SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                  FORM 10-KSB/A


                 [X] ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                     For the Fiscal Year Ended June 30, 2002
                                       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               (I.R.S. Employer Identification No.)
of Incorporation or Organization)

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       /       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, 2002 were $14,389,771.

     As of  September  16,  2002,  there were issued and  outstanding  2,024,835
shares of the  Registrant's  common stock of which 872,519 were shares of voting
stock held by  non-affiliates  of the  Registrant.  Computed by reference to the
closing  price of Common Stock of $17.60 on such date,  the  aggregate  value of
stock held by non-affiliates was $15,356,334.

                       DOCUMENTS INCORPORATED BY REFERENCE

     1. Sections of Annual Report to Shareholders for the fiscal year ended June
        30, 2002 (Part II).
     2. Proxy Statement for the 2002 Annual Meeting of Shareholders (Part III)




































                                      GREENE COUNTY BANCORP, INC. AND SUBSIDIARY
                                      ------------------------------------------
                                                                     FORM 10-KSB
                                                                     -----------




                                                                           Index
                                                                          ------

                                                                                                                
                                                                                                                     Page
                                                                                                                     _____



Part I
------

Item 1.           Description of Business.................................................................................1

Item 2.           Description of Properties..............................................................................29

Item 3.           Legal Proceedings......................................................................................29

Item 4.           Submissions of Matters to a Vote of Security Holders...................................................30

Part II
--------

Item 5.           Market for Common Equity and Related Stockholder Matters...............................................30

Item 6.           Management's Discussion and Analysis of Financial Condition and Results of Operations..................30

Item 7.           Financial Statements...................................................................................30

Item 8.           Changes in and Disagreements with Accountants on Accounting and Financial Disclosures..................30

Part III
--------

Item 9.           Directors, Executive Officers, Promoters and Control Persons; Compliance with Section 16(a)
                    of the Exchange Act..................................................................................30

Item 10.          Executive Compensation.................................................................................30

Item 11.          Security Ownership Of Certain Beneficial Owners And Management And Related Stockholder
                    Matters..............................................................................................30

Item 12.          Certain Relationships And Related Transactions.........................................................31

Item 13.          Exhibits, Financial Statements Schedules And Reports On Form 8-K.......................................31

Part IV
-------

Signatures

Certifications







PART I
------


ITEM 1.  Description of Business
         -----------------------




General
-------

     Greene County Bancorp,  Inc.  operates as the federally  chartered  holding
company of The Bank of Greene  County,  a New  York-chartered  savings  bank.  A
majority of Greene County Bancorp, Inc.'s common stock (53.5%) is held by Greene
County Bancorp, MHC, a federally chartered mutual holding company. The remaining
shares of Greene County Bancorp,  Inc. are owned by public  stockholders and The
Bank of Greene County's Employee Stock Ownership Plan.



Greene County Bancorp, Inc.
---------------------------



     Greene  County  Bancorp,  Inc.  was  organized  in  December of 1998 at the
direction of the Board of Trustees of The Bank of Greene County (formerly Greene
County  Savings  Bank) for the purpose of acting as the  holding  company of The
Bank of Greene  County.  In 2001,  Greene  County  Bancorp,  Inc.  converted its
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.  At June 30, 2002,
Greene County  Bancorp,  Inc.'s assets  consisted  primarily of the  outstanding
capital  stock of The Bank of Greene  County  and cash and  investments  of $4.5
million.  At June 30, 2002,  872,519  shares of Greene  County  Bancorp,  Inc.'s
common stock, par value $0.10 per share, were held by the public, 128,000 shares
were held as Treasury  stock and  1,152,316  shares  were held by Greene  County
Bancorp,  MHC,  Greene County  Bancorp,  Inc.'s mutual holding  company.  Greene
County  Bancorp,  Inc.'s  principal  business is  overseeing  and  directing the
business of The Bank of Greene County and various  Greene County  Bancorp,  Inc.
investment securities.



     At June 30, 2002, Greene County Bancorp, Inc. had consolidated total assets
of $220.2 million,  consolidatedtotal  deposits of $183.7 million,  consolidated
borrowings  from Federal Home Loan Bank of $9.0 million and  consolidated  total
equity of $26.4 million.


     Greene County Bancorp,  Inc.'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 of Greene  County was  organized  in 1889 as The Building and Loan
Association of Catskill, a New York-chartered  savings and loan association.  In
1974,  The Bank of Greene  County  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,  which resulted in
the  organization  of Greene County  Bancorp,  Inc.,  Greene County Savings Bank
changed  its name to The Bank of  Greene  County.  The Bank of  Greene  County's
deposits are insured by the Bank Insurance  Fund, as administered by the Federal
Deposit  Insurance  Corporation,  up to the maximum amount permitted by law. The
Bank of  Greene  County'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 of Greene County  invests a significant
portion of its assets in investment  securities  and mortgage- and  asset-backed
securities.  The Bank of Greene County's  revenues are derived  principally from
interest on its residential mortgages,  and to a lesser extent, from interest on
consumer and commercial  loans and securities,  as well as from servicing fees &
services charges and other fees collected on its deposit  accounts.  The Bank of
Greene  County's  primary  sources  of funds are  deposits,  and  principal  and
interest  payments  on  loans  and  investment   securities  and  mortgage-  and
asset-backed  securities.  At June 30,  2002,  The  Bank of  Greene  County  had
borrowed $9.0 million from the Federal Home Loan Bank.


     The Bank of Greene  County'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


     Greene County Bancorp,  MHC was formed in December 1998 as part of The Bank
of Greene County's mutual holding company reorganization. In 2001, Greene County
Bancorp,  MHC converted from a state to a federal charter.  The Office of Thrift
Supervision  under the new charter  currently  regulates  Greene County Bancorp,
MHC. Greene County Bancorp,  MHC owns 53.5% of the common stock of Greene County
Bancorp,  Inc..  Greene  County  Bancorp,  MHC does not  engage in any  business
activity  other than to hold Greene County  Bancorp,  Inc.'s common stock and to
invest any liquid  assets of Greene  County  Bancorp,  MHC,  which  amounted  to
$166,000 in cash and cash equivalents at June 30, 2002.


     Greene County Bancorp,  MHC'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 of Greene  County 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 of Greene County currently operates
six  full-service  banking  offices in Greene County and southern Albany County,
New  York.  The  Bank of  Greene  County's  primary  market  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, Cairo, Coxsackie, Greenville, Tannersville and Westerlo.



     As of the 2000 census  estimates,  the Greene 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 of Greene  County  faces  significant  competition  both in making
loans and in attracting deposits.  The Bank of Greene County'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 of Greene  County,  and all of which are  competitors of The Bank of Greene
County to varying  degrees.  The Bank of Greene  County'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 of Greene  County  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 of Greene County's  primary market area that
offer a wider  variety  of  financial  services  than The Bank of Greene  County
currently offers. Competition for deposits, for the origination of loans and the
provision  of other  financial  services  may limit The Bank of Greene  County's
growth and adversely impact its profitability in the future.


Lending Activities



         General. The principal lending activity of The Bank of Greene County 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
of Greene  County also  originates  commercial  real estate  loans,  home equity
loans,  consumer loans and commercial  business loans. The Bank of Greene County
also offers a variety of line of credit products.



     In an  effort  to  manage  the  interest  rate  risk  associated  with  its
predominantly  fixed-rate  loan portfolio,  The Bank of Greene County  maintains
high levels of liquidity.  Cash, cash  equivalents and securities  available for
sale comprised  38.1% of total assets at June 30, 2002, all of which can be used
for  liquidity.  In  addition,   where  possible,  The  Bank  of  Greene  County
corresponds the funding of fixed-rate  residential mortgages with FHLB advances.
Finally,  The  Bank of  Greene  County  seeks  to  attract  checking  and  other
transaction  accounts that  generally have lower interest rate costs and tend to
be less interest rate sensitive when interest rates rise.



     Loan  Portfolio  Composition.  Set  forth  below  is  selected  information
concerning  the  composition  of The Bank of Greene  County'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,
                                               2002                         2001                         2000
                                     Amount         Percent       Amount          Percent       Amount        Percent
                                  -------------   -----------   -------------   -----------   ------------   -----------
                                                                                             
(Dollars in thousands) Real estate loans:
  One- to four-family                   $98,834        76.19%         $86,336        77.84%        $80,696        81.54%
  Commercial                              8,764         6.76            5,239         4.72           4,702         4.75
  Construction and land                   3,003         2.31            1,979         1.78             616         0.62
  Multi-family                            1,657         1.28            1,213         1.09           1,253         1.27
                                  -------------   -----------   -------------   -----------   ------------   -----------

    Total real estate loans             112,258        86.54           94,767        85.43          87,267        88.18

Consumer loans
  Installment (1)                         5,611         4.32            6,128         5.53           4,865         4.92
  Home equity                             6,957         5.36            6,138         5.53           4,631         4.68
  Passbook                                  545         0.42              596         0.54             490         0.50
                                  -------------   -----------   -------------   -----------   ------------   -----------

    Total consumer loans                 13,113        10.10           12,862        11.60           9,986        10.10

Commercial business loans                 4,356         3.36            3,291         2.97           1,707         1.72
                                  -------------   -----------   -------------   -----------   ------------   -----------


Total consumer loans and
  commercial business loans              17,469        13.46           16,153        14.57          11,693        11.82
                                  -------------   -----------   -------------   -----------   ------------   -----------


Total gross loans                       129,727       100.00%         110,920       100.00%         98,960       100.00%
                                  -------------                 -------------                 ------------


Less:
  Deferred fees and discounts              (285)                         (277)                        (275)
  Allowance for loan losses              (1,069)                         (886)                        (866)
                                  -------------                 -------------                 ------------


Total loans receivable, net            $128,373                      $109,757                      $97,819
                                  =============                 =============                 ============

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











                                                                            At June 30,
                                                      2002                       2001                       2000
                                              Amount      Percent       Amount       Percent         Amount      Percent
                                          ------------- ----------- ------------    -----------    ----------   ----------
                                                                                             
(Dollars in thousands) Fixed-rate loans:
  Real estate loans:
     One- to four-family                        $91,586       70.60%     $77,852       70.19%         $69,360      70.08%
     Commercial                                   6,587        5.08        3,589        3.23            2,840       2.87
     Construction and land                        2,554        1.97        1,979        1.78              616       0.62
     Multi-family                                 1,442        1.11        1,175        1.06            1,124       1.14
                                          -------------  ----------- -----------   ----------   -------------- -----------

  Total fixed-rate real estate loans            102,169       78.76       84,595       76.26           73,940      74.71

  Consumer loans
     Installment (1)                              5,611        4.32        6,128        5.53            4,865       4.92
     Home equity                                  6,957        5.36        6,138        5.53            4,631       4.68
     Passbook                                       545        0.42          596        0.54              490       0.50
  Commercial business loans                       4,356        3.36        3,291        2.97            1,707       1.72
                                          -------------  ----------- -----------   ----------   -------------- -----------

Total fixed-rate loans                          119,638       92.22      100,748       90.83           85,633      86.53
                                          -------------   ----------- ----------   ----------   -------------- -----------

Adjustable-rate loans
  Real estate loans:
     One- to four-family                          7,248        5.59        8,484        7.65           11,336      11.46
     Commercial real estate                       2,177        1.68        1,650        1.49            1,862       1.88
     Construction and land                          449        0.34          ---         ---              129        ---
     Multi-family                                   215        0.17           38        0.03              129       0.13
                                           ------------  ----------- ------------ ----------- --------------   -----------

Total adjustable-rate loans                      10,089        7.78       10,172        9.17           13,327      13.47

Total gross loans                               129,727      100.00%     110,920      100.00%          98,960     100.00%
                                           ------------  ----------- -----------  -----------   -------------- -----------


Less:
  Deferred fees and discounts                      (285)                    (277)                       (275)
  Allowance for loan losses                      (1,069)                    (886)                       (866)
                                           ------------             -------------              --------------


Total loans receivable, net                    $128,373                 $109,757                     $97,819
                                         ==============             ============               ===============

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





     One- to Four-Family  Residential Loans. The Bank of Greene County's primary
lending activity is the origination of one- to four-family  residential mortgage
loans  collateralized  by property located in The Bank of Greene Countys primary
market  area.  One- to  four-family  residential  mortgage  loans refer to loans
collateralized  by single-family  residences;  by contrast,  multi-family  loans
refer to loans  secured by  multi-family  units,  such as  apartment  buildings.
Generally, one- to four-family residential mortgage loans are made in amounts up
to 89.9% of the  appraised  value of the property.  However,  The Bank of Greene
County  will  originate  one- to  four-family  residential  mortgage  loans with
loan-to-value ratios of up to 95%, with private mortgage insurance. For the year
ended June 30, 2002,  less than one percent of the one- to four-family  mortgage
loans originated by The Bank of Greene County were originated with loan-to-value
ratios over 89.9%.  For the year ended June 30, 2002,  The Bank of Greene County
originated  75%to 80% in one- to  four-family  residential  mortgage  loans with
loan-to-value  ratios of 80% or more but  without  private  mortgage  insurance.
Generally,  residential  mortgage  loans  are  originated  for terms of up to 30
years,  though in recent years The Bank of Greene County 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 of Greene County 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 of Greene County.


     At June 30,  2002,  virtually  all of The Bank of Greene  County's  one- to
four-family  residential mortgage loans were conforming loans and,  accordingly,
were eligible for sale in the secondary mortgage market. However,  generally the
one- to four-family  residential mortgage loans originated by The Bank of Greene
County  are  retained  in its  portfolio  and are not sold  into  the  secondary
mortgage  market.  To the  extent  fixed  rate one- to  four-family  residential
mortgage  loans are  retained  by The Bank of Greene  County,  it is  exposed to
increases in market interest  rates,  since the yields earned on such fixed-rate
assets  would be lower  than the  rates  paid by The Bank of Greene  County  for
deposits and borrowings, which could result in lower net interest income.



     The Bank of Greene County 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 of Greene  County's  interest rate gap position,  and loan
products offered by The Bank of Greene County'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  of  Greene  County's   single-family
residential  mortgage loans remain  outstanding varies  significantly  depending
upon trends in market interest rates and other factors.



     The  Bank  of  Greene  County'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 of Greene County 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 of Greene County'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, 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, 2002,
$7.2 million,  or 5.59% of The Bank of Greene County's loan portfolio  consisted
of one-  to  four-family  residential  loans  with  adjustable  interest  rates,
compared to $91.6 million,  or 70.6% of the loan portfolio  comprised of one- to
four-family  residential  loans with fixed  interest  rates.  The Bank of Greene
County's  willingness and capacity to originate and hold in portfolio fixed rate
one- to  four-family  residential  mortgage  loans has  enabled  it to  generate
various loan fees and expand customer  relationships in the current low interest
rate  environment  where borrowers have generally  preferred fixed rate mortgage
loans.  However, as noted above, to the extent The Bank of Greene County retains
fixed rate one- to four-family  residential mortgage loans in its portfolio,  it
is exposed to increases in market  interest  rates,  since the yields  earned on
such fixed rate assets  would be lower than the rates paid by The Bank of Greene
County for  deposits  and  borrowings,  which could result in lower net interest
income.


     The Bank of Greene County  originates  construction  to permanent  loans to
homeowners for the purpose of construction of primary and secondary  residences.
The  Bank of  Greene  County  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 89.9%
(or up to 95% with private mortgage  insurance),  of the completed project.  The
Bank of Greene County 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
residences.

     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 of Greene  County's  residential  mortgage loan  originations  are
generally  obtained  from  The  Bank of  Greene  County's  loan  representatives
operating in its branch  offices  through  their  contacts with existing or past
loan  customers,  depositors  of  The  Bank  of  Greene  County,  attorneys  and
accountants  who refer loan  applications  from the  general  public,  and local
realtors.  The Bank of Greene County 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
of Greene County include  "due-on-sale"  clauses,  which give The Bank of Greene
County  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, 2002,  $98.8 million,  or 76.19% of The Bank of Greene County's
loan  portfolio,  consisted of one- to four-family  residential  mortgage loans.
Approximately $314,000 of such loans (representing seven loans) were included in
nonperforming loans as of that date.


     Commercial  Real Estate and  Multifamily  Loans.  At June 30,  2002,  $ 8.8
million,  or 6.76%,  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 of Greene County
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, 2002, the largest commercial mortgage
loan had a principal  balance of $861,900  and was a  construction  to permanent
loan for a firehouse.  There were no  commercial  real estate loans  included in
nonperforming loans.



     In  underwriting  commercial  real estate loans,  The Bank of Greene County
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 of
Greene  County'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 of  Greene  County  originates  a limited  number of  multi-family
loans, which totaled $1.7 million, or 1.28% of The Bank of Greene County's total
loans at June 30,  2002.  Multi-family  loans are  generally  collateralized  by
apartment  buildings located in The Bank of Greene County's primary market area.
There were no multi-family  loans included in  nonperforming  loans. The Bank of
Greene   County'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 of Greene  County's  consumer loans consist of direct loans on new
and used automobiles,  personal loans (either secured or unsecured), home equity
loans,  and other consumer  installment  loans  (consisting  of passbook  loans,
unsecured home improvement loans and recreational vehicle loans). Consumer loans
(other  than home  equity  loans) are  originated  at fixed  rates with terms to
maturity of one to five years.  At June 30, 2002  consumer  loans  totaled $13.1
million,  or 10.10% of the total loan portfolio.  Approximately  $18,886 of such
loans  (representing five loans) were included in nonperforming loans as of that
date.


     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 of Greene  County 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 of Greene County'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  collateral  to the
proposed loan amount.  The Bank of Greene County  underwrites its consumer loans
internally,  which The Bank of Greene  County  believes  limits its  exposure to
credit risks  associated  with loans  underwritten or purchased from brokers and
other  external  sources.  At this  time,  The Bank of  Greene  County  does not
purchase loans from any external sources.



     The Bank of Greene  County  offers  fixed and  adjustable-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 of Greene County 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 of
Greene County 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,  2002,  the
outstanding  balance of home equity loans totaled $7.0 million,  or 5.36% of The
Bank of Greene  County's total loan  portfolio.  There were no home equity loans
included in nonperforming loans.



     Commercial  Business  Loans.  The Bank of  Greene  County  also  originates
commercial business loans up to 10 years at fixed and adjustable-rates. The Bank
of Greene  County  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 creditworthiness and cash flow
of the borrower (and any guarantors) and secondarily on the value of and ability
to liquidate  the  collateral  which may consist of  receivables,  inventory and
equipment.  The  Bank of  Greene  County  generally  requires  annual  financial
statements,  tax returns and personal  guarantees  from the commercial  business
borrowers. The Bank of Greene County also generally requires an appraisal of any
real estate that  collateralizes  the loan. At June 30, 2002, The Bank of Greene
County had $4.4 million of commercial  business loans  representing 3.36% of the
total loan  portfolio.  On such date, the average  balance of The Bank of Greene
Countys  commercial  business  loans  was  approximately  $36,300.  The  largest
commercial  business loan had a balance of $560,000 and represented a fire truck
loan for a local fire district.  At June 30, 2002,  The Bank of Greene  County's
commercial loan portfolio included 121 loans collateralized by real estate, fire
trucks, or other equipment.  There were no commercial business loans included in
nonperforming loans.



     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 fixed-rate  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, 2002  regarding the amount of loans maturing or re-pricing in The
Bank of Greene  County'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. Lines of credit with
no specified maturity date are included in the category "within one year".

     The following table illustrates the future maturities of such loans at June
30, 2002.





                                            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             $6,844      $1,504     $2,911     $10,258        $77,317      $98,834
  Commercial                       1,693         332        149       1,137          5,453        8,764
  Construction and land              ---         ---        ---          80          2,923        3,003
  Multi-family                       236          33         59         ---          1,329        1,657
                                --------  ---------- ---------- -------------     --------  -----------

Total real estate loans            8,773       1,869      3,119      11,475         87,022      112,258

Consumer loans                     1,229       2,797      3,319       2,439          3,329       13,113

Commercial business loans            804         550      1,321         623          1,058        4,356

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

Total loan portfolio             $10,806      $5,216     $7,759     $14,537        $91,409     $129,727
                                ========  ========== ==========   ===========    ==========  ==========



     The total  amount of the above  loans due after  June 30,  2003  which have
fixed-rate  interest rates is $117.1 million while the total amount of loans due
after  such date which  have  adjustable  interest  rates is $1.8  million.  The
interest  rate  risk   implications  of  Greene  County  Bancorp's   substantial
preponderance of fixed-rate loans is discussed in detail on pages 7-11 of Greene
County Bancorp,  Inc.'s 2002 Annual Report to Shareholders,  which discussion is
incorporated herein by reference.


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





                                         For the Years Ended June 30,
                                       2002        2001           2000
                                    ---------   ----------    ---------
                                                   
(Dollars in thousands) Originations by type:
  Adjustable rate loans
     One- to four-family                $466          $409         $541
     Commercial real estate            1,398           252           51
     Construction and land               449           ---          ---
     Multi-family                        185            10           17
                                    ---------    ----------    ---------

  Total adjustable rate loans          2,498           671          609

  Fixed rate loans
     One- to four-family              27,589        17,123       15,910
     Commercial real estate            5,496         1,485        1,682
     Construction and land             3,871         4,405        4,512
     Multi-family                        701           145          483
     Installment                       4,354         5,630        4,317
     Home equity                       3,800         3,311        1,610
     Passbook                            415           431          450
     Commercial business               4,099         3,286        2,235
                                    ---------    ----------    ---------

  Total fixed rate loans              50,325        35,816       31,199

  Total loans originated              52,823       $36,487      $31,808
                                    ---------    ----------    ---------


Repayments:
     One- to four-family              15,557        11,892        9,900
     Commercial real estate            3,369         1,200        1,016
     Construction and land             3,296         3,042        5,550
     Multi-family                        442           195           88
     Installment                       4,871         4,367        4,213
     Home equity                       2,981         1,804        1,668
     Passbook                            466           325          485
     Commercial business               3,034         1,702        1,758
                                    ---------    ----------    ---------


  Total repayments                    34,016        24,527       24,678
                                    ---------    ----------    ---------


Net increase in loans                $18,807       $11,960       $7,130
                                    =========    ==========    =========





     Loan Approval Procedures and Authority.  The Board of Directors establishes
the lending policies and loan approval limits of The Bank of Greene County. 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 of
Greene  County.  For larger  loans,  The Bank of Greene  County  may  require an
environmental site assessment to be performed by an independent professional for
all non-residential  mortgage loans. It is The Bank of Greene County'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 of Greene County 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 of Greene  County  also
receives other income that consists primarily of deposit accountservice charges,
ATM fees and loan payment late charges. The Bank of Greene County 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 of Greene  County's
policy  provides  that loans to one borrower (or related  borrowers)  should not
exceed 10% of The Bank of Greene County's capital and reserves.


     At June 30, 2002, the largest aggregate amount loaned by The Bank of Greene
County to one borrower  consisted  of a commercial  real estate loan of $861,000
for the construction of a firehouse.The loan comprising the lending relationship
was performing in accordance with its terms as of June 30, 2002.




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 90 days or more  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  nonaccrual  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 included  in  non-performing  assets.  At June 30,  2002,  The Bank of Greene
County had non-performing  loans of $332,867 and a ratio of non-performing loans
to total loans of 0.26%.



     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, 2002, The Bank of Greene County's OREO totaled $30,229 and its ratio
of non-performing assets to total assets was 0.16%.



     The following table sets forth delinquencies in The Bank of Greene County's
loan portfolio at June 30, 2002.  When a loan is delinquent 90 days or more, The
Bank of Greene County 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 of Greene County also had a single one- to four-family
real estate loan that amounted to $51,599  classified as nonaccrual which was in
the 60 to 89 days  delinquent  category  at June  30,  2002.  For all the  dates
indicated, The Bank of Greene County did not have any material restructured
loans.



                                                                                Percentage
                                                                Dollar           of loan
                                                  Number        amount          category
                                              ------------   -----------        -----------
                                                                       
60 to 89 days delinquent
Real estate:
    One- to four-family                                   9      $547,209           80.1%
    Commercial                                            1        33,551            4.9
    Construction and land                               ---           ---            ---
    Multi-family                                        ---           ---            ---
Installment                                               7        20,140            3.0
Home equity                                               2        82,037           12.0
Commercial business                                     ---           ---            ---
                                                  ----------   ----------     ------------

Total loan delinquency 60 to 89 days                     19       682,937          100.0

90 days and over delinquent
Real estate:
    One- to four-family                                   6       262,382           93.3
    Commercial                                          ---           ---            ---
    Construction and land                               ---           ---            ---
    Multi-family                                        ---           ---            ---
Installment                                               5        18,886            6.7
Home equity                                             ---           ---            ---
Commercial business                                     ---           ---            ---
                                                  ----------   -----------    ------------

Total loan delinquency 90 days and over                  11       281,268           100.0

Total loans delinquent over 60 days Real estate:
    One- to four-family                                  15       809,591           84.0
    Commercial                                            1        33,551            3.5
    Construction and land                               ---           ---            ---
    Multi-family                                        ---           ---            ---
Installment                                              12        39,026            4.0
Home equity                                               2        82,037            8.5
Commercial business                                     ---           ---            ---
                                                  ----------   -----------    ------------

Total loans delinquent over 60 days                      30      $964,205          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 of Greene County had no accruing loans delinquent
more than 90 days at June 30, 2002, 2001, and 2000.







                                                             At June 30,
                                                 2002             2001             2000
                                              ----------      -----------       ----------
                                                                       

Nonaccruing loans:
    Real estate loans
       One- to four-family                     $313,981          $660,607        $495,909
       Commercial real estate                       ---            71,711         155,002
    Installment and home equity                  18,886            11,150          20,801
    Commercial business                             ---               ---             ---
                                              ---------       -----------       ----------

Total nonaccruing loans                         332,867           743,468         671,712

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

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

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

Total non-performing assets                    $363,096          $773,697         $822,845
                                              =========       ===========       ==========


Total as a percentage of total assets             0.16%             0.42%            0.49%






     During the year ended June 30, 2002,  gross interest income of $9,700 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, 2002.


     Classification of Assets.  Consistent with regulatory guidelines,  The Bank
of Greene  County  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 of  Greene  County  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 of Greene
County 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  of  Greene  County'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 of Greene  County  reviews its portfolio  monthly to determine  whether any
assets require classification in accordance with applicable regulations. At June
30,  2002,  The  Bank of  Greene  County  had  $74,000  in loans  classified  as
substandard and no other classified assets.



     Allowance for Loan Losses.  The  allowance  for loan losses is  established
through a provision  for loan losses  based on  management's  evaluation  of the
losses  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 the loan loss allowance. In addition, various regulatory agencies,
as an integral part of their examination  process,  periodically review The Bank
of Greene Count's allowance for loan losses and valuation of OREO. Such agencies
may require The Bank of Greene  County 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,  2002,  the  total  allowance  was  $1,068,734,  which
amounted to 0.83% of total net loans  receivable  and  321.07% of  nonperforming
loans. Management will continue to monitor and modify the level of the allowance
for loan losses.  For the year ended June 30, 2002, The Bank of Greene  County's
charge-offs amounted to $52,257. For the years ended June 30, 2001 and 2000, The
Bank  of  Greene   County's   charge-offs   amounted  to  $76,915  and  $65,557,
respectively.



     The Bank of Greene County may require an  environmental  site assessment to
be performed by an independent  professional for non-residential mortgage loans.
It is also The Bank of Greene  County's  policy  to  require  title  and  hazard
insurance on all mortgage  loans.  In  addition,  The Bank of Greene  County may
require  borrowers to make payments to a mortgage escrow account for the payment
of property  taxes.  Any exceptions to The Bank of Greene County'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 the Years Ended June 30,
                                                               2002                 2001                2000
                                                          -------------          -----------       ------------
                                                                                          

Balance at the beginning of period                             $886,081             $866,443            $791,897

Charge-offs:
  One- to four-family real estate                                   ---                  ---                 ---
  Commercial real estate                                            ---               26,432                 ---
  Installment                                                    49,877               50,483              65,557
  Home equity                                                     2,380                  ---                 ---
  Commercial business                                               ---                  ---                 ---
                                                            -----------          -----------         -----------

Total charge-offs                                                52,257               76,915              65,557

Recoveries:
  One- to four-family real estate                                   ---                  ---                 ---
  Installment                                                    16,010               36,553               5,103
                                                            -----------          -----------         -----------

Total recoveries                                                 16,010               36,553               5,103

Net charge-offs                                                  36,247               40,362              60,454
                                                            -----------          -----------         -----------

Additions charged to operations                                 218,900               60,000             135,000
                                                            -----------          -----------         -----------

Balance at end of period                                     $1,068,734             $886,081            $866,443
                                                            ===========          ===========         ===========


Ratio of net charge-offs to average loans outstanding             0.03%                0.04%               0.06%
Ratio of net charge-offs to nonperforming assets                  9.98%                5.22%               7.35%
Allowance for loan loss to nonperforming loans                  321.07%              119.18%             128.99%
Allowance for loan loss to net loans                              0.83%                0.81%               0.89%




     Allocation of Allowance for Loan Losses. The following table sets forth the
allocation  of the  allowance  for loan losses by loan category for 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  reserves for unused lines of credit and losses inherent in
the loan portfolio.






                                June 30, 2002                        June 30, 2001                          June 30, 2000
                                             Percent                             Percent                                Percent
                                               of                               of loans                                  of
                                             loans                                                                       loans
                                    Loan     in each                    Loan     in each                        Loan    in each
                         Amount   amounts   category        Amount    amounts   category            Amount    amounts  category
                           of                                 of                                     of
                       loan loss     by     to total      loan loss     by      to total          loan loss     by     to total
                       allowance  category   loans        allowance  category     loans           allowance  category   loans
                                                                                           
(Dollars in thousands)
One- to four-family         $488   $98,834     76.2%           $467   $86,336       77.8%               $442   $80,696    81.5%
Commercial real              182     8,764      6.8             120     5,239        4.7                 105     4,702     4.8
estate
Construction and land          7     3,003      2.3              13     1,979        1.8                   4       616     0.6
Multi-family                  18     1,657      1.3              10     1,213        1.1                  22     1,253     1.3
Installment                   92     5,611      4.3             100     6,128        5.5                 121     4,865     4.9
Home equity                   38     6,957      5.4              32     6,138        5.5                   1     4,631     4.7
Passbook                       1       545      0.4               1       596        0.6                   1       490     0.5
Commercial business          191     4,356      3.3             136     3,291        3.0                  72     1,707     1.7
Specific                      24       ---      ---             ---       ---        ---                 ---       ---     ---
Unallocated                   28       ---      ---               7       ---        ---                  98      ----     ---
                       --------- ---------  --------     ---------- ---------   ---------        -----------  -------- --------
Totals                    $1,069  $129,727    100.0%           $886  $110,920      100.0%               $866   $98,960   100.0%
                       ========= =========  ========     ========== =========   =========        ===========  ======== ========




Securities Investment Activities


     Given The Bank of  Greene  County's  substantial  portfolio  of  fixed-rate
residential mortgage loans, The Bank of Greene County maintains high balances of
liquid  investments for the purpose of mitigating  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 of Greene County'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  of  Greene   County's   policy  permits   investments  in
mortgage-backed securities, including securities issued and guaranteed by Fannie
Mae, Freddie Mac, and GNMA, and collateralized mortgage obligations. The Bank of
Greene  County'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
of Greene County 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 of Greene County does not
engage in any derivative or hedging transactions, such as interest rate swaps or
caps.



     At June 30, 2002, The Bank of Greene County had $66.1 million in investment
securities,  or 30.0% of total assets.  SFAS No. 115 requires The Bank of Greene
County to designate its  securities as held to maturity,  available for sale, or
trading,  depending on The Bank of Greene County's  ability and intent regarding
its investments. As of June 30, 2002, the entire investment securities portfolio
was  classified  as available  for sale.  At June 30,  2002,  The Bank of Greene
County's mortgage-backed  securities portfolio totaled $19.6 million, or 8.9% of
total assets and The Bank of Greene County's  asset-backed  securities portfolio
totaled $0.8 million, or 0.4% 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 total         value       of total
                                       --------- -----------       ------------   ----------       -----------  ---------
                                                                                             
(Dollars in Thousands)
Investment securities, AFS
U.S. Treasuries                            $---         ---%             $1,005          2.1%           $4,684       10.4%
U.S. Government agencies                  14,862        22.5              1,794          3.7             5,190       11.6
State and political subdivisions           8,811        13.3              9,420         19.3             9,904       22.1
Mortgage-backed securities                19,564        29.6              8,783         18.0             6,000       13.4
Asset-backed securities                      818         1.3              3,300          6.7             4,915       11.0
Corporate debt securities                 20,760        31.4             23,432         47.9            12,812       28.6
Equity securities and other                1,274         1.9              1,141          2.3             1,303        2.9
                                       --------- -----------      -------------  -----------       -----------  ----------

Total investment securities, AFS         $66,089       100.0%           $48,875       100.0%           $44,808      100.0%
                                       ========= ===========      =============  ===========       ===========  ==========




     A discussion of management's decisions with respect to shifting investments
among  the  various  investment  portfolios  described  above  is set  forth  in
Management's  Discussion  and  Analysis  on  pages  13 and 14 of  Greene  County
Bancorp, Inc.'s Annual Report to Shareholders,  which discussion is incorporated
herein by reference.


     Mortgage-Backed  and  Asset-Backed  Securities.  The Bank of Greene  County
purchases mortgage-backed securities in order to: (i) generate positive interest
rate spreads with minimal administrative  expense; (ii) lower The Bank of Greene
County's  credit risk as a result of the  guarantees  provided  by Freddie  Mac,
Fannie  Mae,  and  GNMA;  and  (iii)  increase  liquidity.  At  June  30,  2002,
mortgage-backed  securities  (including  CMOs)  totaled $19.6 million or 8.9% of
total  assets,  all of which were  classified as available for sale. At June 30,
2002, $15.2 million of the  mortgage-backed  securities were adjustable rate and
$4.4 million  were fixed rate.  The  mortgage-backed  securities  portfolio  had
coupon rates ranging from 4.00% to 7.00%, a weighted  average yield of 4.02% and
a weighted average life (including pre-payment assumptions) of 2.5 years at June
30,  2002.  The  estimated   market  value  of  The  Bank  of  Greene   County's
mortgage-backed  securities  at June  30,  2002 was  $19.6  million,  which  was
$204,760 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 of Greene County 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 of Greene
County,  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 of Greene County.


     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 of Greene County's mortgage-backed securities
portfolio.  Of  The  Bank  of  Greene  County's  $19.6  million  mortgage-backed
securities  portfolio  at June 30, 2002,  $1.4  million with a weighted  average
yield of 6.08% had contractual maturities within five years, $2.9 million with a
weighted average yield of 5.40% had contractual  maturities of five to ten years
and the  remaining  $15.3  million  with a weighted  average  yield of 3.57% 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 of Greene County may be subject to
reinvestment  risk  because,  to the  extent  that The Bank of  Greene  County's
securities prepay faster than anticipated,  The Bank of Greene County 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 Greene County of the ability to reinvest cash flows at the increased
rates of interest.



     At June 30, 2002,  The Bank of Greene  County's  portfolio of  asset-backed
securities  totaled $0.8  million,  or 0.4% of total  assets,  all of which were
classified  as available  for sale.  At June 30, 2002,  all of the  asset-backed
securities were fixed rate. The portfolio had coupon rates ranging from 6.10% to
6.85%, a weighted  average yield of 5.23% and a weighted average life (including
prepayment  assumptions)  of 3.0 years at June 30, 2002.  The  estimated  market
value of The Bank of Greene County's  asset-backed  securities portfolio at June
30, 2002 was $0.8 million, which was $13,311 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 of  Greene
County,  its asset-backed  securities are collateralized by automobile loans and
second-mortgage loans.



     Asset-backed  securities  provide  The Bank of Greene  County  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 of Greene  County's  $0.8  million  portfolio  of  asset-backed
securities at June 30, 2002, $0.1 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
$0.7 million with a weighted  average yield of 5.17% had contractual  maturities
of more than 10 years.



     Mortgage  Servicing  Rights.  In October  1999,  The Bank of Greene  County
acquired for $1.2 million the mortgage  servicing rights for one- to four-family
mortgage  loans  with  outstanding   balances   aggregating  $179.2  million.  A
third-party  provider  performed the servicing  associated with these loans. The
Bank of Greene County purchased the mortgage servicing rights for the purpose of
increasing its servicing fee income.  In general,  the market value of purchased
mortgage  servicing  rights  increases as interest  rates rise and  decreases as
interest  rates fall,  primarily  because the estimated life of the loan and the
estimated  income from idle funds both increase as interest  rates  increase and
decrease as interest  rates  decrease.  Market  interest  rates  declined in the
period following The Bank of Greene County's purchase of the mortgage  servicing
rates and The Bank of  Greene  County  elected  to sell the  mortgage  servicing
rights at a loss of $39,000 in August 2000. At June 30, 2002, The Bank of Greene
County had no  investments in mortgage  servicing  rights and The Bank of Greene
County  currently  does not  expect to invest in  mortgage  servicing  rights in
future periods.


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 of  Greene
County's funds for use in lending, investing and for other general purposes.


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


     At June 30, 2002,  deposits  totaled $183.7 million.  At June 30, 2002, The
Bank of Greene County had a total of $62.6 million in  certificates  of deposit,
of which $49.1 million had maturities of one year or less.  Although The Bank of
Greene  County  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 of Greene County'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 of Greene  County's  branch offices are located.  The Bank of Greene County
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 of Greene County's ability
to attract and retain deposits. The Bank of Greene County 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 of Greene  County  accepts  certificates  of deposit in excess of
$100,000,  they are not subject to preferential rates. The Bank of Greene County
does not actively  solicit such  deposits,  as they are more difficult to retain
than core deposits. Historically, The Bank of Greene County has not used brokers
to obtain deposits.


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







                                              For the Years Ended June 30,
                                    2002                2001              2000
                                 -----------     ---------------    ---------------
                                                            
(Dollars in thousands)
Opening balance                     $154,192            $133,460           $127,999
Deposits                             664,399             512,785            333,442
Withdrawals                          641,720             496,480            332,441
Interest credited                      6,843               4,427              4,460
Ending balance                       183,714             154,192            133,460
                                 -----------     ---------------    ---------------

Net increase                         $29,522             $20,732             $5,461
                                 ===========     ===============    ===============


Percent increase                      19.15%              15.53%              4.27%






     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,
                                                    2002                       2001                      2000
                                            Amount       Percent        Amount     Percent         Amount       Percent
                                            --------    ----------   ----------   ----------     -----------   ---------
                                                                                           
(Dollars in thousands)
Transaction and savings deposits
   Demand deposits                           $22,067        12.0%       $18,418       11.9%          $12,344        9.3%
   Savings deposits                           70,825        38.5         57,021       37.0            53,892       40.4
   NOW deposits                               14,294         7.8         11,446        7.4             9,090        6.8
   Money market deposits                      13,883         7.6          9,194        6.0             6,189        4.6
                                          ----------    ----------    ---------  -----------     -----------  ----------

Total non-certificates of deposit            121,069        65.9%        96,079       62.3            81,515       61.1
                                          ----------    ----------    ---------  -----------     -----------  ----------


Certificate of deposit
  0.00 - 2.99%                                26,024        14.2            100        0.1               ---        ---
  3.00 - 3.99%                                16,369         8.9            430        0.3                77        0.1
  4.00 - 5.99%                                20,252        11.0         57,583       37.3            51,868       38.8
  6.00 - 7.99%                                   ---        ---             ---        ---               ---        ---
  8.00 - and over                                ---        ---             ---        ---               ---        ---
                                          ----------    ----------    ---------  -----------     -----------  ----------

Total certificates of deposit                 62,645        34.1         58,113       37.7            51,945       38.9
                                          ----------    ----------    ---------  -----------     -----------   ---------
Total deposits                              $183,714       100.0%      $154,192      100.0%         $133,460      100.0%
                                          ==========    ==========    =========  ===========     ===========   =========



     The following table sets forth the amount and remaining maturities of The
Bank of Greene County's certificates of deposit accounts at June 30, 2002.






                                      0.00-         3.00-        4.00-        6.00% or                Percent of
                                      2.99%         3.99%        5.99%        Greater        Total       Total
                                   ---------    ----------    ---------    -----------   ---------   ------------
                                                                                      
(Dollars in thousands)
Certificates of deposit
Maturity in quarter ended:
  September 30, 2002                  $7,319        $2,136       $7,600           $---     $17,055          27.2%
  December 31, 2002                    9,553         3,063        4,398            ---      17,014          27.2
  March 31, 2003                       3,640         2,399        2,734            ---       8,773          14.0
  June 30, 2003                        2,973         1,207        2,103            ---       6,283          10.0
  September 30, 2003                   1,741         1,326          462            ---       3,529           5.6
  December 31, 2003                      747         2,220          286            ---       3,253           5.2
  March 31, 2004                          28         1,685          254            ---       1,967           3.2
  June 30, 2004                           23           432          493            ---         948           1.5
  September 30, 2004                     ---           352          242            ---         594           1.0
  December 31, 2004                      ---         1,074          298            ---       1,372           2.2
  March 31, 2005                         ---            36          352            ---         388           0.6
  June 30, 2005                          ---           206          185            ---         391           0.6
  Thereafter                             ---           233          845            ---       1,078           1.7
                                   ---------    ----------    ---------    -----------   ---------   ------------

  Total                              $26,024       $16,369      $20,252           $---     $62,645         100.0%
                                   =========    ==========    =========    ===========   =========   ============

Percent of total                      41.6%         26.1%        32.3%          ---%       100.0%



     Borrowed  Funds. In the event that The Bank of Greene County requires funds
beyond its ability to generate them internally,  additional sources of funds are
available through Federal Home Loan Bank ("FHLB").  At June 30, 2002 The Bank of
Greene  County  had  available  an  Overnight  Line of  Credit  and a  One-Month
Overnight  Repricing Line of Credit,  each in the amount of $8,512,800  with the
FHLB.  Residential  mortgages  are  pledged  by The  Bank of  Greene  County  as
collateral  to  secure  The Bank of  Greene  County'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 of Greene County also
has access to the  FHLB's  Term  Advance  Program  under  which it can borrow at
various terms and interest rates. The advances are  collateralized by all of The
Bank of Greene  County'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 Bank of Greene County, 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, 2002:



                                                   Maturity
        Amount                 Rate                 date
     -------------      ---------------        ------------
                                       
        $4,000,000        2.19% - fixed          01/14/2003
         2,500,000        6.82% - fixed          09/02/2004
         2,500,000        6.80% - fixed          10/04/2005
     -------------
        $9,000,000
     =============







                                                        
Average daily balance outstanding:                           $6,841,096
Maximum amount outstanding during the year                   $9,000,000
Weighted average interest rate during the year                    5.57%
Weighted average interest at end of year                          4.76%






Personnel

     As of June 30, 2002,  The Bank of Greene County had 74 full-time  employees
and 12 part-time employees. Greene County Bancorp, Inc. has no employees who are
not also Bank  employees.  A collective  bargaining  unit does not represent the
employees and The Bank of Greene  County  considers  its  relationship  with its
employees to be good.


FEDERAL AND STATE TAXATION

Federal Taxation

     General.  Greene County Bancorp,  MHC, Greene County Bancorp,  Inc. and The
Bank of Greene County 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,  Greene County
Bancorp, Inc. and The Bank of Greene County 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  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 of Greene  County 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 of Greene County's  taxable  income.  As a result of the
1996 Act, The Bank of Greene  County 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 of Greene  County 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 of  Greene  County  redeem  its  common  stock,  pay
dividends or make distributions in excess of earnings and profits.


     At June 30,  2002,  The Bank of  Greene  County's  total  federal  pre-1988
reserve was  approximately  $2.1 million.  This reserve  reflects the cumulative
effects  of federal  tax  deductions  by The Bank of Greene  County 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.  For all loss years except
those originating in 2001 and 2002, net operating losses can offset no more than
90% of AMTI. For loss years originating in 2001 and 2002, you can offset 100% of
AMTI. Certain payments of alternative minimum tax may be used as credits against
regular tax  liabilities in future years.  Greene County  Bancorp,  Inc. and The
Bank of Greene County 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  five  taxable  years  and  forward  to the
succeeding 20 taxable  years.At June 30, 2002,  The Bank of Greene County had no
net operating loss carry forward for federal income tax purposes.


     Corporate  Dividends-Received  Deduction.  Greene County Bancorp,  Inc. may
exclude  from its  income  100% of  dividends  received  from The Bank of Greene
County as a member of the same affiliated group of  corporations.  Greene County
Bancorp, MHC owns less than 80% of the outstanding Common Stock of Greene County
Bancorp,  Inc.. As such,  Greene County Bancorp,  MHC is not permitted to file a
consolidated federal income tax return with Greene County Bancorp,  Inc. and The
Bank of Greene County. 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. Greene County Bancorp, Inc. and The Bank
of Greene  County  report  income on a  combined  fiscal  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) 8.0%  "entire net income"  allocable  to New
York State (b) 3.0% 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.  Greene  County  Bancorp,  MHC  files a
separate New York State franchise tax return.


     Bad Debt  Reserves.  The Bank of Greene  County 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 32.0% 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 6.0% of  Qualifying  Real  Property  Loans
("QRPL").



     Recapture of New York State Bad Debt Reserves. If The Bank of Greene County
ceases to qualify as a "thrift  institution"  (as  defined in the New York State
tax law), or fails to hold at least 60.0% 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 of Greene
County's NY QRPL Reserve  subject to recapture is  approximately  $1.8  million.
Since it is The Bank of Greene  County's  intention  to continue to qualify as a
thrift  institution and to meet the 60.0%  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 of Greene County 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  and  carried  back to the  five
preceding years, however there is a $10,000 limitation on carry-backs.


     Corporate  Dividends-Received  Deduction.  Similar  to the  federal  rules,
Greene  County  Bancorp,  Inc. and The Bank of Greene County file a combined New
York State franchise tax report and inter-company  dividends will be eliminated.
However,  Greene  County  Bancorp,  MHC  does not own the  requisite  percentage
(generally  80.0% or more) of the common stock of Greene  County  Bancorp,  Inc.
necessary to file on a combined basis with Greene County Bancorp,  Inc.. As long
as Greene County Bancorp, MHC owns more than 50.0% of the common stock of Greene
County  Bancorp,  Inc.,  it is entitled  to a full  exclusion  from  taxation of
dividend income related to subsidiary  capital.  Greene County  Bancorp,  MHC is
entitled to a 50.0% dividends-received deduction if it owns 50.0% or less of the
common stock of Greene County Bancorp, Inc..

                                   REGULATION

General

     The Bank of Greene  County  is a New  York-chartered  savings  bank and the
Federal Deposit  Insurance  Corporation  through the Bank Insurance Fund ("BIF")
insures its deposit accounts up to applicable  limits. The Bank of Greene County
is subject to extensive regulation by the New York State Banking Department (the
"Department"),  as its chartering  agency,  and by the Federal Deposit Insurance
Corporation,  as its deposit  insurer.  The Bank of Greene County is required to
file  reports  with,  and is  periodically  examined  by,  the  Federal  Deposit
Insurance  Corporation 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 of Greene County is a
member of the FHLB of New York and is  subject  to  certain  regulations  by the
Federal  Home Loan Bank  System.  Both Greene  County  Bancorp,  Inc. and Greene
County Bancorp,  MHC, as mutual savings and loan holding companies,  are subject
to  regulation  by the Office of Thrift  Supervision  and are  required  to file
reports with the Office of Thrift  Supervision.  Any change in such regulations,
whether by the Department,  the Federal Deposit  Insurance  Corporation,  or the
Office of Thrift Supervision could have a material adverse impact on The Bank of
Greene County, Greene County Bancorp, Inc., or Greene County Bancorp, MHC.


     Certain of the  regulatory  requirements  applicable  to The Bank of Greene
County,  Greene County Bancorp, Inc. and Greene County Bancorp, MHC are referred
to below or elsewhere herein.

New York Bank Regulation

     Federal Deposit Insurance Corporation regulations and other federal law and
regulations    limit   the   exercise   by   a   Federal    Deposit    Insurance
Corporation-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 Federal Deposit Insurance  Corporation insured  state-chartered
savings bank have been  substantially  limited by the Federal Deposit  Insurance
Corporation   Improvement  Act  of  1991  and  the  Federal  Deposit   Insurance
Corporation regulations issued pursuant thereto.



     The Bank of  Greene  County  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 Federal Deposit  Insurance
Corporation  regulations.  Under  these  laws and  regulations,  savings  banks,
including  The Bank of  Greene  County,  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 of Greene County 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  directors  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  Regulationby  the Federal  Deposit  Insurance
Corporation



     The Bank of Greene County is a member of the Bank Insurance Fund,  which is
administered by the Federal Deposit Insurance  Corporation.  The Federal Deposit
Insurance  Corporation  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 Federal Deposit  Insurance  Corporation  imposes deposit insurance
premiums and is authorized to conduct  examinations of and to require  reporting
by  Federal  Deposit  Insurance  Corporation-insured  institutions.  It also may
prohibit any Federal  Deposit  Insurance  Corporation-insured  institution  from
engaging in any activity the Federal Deposit Insurance Corporation determines by
regulation  or order to pose a serious  risk to the  Federal  Deposit  Insurance
Corporation. The Federal Deposit Insurance Corporation 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 Federal Deposit Insurance  Corporation 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
of Greene County 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 of Greene
County'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  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 Federal  Deposit  Insurance  Corporation  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 Federal Deposit Insurance Corporation 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, 2002, The Bank of Greene County 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 Federal  Deposit  Insurance  Corporation  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 of Greene County 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 of Greene County'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  Federal  Deposit
Insurance  Corporation  may  not  reclassify  a  significantly  undercapitalized
institution as critically undercapitalized).



    Based on the foregoing,  The Bank of Greene County 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
Federal Deposit Insurance  Corporation-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 Federal Deposit Insurance  Corporation  regulations  permit
certain   exceptions  to  the  foregoing   limitation.   For  example,   certain
state-chartered banks, such as The Bank of Greene County, 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,
2002, The Bank of Greene County 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 of
Greene County 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  Office of  Thrift  Supervision  rather  than as a bank
holding  company by the Federal Reserve Board.  Greene County Bancorp,  Inc. and
Greene County Bancorp, MHC 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.  Greene
County  Bancorp,  Inc. and Greene County  Bancorp,  MHC savings and loan holding
companies are within the meaning of HOLA. As such,  Greene County Bancorp,  Inc.
and  Greene  County  Bancorp,  MHC are  registered  with the  Office  of  Thrift
Supervision  and are  subject to the Office of Thrift  Supervision  regulations,
examinations,  supervisions and reporting requirements.  In addition, the Office
of Thrift Supervision has enforcement authority over Greene County Bancorp, Inc.
and Greene County  Bancorp,  MHC and any  nonsavings  institution  subsidiaries.
Among other things,  this authority permits the Office of Thrift  Supervision to
restrict or prohibit  activities that are determined to be a serious risk to the
subsidiary savings institution. As federal corporations,  Greene County Bancorp,
Inc. and Greene County Bancorp,  MHC are generally not subject to state business
organization law.



     Permissible  Activities.  Under the HOLA and  Office of Thrift  Supervision
regulations  and policies,  a federal  mid-tier  holding  company such as Greene
County  Bancorp,  Inc. 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.  Greene County Bancorp,
Inc., 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 Greene County Bancorp,  Inc. 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 Office of Thrift Supervision.  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 Office of Thrift Supervision. In evaluating applications
by holding  companies to acquire  other  financial  institutions,  the Office of
Thrift Supervision  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  Office  of  Thrift   Supervision  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.  Office  of  Thrift  Supervision  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 of  Greene  County,  Greene  County  Bancorp,  Inc.'s
principal operating subsidiary, of cash dividends to Greene County Bancorp, Inc.
(described herein).


     Waivers  of  Dividends  by Greene  County  Bancorp,  MHC.  Office of Thrift
Supervision  regulations require Greene County Bancorp, MHC to notify the Office
of Thrift  Supervision of any proposed waiver of its right to receive dividends.
The  Office  of  Thrift  Supervision   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  Office  of  Thrift
Supervision capital distribution regulations.


     Conversion of Greene County  Bancorp,  MHC to Stock Form.  Office of Thrift
Supervision  regulations  permit Greene County Bancorp,  MHC 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 Greene County Bancorp, Inc. (the "New Holding Company"), the
Mutual Holding Company's  corporate  existence would end, and certain depositors
of The Bank of Greene County would receive the right to subscribe for additional
shares of the New  Holding  Company.  Based  upon the  current  Office of Thrift
Supervision policy, in a Conversion Transaction, each share of Common Stock held
by Greene County Bancorp, Inc.'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 Office of Thrift Supervision imposes no restrictions
on stock repurchases by Greene County Bancorp, Inc..



     Qualified  Thrift Lender Test. In order for Greene County Bancorp,  Inc. to
be  regulated  as a savings  and loan  holding  company  by the Office of Thrift
Supervision  (rather  than as a bank  holding  company  by the  Federal  Reserve
Board),  The Bank of Greene County must qualify as a "qualified  thrift  lender"
under Office of Thrift Supervision 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 of Greene  County  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.

Federal Securities Law

     The common stock of Greene County Bancorp,  Inc. is registered with the SEC
under the  Securities  Exchange  Act of 1934.  Greene  County  Bancorp,  Inc. is
subject to the information, proxy solicitation, insider trading restrictions and
other requirements of the SEC under the Exchange Act.

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

Sarbanes-Oxley Act of 2002

     On July 30, 2002,  President Bush signed into law the Sarbanes-Oxley Act of
2002.  The  Sarbanes-Oxley  Act  represents  a  comprehensive  revision  of laws
affecting corporate governance,  accounting obligations and corporate reporting.
The  Sarbanes-Oxley  Act is  applicable  to all  companies  with  equity or debt
securities  registered under the Securities Exchange Act of 1934. In particular,
the Sarbanes-Oxley  Act establishes:  (i) new requirements for audit committees,
including  independence,   expertise,  and  responsibilities;   (ii)  additional
responsibilities  regarding financial statements for the Chief Executive Officer
and Chief Financial  Officer of the reporting  company;  (iii) new standards for
auditors and  regulation  of audits;  (iv)  increased  disclosure  and reporting
obligations  for  the  reporting  company  and  their  directors  and  executive
officers;  and (v) new and increased civil and criminal  penalties for violation
of the securities  laws.  Many of the provisions  became  effective  immediately
while other provisions  become effective over a period of 30 to 270 days and are
subject to rulemaking by the  Securities  and Exchange  Commission.  Although we
anticipate  that  we  will  incur  additional  expense  in  complying  with  the
provisions of the Sarbanes-Oxley Act and the resulting  regulations,  management
does not expect that such  compliance will have a material impact on our results
of operations or financial condition.

Community Reinvestment Act

     Under the Community Reinvestment Act, as amended, as implemented by Federal
Deposit Insurance Corporation  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 Federal Deposit Insurance  Corporation,  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 of Greene County's latest CRA rating was "outstanding".



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


Federal Home Loan Bank System


     The Bank of Greene  County is a member of the Federal Home Loan Bank 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 of Greene County is required to purchase and maintain
stock in the FHLB of New York.  At June 30, 2002,  The Bank of Greene County had
$1,121,100  of FHLB stock.  The dividend  rate from FHLB stock was 3.67% at June
30, 2002.  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 of Greene  County's  FHLB  stock may result in a
corresponding reduction in The Bank of Greene County's capital.


Reports to Security Holders

     Greene County Bancorp, Inc. files annual and quarterly reports with the SEC
on Forms 10-KSB and 10-QSB, respectively. Greene County Bancorp, Inc. also files
current  reports on the Form 8-K with the SEC.  Finally,  Greene County Bancorp,
Inc. files preliminary and definitive proxy materials with the SEC.


     The public may read and copy any materials  filed by Greene County Bancorp,
Inc. 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.  Greene County
Bancorp,  Inc. 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.  Description of Properties
------

     The Bank of Greene  County  currently  conducts  its  business  through six
full-service banking offices.  Both Greene County Bancorp,  Inc. and The Bank of
Greene County maintain their  executive  offices at the Operations  Center,  302
Main Street,  Catskill,  New York.  The  following  table sets forth The Bank of
Greene County's offices as of June 30, 2002. The Bank of Greene County's current
facilities are considered by management to be adequate for the needs of The Bank
of Greene County and Greene County Bancorp, Inc. 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                 ---                          $245

Full Service Branches
Coxsackie Branch
Route 385
West Coxsackie, NY 12051        Owned          1974                 ---                          $111

Cairo Branch
Main Street
Cairo, NY 12413                 Owned          1988                 ---                          $360

Greeneville Branch
Route 32
Greeneville, NY 12083           Owned          1997                 ---                        $1,012

Tannersville Branch
Main Street
Tannersville, NY 12485          Owned          2000                 ---                        $1,298

Westerlo Branch
Routes 141 & 143
Westerlo, NY 12193              Leased         2001          November 30, 2005                   $100

Operations Center
302 Main Street
Catskill, NY 12414              Owned          1999                 ---                          $554


(1) Includes adjacent parking lot

ITEM 3.  Legal Proceedings
------

     Greene  County  Bancorp,   Inc.  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 Greene County Bancorp, Inc.


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 fiscal year under report.

                                     PART II


ITEM 5.  Market for Common Equity and Related Security Holder Matters
------

     The  "Common  Stock and Related  Matters"  section on pages 23-24 of Greene
County Bancorp,  Inc.'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 on pages 7-23 of Greene County  Bancorp,  Inc.'s
Annual Report to Shareholders is incorporated herein by reference.


ITEM 7.  Financial Statements
  ------

     The  selected  financial  information  for the year ended June 30,  2002 is
filed as part of Greene County Bancorp,  Inc.'s Annual Report to Shareholders on
pages 5-6, 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 on pages 5-7 of Greene
County  Bancorp,  Inc.'s  definitive  Proxy Statement for Greene County Bancorp,
Inc.'s 2002 Annual  Meeting of  Shareholders  (the "2002  Proxy  Statement")  is
incorporated herein by reference.


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

     The  "Proposal  I - Election of  Directors"  section on pages 8-9 of Greene
County Bancorp, Inc.'s 2002 Proxy Statement is incorporated herein by reference.


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


     The "Proposal I - Election of Directors" section on page 5 of Greene County
Bancorp, Inc.'s 2002 Proxy Statement is incorporated herein by reference.


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

     The  "Transactions  with  Certain  Related  Persons"  section on page 13 of
Greene County Bancorp,  Inc.'s 2002 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 - page 26

     (B) Consolidated Statements of Condition - page 27

     (C) Consolidated Statements of Income - page 28

     (D) Consolidated Statements of Comprehensive Income - page 29

     (E) Consolidated Statements of Changes in Shareholders' Equity - page 30

     (F) Consolidated Statements of Cash Flows - page 31

     (G) Notes to Consolidated Financial Statements - pages 32-47


(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,  2002 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   Certification  of  Incorporation  of  Greene  County  Bancorp,   Inc.
(incorporated herein by reference to Greene County Bancorp,  Inc.'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 Greene County Bancorp, Inc.'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 Greene County Bancorp, Inc.'s SB-2)



     10.2 Employee  Stock  Ownership Plan  (incorporated  herein by reference to
Greene County Bancorp, Inc.'s SB-2)


     13.0 Annual Report to Shareholders


     21.0 Subsidiaries of Greene County Bancorp, Inc.


     23.0 Consent of Experts

     99.1 Additional Exhibit




                                   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: April 16, 2003                                  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:   /s/ Michelle Plummer
     ---------------------
     Chief Financial Officer and Treasurer


Date:  April 16, 2003






                    Certification of Chief Executive Officer
            Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002


I, J. Bruce Whittaker, President and Chief Executive Officer, certify that:


(1) I have reviewed this annual report on Form 10-KSB of Greene County  Bancorp,
Inc.;

(2) Based on my  knowledge,  this  annual  report  does not  contain  any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made,  not  misleading  with  respect to the period  covered by this annual
report;

(3)  Based  on my  knowledge,  the  financial  statements  and  other  financial
information  included  in this  annual  report  fairly  present in all  material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this annual report;

(4)  The  registrant's  other  certifying  officers  and I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

          a) designed  such  disclosure  controls and  procedures to ensure that
     material information relating to the registrant, including its consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the  period  in which  this  annual  report  is being
     prepared;

          b) evaluated the effectiveness of the registrant's disclosure controls
     and procedures as of a date within 90 days prior to the filing date of this
     annual report (the "Evaluation Date"); and

          c)  presented  in  this  annual  report  our  conclusions   about  the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

(5) The registrant's  other certifying  officers and I have disclosed,  based on
our most recent evaluation, to the registrant's auditors and the audit committee
of  registrant's  board of  directors  (or  persons  performing  the  equivalent
functions):

          a) all significant deficiencies in the design or operation of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

          b) any fraud,  whether or not material,  that  involves  management or
     other employees who have a significant  role in the  registrant's  internal
     controls; and

(6) The  registrant's  other  certifying  officers and I have  indicated in this
annual report whether there were significant  changes in internal controls or in
other factors that could  significantly  affect internal controls  subsequent to
the date of our most recent  evaluation,  including any corrective  actions with
regard to significant deficiencies and material weaknesses.


-------------------                     ---------------------------------------
Date April 16, 2003                       J. Bruce Whittaker
                                          President and Chief Executive Officer







                    Certification of Chief Financial Officer
            Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002


I, Michelle Plummer, Chief Financial Officer, certify that:


(7) I have reviewed  this annual report on Form 10-KSB of Green County  Bancorp,
Inc.;

(8) Based on my  knowledge,  this  annual  report  does not  contain  any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made,  not  misleading  with  respect to the period  covered by this annual
report;

(9)  Based  on my  knowledge,  the  financial  statements  and  other  financial
information  included  in this  annual  report  fairly  present in all  material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this annual report;

(10) The  registrant's  other  certifying  officers  and I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the  registrant  and have:

          a) designed  such  disclosure  controls and  procedures to ensure that
     material information relating to the registrant, including its consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the  period  in which  this  annual  report  is being
     prepared;

          b) evaluated the effectiveness of the registrant's disclosure controls
     and procedures as of a date within 90 days prior to the filing date of this
     annual report (the "Evaluation Date"); and

          c)  presented  in  this  annual  report  our  conclusions   about  the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

(11) The registrant's other certifying  officers and I have disclosed,  based on
our most recent evaluation, to the registrant's auditors and the audit committee
of  registrant's  board of  directors  (or  persons  performing  the  equivalent
functions):

          a) all significant deficiencies in the design or operation of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

          b) any fraud,  whether or not material,  that  involves  management or
     other employees who have a significant  role in the  registrant's  internal
     controls; and

(12) The  registrant's  other  certifying  officers and I have indicated in this
annual report whether there were significant  changes in internal controls or in
other factors that could  significantly  affect internal controls  subsequent to
the date of our most recent  evaluation,  including any corrective  actions with
regard to significant deficiencies and material weaknesses.


---------------------                                --------------------------
Date   April 16, 2003                                   Michelle Plummer
                                                     Chief Financial Officer














                                   EXHIBIT 13
                          ANNUAL REPORT TO SHAREHOLDERS


























                                   EXHIBIT 21





                   SUBSIDIARIES OF GREENE COUNTY BANCORP, INC.





Company                                                            Percent Owned
________                                                          ______________



The Bank of Greene County            100.0% owned by Greene County Bancorp, Inc.

























                                   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 Greene  County  Bancorp,  Inc. of our
report  dated July 26,  2002 except for Note 18, for which the date is April 16,
2003 relating to the financial statements of Greene County Bancorp,  Inc., which
appears in the Annual  Report to  Shareholders,  which is  included in this Form
10-KSB/A.

/s/ PricewaterhouseCoopers LLP


Albany, New York

April 16, 2003























                                  EXHIBIT 99.1


     Certification  of Chief  Executive  Officer  and  Chief  Financial  Officer
           Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002




     J. Bruce  Whittaker,  Chief  Executive  Officer and  President and Michelle
Plummer,  Chief Financial  Officer and Treasurer of Greene County Bancorp,  Inc.
each certify in his/her  capacity as an officer of Greene County  Bancorp,  Inc.
that he has reviewed the annual  report on Form 10-KSB for the fiscal year ended
June 30, 2002 and that to the best of his/her knowledge:


     1. the report fully complies with the requirements of Sections 13(a) or
15(d) of the Securities Exchange Act of 1934; and

     2. the information contained in the report fairly presents, in all material
respects, the financial condition and results of operations of Greene County
Bancorp, Inc..




Date:  April 16, 2003                                    /s/ J. Bruce Whittaker

                                                         _______________________
                                          Chief Executive Officer and President



Date:  April 16, 2003                                      /s/ Michelle Plummer

                                                          _____________________
                                          Chief Financial Officer and Treasurer