
commercial  business loans. In addition,  the Bank invests a significant portion
of  its  assets  in  investment   securities  and  mortgage-  and   asset-backed
securities. The Bank's revenues are derived principally from the interest on its
mortgage,  consumer and commercial loans and securities,  and servicing fees and
service  charges and other fees  collected on its deposit  accounts.  The Bank's
primary  sources of funds are deposits,  and principal and interest  payments on
loans and  investment  and mortgage- and  asset-backed  securities.  At June 30,
2001, the Bank had borrowed $5.0 million from the Federal Home Loan Bank.

     The Bank's administrative  office is located at 302 Main Street,  Catskill,
New York 12414-1317. Its telephone number is (518) 943-2600.

Greene County Bancorp, MHC

     The Mutual Company was formed in December 1998 as part of the Bank's mutual
holding company reorganization. The Mutual Company also received OTS approval of
its  conversion  from a state to federal  charter on April 2, 2001 as  discussed
above. The OTS under the new charter currently regulates the Mutual Company. The
Mutual Company owns 53.5% of the common stock of the Company. The Mutual Company
does not engage in any business activity other than to hold the Company's common
stock and to invest any liquid assets of the Mutual Company.

     The  Company's  administrative  office  is  located  at  302  Main  Street,
Catskill, New York 12414-1317, and its telephone number at that address is (518)
943-2600.



Market Area

     The Bank has been, and intends to continue to be, a community-oriented bank
offering a variety of financial services to meet the needs of the communities it
serves. The Bank currently  operates six full-service  banking offices in Greene
County  and  southern  Albany  County,  New York.  The  Bank's  primary  deposit
gathering area is currently  concentrated  around the areas within Greene County
and southern Albany County where its  full-service  banking offices are located,
namely the towns of Catskill,  Greenville,  Cairo,  Coxsackie,  Tannersville and
Westerlo.

     As of the 2000 census estimates,  the County population was 48,300 persons,
indicating an overall  increase in the  population  level of 8.0% since the last
census  conducted  in 1990.  Greene  County  is  primarily  rural  and the major
industry  consists of tourism  associated  with the several ski  facilities  and
festivals located in the Catskill Mountains. The County has no concentrations of
manufacturing    industry.     Greene    County    is    contiguous    to    the
Albany-Schenectady-Troy  metropolitan  statistical  area. The close proximity of
Greene  County  to the city of  Albany  has made it a  "bedroom"  community  for
persons  working in the Albany  capital  area.  Greene  County and the Coxsackie
Correctional  Facilities  are the largest  employers in the County.  Other large
employers  include  the  Hunter  Mountain  and Ski  Windham  resort  areas,  the
Catskill, Cairo-Durham, Greenville and Coxsackie-Athens Central School Districts
and Stiefel Labs, Inc.

Competition

     The  Bank  faces  significant  competition  both  in  making  loans  and in
attracting  deposits.  The Bank's  market area has a high  density of  financial
institutions,  many of which are branches of significantly  larger  institutions
that  have  greater  financial  resources  than the  Bank,  and all of which are
competitors of the Bank to varying  degrees.  The Bank's  competition  for loans
comes  principally  from  commercial  banks,  savings  banks,  savings  and loan
associations, mortgage-banking companies, credit unions, insurance companies and
other financial service companies.  Its most direct competition for deposits has
historically  come  from  commercial  banks,  savings  banks,  savings  and loan
associations  and credit  unions.  The Bank  faces  additional  competition  for
deposits  from  non-depository  competitors  such as the mutual  fund  industry,
securities and brokerage  firms and insurance  companies.  Competition  may also
increase as a result of the lifting of restrictions on the interstate operations
of financial institutions.

     Competition  is likely to  increase  as a result  of the  enactment  of the
Gramm-Leach-Bliley  Act of 1999,  which  eases  restrictions  on entry  into the
financial services market by insurance companies and securities firms. Moreover,
to the extent that these changes  permit banks,  securities  firms and insurance
companies to affiliate, the financial services industry could experience further
consolidation.  This  could  result  in a growing  number  of  larger  financial
institutions  competing  in the Bank's  primary  market  area that offer a wider
variety of financial  services than the Bank currently  offers.  Competition for
deposits,  for the  origination  of loans and the  provision of other  financial
services may limit the Bank's growth and adversely  impact its  profitability in
the future.


Lending Activities

     General. The principal lending activity of the Bank is the origination, for
retention in its  portfolio,  of fixed-rate and  adjustable-rate  mortgage loans
collateralized by one- to four-family residential real estate located within its
primary market area. To a lesser  extent,  the Bank also  originates  commercial
real estate loans, home equity loans, consumer loans and commercial business
loans.

     In an  effort  to  manage  the  interest  rate  risk  associated  with  its
predominantly  fixed-rate  loan  portfolio,  the Bank  maintains  high levels of
liquidity,  and, where possible,  matches the funding of fixed-rate  residential
mortgages with lower-costing core savings accounts.

     Loan  Portfolio  Composition.  Set  forth  below  is  selected  information
concerning the composition of the Bank's loan portfolio in dollar amounts and in
percentages  (before deductions for deferred fees and costs,  unearned discounts
and allowances for losses) as of the dates indicated.



                                                                         At June 30,
                                            2001                   2000                    1999
                                       Amount    Percent        Amount   Percent        Amount   Percent
                                  ---------- ----------   ----------- ----------- ---------- ---------
                                                                               
(Dollars in thousands)
Real estate loans:
  One- to four- family                $86,336     77.84%       $80,696    81.54%       $74,145     80.74%
  Commercial                            5,239       4.72         4,702      4.75          3985      4.34
  Construction and land                 1,979       1.78           616      0.62          1654      1.80
  Multi-family                          1,213       1.09         1,253      1.27           841      0.92
                                    ---------- ---------- ------------- --------- ------------- --------

    Total real estate loans            94,767      85.43        87,267     88.18        80,625     87.80

Consumer loans
  Installment (1)                       6,128       5.53         4,865      4.92         4,761      5.18
  Home equity                           6,138       5.53         4,631      4.68         4,689      5.11
  Passbook                                596       0.54           490      0.50           525      0.57
                                    ---------- ---------- ------------- --------- ------------- --------

    Total consumer loans               12,862      11.60         9,986     10.10         9,975     10.86

Commercial business loans               3,291       2.97         1,707      1.72         1,230      1.34
                                    ---------- ---------- ------------- --------- ------------- --------


Total consumer loans and
  commercial business loans            16,153      14.57        11,693     11.82        11,205     12.20
                                    ---------- ---------- ------------- --------- ------------- --------


Total gross loans                     110,920     100.0%        98,960    100.0%        91,830    100.0%
                                    ----------            -------------           -------------


Less:
  Deferred fees and discounts           (277)                    (275)                   (240)
  Allowance for loan losses             (886)                    (866)                   (792)
                                    ----------            -------------           -------------


Total loans receivable, net          $109,757                  $97,819                 $90,798
                                    ==========            =============           =============


(1) Includes  direct  automobile  loans (on both new and used  automobiles)  and
personal loans.




                                                                At June 30,
                                            2001                   2000                    1999
                                       Amount    Percent        Amount   Percent        Amount   Percent
                                    ---------- ---------- ------------- --------- ------------- --------
                                                                               
(Dollars in thousands)
Fixed-rate loans:
  Real estate loans:
     One- to four- family             $77,852     70.19%       $69,360    70.08%       $60,137    65.49%
     Commercial                         3,589       3.23         2,840      2.87         1,542      1.68
     Construction and land              1,979       1.78           616      0.62         1,654      1.80
     Multi-family                       1,175       1.06         1,124      1.14           699      0.76
                                   ---------- ---------- ------------- --------- ------------- ---------

  Total real estate loans              84,595      76.26        73,940     74.71        64,032     69.73

  Consumer loans
     Installment (1)                    6,128       5.53         4,865      4.92         4,761      5.18
     Home equity                        6,138       5.53         4,631      4.68         4,689      5.11
     Passbook                             596       0.54           490      0.50           525      0.57
  Commercial business loans             3,291       2.97         1,707      1.72         1,230      1.35
                                   ---------- ---------- ------------- --------- ------------- ---------

Total fixed-rate loans                100,748      90.83        85,633     86.53        75,237     81.94
                                   ---------- ---------- ------------- --------- ------------- ---------

Adjustable-rate loans
  Real estate loans:
     One- to four- family               8,484       7.65        11,336     11.46        14,008     15.25
     Commercial real estate             1,650       1.49         1,862      1.88         2,443      2.66
     Multi-family                          38       0.03           129      0.13           142      0.15
     Construction and land                ---        ---           ---       ---           ---       ---
                                   ---------- ---------- ------------- --------- ------------- ---------

Total adjustable-rate loans            10,172       9.17        13,327     13.47        16,593     18.06

Total gross loans                     110,920     100.0%        98,960    100.0%        91,830    100.0%
                                    ---------- ---------- ------------- --------- ------------- ---------


Less:
  Deferred fees and discounts           (277)                    (275)                   (240)
  Allowance for loan losses             (886)                    (866)                   (792)
                                    ----------            -------------           -------------


Total loans receivable, net          $109,757                  $97,819                 $90,798
                                    ==========            =============           =============


     (1) Includes direct automobile loans (on both new and used automobiles) and
personal loans.



     One- to Four-Family  Residential Loans. The Bank's primary lending activity
is  the  origination,  for  retention  in  the  Bank's  portfolio,  of  one-  to
four-family residential mortgage loans collateralized by property located in the
Bank's primary lending area. Generally, one- to four-family residential mortgage
loans are made in amounts up to 89.9% of the  lesser of the  appraised  value of
the property.  However, the Bank will originate one- to four-family  residential
mortgage  loans with  loan-to-value  ratios of up to 95%, with private  mortgage
insurance.  Generally, residential mortgage loans are originated for terms of up
to 30 years,  though in recent years the Bank has been  successful  in marketing
and originating  such loans with 15-year terms.  One- to four-family  fixed-rate
loans are offered with both a monthly and bi-weekly  payment  feature.  The Bank
generally requires fire and casualty insurance,  the establishment of a mortgage
escrow account for the payment of real estate taxes, hazard and flood insurance,
as well as title insurance on all properties  collateralizing  real estate loans
made by the Bank.

     The Bank currently  offers one- to four-family  residential  mortgage loans
with fixed and  adjustable  interest  rates.  Originations  of fixed-rate  loans
versus  adjustable-rate loans are monitored on an ongoing basis and are affected
significantly by the level of market interest rates,  customer  preference,  the
Bank's  interest  rate gap  position,  and loan  products  offered by the Bank's
competitors.  Particularly,  in a  relatively  low  interest  rate  environment,
borrowers may prefer fixed-rate loans to  adjustable-rate  loans.  Single-family
residential real estate loans often remain outstanding for significantly shorter
periods than their  contractual  terms because borrowers may refinance or prepay
loans at their option. The average length of time that the Bank's  single-family
residential  mortgage loans remain  outstanding varies  significantly  depending
upon trends in market interest rates and other factors.

     The Bank's  adjustable-rate  mortgage  ("ARM") loans currently  provide for
maximum rate  adjustments of 150 basis points per year and 600 basis points over
the term of the loan. The Bank offers ARM loans with initial interest rates that
are below market,  referred to as "teaser rates." However,  in underwriting such
loans,  borrowers are qualified at the full index rate. Generally the Bank's ARM
loans adjust every year. After origination,  the interest rate on such ARM loans
is reset based upon a  contractual  spread or margin above the average  yield on
one-year United States Treasury securities, adjusted to a constant maturity (the
"U.S.  Treasury Constant  Maturity  Index"),  as published weekly by the Federal
Reserve Board.

     ARM loans  decrease the risk  associated  with  changes in market  interest
rates by  periodically  re-pricing,  but involve other risks because as interest
rates  increase,  the  underlying  payments  by  the  borrower  increase,   thus
increasing  the  potential for default by the  borrower.  At the same time,  the
marketability of the underlying  collateral may be adversely  affected by higher
interest  rates.  Upward  adjustment  of the  contractual  interest rate is also
limited by the maximum periodic and lifetime interest rate adjustment  permitted
by the  terms of the ARM  loans,  and,  therefore,  is  potentially  limited  in
effectiveness during periods of rapidly rising interest rates. At June 30, 2001,
7.65% of the Bank's loan portfolio consisted of one- to four-family  residential
loans with adjustable interest rates.

     The Bank  originates  construction to permanent loans to homeowners for the
purpose of construction of primary and secondary  residences.  The Bank issues a
commitment and has one closing which encompasses both the construction phase and
permanent financing.  The construction phase is a maximum term of six months and
the interest charged is the rate as stated in the commitment, with loan-to-value
ratios  of up to 89% (or up to 95%  with  private  mortgage  insurance),  of the
completed project.  The Bank began offering loans  collateralized by undeveloped
land during fiscal year 2001. The acreage associated with such loans is limited.
These land loans generally are intended for future sites of primary or secondary
residence.

     Construction lending generally involves a greater degree of risk than other
one- to four-family mortgage lending. The repayment of the construction loan is,
to a great degree,  dependent upon the  successful and timely  completion of the
construction of the subject property. Construction delays may further impair the
borrower's ability to repay the loan.

     The Bank's  residential  mortgage loan originations are generally  obtained
from the Bank's loan  representatives  operating in its branch  offices  through
their  contacts  with existing or past loan  customers,  depositors of the Bank,
referrals from attorneys and  accountants who refer loan  applications  from the
general  public,  and local  realtors.  The Bank has hired a loan originator who
calls upon customers during non-banking hours and at locations convenient to the
customer.

     All one- to four-family  residential  mortgage loans originated by the Bank
include "due-on-sale"  clauses,  which give the Bank the right to declare a loan
immediately due and payable in the event that, among other things,  the borrower
sells or otherwise disposes of the real property subject to the mortgage and the
loan is not repaid.

     At June 30, 2001,  $86.3  million,  or 77.8% of the Bank's loan  portfolio,
consisted  of one- to  four-family  residential  mortgage  loans.  Approximately
$660,607 of such loans  (representing  11 loans) were included in  nonperforming
loans as of that date.

     Commercial  Real  Estate and  Multifamily  Loans.  At June 30,  2001,  $5.2
million,  or 4.72%,  of the total loan  portfolio  consisted of commercial  real
estate  loans.  Office  buildings,  mixed-use  properties  and other  commercial
properties  collateralize  commercial  real estate  loans.  The Bank  originates
fixed- and adjustable-rate commercial mortgage loans with maximum terms of up to
20 years.  The maximum  loan-to-value  ratio of commercial  real estate loans is
generally  75%. At June 30, 2001,  the largest  commercial  mortgage  loan had a
principal   balance  of  $433,171   and  was   collateralized   by  a  furniture
warehouse/showroom.

     In underwriting commercial real estate loans, the Bank reviews the expected
net operating income generated by the real estate to ensure that it is generally
at least 110% of the amount of the monthly debt  service;  the age and condition
of the collateral; the financial resources and income level of the borrower; and
the borrower's  business  experience.  The Bank's policy is to require  personal
guarantees from all commercial real estate borrowers.

     Loans  collateralized  by commercial real estate  generally are larger than
one- to  four-family  residential  loans and  involve a greater  degree of risk.
Commercial  mortgage loans often involve large loan balances to single borrowers
or groups of related borrowers. Payments on these loans depend to a large degree
on the results of  operations  and  management  of the  properties or underlying
businesses, and may be affected to a greater extent by adverse conditions in the
real  estate  market or the  economy  in  general.  Accordingly,  the  nature of
commercial  real estate loans makes them more  difficult for Bank  management to
monitor and evaluate.

     The Bank originates a limited number of multi-family  loans,  which totaled
$1.2 million, or 1.09% of the Bank's total loans at June 30, 2001.  Multi-family
loans are generally  collateralized by apartment buildings located in the Bank's
primary market area. The Bank's underwriting  practices and the risks associated
with multi-family loans do not differ substantially from that of commercial real
estate loans.

     Consumer  Loans.  The Bank's  consumer loans consist of direct loans on new
and used automobiles,  personal loans (either secured or unsecured), home equity
loans,  and other consumer loans  (consisting of passbook loans,  unsecured home
improvement loans and recreational  vehicle loans).  At June 30, 2001,  consumer
loans  totaled $12.9  million,  or 11.6% of the total loan  portfolio.  Consumer
loans (other than home equity loans) are originated at fixed rates with terms to
maturity of one to five years.

     Consumer loans  generally have shorter terms and higher interest rates than
one- to  four-family  mortgage  loans.  In addition,  consumer  loans expand the
products and services offered by the Bank to better meet the financial  services
needs of its customers.  Consumer loans  generally  involve  greater credit risk
than  residential  mortgage  loans because of the  difference in the  underlying
collateral. Repossessed collateral for a defaulted consumer loan may not provide
an adequate source of repayment of the  outstanding  loan balance because of the
greater likelihood of damage, loss or depreciation in the underlying collateral.
The remaining  deficiency often does not warrant further substantial  collection
efforts  against  the  borrower  beyond  obtaining  a  deficiency  judgment.  In
addition,  consumer loan collections depend on the borrower's personal financial
stability.  Furthermore,  the  application  of various  federal  and state laws,
including federal and state bankruptcy and insolvency laws, may limit the amount
that can be recovered on such loans.

     The  Bank's   underwriting   procedures  for  consumer  loans  includes  an
assessment  of  the  applicant's   credit  history  and  an  assessment  of  the
applicant's ability to meet existing and proposed debt obligations. Although the
applicant's  creditworthiness  is the primary  consideration,  the  underwriting
process also  includes a comparison of the value of the security to the proposed
loan amount. The Bank underwrites its consumer loans internally,  which the Bank
believes limits its exposure to credit risks associated with loans  underwritten
or purchased from brokers and other external sources.

     The Bank offers fixed-rate home equity loans that are collateralized by the
borrower's  residence.  Home equity loans are generally  underwritten with terms
not to  exceed  15 years  and  under  the same  criteria  that the Bank  uses to
underwrite  one- to  four-family  fixed rate  loans.  Home  equity  loans may be
underwritten with terms not to exceed 15 years and with a loan to value ratio of
80% when combined with the principal  balance of the existing mortgage loan. The
maximum amount of a home equity loan may not exceed  $50,000 unless  approved by
the Board of Directors. The Bank appraises the property collateralizing the loan
at the time of the loan  application  (but not thereafter) in order to determine
the value of the property  collateralizing  the home equity  loans.  At June 30,
2001,  the  outstanding  balance of home equity loans totaled $6.1  million,  or
5.53% of the Bank's total loan portfolio.

     Commercial  Business Loans.  The Bank also originates  commercial  business
loans up to 10  years  at  fixed  rates.  The  Bank  attributes  growth  in this
portfolio to its ability to offer borrowers senior management  attention as well
as  timely  and local  decision-making  on  commercial  loan  applications.  The
decision  to  grant  a  commercial   business  loan  depends  primarily  on  the
credit worthiness  and cash  flow  of the  borrower  (and  any  guarantors)  and
secondarily  on the  value of and  ability  to  liquidate  the  collateral  that
consists of receivables,  inventory and equipment.  The Bank generally  requires
annual  financial  statements,  tax returns  and  personal  guarantees  from the
commercial business borrowers.  The Bank also generally requires an appraisal of
any real estate that  collateralizes  the loan.  At June 30, 2001,  the Bank had
$3.3 million of commercial  business loans  representing 2.97% of the total loan
portfolio.  On such date, the average balance of the Bank's commercial  business
loans was  approximately  $35,800.  The largest  commercial  business loan had a
balance of $600,000 and represented a fire truck loan for a local fire district.
At June 30,  2001,  the  Bank's  commercial  loan  portfolio  included  92 loans
collateralized by real estate, fire trucks, or other equipment.

     Commercial   business   lending   generally   involves  greater  risk  than
residential  mortgage  lending and involves  risks that are different from those
associated with  residential  and commercial  real estate  lending.  Real estate
lending is generally  considered to be collateral based, with loan amounts based
on predetermined  loan to collateral  values,  and liquidation of the underlying
real estate collateral is viewed as the primary source of repayment in the event
of borrower default. Although commercial business loans may be collateralized by
equipment or other business  assets,  the liquidation of collateral in the event
of a  borrower  default is often an  insufficient  source of  repayment  because
equipment  and other  business  assets may be obsolete or of limited use,  among
other things.  Accordingly,  the repayment of a commercial business loan depends
primarily on the  creditworthiness  of the borrower (and any guarantors),  while
liquidation  of  collateral  is a  secondary  and often  insufficient  source of
repayment.

     Loan Maturity Schedule.  The following table sets forth certain information
as of June 30, 2001  regarding the amount of loans maturing or re-pricing in the
Bank's  portfolio.  Adjustable-rate  loans are  included  in the period in which
interest rates are next scheduled to adjust rather than the period in which they
contractually  mature,  and fixed-rate loans are included in the period in which
the final contractual repayment is due.

The following table illustrates the future maturities of such loans
at June 30, 2001.




                                             1 Year    3 Years     5 Years
                                  Within    Through    Through     Through     Beyond
                                  1 Year    3 Years    5 Years    10 Years   10 Years       Total
                                --------- ---------- ---------- ----------- ---------- -----------

                                                                       
(Dollars in thousands)
Real estate loans:
  One- to four- family            $7,604     $1,784     $1,163     $10,864    $64,921     $86,336
  Commercial                       1,481        223        155         593      2,787       5,239
  Construction and land              ---        ---          6         ---      1,973       1,979
  Multi-family                       ---         38         74          37      1,064       1,213
                               --------- ---------- ---------- ----------- ---------- -----------

Total real estate loans            9,085      2,045      1,398      11,494     70,745      94,767

Consumer loans                     1,269      3,190      3,708       2,309      2,386      12,862

Commercial business loans          1,208        513        830         140        600       3,291

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

Total loan portfolio             $11,562     $5,748     $5,936     $13,943    $73,731    $110,920
                               ========= ========== ========== =========== ========== ===========



     The total  amount of the above  loans due after  June 30,  2002  which have
predetermined  interest  rates is $97.5  million while the total amount of loans
due after such date which have adjustable interest rates is $1.8 million.

     The  following  table  sets  forth  the  loan   origination  and  repayment
activities of the Bank for the periods  indicated.  The Bank did not purchase or
sell any loans during the periods presented.



                                       For the Years Ended June 30,
                                        2001          2000         1999
                                    ---------    ----------    ---------
                                                        
(Dollars in thousands)
Originations by type:
  Adjustable rate loans
     One- to four- family               $409            $541         $1,214
     Commercial real estate              252              51            131
     Multi-family                         10              17            ---
                                    ---------      ----------      ---------

  Total adjustable rate loans            671             609          1,345

  Fixed rate loans
     One- to four- family             17,123          15,910         28,455
     Commercial real estate            1,485           1,682             90
     Construction and land             4,405           4,512          3,347
     Multi-family                        145             483            ---
     Installment                       5,630           4,317          4,782
     Home equity                       3,311           1,610          2,227
     Passbook                            431             450            540
     Commercial business               3,286           2,235            388
                                    ---------      ----------      ---------

  Total fixed rate loans              35,816          31,199         39,829

  Total loans originated             $36,487         $31,808        $41,174
                                    ---------      ----------      ---------


Repayments:
     One- to four- family             11,892           9,900         19,777
     Commercial real estate            1,200           1,016            757
     Construction and land             3,042           5,550          2,491
     Multi-family                        195              88            ---
     Installment                       4,367           4,213          4,193
     Home equity                       1,804           1,668          2,265
     Passbook                            325             485            559
     Commercial business               1,702           1,758            494
                                    ---------      ----------      ---------


  Total repayments                    24,527          24,678         30,536
                                    ---------      ----------      ---------


Net increase in loans                $11,960          $7,130        $10,638
                                    =========      ==========      =========




     Loan Approval Procedures and Authority.  The Board of Directors establishes
the  lending  policies  and loan  approval  limits  of the Bank.  Loan  officers
generally  have the authority to originate  mortgage  loans,  consumer loans and
commercial  business loans up to amounts  established for each lending  officer.
The  Executive  Committee  or the  full  Board of  Directors  must  approve  all
residential loans over $200,000.

     The Board annually  approves  independent  appraisers used by the Bank. For
larger  loans,  the Bank may  require an  environmental  site  assessment  to be
performed by an independent professional for all non-residential mortgage loans.
It is the Bank's policy to require hazard insurance on all mortgage loans.

     Loan Origination  Fees and Other Income.  In addition to interest earned on
loans,  the Bank receives loan  origination  fees. Such fees and costs vary with
the  volume  and type of loans and  commitments  made and  purchased,  principal
repayments,  and competitive  conditions in the mortgage markets,  which in turn
respond to the demand and availability of money.

     In addition to loan  origination  fees, the Bank also receives other income
that consists primarily of deposit transaction account service charges, ATM fees
and late  charges.  The Bank also  installs,  maintains  and  services  merchant
bankcard  equipment  for  local  retailers  and  is  paid  a  percentage  of the
transactions processed using such equipment.

     Loans-to-One  Borrower.  Savings banks are subject to the same loans-to-one
borrower  limits as those  applicable  to national  banks,  which under  current
regulations  restrict  loans  to  one  borrower  to an  amount  equal  to 15% of
unimpaired  capital  and  unimpaired  surplus  on an  unsecured  basis,  and  an
additional amount equal to 10% of unimpaired  capital and unimpaired  surplus if
the loan is secured  by  readily  marketable  collateral  (generally,  financial
instruments and bullion,  but not real estate).  The Bank's policy provides that
loans to one borrower (or related borrowers) should not exceed 10% of the Bank's
capital and reserves.

     At June 30, 2001,  the largest  aggregate  amount loaned by the Bank to one
borrower  was  consisted  of a  commercial  business  loan of  $600,000  for the
purchase of a fire truck.  The loan  comprising  the  lending  relationship  was
performing in accordance with its terms as of June 30, 2001.

Delinquencies and Classified Assets

     Collection  Procedures.  A computer  generated late notice is sent and a 2%
late charge is assessed  when a payment is 15 days late. A second notice will be
incorporated in the next month's billing notice, approximately 21 days after the
due date of the first late payment.  Accounts  thirty days or more past due will
be  reviewed by the  collection  manager and  receive  individual  attention  as
required,  including  collection  letters and telephone  calls.  The  collection
manager in order to avoid further  deterioration  will closely monitor  accounts
that have a history of consistent late or delinquent  payments.  Accounts two or
more payments past due are reported to the Board of Directors for  consideration
of foreclosure action. With respect to consumer loans, a late notice is sent and
a late charge is assessed  10 days (or,  in the case of home  equity  loans,  15
days) after payment is due. A second notice is sent 15 days (in the case of home
equity loans, 25 days) thereafter.  The collection manager reviews loans 30 days
or more  past  due  individually,  following  up  with  collection  letters  and
telephone  calls.  Accounts  three or more payments past due are reported to the
Board  of  Directors  and are  subject  to  legal  action  and  repossession  of
collateral.

     Loans Past Due and Non-performing  Assets.  Loans are reviewed on a regular
basis.  Management  determines that a loan is impaired or non-performing when it
is  probable  at least a  portion  of the loan will not be  collected  due to an
irreversible  deterioration  in the  financial  condition of the borrower or the
value of the  underlying  collateral.  When a loan is determined to be impaired,
the  measurement of the loan is based on present value of estimated  future cash
flows,  except that all  collateral-dependent  loans are measured for impairment
based on the fair value of the collateral. Management places loans on nonaccrual
status once the loans have become over 90 days delinquent. Nonaccrual is defined
as a loan in which  collectibility is questionable and therefore interest on the
loan will no longer be recognized on an accrual  basis.  A loan does not have to
be 90 days delinquent in order to be classified as  non-performing.  Interest on
nonaccural  loans is  recognized on a cash basis until such time as the borrower
has  brought the loan to  performing  status.  Other real  estate  owned is also
considered  non-performing.  At June 30, 2001, the Bank had non-performing loans
of $743,468 and a ratio of non-performing loans to total loans of 0.67%.

     Real  estate  acquired  as a result  of  foreclosure  or by deed in lieu of
foreclosure is classified as other real estate owned ("OREO") until such time as
it is sold. When real estate is acquired through  foreclosure or by deed in lieu
of  foreclosure,  it is  recorded  at its fair value,  less  estimated  costs of
disposal.  If the value of the property is less than the loan,  less any related
specific loan loss  provisions,  the difference is charged against the allowance
for loan losses. Any subsequent  write-down of OREO is charged against earnings.
At  June  30,  2001,   the  Bank's  OREO  totaled   $30,229  and  its  ratio  of
non-performing assets to total assets was 0.42%.





     The following table sets forth  delinquencies  in the Bank's loan portfolio
at June 30,  2001.  When a loan is  delinquent  90 days or more,  the Bank fully
reverses all accrued interest thereon and ceases to accrue interest  thereafter.
A loan is not  removed  from  nonaccrual  status  until the loan is current  and
evidence supports the borrower's  ability to maintain a current status. The Bank
also had 3  one-to-four-family  real  estate  loans that  amounted  to  $162,374
classified as nonaccural which were in the 60 to 89 days delinquent  category at
June 30, 2001. For all the dates  indicated,  the Bank did not have any material
restructured loans.




                                                                                 Percentage
                                                                                  of Loan
                                                                  Dollar         Category
                                                                  Amount
                                                   Number
                                                 ----------   -------------    ------------
                                                                          
60 to 89 Days delinquent
Real estate:
    One- to four- family                                 10        $432,874           64.0%
    Commercial                                            1          66,842             9.9
    Construction and land                               ---             ---             ---
    Multi-family                                          1         123,867            18.3
Installment                                               8          52,647             7.8
Commercial business                                     ---             ---             ---
                                                  ----------   -------------    ------------

Total loan delinquency 60 to 89 days                     20         676,230          100.0%

90 Days and over delinquent
Real estate:
    One- to four- family                                  8         498,233           85.8%
    Commercial                                            1          71,711            12.3
    Construction and land                               ---             ---             ---
    Multi-family                                        ---             ---             ---
Installment                                               4          11,150             1.9
Commercial business                                     ---             ---             ---
                                                  ----------   -------------    -----------

Total loan delinquency 90 days and over                  13         581,094          100.0%

Total loans delinquent over 60 days
Real estate:
    One- to four- family                                 18         931,107           74.0%
    Commercial                                            2         138,553            11.0
    Construction and land                               ---             ---             ---
    Multi-family                                          1         123,867             9.9
Installment                                              12          63,797             5.1
Commercial business                                     ---             ---             ---
                                                  ----------   -------------    ------------

Total loans delinquent over 60 days                      33      $1,257,324          100.0%
                                                  ==========   =============    ============







Nonaccrual  Loans and  Nonperforming  Assets.  The  following  table  sets forth
information  regarding nonaccrual loans and other  non-performing  assets at the
dates indicated.  The Bank had no accruing loans delinquent more than 90 days at
June 30, 2001, 2000, and 1999.


                                                             At June 30,
                                                   2001             2000            1999
                                             ----------      -----------      ----------

                                                                        
Nonaccruing loans:
    Real estate loans
       One- to four- family                    $660,607         $495,909        $486,871
       Commercial real estate                    71,711          155,002         166,056
    Installment and home equity                  11,150           20,801          14,644
    Commercial business                             ---              ---             ---
                                             ----------      -----------      ----------

Total nonaccruing loans                         743,468          671,712         667,571

Real estate owned:
    Real estate loans
       One- to four- family                         ---           42,133          53,302
       Commercial real estate                    30,229              ---             ---
    Commercial business                             ---          109,000         123,548
                                             ----------      -----------      ----------

Total real estate owned                          30,229          151,133         176,850

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

Total non-performing assets                    $773,697         $822,845        $844,421
                                             ==========      ===========      ==========


Total as a percentage of total assets             0.42%            0.49%           0.56%





     During the year ended June 30, 2001, gross interest income of $31,000 would
have been recorded on nonaccrual  loans under their  original terms if the loans
had been  current  throughout  the period.  No interest  income was  recorded on
nonaccrual  loans or on accruing loans more than 90 days  delinquent  during the
year ended June 30, 2001.

     Classification of Assets.  Consistent with regulatory guidelines,  the Bank
provides for the  classification  of loans and other assets  considered to be of
lesser quality.  Such ratings  coincide with the  "Substandard",  "Doubtful" and
"Loss"  classifications  used by  federal  regulators  in their  examination  of
financial  institutions.  Generally, an asset is considered Substandard if it is
inadequately  protected  by the  current  net worth and paying  capacity  of the
obligors  and/or  the  collateral  pledged.  Substandard  assets  include  those
characterized by the distinct possibility that the insured financial institution
will sustain some loss if the deficiencies are not corrected.  Assets classified
as Doubtful have all the weaknesses  inherent in assets  classified  Substandard
with the added  characteristic  that the weaknesses  present make  collection or
liquidation  in  full,  on  the  basis  of  currently  existing  facts,   highly
questionable  and  improbable.  Assets  classified as Loss are those  considered
uncollectible  and of such little value that their continuance as assets without
the establishment of a specific loss reserve and/or charge-off is not warranted.
Assets  that do not  currently  expose the  insured  financial  institutions  to
sufficient  risk  to  warrant   classification  in  one  of  the  aforementioned
categories but otherwise possess weaknesses are designated "Special Mention."

     When the Bank classifies  problem assets as either Substandard or Doubtful,
it  establishes a valuation  allowances  or "loss  reserves" in an amount deemed
prudent by management.  General  allowances  represent loss allowances that have
been  established  to  recognize  the  inherent  risk  associated  with  lending
activities,  but which, unlike specific  allowances,  have not been allocated to
particular problem assets. When the Bank classifies problem assets as "Loss," it
is required either to establish a specific allowance for losses equal to 100% of
the amount of assets so  classified,  or to charge-off  such amount.  The Bank's
determination  as to the  classification  of its  assets  and the  amount of its
valuation allowance is subject to review by its regulatory  agencies,  which can
order the establishment of additional  general or specific loss allowances.  The
Bank  reviews its  portfolio  monthly to  determine  whether any assets  require
classification in accordance with applicable regulations.


     Allowance for Loan Losses.  The  allowance  for loan losses is  established
through a provision for loan losses based on management's evaluation of the risk
inherent in the loan portfolio, the composition of the loan portfolio,  specific
impaired loans and current economic conditions. Such evaluation,  which includes
a review  of all  loans  on  which  full  collectibility  may not be  reasonably
assured,  considers among other matters,  the estimated net realizable  value or
the fair value of the underlying  collateral,  economic  conditions,  historical
loan loss experience and other factors that warrant recognition in providing for
an adequate loan loss allowance. In addition, various regulatory agencies, as an
integral  part of their  examination  process,  periodically  review  the Bank's
allowance for loan losses and  valuation of OREO.  Such agencies may require the
Bank to  recognize  additions to the  allowance  based on their  judgment  about
information  available to them at the time of their  examination.  The allowance
for loan losses is increased by a provision for loan losses (which  results in a
charge to noninterest  expense) and is reduced by net  charge-offs.  At June 30,
2001,  the total  allowance was $886,081,  which  amounted to 0.81% of total net
loans receivable and 119.18% of nonperforming loans. Management will continue to
monitor  and  modify  the  level of the  allowance  for loan  losses in order to
maintain  it at a level  which  management  considers  adequate  to provide  for
potential loan losses.  For the year ended June 30, 2001, the Bank's charge-offs
amounted  to $76,915.  For the years  ended June 30,  2000 and 1999,  the Bank's
charge-offs amounted to $65,557 and $125,971, respectively.

     The Bank may requires an  environmental  site assessment to be performed by
an independent  professional for non-residential  mortgage loans. It is also the
Bank's policy to require title and hazard  insurance on all mortgage  loans.  In
addition,  the Bank may require  borrowers to make payments to a mortgage escrow
account for the payment of property  taxes.  Any  exceptions  to the Bank's loan
policies must be made in accordance with the limitations set out in each policy.
Typically,  the exception authority ranges from the Chief Lending Officer to the
Board of Directors, depending on the size and type of loan involved.






     Analysis of the Allowance For Loan Losses.  The following  table sets forth
the analysis of the allowance for loan losses for the periods indicated.




                                                                      For theYears Ended June 30,
                                                               2001              2000                1999
                                                           ----------           ---------         ----------
                                                                                         

Balance at the beginning of period                           $866,443           $791,897           $728,478

Charge-offs:
  One- to four- family real estate                                ---                ---              2,496
  Commercial real estate                                       26,432                ---                ---
  Installment                                                  50,483             65,557             19,735
  Commercial business                                             ---                ---            103,740

                                                           ----------           --------          ----------
Total charge-offs                                              76,915             65,557            125,971

Recoveries:
  One- to four- families                                          ---                ---              5,665
  Installment                                                  36,553              5,103              3,725

                                                           ----------           --------          ---------
Total recoveries                                               36,553              5,103              9,390

Net charge-offs                                                40,362             60,454            116,581

                                                           ----------           --------          ---------
Additions charged to operations                                60,000            135,000            180,000

                                                           ----------           --------         ----------
Balance at end of period                                     $886,081           $866,443           $791,897
                                                           ==========           ========          =========


Ratio of net charge-offs to average loans outstanding           0.04%              0.06%               0.15%
Ratio of net charge-offs to nonperforming assets                5.22%              7.35%              11.33%
Allowance for loan loss to nonperforming loans                119.18%            128.99%              91.94%
Allowance for loan loss to net loans                            0.81%              0.89%               0.87%








     Allocation of Allowance for Loan Losses. The following table sets forth the
allocation  of the  allowance  for loan  losses  by loan  category  at the dates
indicated.  The allowance is allocated to each loan category based on historical
loss  experience  and  economic  conditions.  The  unallocated  portions  of the
allowance  represent  general  reserves  for unused lines of credit and inherent
risk associated with increased volume in lending transactions.



                               June 30, 2001                    June 30, 2000                    June 30, 1999

                                            Percent                               Percent                               Percent
                                             of                                    of                                    of
                                  Loan      loans                   Loan          loans                 Loan            loans
                       Amount of  Amounts   in each          Amount of  Amounts   in each        Amount of    Amounts   in each
                       Loan Loss  By        Category         Loan Loss  By        Category       loan Loss    By        Category
                                            to total                              to total                              to total
                       Allowance  Category  Loans            Allowance  Category  Loans          Allowance   Category   Loans
                                                                                             
(Dollars in Thousands)
One- to four- family        $467   $86,336      77.8%             $442   $80,696    81.5%              $484   $74,145     80.7%
Commercial       real        120     5,239       4.7               105     4,702      4.8                88     3,985      4.3
Construction and land         13     1,979       1.8                 4       616      0.6                 6     1,654      1.8
Multi-family                  10     1,213       1.1                22     1,253      1.3                10       841      0.9
Installment                  100     6,128       5.5               121     4,865      4.9                80     4,761      5.2
Home equity                   32     6,138       5.5                 1     4,631      4.7               ---     4,689      5.1
Passbook                       1       596       0.6                 1       490      0.5               ---       525      0.6
Commercial business          136     3,291       3.0                72     1,707      1.7                55     1,230      1.4
Specific                     ---       ---       ---               ---       ---      ---               ---       ---      ---
Unallocated                    7       ---       ---                98      ----      ---                0       ---      ---
                       ---------- --------- ---------        ---------- --------- --------        --------- --------- --------
Totals                      $886  $110,920    100.0%              $866   $98,960   100.0%              $792   $91,830    100.0%
                       ========== ========= =========        ========== ========= ========       ========== ========= ========



Securities Investment Activities

     Given the Bank's substantial  portfolio of fixed-rate  residential mortgage
loans, the Bank maintains high balances of liquid investments for the purpose of
reducing  interest rate risk. The Board of Directors  establishes the securities
investment policy.  This policy dictates that investment  decisions will be made
based  on  the  safety  of the  investment,  liquidity  requirements,  potential
returns,  cash flow  targets,  and desired risk  parameters.  In pursuing  these
objectives,  management  considers  the  ability  of an  investment  to  provide
earnings  consistent with factors of quality,  maturity,  marketability and risk
diversification.

     The Bank's current policies generally limit securities  investments to U.S.
Government and agency securities, federal funds sold, municipal bonds, corporate
debt  obligations  and certain  mutual  funds.  In addition,  the Bank's  policy
permits investments in mortgage-backed  securities,  including securities issued
and guaranteed by Fannie Mae, Freddie Mac, and GNMA, and collateralized mortgage
obligations ('CMOs'). The Bank's current securities investment strategy utilizes
a risk  management  approach of diversified  investing  among three  categories:
short-,  intermediate-  and  long-term.  The  emphasis  of this  approach  is to
increase overall investment securities yields while managing interest rate risk.
The Bank  will  only  invest  in  securities  rated A or  higher by at least one
nationally  recognized  rating agency (or securities  attaining such rating as a
result of guarantees by insurance  companies),  with the exception of occasional
investments in smaller  non-rated  local bonds.  The Bank does not engage in any
derivative or hedging transactions, such as interest rate swaps or caps.

     At June 30, 2001, the Bank had $48.9 million in investment  securities,  or
26.4%  of total  assets.  SFAS  No.  115  requires  the  Bank to  designate  its
securities as held to maturity,  available for sale or trading, depending on the
Bank's ability and intent  regarding its  investments.  As of June 30, 2001, the
entire investment  securities portfolio was classified as available for sale. At
June 30, 2001,  the Bank's  mortgage-backed  securities  portfolio  totaled $8.9
million,  or  4.8%  of  total  assets  and the  Bank's  asset-backed  securities
portfolio totaled $3.3 million, or 1.8% of total assets.





     Book Value of Investment Securities. The following table sets forth certain
information  regarding the  investment  securities  and other  interest  earning
assets as of the dates indicated.





                                                                    At June 30,
                                               2001                   2000                     1999
                                           Book     Percent           Book   Percent          Book    Percent
                                          Value    of total          Value    of              Value   of total
                                                                             total
                                       --------- ----------- -------------- --------- ------------- ----------
                                                                                     
(Dollars in Thousands)
Investment securities, AFS
  U.S. Treasuries                        $1,005        2.1%         $4,684     10.4%         7,437       15.0%
  U.S. Government agencies                1,794         3.7          5,190      11.6         5,515       11.1
  State and political subdivisions        9,420        19.3          9,904      22.1        10,359       20.9
  Mortgage-backed securities              8,783        18.0          6,000      13.4         5,233       10.5
  Asset-backed securities                 3,300         6.7          4,915      11.0         8,445       17.0
  Corporate debt securities              23,432        47.9         12,812      28.6        11,479       23.1
  Equity securities and other             1,141         2.3          1,303       2.9         1,194        2.4
                                       --------- ----------- -------------- --------- ------------- ----------

Total investment securities, AFS        $48,875      100.0%        $44,808    100.0%       $49,662     100.0%
                                       ========= =========== ============== ========= ============= ==========




     Mortgage-Backed   and   Asset-Backed   Securities.   The   Bank   purchases
mortgage-backed  securities  in order to: (i) generate  positive  interest  rate
spreads with minimal  administrative  expense; (ii) lower the Bank's credit risk
as a result of the guarantees provided by Freddie Mac, Fannie Mae, and GNMA; and
(iii)  increase  liquidity.  At  June  30,  2001,   mortgage-backed   securities
(including CMOs) totaled $8.8 million or 4.8% of total assets, all of which were
classified as available for sale. At June 30, 2001,  all of the  mortgage-backed
securities were fixed rate. The mortgage-backed  securities portfolio had coupon
rates  ranging  from  5.50% to 7.0%,  a  weighted  average  yield of 6.25% and a
weighted average life (including  pre-payment  assumptions) of 3.0 years at June
30, 2001. The estimated market value of the Bank's mortgage-backed securities at
June 30, 2001 was $8.8 million, which was $109,685 more than cost.

     The pooling of mortgages  and the  issuance of a security  with an interest
rate  that is based on the  interest  rate on the  underlying  mortgages  create
mortgage-backed  securities.  Mortgage-backed  securities  typically represent a
participation  interest in a pool of  single-family  or multi-family  mortgages,
although the Bank focuses its investments on  mortgage-backed  securities backed
by  single-family  mortgages.  The issuers of such  securities  (generally  U.S.
Government agencies and government sponsored enterprises,  including Fannie Mae,
Freddie Mac and GNMA) pool and resell the participation interests in the form of
securities  to  investors,  such as the  Bank,  and  guarantee  the  payment  of
principal and interest to these investors.  Mortgage-backed securities generally
yield less than the loans that underlie such  securities  because of the cost of
payment  guarantees  and  credit  enhancements.  In  addition,   mortgage-backed
securities  are usually more liquid than  individual  mortgage  loans and may be
used to collateralize certain liabilities and obligations of the Bank.

     Investments  in  mortgage-backed  securities  involve  a risk  that  actual
prepayments will be greater than estimated over the life of the security,  which
may require  adjustments to the  amortization of any premium or accretion of any
discount  relating to such  instruments  thereby  altering the net yield on such
securities.  There is also reinvestment risk associated with the cash flows from
such  securities or in the event such securities are prepaid.  In addition,  the
market value of such securities may be adversely affected by changes in interest
rates.

     Management  reviews  prepayment  estimates   periodically  to  ensure  that
prepayment  assumptions are reasonable considering the underlying collateral for
the  securities at issue and current  interest  rates and to determine the yield
and estimated maturity of the Bank's  mortgage-backed  securities portfolio.  Of
the Bank's $8.8 million  mortgage-backed  securities portfolio at June 30, 2001,
$2.1 million with a weighted  average yield of 5.93% had contractual  maturities
within five  years,  $0.9  million  with a weighted  average  yield of 7.61% had
contractual  maturities of five to ten years and the remaining $5.8 million with
a weighted average yield of 6.17% had contractual maturities more than 10 years.
However,  the actual maturity of a security may be less than its stated maturity
due to prepayments of the underlying mortgages. Prepayments that are faster than
anticipated may shorten the life of the security and may result in a loss of any
premiums  paid and  thereby  reduce the net yield on such  securities.  Although
prepayments  of  underlying  mortgages  depend on many factors,  the  difference
between  the  interest  rates on the  underlying  mortgages  and the  prevailing
mortgage  interest rates  generally is the most  significant  determinant of the
rate of  prepayments.  During  periods of  declining  mortgage  interest  rates,
refinancing generally increases and accelerates the prepayment of the underlying
mortgages and the related security.  Under such  circumstances,  the Bank may be
subject to reinvestment  risk because,  to the extent that the Bank's securities
prepay  faster  than  anticipated,  the  Bank  may not be able to  reinvest  the
proceeds of such  repayments  and  prepayments  at a comparable  rate of return.
Conversely,  in a rising  interest  rate  environment  prepayments  may decline,
thereby  extending the estimated  life of the security and depriving the Bank of
the ability to reinvest cash flows at the increased of interest.

     At June 30, 2001, the Bank's portfolio of asset-backed  securities  totaled
$3.3 million, or 1.8% of total assets, all of which were classified as available
for sale. At June 30, 2001, all of the asset-backed  securities were fixed rate.
The portfolio had coupon rates ranging form 6.00% to 6.85%,  a weighted  average
yield of 6.38% and a weighted average life (including prepayment assumptions) of
1.1  years  at  June  30,  2001.  The  estimated  market  value  of  the  Bank's
asset-backed  securities portfolio at June 30, 2001 was $3.3 million,  which was
$88,669 more than cost at such date.

     Asset-backed  securities  are a type of  debt  security  collateralized  by
various loans and assets including:  automobile loans,  equipment leases, credit
card  receivables,  home equity and  improvement  loans,  manufactured  housing,
student  loans  and  other  consumer  loans.  In  the  case  of  the  Bank,  its
asset-backed   securities   are   collateralized   by   automobile   loans   and
second-mortgage loans.

     Asset-backed  securities  provide  the  Bank  with  a  broad  selection  of
fixed-income  alternatives,  most with higher credit  ratings and less downgrade
risk than  corporate  bonds and more  stable  cash flows than  mortgage  related
securities.  Prepayments and structure risk of asset-backed  securities are less
of a concern than CMO securities due to the shorter maturities of the underlying
collateral promoting greater stability of payments.

     Of the Bank's $3.3 million portfolio of asset-backed securities at June 30,
2001,  $0.2  million  with a  weighted  average  yield of 5.76% had  contractual
maturities within 5 years, no asset-backed  securities held in the portfolio had
contractual  maturities of 5 to 10 years,  and the remaining $3.1 million with a
weighted  average  yield of 6.42%  had  contractual  maturities  of more than 10
years.

Sources of Funds

     General.  Deposits,  repayments and  prepayments  of loans and  securities,
proceeds from sales of  securities,  and proceeds from maturing  securities  and
cash flows from  operations are the primary  sources of the Bank's funds for use
in lending, investing and for other general purposes.

     Deposits.  The Bank  offers a variety of deposit  accounts  with a range of
interest rates and terms. The Bank's deposit  accounts  consist of savings,  NOW
accounts,  non-interest bearing checking accounts and money market accounts, and
certificates of deposit. The Bank also offers IRAs.

     At June 30, 2001,  deposits  totaled $154.2 million.  At June 30, 2001, the
Bank had a total of $58.1  million in  certificates  of deposit,  of which $45.6
million had maturities of one year or less.  Although the Bank has a significant
portion of its  deposits in  shorter-term  certificates  of deposit,  management
monitors activity on these accounts and, based on historical  experience and the
Bank's current pricing strategy, believes it will retain a large portion of such
accounts upon maturity.

     The flow of  deposits  is  influenced  significantly  by  general  economic
conditions,  changes  in money  market  rates,  prevailing  interest  rates  and
competition.  Deposits  are obtained  predominantly  from the areas in which the
Bank's  branch  offices are located.  The Bank relies  primarily on  competitive
pricing  of  its  deposit  products  and  customer  service  and   long-standing
relationships  with  customers  to attract and retain these  deposits;  however,
market  interest  rates and rates  offered by competing  financial  institutions
significantly affect the Bank's ability to attract and retain deposits. The Bank
uses  traditional  means of advertising its deposit  products,  including radio,
television, and print media. It generally does not solicit deposits from outside
its market  area.  While the Bank accepts  certificates  of deposit in excess of
$100,000, they are not subject to preferential rates. The Bank does not actively
solicit such deposits,  as they are more difficult to retain than core deposits.
Historically, the Bank has not used brokers to obtain deposits.





     The following  table sets forth the deposit  activities of the Bank for the
periods indicated.



                                                 For the Years Ended June 30,
                                       2001                   2000                   1999
                                    ----------           -----------            ------------
                                                                           
(Dollars in thousands)
Opening balance                       $133,460              $127,999              $124,011
Deposits                               512,785               333,442               289,926
Withdrawals                            496,480               332,441               291,331
Interest credited                        4,427                 4,460                 5,393
Ending balance                         154,192               133,460               127,999
                                    ----------             ----------           ------------

Net increase                           $20,732                $5,461                $3,988
                                    ==========             =========            =============


Percent increase                         15.54%                 4.27%                3.22%


     The following  tables set forth  information,  by various rate  categories,
regarding the balance of deposits by types of deposit as of the dates indicated.





                                                                                At June 30,
                                                      2001                          2000                    1999
                                             Amount         Percent         Amount      Percent      Amount      Percent
                                         -----------       ---------      ---------- ---------     ---------     ---------
                                                                                               
(Dollars in thousands)
Transaction and savings deposits
   Demand deposits                            $18,418          11.9%         $12,344      9.3%        $9,468         7.4%
   Savings deposits                            57,021          37.0           53,892     40.4         54,670        42.6
   NOW deposits                                11,446           7.4            9,090      6.8          7,744         6.1
   Money market deposits                        9,194           6.0            6,189      4.6          3,940         3.1
                                             --------      ---------      ----------    ------     ---------     -------

Total non-certificates of deposit              96,079          62.3           81,515     61.1         75,822        59.2
                                              -------      ---------      ----------    ------     ---------     -------

Certificate of deposit
  0.00 - 3.99%                                    530           0.4               77      0.1           ---         ---
  4.00 - 5.99%                                 57,583          37.3           51,868     38.8         52,084        40.7
  6.00 - 7.99%                                   ---           ---              ---       ---             93         0.1
  8.00 - and over                                ---           ---              ---       ---           ---         ---
                                               ------      ---------      ----------    ------     ---------     ------

Total certificates of deposit                  58,113          37.7           51,945     38.9         52,177        40.8
                                             --------      ---------      ----------    ------     ---------      -------


Total deposits                               $154,192         100.0%        $133,460    100.0%      $127,999       100.0%
                                             ========      =========      ===========   ======     =========     =======







     The following  table sets forth the amount and remaining  maturities of the
Bank's certificates of deposit accounts at June 30, 2001.




                               0.00-           4.00-             6.00% or                      Percent of
                               3.99%           5.99%              Greater             Total                Total
                            --------         --------          -----------          ----------            ----------
                                                                                             
(Dollars in thousands)
     Certificates of deposits
Maturing in quarter ended

September 30, 2001              $106          $13,315                 $---            $13,421                   23.1%
December 31, 2001                418           15,035                  ---             15,453                   26.6
March 31, 2002                     6            9,688                  ---              9,694                   16.7
June 30, 2002                    ---            7,032                  ---              7,032                   12.1
September 30, 2002               ---            6,747                  ---              6,747                   11.6
December 31, 2002                ---            2,295                  ---              2,295                    4.0
March 31, 2003                   ---              913                  ---                913                    1.6
June 30, 2003                    ---              706                  ---                706                    1.2
September 30, 2003               ---              309                  ---                309                    0.5
December 31, 2003                ---              295                  ---                295                    0.5
March 31, 2004                   ---               84                  ---                 84                    0.1
June 30, 2004                    ---              162                  ---                162                    0.3
Thereafter                       ---            1,002                  ---              1,002                    1.7
                            --------         --------            ---------          ---------               ---------

Total                           $530          $57,583                 $---            $58,113                  100.0%
                            ========         ========            =========          =========               =========


Percent of total                 0.9%            99.1%                 0.0%            100.0%



     Borrowed  Funds.  In the event  that the Bank  requires  funds  beyond  its
ability to generate them internally,  additional  sources of funds are available
through Federal Home Loan Bank ("FHLB"). At June 30, 2001 the Bank had available
an Overnight Line of Credit and a One-Month  Overnight Repricing Line of Credit,
each in the  amount of  $7,946,050  with the  FHLB.  Residential  mortgages  are
pledged by the Bank as  collateral  to secure the Bank's line of credit and term
borrowing.  Interest  on the line is  determined  at the time of  borrowing.  In
addition to the overnight  line of credit  program,  the Bank also has access to
the FHLB's Term Advance  Program  under which it can borrow at various terms and
interest  rates.  The  advances  are secured by all of the  Company's  stock and
deposits in the FHLB and a general lien on one-to-four  family  mortgage  loans,
certain  multi-family  loans  and  U.S.  Government  Agency  obligations  in  an
aggregate  amount equal up to 133% of outstanding  advances.  The maximum amount
that the FHLB  will  advance  to member  institutions,  including  the  Company,
fluctuates from time to time in accordance with policies of the FHLB.

     The following table set forth certain information regarding borrowed funds.

Balance Outstanding at June 30, 2001:







        Amount            Rate             Maturity Date
     -------------   ---------------     ---------------
                                  

       $2,500,000      6.82% - fixed         09/02/2004
        2,500,000      6.80% - fixed         10/04/2005
     -------------
       $5,000,000
     =============



Average daily balance outstanding:                       $8,739,726
Maximum amount outstanding during the year              $12,500,000
Weighted average interest rate during the year                6.65%
Weighted average interest at end of year                      6.81%




Personnel

     As of June 30, 2001,  the Bank had 66 full-time  employees and 12 part-time
employees. A collective bargaining unit does not represent the employees and the
Bank considers its relationship with its employees to be good.

FEDERAL AND STATE TAXATION


Federal Taxation

     General.  The  Mutual  Company,  the  Company  and the Bank are  subject to
federal income taxation in the same general manner as other  corporations,  with
some exceptions discussed below. The following discussion of federal taxation is
intended only to summarize  certain  pertinent federal income tax matters and is
not a comprehensive description of the tax rules applicable to these entities.

     Method of Accounting.  For federal income tax purposes, the Company and the
Bank  currently  report income and expenses on the accrual  method of accounting
and use a tax year ending  June 30 for filing  consolidated  federal  income tax
returns.  The  Small  Business  Job  Protection  Act of 1996  (the  "1996  Act")
eliminated  the use of the reserve method of accounting for bad debt reserves by
savings institutions, effective for taxable years beginning after 1995.

     Bad Debt  Reserves.  Prior  to the 1996  Act,  the  Bank was  permitted  to
establish a reserve for bad debts and to make annual  additions  to the reserve.
These additions could,  within specified formula limits, be deducted in arriving
at the Bank's taxable income. As a result of the 1996 Act, the Bank must use the
specific  charge off method in computing its bad debt  deduction  beginning with
its 1996 Federal tax return.


     Taxable  Distributions  and  Recapture.  Prior  to the 1996  Act,  bad debt
reserves created prior to January 1, 1988 were subject to recapture into taxable
income should the Bank fail to meet certain thrift asset and definitional tests.
New  federal  legislation  eliminated  these  thrift  related  recapture  rules.
However, under current law, pre-1988 reserves remain subject to recapture should
the Bank redeem its common stock pay dividends or make  distributions  in excess
of earnings and profits.

     At  June  30,  2001,  the  Bank's  total  federal   pre-1988   reserve  was
approximately  $2.1 million.  This reserve  reflects the  cumulative  effects of
federal tax deductions by the Bank for which no Federal income tax provision has
been made.  A deferred  tax  liability  has not been  provided on this amount as
management  does not intend to redeem stock,  make  distributions  or take other
actions that would result in recapture of the reserve.

     Minimum Tax. The Code imposes an alternative  minimum tax ("AMT") at a rate
of 20% on a  base  of  regular  taxable  income  plus  certain  tax  preferences
("alternative  minimum  taxable  income" or  "AMTI").  The AMT is payable to the
extent such AMTI is in excess of an exemption  amount.  Net operating losses can
offset no more than 90% of AMTI. Certain payments of alternative minimum tax may
be used as credits against regular tax liabilities in future years.  The Company
and the Bank have not been  subject to the  alternative  minimum  tax and has no
such amounts available as credits for carryover.

     Net Operating Loss Carryovers.  A financial  institution may carry back net
operating  losses  to  the  preceding  two  taxable  years  and  forward  to the
succeeding  20 taxable  years.  This  provision  applies to losses  incurred  in
taxable years  beginning after August 5, 1997. At June 30, 2001, the Bank had no
net operating loss carryforwards for federal income tax purposes.

     Corporate  Dividends-Received  Deduction.  The Company may exclude from its
income  100% of  dividends  received  from  the  Bank as a  member  of the  same
affiliated group of  corporations.  The Mutual Company owns less than 80% of the
outstanding  Common Stock of the  Company.  As such,  the Mutual  Company is not
permitted to file a consolidated  federal income tax return with the Company and
the  Bank.  The  corporate  dividends-received  deduction  is 80% in the case of
dividends  received from corporations with which a corporate  recipient does not
file a  consolidated  return,  and  corporations  which own less than 20% of the
stock of a corporation  distributing a dividend may deduct only 70% of dividends
received or accrued on their behalf.

State Taxation

     New York State  Taxation - General.  The Company and the Bank report income
on a  combined  calendar  year  basis to New  York  State.  The New  York  State
franchise  tax on banking  corporations  is  imposed  in an amount  equal to the
greater of (a) 8.5% of "entire net income" allocable to New York State (b) 3% of
"alternative  entire net  income"  allocable  to New York State (c) 0.01% of the
average  value of assets  allocable  to New York  State or (d) $250.  Entire net
income is based on federal  taxable  income,  subject to certain  modifications.
Alternative  entire net income is equal to entire  net  income  without  certain
modifications.  The Mutual Company files a separate New York State franchise tax
return.

     Bad Debt  Reserves.  The Bank is allowed to utilize the  reserve  method of
accounting for New York State franchise tax purposes and is required to maintain
two reserve accounts: the Reserve for Losses on Nonqualifying Loans (the "NY NQL
Reserve") and the Reserve for Losses on Qualifying  Real Property Loans (the "NY
QRPL  Reserve").  The addition to the NY NQL Reserve must be computed  under the
"experience  method".  The addition to the NY QRPL Reserve may be computed under
either the experience  method or the  "percentage of taxable income method" (the
"PTI method").  The deduction under the PTI method is equal to 32% of entire net
income  (before the  deduction  for the bad debt reserve  addition),  which must
first be allocated to the NY NQL Reserve.  The balance, if any, is the allowable
addition  to the NY QRPL  reserve,  subject  to a  limitation  based  upon 6% of
Qualifying Real Property Loans ("QRPL").

     Recapture  of New York  State  Bad Debt  Reserves.  If the Bank  ceases  to
qualify as a "thrift institution" (as defined in the New York State tax law), or
fails to hold at least 60% of its  assets  in  "Qualifying  Assets",  it will no
longer be entitled to use the reserve  method and must recapture into entire net
income a portion of its NY QRPL  Reserve.  The amount  subject to  recapture  is
generally  equal to the  excess of the NY QRPL  Reserve  over the  federal  QRPL
Reserve as of  December  31,  1995.  The  amount of the  Bank's NY QRPL  Reserve
subject to  recapture  is  approximately  $1.8  million.  Since it is the Bank's
intention  to  continue to qualify as a thrift  institution  and to meet the 60%
Qualifying Asset test, a deferred tax liability has not been established for the
$153,000 New York State tax that would result from such failure.

     Net Operating Loss  Deductions.  For New York State franchise tax purposes,
the Bank is not entitled to carry back or forward net operating  losses ("NOLs")
incurred  in taxable  years  ending  before  January 1, 2001.  NOLs  incurred in
taxable years  beginning on or after  January 1, 2001 can be carried  forward to
the succeeding 20 taxable years. No carryback of NOLs will be permitted.

     Corporate  Dividends-Received  Deduction. Similar to the federal rules, the
Company  and the Bank file a combined  New York State  franchise  tax report and
intercompany dividends will be eliminated.  However, the Mutual Company does not
own the requisite percentage  (generally 80% or more) of the common stock of the
Company  necessary to file on a combined basis with the Company.  As long as the
Mutual  Company  owns more than 50% of the common  stock of the  Company,  it is
entitled  to a full  exclusion  from  taxation  of  dividend  income  related to
subsidiary capital.  The Mutual Company is entitled to a 50%  dividends-received
deduction if it owns 50% or less of the common stock of the Company.

                                   REGULATION

General

     The Bank is a New York-chartered  savings bank and the FDIC through the BIF
insures its deposit  accounts up to  applicable  limits.  The Bank is subject to
extensive   regulation   by  the  New  York  State  Banking   Department("   the
Department"), as its chartering agency, and by the FDIC, as its deposit insurer.
The Bank is required to file reports with, and is periodically  examined by, the
FDIC and the New York  Superintendent  of Banking  concerning its activities and
financial condition and must obtain regulatory  approvals prior to entering into
certain   transactions,   including,   but  not  limited  to,  mergers  with  or
acquisitions of other banking institutions.  The Bank is a member of the FHLB of
New York and is subject to certain  regulations  by the  Federal  Home Loan Bank
System.  Both the Company  and the Mutual  Company,  as Mutual  Savings and Loan
holding companies,  are subject to regulation by the OTS ("OTS")and are required
to file  reports with the OTS.  Any change in such  regulations,  whether by the
Department,  the FDIC, or OTS could have a material  adverse impact on the Bank,
the Company, or the Mutual Company.

     Certain of the regulatory  requirements applicable to the Bank, the Company
and the Mutual Company are referred to below or elsewhere herein.

New York Bank Regulation

     FDIC  regulations and other federal law and regulations  limit the exercise
by an FDIC-insured  savings bank of the lending and investment  powers under the
New York State Banking Law. In particular, the applicable provisions of New York
State  Banking  Law and  regulations  governing  the  investment  authority  and
activities   of  an  FDIC  insured   state-chartered   savings  bank  have  been
substantially limited by the Federal Deposit Insurance  Corporation  Improvement
Act of 1991 ("FDICIA") and the FDIC regulations issued pursuant thereto.
     The Bank derives its lending, investment and other authority primarily from
the applicable  provisions of New York State Banking Law and the  regulations of
the  Department,   as  limited  by  FDIC  regulations.   Under  these  laws  and
regulations,  savings  banks,  including  the Bank,  may  invest in real  estate
mortgages,  consumer and  commercial  loans,  certain types of debt  securities,
including  certain  corporate debt securities and obligations of federal,  state
and local governments and agencies, certain types of corporate equity securities
and certain other assets.  Under the statutory authority for investing in equity
securities,  a savings  bank may  invest up to 7.5% of its  assets in  corporate
stock,  with an overall  limit of 5% of its  assets  invested  in common  stock.
Investment in the stock of a single  corporation  is limited to the lesser of 2%
of the outstanding stock of such corporation or 1% of the savings bank's assets,
except as set forth below.  Such equity  securities  must meet certain  earnings
ratios and other tests of financial performance. A savings bank's lending powers
are not subject to percentage of assets  limitations,  although there are limits
applicable  to single  borrowers.  A  savings  bank may  also,  pursuant  to the
"leeway"  power,  make  investments  not otherwise  permitted under the New York
State  Banking Law. This power permits  investments  in otherwise  impermissible
investments of up to 1% of assets in any single  investment,  subject to certain
restrictions  and to an aggregate limit for all such  investments of up to 5% of
assets. Additionally, in lieu of investing in such securities in accordance with
and reliance  upon the specific  investment  authority set forth in the New York
State  Banking  Law,  savings  banks are  authorized  to elect to invest under a
"prudent person" standard in a wider range of investment  securities as compared
to  the  types  of  investments   permissible  under  such  specific  investment
authority.  However,  in the event a savings bank elects to utilize the "prudent
person"  standard,  it will be unable to avail itself of the other provisions of
the New York  State  Banking  Law and  regulations,  which  set  forth  specific
investment  authority.  The Bank  has not  elected  to  conduct  its  investment
activities under the "prudent person" standard. A savings bank may also exercise
trust powers upon approval of the Department.

     New York State  chartered  savings  banks may also  invest in  subsidiaries
under their service  corporation  investment  authority.  A savings bank may use
this  power  to  invest  in  corporations  that  engage  in  various  activities
authorized  for savings  banks,  plus any  additional  activities,  which may be
authorized by the Department. Investment by a savings bank in the stock, capital
notes and debentures of its service  corporations is limited to 3% of the bank's
assets,  and such  investments,  together  with the bank's  loans to its service
corporations,  may not exceed 10% of the savings bank's assets. Furthermore, New
York banking  regulations impose  requirements on loans which a bank may make to
its executive officers and directors and to certain corporations or partnerships
in which such persons have equity interests. These requirements include, but are
not limited to,  requirements that (i) certain loans must be approved in advance
by a majority of the entire  board of  trustees  and the  interested  party must
abstain from  participating  directly or  indirectly in the voting on such loan,
(ii) the loan must be on terms that are not more favorable than those offered to
unaffiliated  third  parties,  and  (iii) the  loan must not involve more than a
normal risk of repayment or present other unfavorable features.

Insurance of Accounts and Regulation by the FDIC

     The Bank is a member of the BIF,  which is  administered  by the FDIC.  The
FDIC insures  deposits up to applicable  limits and such  insurance is backed by
the full faith and credit of the U.S.  Government.  As insurer, the FDIC imposes
deposit insurance  premiums and is authorized to conduct  examinations of and to
require  reporting  by  FDIC-insured  institutions.  It also  may  prohibit  any
FDIC-insured  institution  from engaging in any activity the FDIC  determines by
regulation  or order to pose a serious  risk to the FDIC.  The FDIC also has the
authority to initiate  enforcement  actions against savings banks,  after giving
the  Superintendent  an opportunity  to take such action,  and may terminate the
deposit  insurance  if it  determines  that the  institution  has  engaged or is
engaging  in  unsafe  or  unsound  practices,  or  is in an  unsafe  or  unsound
condition.

Regulatory Capital Requirements

     The FDIC has adopted  risk-based  capital  guidelines for banks under their
supervision.  The guidelines  establish a systematic  analytical  framework that
makes  regulatory  capital  requirements  more  sensitive to differences in risk
profiles among banking  organizations.  The Bank is required to maintain certain
levels of regulatory capital in relation to regulatory risk-weighted assets. The
ratio of such regulatory capital to regulatory  risk-weighted assets is referred
to as the Bank's  "risk-based  capital  ratio."  Risk-based  capital  ratios are
determined by allocating  assets and specified  off-balance  sheet items to four
risk-weighted  categories ranging from 0% to 100%, with higher levels of capital
being required for the categories perceived as representing greater risk.

     These  guidelines  divide the Bank's capital into two tiers. The first tier
("Tier I") includes common equity,  retained  earnings,  certain  non-cumulative
perpetual preferred stock (excluding auction rate issues) and minority interests
in  equity  accounts  of  consolidated  subsidiaries,  less  goodwill  and other
intangible  assets (except  mortgage  servicing rights and purchased credit card
relationships subject to certain limitations). Supplementary ("Tier II") capital
includes,  among other items,  cumulative  perpetual and long-term  limited-life
preferred  stock,  mandatory  convertible  securities,  certain  hybrid  capital
instruments, term subordinated debt and the allowance for loan and lease losses,
subject to certain  limitations,  less  required  deductions.  Savings banks are
required to maintain a total  risk-based  capital ratio of 8%, of which at least
4% must be Tier I capital.

     In addition,  the FDIC has  established  regulations  prescribing a minimum
Tier I leverage  ratio (Tier I capital to adjusted  total assets as specified in
the regulations).  These regulations provide for a minimum Tier I leverage ratio
of 3% for banks that meet certain specified  criteria,  including that they have
the  highest  examination  rating  and  are  not  experiencing  or  anticipating
significant  growth.  All other banks are required to maintain a Tier I leverage
ratio of 3% plus an additional  cushion of at least 100 to 200 basis points. The
FDIC may, however,  set higher leverage and risk-based  capital  requirements on
individual  institutions when particular  circumstances  warrant.  Savings banks
experiencing or anticipating significant growth are expected to maintain capital
ratios, including tangible capital positions, well above the minimum levels.

     At June 30, 2001, the Bank exceeded all regulatory capital requirements.

Standards for Safety and Soundness

     The  federal  banking   agencies  have  adopted  a  final   regulation  and
Interagency   Guidelines   Prescribing   Standards   for  Safety  and  Soundness
("Guidelines")  to implement the safety and soundness  standards  required under
federal law. The  Guidelines  set forth the safety and soundness  standards that
the federal  banking  agencies use to identify  and address  problems at insured
depository institutions before capital becomes impaired. The standards set forth
in the Guidelines  address internal controls and information  systems;  internal
audit  system;  credit  underwriting;  loan  documentation;  interest  rate risk
exposure;  asset growth; compensation;  fees and benefits. The agencies also
adopted additions to the Guidelines, which require institutions to examine asset
quality and  earnings  standards.  If the  appropriate  federal  banking  agency
determines  that an  institution  fails to meet any standard  prescribed  by the
Guidelines,  the agency may require the  institution  to submit to the agency an
acceptable plan to achieve compliance with the standard,  as required by federal
law. The final regulations  establish deadlines for the submission and review of
such safety and soundness compliance plans.

Limitations on Dividends and Other Capital Distributions

     The FDIC has the  authority  to use its  enforcement  powers to  prohibit a
savings bank from paying dividends if, in its opinion,  the payment of dividends
would constitute an unsafe or unsound  practice.  Federal law also prohibits the
payment of  dividends by a bank that will result in the bank failing to meet its
applicable capital requirements on a pro forma basis. New York law restricts the
Bank from  declaring a dividend,  which would  reduce its capital  below (i) the
amount  required to be maintained by state and federal law and  regulations,  or
(ii) the amount of the Bank's liquidation account established in connection with
the December 1998  Reorganization.  New York law also  prescribes that dividends
declared by a stock savings bank in any calendar year shall not exceed the total
of its net profits for that year  combined  with its retained net profits of the
preceding two years, plus any required transfer to surplus or for the retirement
of any preferred stock, unless approved by the Superintendent.

Prompt Corrective Action

     The federal banking agencies have promulgated  regulations to implement the
system  of  prompt   corrective  action  required  by  federal  law.  Under  the
regulations, a bank shall be deemed to be (i) "well capitalized" if it has total
risk-based  capital of 10.0% or more,  has a Tier I risk-based  capital ratio of
6.0% or more,  has a Tier I  leverage  capital  ratio of 5.0% or more and is not
subject to any written capital order or directive; (ii) "adequately capitalized"
if it has a total risk-based  capital ratio of 8.0% or more, a Tier I risk-based
capital  ratio of 4.0% or more and a Tier I  leverage  capital  ratio of 4.0% or
more (3.0% under  certain  circumstances)  and does not meet the  definition  of
"well  capitalized";  (iii)  "undercapitalized"  if it  has a  total  risk-based
capital ratio that is less than 8.0%, a Tier I risk-based  capital ratio that is
less than 4.0% or a Tier I leverage  capital  ratio that is less than 4.0% (3.0%
under certain circumstances);  (iv) "significantly undercapitalized" if it has a
total  risk-based  capital  ratio  that is less than 6.0%,  a Tier I  risk-based
capital ratio that is less than 3.0% or a Tier I leverage  capital ratio that is
less  than  3.0%;  and (v)  "critically  undercapitalized:" if it has a ratio of
tangible equity to total assets that is equal to or less than 2.0%.  Federal law
and regulations also specify  circumstances under which a federal banking agency
may reclassify a well capitalized  institution as adequately capitalized and may
require an adequately capitalized institution to comply with supervisory actions
as if it  were  in the  next  lower  category  (except  that  the  FDIC  may not
reclassify  a   significantly   undercapitalized   institution   as   critically
undercapitalized).

Based on the foregoing, the Bank is currently classified as a "well capitalized"
savings institution.

Activities and Investments of Insured State-Chartered Banks

     Federal law  generally  limits the  activities  and equity  investments  of
FDIC-insured,  state-chartered  banks to those that are permissible for national
banks,  notwithstanding  state  laws.  Under  regulations  dealing  with  equity
investments,  an insured state bank  generally may not,  directly or indirectly,
acquire or retain any equity investment of a type, or in an amount,  that is not
permissible  for a national bank. An insured state bank is not prohibited  from,
among  other  things,  (i)  acquiring  or  retaining  a majority  interest  in a
subsidiary;  (ii)  investing  as a limited  partner  in a  partnership  the sole
purpose  of which is the  direct  or  indirect  investment  in the  acquisition,
rehabilitation,  or new construction of a qualified  housing  project,  provided
that such limited partnership  investments may not exceed 2% of the bank's total
assets;  (iii)  acquiring up to 10% of the voting stock of a company that solely
provides or reinsures directors',  trustees',  and officers' liability insurance
coverage  or  bankers'  blanket  bond  group  insurance   coverage  for  insured
depository institutions;  and (iv) acquiring or retaining the voting shares of a
depository institution if certain requirements are met.

     Federal law and FDIC regulations permit certain exceptions to the foregoing
limitation.  For example,  certain  state-chartered banks, such as the Bank, may
continue to invest in common or preferred stock listed on a National  Securities
Exchange  or the  National  Market  System of  NASDAQ,  and in the  shares of an
investment  company  registered  under the  Investment  Company Act of 1940,  as
amended.  As of June  30,  2001,  the Bank had no  securities  pursuant  to this
exception.

Transactions with Affiliates

     Under current federal law, transactions between depository institutions and
their  affiliates  are governed by Sections  23A and 23B of the Federal  Reserve
Act. An affiliate of a savings bank is any company or entity that  controls,  is
controlled  by, or is under common  control with the savings bank,  other than a
subsidiary.  In a holding  company  context,  at a minimum,  the parent  holding
companies of a savings bank and any companies that are controlled by such parent
holding  company are  affiliates  of the savings  bank.  Generally,  Section 23A
limits the extent to which the savings  bank or its  subsidiaries  may engage in
"covered  transactions" with any one affiliate to an amount equal to 10% of such
savings bank's capital stock and surplus, and contains an aggregate limit on all
such  transactions with all affiliates to an amount equal to 20% of such capital
stock and surplus. The term "covered  transaction"  includes the making of loans
or other  extensions of credit to an  affiliate;  the purchase of assets from an
affiliate, the purchase of, or an investment in, the securities of an affiliate;
the  acceptance  of  securities  of an  affiliate  as  collateral  for a loan or
extension of credit to any person;  or issuance of a guarantee,  acceptance,  or
letter  of  credit  on behalf  of an  affiliate.  Section  23A also  establishes
specific  collateral  requirements  for loans or  extensions  of  credit  to, or
guarantees,  acceptances  on letters of credit issued on behalf of an affiliate.
Section  23B  requires  that  covered  transactions  and a broad  list of  other
specified transactions be on terms substantially the same, or no less favorable,
to  the  savings  bank  or  its   subsidiary   as  similar   transactions   with
nonaffiliates.

     Further,  Section 22(h) of the Federal Reserve Act restricts a savings bank
with  respect  to  loans  to  directors,   executive  officers,   and  principal
stockholders.  Under Section 22(h),  loans to directors,  executive officers and
stockholders  who  control,  directly  or  indirectly,  10% or  more  of  voting
securities  of a savings  bank,  and  certain  related  interests  of any of the
foregoing,  may not exceed,  together with all other  outstanding  loans to such
persons and affiliated  entities,  the savings bank's total capital and surplus.
Section 22(h) also prohibits  loans above amounts  prescribed by the appropriate
federal banking agency to directors,  executive  officers,  and stockholders who
control 10% or more of voting  securities  of a stock  savings  bank,  and their
respective  related  interests,  unless  such loan is  approved  in advance by a
majority  of the  board of  directors  of the  savings  bank.  Any  "interested"
director may not participate in the voting.  The loan amount (which includes all
other outstanding loans to such person) as to which such prior board of director
approval is required,  is the greater of $25,000 or 5% of capital and surplus or
any loans over $500,000. Further, pursuant to Section 22(h), loans to directors,
executive  officers and principal  stockholders  must generally be made on terms
substantially  the same as offered in comparable  transactions to other persons.
Section 22(g) of the Federal Reserve Act places additional  limitations on loans
to executive officers.



Holding Company Regulation

     Generally.  Federal law allows a state savings bank, such as the Bank, that
qualifies  as a  "Qualified  Thrift  Lender,"  discussed  below,  to elect to be
treated as a savings  association  for  purposes of the savings and loan holding
company  provisions  of the Home Owners' Loan Act (the  "HOLA").  Such  election
results in its holding  company  being  regulated  as a savings and loan holding
company by the OTS rather than as a bank holding  company by the Federal Reserve
Board.  The Company and the Mutual Company have made such election by converting
from a Delaware  corporation  and a New York mutual holding company to a Federal
corporation and Federal mutual holding company, respectively,  effective May 15,
2001. The Company and the Mutual Company savings and loan holding  companies are
within the meaning of the HOLA As such,  the Company and the Mutual  Company are
registered  with the OTS and are subject to the OTS  regulations,  examinations,
supervisions and reporting  requirements.  In addition,  the OTS has enforcement
authority over the Company and the Mutual Company and any nonsavings institution
subsidiaries.  Among other things, this authority permits the OTS to restrict or
prohibit  activities  that are determined to be a serious risk to the subsidiary
savings institution. As federal corporations, the Company and the Mutual Company
are generally not subject to state business organization law.

     Permissible Activities.  Under the HOLA and OTS regulations and policies, a
federal  mid-tier  holding  company such as the Company is  permitted  to, among
other things:  (i) own a savings  association  or savings  bank;  (ii) acquire a
mutual institution;  (iii) merge with or acquire another mutual holding company,
one of whose subsidiaries is a savings institution; (iv) acquire non-controlling
amounts of the stock of savings  institutions  and savings  institution  holding
companies, subject to certain restrictions; (v) invest in any corporation that a
savings  association  may  invest in under  federal  law or under the law of any
state where the savings association has its home office; (vi) furnish or perform
management services for a savings institution subsidiary;  (vii) hold, manage or
liquidate assets owned or acquired from a savings institution subsidiary of such
company;  (viii)  hold or  manage  properties  used  or  occupied  by a  savings
institution  subsidiary of such  company;  and (ix) act as trustee under deed or
trust.  In addition,  a federal mutual  holding  company may engage in any other
activity that is permissible  for bank holding  companies under the Bank Holding
Company  Act,  or in which  multiple  savings  and loan  companies  may  engage.
Finally,  under recently enacted financial  modernization  legislation,  federal
mutual holding companies may engage in any activity in which a financial holding
company may engage,  including  maintaining an insurance agency, escrow business
and underwriting  securities and insurance.  Moreover,  a federal mutual holding
company may engage in the  activities  of a financial  holding  company  without
having to make  financial  holding  company  election that is applicable to bank
holding  companies.  If a mutual holding company acquires or merges with another
holding company,  the holding company acquired or the holding company  resulting
from such  merger  or  acquisition  may only  invest  in  assets  and  engage in
activities   listed-above,   and  has  a  period  of  two  years  to  cease  any
nonconforming activities and divest of any nonconforming investments.

     Holding Company Regulatory Capital  Requirements.  The Company, as a mutual
savings  and  loan  holding  company,  does  not  have  any  regulatory  capital
requirements.

     Mergers and Acquisitions. The Home Owners' Loan Act prohibits a savings and
loan holding company, including the Company and Mutual Holding Company, directly
or  indirectly,  or through one or more  subsidiaries,  from  acquiring  another
savings  institution or holding company thereof,  without prior written approval
of the OTS. The Home Owners' Loan Act also  prohibits a savings and loan holding
company from, directly or indirectly, acquiring more than 5% of the voting stock
of another  savings  association  or savings and loan holding  company,  or from
acquiring such an institution or company by merger,  consolidation,  or purchase
or its assets,  without  the prior  written  approval of the OTS. In  evaluation
applications by holding companies to acquire other financial  institutions,  the
OTS considers the financial and managerial resources and future prospects of the
acquiror and the merging institution, the convenience and needs of the community
and competitive factors.

     The OTS is prohibited from approving any acquisitions  that would result in
multiple savings and loan holding companies  controlling savings institutions in
more than one state,  subject to two exceptions:  (i) the approval of interstate
supervisory  acquisitions  by savings and loan holding  companies,  and (ii) the
acquisition  of a savings  institution in another state if the laws of the state
or target savings institution specifically permit such acquisitions.  The states
vary in the extent to which they  permit  interstate  savings  and loan  holding
company acquisitions.

     Payment of Cash Dividends.  OTS  regulations  generally do not restrict the
ability of a savings and loan holding company to pay dividends. However, federal
and state law do impose  certain  limitations  on the  payment by the Bank,  the
Company's  principal  operating  subsidiary,  of cash  dividends  to the Company
(described herein).

     Waivers of Dividends by the Mutual  Company.  OTS  regulations  require the
Mutual Company to notify the OTS of any proposed  waiver of its right to receive
dividends. The OTS reviews dividend waiver notices on a case-by-case basis, and,
in  general,  does not object to any such  waiver  if:  (i) the  mutual  holding
company's board of directors determines that such waiver is consistent with such
director's fiduciary duties to the mutual holding company's members; (ii) for as
long as the savings  association  subsidiary is controlled by the mutual holding
company, the dollar amount of dividends waived by the mutual holding company are
considered as a restriction to the retained earnings of the savings association,
which restriction,  if material is disclosed in the public financial  statements
of the savings  association  as a note to the  financial  statements;  (iii) the
amount of any dividend  waived by the mutual  holding  company is available  for
declaration  as a  dividend  solely  to the  mutual  holding  company,  and,  in
accordance  with  SFAS 5,  where the  savings  association  determines  that the
payment  of  such  dividend  to the  mutual  holding  company  is  probable,  an
appropriate dollar amount is recorded as a liability; and (iv) the amount of any
waived dividend is considered as having been paid by the savings  association in
evaluating any proposed dividend under OTS capital distribution regulations.

     Conversion of the Mutual Company to Stock Form. OTS regulations  permit the
Mutual  Company to convert  from the  mutual to the stock form of  ownership  (a
"Conversion Transaction"). There can be no assurance when, if ever, a Conversion
Transaction will occur,  and the Board of Directors has no current  intention to
plan to undertake a Conversion  Transaction.  In a Conversion  Transaction a new
holding  company  would be  formed as the  successor  to the  Company  (the "New
Holding Company"),  the Mutual Holding Company's  corporate existence would end,
and certain  depositors  of the Bank would  receive the right to  subscribe  for
additional shares of the New Holding Company. Based upon the current OTS policy,
in a Conversion  Transaction,  each share of Common Stock held by the  Company's
public stockholders  ("Minority  Shareholders") would be automatically converted
into a number of shares of common  stock of the New Holding  Company  determined
pursuant an exchange ratio that ensures that after the  Conversion  Transaction,
subject to any  adjustment  to reflect the receipt of cash in lieu of fractional
shares,  the  percentage  of the to-be  outstanding  shares  of the New  Holding
Company issued to Minority Shareholders in exchange for their Common Stock would
be equal to the  percentage  of the  outstanding  shares of Common Stock held by
Minority Shareholders immediately prior to the Conversion Transaction. The total
number of shares held by Minority Stockholders after the Conversion  Transaction
would also be affected by any  purchases by such  persons in the  offering  that
would be conducted as part of the Conversion Transaction.

     Stock Repurchases.  The OTS imposes no restrictions on stock repurchases by
the Company.

     Qualified Thrift Lender Test. In order for the Company to be regulated as a
savings  and loan  holding  company by the OTS  (rather  than as a bank  holding
company by the Federal  Reserve  Board),  the Bank must  qualify as a "qualified
thrift lender" under OTS regulations or satisfy the "domestic  building and loan
association"  test under the Internal  Revenue Code.  Under the qualified thrift
lender test, a savings  institution  is required to maintain at least 65% of its
"portfolio  assets" (total assets less: (i) specified liquid assets up to 20% of
total  assets;  (ii)  intangible,  including  goodwill;  and  (iii) the value of
property used to conduct  business) in certain " qualified  thrift  investments"
(primarily  residential  mortgages and related  investments,  including  certain
mortgage-backed  and related  securities)  in at least nine out of each 12 month
period.  The Bank  currently  maintains the majority of its portfolio  assets in
qualified  thrift  investments  and has met the qualified  thrift lender test in
each of the last 12 months.

     The OTS has proposed new rules which would require savings and loan holding
companies  to notify the OTS prior to  engaging in  transactions  which (i) when
combined with other debt transactions engaged in during a 12-month period, would
increase  the  holding  company's  consolidated  debt by 5% or more;  (ii)  when
combined  with other  asset  acquisitions  engaged in during a 12-month  period,
would result in asset  acquisitions of greater than 15% of the holding company's
consolidated  assets; or (iii) when combined with any other transactions engages
in during a 12-month  period,  would reduce the holding  company's  consolidated
tangible  capital to  consolidated  tangible  assets by 10% or more. The OTS has
proposed to exempt from this rule holding companies whose consolidated  tangible
capital exceeds 10% following the transactions.

     The OTS has also proposed new rules, which would codify the manner in which
the OTS reviews the capital  adequacy or savings and loan holding  companies and
determines when a holding company must maintain additional  capital.  The OTS is
not currently proposing to establish uniform capital adequacy guidelines for all
savings and loan holding companies.

     The Bank of Greene  County and Greene  County  Bancorp,  Inc. are unable to
predict  whether or when these proposed  regulations  will be adopted,  and what
effect, if any, the adoption of these regulations would have on their business.






Federal Securities Law

     The  Common  Stock of the  Company  is  registered  with the SEC  under the
Securities  Exchange Act of 1934 (the "Exchange Act"). The Company is subject to
the  information,  proxy  solicitation,  insider trading  restrictions and other
requirements of the SEC under the Exchange Act.

     The  Company  Common  Stock held by persons who are  affiliates  (generally
officers, directors and principal shareholders) of the Company may not be resold
without   registration   or  unless  sold  in  accordance  with  certain  resale
restrictions.   If  the  Company  meets  specified  current  public  information
requirements,  each  affiliate  of the  Company  is able  to sell in the  public
market,  without  registration,  a limited  number of shares in any  three-month
period.

Community Reinvestment Act

     Under  the  Community   Reinvestment   Act,  as  amended  (the  "CRA"),  as
implemented by FDIC regulations, a savings bank has a continuing and affirmative
obligation,  consistent  with its safe and  sound  operation,  to help  meet the
credit  needs  of its  entire  community,  including  low  and  moderate  income
neighborhoods.  The CRA requires the FDIC, in connection with its examination of
a savings  institution to assess the institution's  record of meeting the credit
needs of its community and to take such record into account in its evaluation of
certain  applications  by such  institution.  The  Bank's  latest CRA rating was
"outstanding".

     The Bank is also subject to  provisions  of the New York State  Banking Law
which impose  continuing and affirmative  obligations upon banking  institutions
organized  in New York  State to serve the credit  needs of its local  community
("NYCRA") which are substantially similar to those imposed by the CRA. The NYCRA
also  requires  the  Superintendent  to  consider  a bank's  NYCRA  rating  when
reviewing  a bank's  application  to engage in certain  transactions,  including
mergers,  asset purchases and the  establishment  of branch offices or automated
teller machines,  and provides that such assessment may serve as a basis for the
denial of any such application.

     The Bank's NYCRA rating as of its latest examination was "outstanding".

Federal Home Loan Bank System
     The Bank is a member of the FHLB of New York,  which is one of 12  regional
FHLBs,   that   administers  the  home  financing  credit  function  of  savings
institutions.  Each FHLB  serves as a reserve  or central  bank for its  members
within its assigned  region.  It is funded  primarily from proceeds derived from
the sale of  consolidated  obligations  of the FHLB  System.  It makes  loans to
members (i.e.,  advances) in accordance with policies and procedures established
by the board of directors of the FHLB. These policies and procedures are subject
to the  regulation  and  oversight of the Federal  Housing  Finance  Board.  All
advances from the FHLB are required to be fully secured by sufficient collateral
as determined by the FHLB. In addition,  all long-term  advances are required to
provide funds for residential home financing.

     As a member,  the Bank is required to purchase  and  maintain  stock in the
FHLB of New York.  At June 30, 2001,  the Bank had  $939,600 of FHLB stock.  The
dividend  yield from FHLB stock was 5.84% at June 30, 2001.  No assurance can be
given that such dividends will continue in the future at such levels.

     Under  federal  law,  the  FHLBs  are  required  to  provide  funds for the
resolution  of  troubled  savings  institutions  and to  contribute  to low  and
moderately priced housing programs through direct loans or interest subsidies on
advances targeted for community investment and low- and moderate-income  housing
projects.  These  contributions  have  affected  adversely  the  level  of  FHLB
dividends  paid and could continue to do so in the future.  These  contributions
could also have an adverse  effect on the value of FHLB stock in the  future.  A
reduction  in value of the  Bank's  FHLB  stock may  result  in a  corresponding
reduction in the Bank's capital.

Reports to Security Holders
     The Company files annual and quarterly reports with the SEC on Forms 10-KSB
and 10-QSB, respectively. The Company also files current reports on the Form 8-K
with the SEC.  Finally,  the Company  files  preliminary  and  definitive  proxy
materials with the SEC.

     The public may read and copy any  materials  filed by the Company  with the
SEC at the SEC's Public  Reference Room at 450 Fifth Street,  N.W.,  Washington,
D.C.  20549.  The public may obtain  information  on the operation of the Public
Reference  Room  by  calling  the  SEC  at  1-800-SEC-0330.  The  Company  is an
electronic  filer.  The SEC maintains an Internet  site that  contains  reports,
proxy and information  statements,  and other information regarding issuers that
file electronically with the SEC. The address of the site is http://www.sec.gov.

ITEM 2.  Properties
------   ----------
     The Bank currently  conducts its business through six full-service  banking
offices.  Both the Company and the Bank maintain their executive  offices at the
Operations Center, 302 Main Street, Catskill, New York. The following table sets
forth the Bank's offices as of June 30, 2001. The Bank's current  facilities are
considered  by  management  to be  adequate  for the  needs  of the Bank and the
Company in the foreseeable future.




                                           Original                          Net Book Value
                                 Leased      Year           Date of          Of Property or
                                   or     Leased or          Lease              Leasehold
Location                         Owned     Acquired        Expiration         Improvements
-----------------------------------------------------------------------------------------------
                                                                        
(Dollars in thousands)
Main Office (1)
Main & Church Streets
Catskill, NY 12414               Owned         1963               ---               $257

Full Service Branches
Coxsackie Branch
Route 385
West Coxsackie, NY 12051         Owned         1974               ---                116

Cairo Branch
Main Street
Cairo, NY 12413                  Owned         1988               ---                372

Greeneville Branch
Route 32
Greeneville, NY 12083            Owned         1997               ---               1042

Tannersville Branch
Main Street
Tannersville, NY 12485           Owned         2000               ---               1329

Westerlo Branch
Routes 141 & 143
Westerlo, NY 12193               Leased        2001        November 30, 2005         103

Operations Center
302 Main Street
Catskill, NY 12414               Owned         1999               ---                516





ITEM 3.  Legal Proceedings
------   -----------------

The Company is not  involved in any pending  legal  proceedings  other than
routine legal proceedings occurring in the ordinary course of business which, in
the aggregate, involve amounts which are believed by management to be immaterial
to the financial condition and results of operations of the Company.


ITEM 4.  Submission of Matters to a Vote of Security Holders
------   ---------------------------------------------------

No  matters  were  submitted  to a vote of  shareholders  during the fourth
quarter of the year under report.

                                     PART II

ITEM 5.  Market for Company's Common Stock and Related Security Holder Matters
------   ---------------------------------------------------------------------

The "Common  Stock and Related  Matters"  section of the  Company's  Annual
Report to Shareholders is incorporated herein by reference.


ITEM 6.  Management's  Discussion and Analysis of Financial Condition and
______   Results of Operations
         -----------------------------------------------------------------------


The  "Management's  Discussion  and  Analysis of  Financial  Condition  and
Results of Operations" section of the Company's Annual Report to Shareholders is
incorporated herein by reference.


ITEM 7.  Selected Financial Data
------   ------------------------


The  selected  financial  information  for the year ended June 30,  2001 is
filed as part of the Company's Annual Report to Shareholders and is incorporated
by reference.


ITEM 8.  Changes in and Disagreements with Accountants on Accounting and
_______  Financial Disclosure
         --------------------------------------------------------------

         None.

                                                        PART III

ITEM 9.  Directors, Executive Officers, Promoters and Control Persons;
_____    Compliance With Section 16(a) of the Exchange Act
         -----------------------------------------------------------------------

The  Proposal I - Election of  Directors"  section of the  Company's  definitive
Proxy Statement for the Company's 2001 Annual Meeting of Shareholders (the "2001
Proxy Statement") is incorporated herein by reference.


ITEM 10. Executive Compensation
-------- ----------------------

The  "Proposal I - Election of Directors"  section of the  Company's  2001 Proxy
Statement is incorporated herein by reference.


ITEM 11. Security Ownership of Certain Beneficial Owners and Management
-------  --------------------------------------------------------------

The  "Proposal I - Election of Directors"  section of the  Company's  2001 Proxy
Statement is incorporated herein by reference.


ITEM 12. Certain Relationships and Related Transactions
-------- ----------------------------------------------

The  "Transactions  with Certain Related  Persons" section of the Company's 2001
Proxy Statement is incorporated herein by reference.






ITEM 13. Exhibits, Financial Statement Schedules, and Reports on Form 8-K
-------  ----------------------------------------------------------------

         (a)(1)  Financial Statements

The  exhibits and  financial  statement  schedules  filed as a part of this Form
10-KSB  are as  follows,  all of which  are  included  in the  Annual  Report to
Shareholders (Exhibit 13):


     (A) Report of Independent Accountants

     (B) Consolidated Statements of Condition

     (C) Consolidated Statements of Operations

     (D) Consolidated Statements of Changes in Equity

     (E) Consolidated Statements of Cash Flows

     (F) Notes to Consolidated Financial Statements


      (a)(2)  Financial Statement Schedules

All financial statement schedules have been omitted as the required  information
is  inapplicable  or has been  included in the Notes to  Consolidated  Financial
Statements.  The  remaining  information  appearing  in  the  Annual  Report  to
Shareholders  for the year ended June 30, 2001 is not deemed to be filed as part
of this report except as expressly provided herein.

      (b)Reports on Form 8-K

              None

      (c)Exhibits

     3.1   Certificate  of  Incorporation   of  Greene  County   Bancorp,   Inc.
(incorporated  herein by reference to the  Company's  registration  statement on
SB-2, file No. 333-63681 (the "SB-2")).
     3.2   Bylaws of Greene County Bancorp, Inc. (incorporated herein by
reference to the Company's SB-2)

     4.0   Form of Stock Certificate of Greene County Bancorp, Inc. incorporated
herein by reference to the Form SB-2)

     10.1  Employment Agreement with J. Bruce Whittaker (incorporated herein by
reference to the Company's SB-2)
     10.2   Employee Stock Ownership Plan (incorporated herein by reference
to the Company's SB-2)

     13.0   Annual Report to Shareholders

     21.0   Subsidiaries of the Company

     23.0   Consent of Experts









                                   SIGNATURES


     In accordance  with Section 13 or 15(d) of the  Securities  Exchange Act of
1934,  the  Registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.

                           GREENE COUNTY BANCORP, INC.


Date: September____28__, 2001                      By:_________________________
                                                      /s/
                                                              J. Bruce Whittaker
                                           President and Chief Executive Officer


     In accordance  with the  Securities  Exchange Act of 1934,  this report has
been signed below by the following  persons on behalf of the  Registrant  and in
the capacities and on the dates indicated.



     By:________________________                   By:_________________________
        /s/                                           /s/
     Michelle Plummer                                       Walter H. Ingalls
     Chief Financial Officer                              Chairman of the Board

     Date:  September __28___, 2001             Date:  September___18____, 2001


     By:________________________                   By:_________________________
        /s/                                           /s/
     Paul Slutzky                                           Raphael Klein
     Director                                               Director

     Date:  September __18__, 2001              Date:  September___18___, 2001


     By:________________________                   By:_________________________
        /s/                                           /s/
     David H. Jenkins, DVM                                  Dennis R. O'Grady
     Director                                               Director

     Date:  September__18____, 2001             Date:  September___18____, 2001


     By:________________________
        /s/
     Martin C. Smith
     Director

     Date:  September__18____, 2001








                                     EXHIBIT 13
                          ANNUAL REPORT TO SHAREHOLDERS





                                   EXHIBIT 21

                           SUBSIDIARIES OF THE COMPANY



Company                                            Percent Owned


The Bank of Greene County                          100.0% owned by the Company













                                   EXHIBIT 23
                               CONSENT OF EXPERTS





















                                   EXHIBIT 23







                       CONSENT OF INDEPENDENT ACCOUNTANTS

     We hereby  consent to the  incorporation  by reference in the  Registration
Statement on Form s-8 (No. 333-51538) of our report dated July 27, 2001 relating
to the financial  statements of Greene County  Bancorp,  Inc.,  which appears in
this Form 10-KSB.

PricewaterhouseCoopers LLC


/s/_______________________

Albany, New York
September 27, 2001