DIME COMMUNITY BANCORP INC
10-Q, 1997-11-14
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: ULTRADATA CORP, 10-Q, 1997-11-14
Next: REPUBLIC BANCSHARES INC, 10-Q, 1997-11-14



                             UNITED STATES
                  SECURITIES AND EXCHANGE COMMISSION
                        WASHINGTON, D.C. 20549
                               FORM 10-Q

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

     For the quarterly period ended September 30, 1997

                                  OR

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

     For the transition period from                 to

     Commission file number 0-27782

                     DIME COMMUNITY BANCORP, INC.
        (Exact name of registrant as specified in its charter)

DELAWARE                                               11-3297463
(State or other jurisdiction of                        (I.R.S. Employer
incorporation or organization)                      Identification Number)

209 HAVEMEYER STREET, BROOKLYN, NEW YORK                 11211
(Address of principal executive offices)                    (Zip Code)

                            (718) 782-6200
         (Registrant's telephone number, including area code)

Indicate  by check mark whether the registrant (1) has filed  all  the  reports
required to  be  filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding  12  months  (or  for  such  shorter  period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
(1)  YES  X    NO ___


Indicate  the number of shares outstanding of each of the issuer's  classes  of
common stock, as of the latest practicable date.

     CLASSES OF COMMON STOCK     NUMBER OF SHARES OUTSTANDING, OCTOBER 31, 1997

           $.01 Par Value                        12,624,750
<PAGE>

                                     -2-

                      PART I - FINANCIAL INFORMATION
                                                                      PAGE
Item 1.  Financial Statements
    Consolidated  Statements of Condition at September 30, 1997
      (Unaudited) and June 30, 1997                                3
    Consolidated Statements of Operations for the Three months
      Ended September 30, 1997 and 1996 (Unaudited)                4
    Consolidated Statements of Changes in Stockholders' Equity
      for the Three  months Ended September 30, 1997 (Unaudited)   5
    Consolidated Statements of Cash Flows for the Three months
      Ended September 30, 1997 and 1996 (Unaudited)                6
    Notes to Consolidated Financial Statements (Unaudited)         7-8

Item 2.  Management's Discussion and Analysis of Financial
           Condition and Results of Operations                     9-18

Item 3   Quantitative and Qualitative Disclosure
           About Market Risk                                       18

                      PART II - OTHER INFORMATION
Item 1.  Legal Proceedings                                         18
Item 2.  Changes in Securities and Use of Proceeds                 18
Item 3.  Defaults Upon Senior Securities                           18
Item 4.  Submission of Matters to a Vote of Security Holders       18
Item 5.  Other Information                                         19
Item 6.  Exhibits and Reports on Form 8-K                          19

         Signatures                                                20
         Exhibits                                                  21


 EXPLANATORY NOTE:  This Form 10-Q contains certain forward looking
  statements consisting of estimates with respect to the financial
  condition, results of operations and business of the Company that
  are subject to various factors which could cause actual results to
  differ materially from these estimates. These factors include:
  changes in general, economic and market conditions, and legislative
  and regulatory conditions, or the development of an adverse interest
  rate environment that adversely affects the interest rate spread or
  other income anticipated from the Company's operations and
  investments.
<PAGE>
                                        -3-

                  DIME COMMUNITY BANCORP, INC. AND SUBSIDIARY
                CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                      (IN THOUSANDS EXCEPT SHARE AMOUNTS)

<TABLE>
<CAPTION>
<S>                                                                          <C>                           <C> 

                                                                                         AT SEPTEMBER 30,             AT JUNE 30,
                                                                                        1997 (UNAUDITED)                  1997
                                                                                       -------------------          --------------
ASSETS:
Cash and due from banks                                                                           $13,468                  $19,198
Investment securities held to maturity (estimated market value of $109,131
   and $102,024 at September 30, 1997 and June 30, 1997, respectively)                            108,515                  101,587
Investment securities available for sale:
    Bonds and notes (amortized cost of $46,346 and $52,426 at September 30,
    1997 and June 30, 1997, respectively)                                                          46,797                   52,798
Marketable equity securities (historical cost of $4,925 and $4,912 at
    September 30, 1997 and June 30, 1997, respectively)                                             6,470                    5,889
Mortgage backed securities held to maturity (estimated market value of
    $75,525 and $79,075 at September 30, 1997 and June 30, 1997, respectively)                     74,512                   78,388
Mortgage backed securities available for sale (amortized cost of $237,759
    and $227,776 at September 30, 1997 and June 30, 1997, respectively)                           241,272                  230,137
Federal funds sold                                                                                 37,560                   18,902
Loans:
    Real estate                                                                                   794,790                  744,246
   Other loans                                                                                      5,788                    6,076
   Less: Allowance for loan losses                                                                (11,150)                 (10,726)
                                                                                       -------------------          ---------------
   Total loans, net                                                                               789,428                  739,596
                                                                                       -------------------          ---------------
Loans held for sale                                                                                   163                      262
Premises and fixed assets                                                                          13,839                   13,995
Federal Home Loan Bank of New York Capital Stock                                                    8,322                    8,322
Other real estate owned, net                                                                        1,084                    1,697
Goodwill                                                                                           25,832                   26,433
Other assets                                                                                       18,094                   17,822
                                                                                       -------------------           --------------
TOTAL ASSETS                                                                                   $1,385,356               $1,315,026
                                                                                       ===================           ==============
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
Due to depositors                                                                                $997,708                 $963,395
Escrow and other deposits                                                                          17,252                   14,974
Securities sold under agreements to repurchase                                                     99,519                   76,333
Federal Home Loan Bank of New York advances                                                        76,005                   63,210
Accrued postretirement benefit obligation                                                           2,589                    2,546
Other liabilities                                                                                   5,332                    3,679
                                                                                       -------------------          ---------------
TOTAL LIABILITIES                                                                               1,198,405                1,124,137
                                                                                       -------------------          ---------------
STOCKHOLDERS' EQUITY:
Preferred stock ($0.01 par, 9,000,000 shares authorized,
    none outstanding at September 30, 1997 and June 30, 1997)                                          -                        -
Common stock ($0.01 par, 45,000,000 shares authorized, 12,624,750 and 13,092,750
    shares outstanding at September 30, 1997 and June 30, 1997, respectively)                         145                      145
Additional paid-in capital                                                                        142,045                  141,716
Unallocated common stock of Employee Stock Ownership Plan                                          (9,974)                 (10,324)
Unearned Common Stock of Recognition and Retention Plan                                            (9,143)                  (9,671)
Treasury Stock, at cost (1,922,750 shares and 1,454,750 shares at September 30,
      1997 and June 30, 1997, respectively)                                                       (36,631)                 (27,703)
Retained earnings (substantially restricted)                                                       97,533                   94,695
Unrealized gain on securities available for sale, net of deferred taxes                             2,976                    2,031
                                                                                       -------------------          ---------------
TOTAL STOCKHOLDERS' EQUITY                                                                        186,951                  190,889
                                                                                       -------------------          ---------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                     $1,385,356               $1,315,026
                                                                                       ===================          ===============
</TABLE>
See notes to consolidated financial statements
<PAGE>
                                           -4-
                         DIME COMMUNITY BANCORP, INC. AND SUBSIDIARY
                       CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                          (IN THOUSANDS EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
<S>                                                                       <C>                   <C>
                                                                                       FOR THE THREE MONTHS
                                                                                        ENDED SEPTEMBER 30,
                                                                                       1997            1996
                                                                                   ------------   ------------
INTEREST INCOME:
Loans secured by real estate                                                            $16,269                 $12,647
Other loans                                                                                 129                     132
Investment securities                                                                     2,684                   3,918
Mortgage-backed securities                                                                5,193                   3,698
Federal funds sold                                                                          453                     817
                                                                                   ------------            ------------
   TOTAL INTEREST  INCOME                                                                24,728                  21,212
                                                                                   ------------            ------------
INTEREST EXPENSE:
Deposits  and escrow                                                                     10,332                   9,689
Borrowed funds                                                                            2,370                     358
                                                                                   ------------            ------------
   TOTAL INTEREST EXPENSE                                                                12,702                  10,047
                                                                                   ------------            ------------
      NET INTEREST INCOME                                                                12,026                  11,165
PROVISION FOR LOAN LOSSES                                                                   525                   1,050
                                                                                   ------------            ------------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                                      11,501                  10,115
                                                                                   ------------            ------------
NON-INTEREST INCOME:
Service charges and other fees                                                              634                     426
Net gain on sales and redemptions of securities and
    other assets                                                                             15                      36
Net gain on sales of loans                                                                   18                      23
Other                                                                                       314                     272
                                                                                   ------------            ------------
   TOTAL NON-INTEREST INCOME                                                                981                     757
                                                                                   ------------            ------------
NON-INTEREST EXPENSE:
Salaries and employee benefits                                                            2,587                   2,346
ESOP and RRP compensation expense                                                         1,206                     463
Occupancy and equipment                                                                     742                     728
SAIF special assessment                                                                      -                    2,032
Federal deposit insurance premiums                                                           86                     251
Data processing costs                                                                       280                     247
Provision for losses on Other real estate owned                                              55                     193
Goodwill amortization                                                                       601                     594
Other                                                                                     1,189                   1,278
                                                                                   ------------            ------------
   TOTAL NON-INTEREST EXPENSE                                                             6,746                   8,132
                                                                                   ------------            ------------
INCOME BEFORE INCOME TAXES AND CUMULATIVE
   EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE                                               5,736                   2,740
INCOME TAX EXPENSE                                                                        2,898                   1,516
                                                                                   ------------            ------------
 NET INCOME                                                                               2,838                   1,224
                                                                                    ===========             ===========
EARNINGS PER SHARE:
   PRIMARY                                                                                $0.23                   $0.09
                                                                                    ===========             ===========
   FULLY DILUTED                                                                          $0.23                   $0.09
                                                                                    ===========             ===========
</TABLE>

See notes to consolidated financial statements
<PAGE>
                                            -5-
                     DIME COMMUNITY BANCORP, INC. AND SUBSIDIARY
       CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED)
                                  (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                      
<S>                                                          <C>
                                                                     FOR THE THREE
                                                                      MONTHS ENDED
                                                                   SEPTEMBER 30, 1997
                                                                 ---------------------------
COMMON STOCK (PAR VALUE $0.01):
Balance at beginning of period                                                        $ 145
                                                                 ---------------------------
Balance at end of period                                                                145
                                                                 ---------------------------
ADDITIONAL PAID-IN CAPITAL:
Balance at beginning of period                                                      141,716
Amortization of excess fair value over cost - ESOP stock                                329
                                                                 ---------------------------
Balance at end of period                                                            142,045
                                                                 ---------------------------
EMPLOYEE STOCK OWNERSHIP PLAN:
Balance at beginning of period                                                      (10,324)
Amortization of earned portion of ESOP stock                                            350
                                                                 ---------------------------
Balance at end of period                                                             (9,974)
                                                                 ---------------------------
RECOGNITION AND RETENTION PLAN:
Balance at beginning of period                                                       (9,671)
Amortization of earned portion of RRP stock                                             528
                                                                 ---------------------------
Balance at end of period                                                             (9,143)
                                                                 ---------------------------
TREASURY STOCK:
Balance at beginning of period                                                      (27,703)
Purchase of 468,000 shares, at cost                                                  (8,928)
                                                                 ---------------------------
Balance at end of period                                                            (36,631)
                                                                 ---------------------------
RETAINED EARNINGS:
Balance at beginning of period                                                       94,695
Net income for the period                                                             2,838
                                                                 ---------------------------
Balance at end of period                                                             97,533
                                                                 ---------------------------
UNREALIZED GAIN ON SECURITIES AVAILABLE FOR SALE, NET:
Balance at beginning of period                                                        2,031
Change in unrealized gain on securities available for sale
   during the period, net of deferred taxes                                             945
                                                                 ---------------------------
Balance at end of period                                                             $2,976
                                                                 ---------------------------
</TABLE>

See notes to consolidated financial statements
<PAGE>                     
                                            -6-
                 DIME COMMUNITY BANCORP, INC. AND SUBSIDIARY
              CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                                               
<S>                                                                                   <C>                     <C>
                                                                                                   FOR THE THREE MONTHS
                                                                                                   ENDED SEPTEMBER 30,
                                                                                               1997                   1996
                                                                                         --------------------     -----------------
CASH FLOWS FROM OPERATING ACTIVITIES:                                                                     (In THOUSANDS)
Net Income                                                                                            $2,838                $1,224
ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES:
Net loss on investment and mortgage backed securities sold                                                11                    -
Net gain on investment and mortgage backed securities called                                              (9)                   -
Net gain on sale of other assets                                                                          -                    (19)
Net gain on sale of loans held for sale                                                                  (18)                  (23)
Net depreciation and amortization (accretion)                                                            260                  (844)
ESOP and RRP compensation expense                                                                      1,206                   463
Provision for loan losses                                                                                525                 1,050
Goodwill amortization                                                                                    601                   594
Decrease (increase) in loans held for sale                                                               117                  (619)
Increase in other assets and other real estate owned                                                    (459)                 (193)
Increase in accrued postretirement benefit obligation                                                     43                    40
DECREASE IN PAYABLE FOR SECURITIES PURCHASED                                                              -                (18,994)
INCREASE IN OTHER LIABILITIES                                                                          1,653                 1,934
                                                                                         --------------------     -----------------
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                                                    6,768               (15,387)
                                                                                         --------------------     -----------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Net (increase) decrease in Federal funds sold                                                        (18,658)               81,841
Proceeds from  maturities of investment securities held to maturity                                    2,215                 7,000
Proceeds from  maturities of investment securities available for sale                                  3,500               227,460
Proceeds from calls of investment securities held to maturity                                         17,500                 6,000
Proceeds from calls of investment securities available for sale                                        2,000                    -
Proceeds from sales of investment securities available for sale                                        5,023                    -
Proceeds from sales of mortgage backed securities available for sale                                  12,382                    -
Purchases of investment securities held to maturity                                                  (26,574)              (48,537)
Purchases of investment securities available for sale                                                 (4,440)              (67,415)
Purchases of mortgage backed securities held to maturity                                                  -                 (8,936)
Purchases of mortgage backed securities available for sale                                           (30,014)              (36,981)
Principal collected on mortgage backed securities held to maturity                                     3,824                 2,948
Principal collected on mortgage backed securities available for sale                                   7,544                 6,879
Net increase in loans                                                                                (50,357)              (28,173)
Cash disbursed in acquisition of Conestoga Bancorp, net of cash acquired                                  -                    (71)
Purchases of fixed assets                                                                                (87)                  (40)
Purchase of Federal Home Loan Bank stock                                                                  -                      6
                                                                                         --------------------     -----------------
Net Cash used in Investing Activities                                                                (76,142)             (141,981)
                                                                                         --------------------     -----------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase (decrease) in Due to depositors                                                          34,313                (8,297)
Net increase (decrease) in escrow and other deposits                                                   2,278              (129,290)
Proceeds from Federal Home Loan Bank of New York Advances                                             12,795                    -
Increase in securities sold under agreements to repurchase                                            23,186                 6,288
Cash disbursed for expenses related to issuance of common stock                                           -                   (178)
Purchase of common stock by the Recognition and Retention Plan                                            -                     -
Purchase of treasury stock                                                                            (8,928)                   -
                                                                                         --------------------     -----------------
Net Cash provided by (used in) Financing Activities                                                   63,644              (131,477)
                                                                                         --------------------     -----------------
DECREASE IN CASH AND DUE FROM BANKS                                                                   (5,730)               (4,833)
CASH AND DUE FROM BANKS, BEGINNING OF PERIOD                                                          19,198                17,055
                                                                                         --------------------     -----------------
CASH AND DUE FROM BANKS, END OF PERIOD                                                               $13,468               $12,172
                                                                                         ====================     =================
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for income taxes                                                                             1,674                   352
                                                                                         ====================     =================
Cash paid for interest                                                                                12,486                10,061
                                                                                         ====================     =================
Transfer of loans to Other real estate owned                                                             338                 1,069
                                                                                         ====================     =================
Change in unrealized gain on available for sale securities, net of deferred taxes                        945                   555
                                                                                         ====================     ==================
</TABLE>
 See Notes to consolidated financial statements
<PAGE>
                                         -7-
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
               (IN THOUSANDS EXCEPT SHARE AND PER SHARE AMOUNTS)

1.   NATURE OF OPERATIONS

Dime  Community  Bancorp,  Inc.  (the  "Company")  is  a  Delaware
corporation organized in December, 1995 at the direction of the Board
of Directors  of  The Dime  Savings  Bank  of Williamsburgh (the "Bank")
for the purpose of acquiring all of the capital stock  of  the  Bank
issued  in  the Bank's conversion from mutual to stock form (the
"Conversion") on June 26, 1996, in exchange for $76.4 million (54%) of
the net proceeds of the offering of 14,547,500  shares  of the Company's
common  stock  (the  "Offering").   Presently,  the only significant
assets of the Company are the capital stock of the Bank, the  Company's
loan to the  ESOP,  and  investments  of  the net proceeds retained by
the Company.   A portion of the net proceeds retained  by  the Company
were utilized to fund the repurchase  of  common  stock into treasury.
The  Company  is  subject  to  the
financial reporting requirements  of  the  Securities  Exchange Act of
1934, as amended.

The Bank, a New York State-chartered stock savings bank,  has been, and
intends to  continue  to  be,  a  community-oriented  financial
institution  providing financial services and loans for housing within
its market areas.  The Bank and the  Company maintain their
headquarters in the Williamsburgh  section  of  the borough  of
Brooklyn.   Fourteen additional offices of the Bank are located in the
boroughs of Brooklyn, Queens, and the Bronx, and in Nassau County.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

In the opinion of management, the accompanying unaudited consolidated
financial statements contain all adjustments  necessary  for  a  fair
presentation of the Company's  financial  condition  as  of
September 30, 1997, the  results  of operations for the three months
ended September 30, 1997  and  1996, cash flows for  the three months
ended  September  30,  1997 and 1996, and changes  in stockholders'
equity for the three months ended September 30, 1997.  In the opinion
of  management,  all  adjustments (consisting only of normal recurring
adjustments) necessary for a fair  presentation  of  the  information
contained herein  have been made.  The results of operations for the
three  months  ended September 30, 1997, are not necessarily indicative
of the results of operations to be expected  for  the  remainder of the
year.  Certain information and note disclosures normally included in
financial  statements  prepared  in accordance with  generally accepted
accounting  standards  ("GAAP")  have  been  omitted pursuant to the
rules  and  regulations  of  the  Securities  and  Exchange Commission.

The preparation  of  financial statements in conformity with generally
accepted accounting principles  requires  management  to  make
estimates and assumptions that affect the reported amounts of assets
and liabilities  and  disclosure  of contingent  assets  and
liabilities at the date of the financial statements and the reported
amounts  of  revenues  and  expenses  during the reporting period.
Actual  results could differ from those estimates. Areas  in  the
accompanying financial  statements where estimates are significant
include the allowance for loans losses and the carrying value of
other real estate.

These consolidated  financial statements should be read in conjunction
with the audited consolidated financial statements as of and for the
year ended June 30, 1997 and notes thereto of the Company.


3.   TREASURY STOCK

During the three months  ended  September  30,  1997,  the  Company
repurchased 468,000  shares  of its common stock into treasury. The
average  price  of  the treasury shares acquired  was  $19.08  per
share,  and  all  shares  have been recorded at the acquisition cost.
<PAGE>
                                 -8-

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
               (IN THOUSANDS EXCEPT SHARE AND PER SHARE AMOUNTS)

1. EARNINGS PER SHARE

Primary and fully diluted earnings per share for the three month
periods  ended September  30,  1997,  and  1996  are  computed  by
dividing net income by the weighted  average  number  of  common
shares outstanding during  the  period, adjusted for common stock
equivalents related to  stock  options  granted.   In accordance
with  SOP 93-6, unallocated ESOP shares are not included in average
shares outstanding  when  calculating  earnings  per share.  The
average shares utilized for primary and fully diluted earnings per
share  were 12,184,099 and 12,234,689, respectively, for the three
months ended September  30,  1997,  and 13,393,398  and  13,393,398,
respectively, for the three months ended September 30, 1996, See
"Recently  Adopted Accounting Standards" for a discussion of new
standards for computing and presenting earnings per share.

2. RECENT ACCOUNTING STANDARDS

In February, 1997 the Financial  Accounting Standards Board issued
Statement of Financial Accounting Standards No.  128,  "Earnings
Per  Share'' ("SFAS 128"). SFAS  128 establishes new standards for
computing and presenting  earnings  per share.   SFAS  128 is
applicable to all U.S. entities with publicly held common stock or
potential  common stock, and requires disclosure of basic earnings per
share  and diluted earnings  per  share,  for  entities  with  complex
capital structures, on the face of the income statement, along with a
reconciliation of the numerator  and  denominator  of basic and diluted
earnings per share.  SFAS 128 replaces APB Opinion No. 15, issued  by
the American Institute of Certified Public Accountants in 1971, as the
authoritative  guidance  for calculation and disclosure of earnings
per share, but does not amend the provisions of SOP 93-6 related  to
the  inclusion  of  allocated  and  unallocated  ESOP shares  when
calculating  average  shares  outstanding. SFAS 128 is effective for
financial statements issued for periods ending after December 15, 1997,
including interim periods.  Early adoption is not  permitted, and
restatement of prior periods is required. Basic and diluted earnings
per share, if computed under the standards of SFAS 128, would have
been $0.24  and  $0.23,  respectively,  for  the  three months ended
September  30,  1997,  and $0.09 and $0.09, respectively for the three
months ended September 30, 1996.

6   SAVINGS ASSOCIATION INSURANCE FUND ("SAIF") SPECIAL ASSESSMENT

During the quarter ended September 30,  1996,  the Bank was assessed a
one-time special assessment of $2.0 million by the Federal Deposit
Insurance Corporation ("FDIC") in order to recapitalize the SAIF. The
special assessment was recorded in non-interest expense during the
quarter ended September 30, 1996.

<PAGE>
                                  -9-
Item 2.    Management's  Discussion and Analysis  of  Financial
           Condition  and Results of Operations


General

Dime  Community  Bancorp,  Inc.  (the  "Company")  is  a  Delaware
corporation organized in December, 1995  at  the direction of the Board
of Directors of the Bank for the purpose of acquiring  all  of the
capital stock of the Bank issued in the conversion of the Bank from a
federal  mutual  savings bank to a federal stock  savings  bank.  In
connection with the Conversion,  the  Company  issued 14,547,500 shares
(par  value  $0.01) of common stock at a price of $10.00 per share to
the Bank's eligible depositors  who  subscribed  for  shares and to an
Employee Stock Ownership Plan ("ESOP") established by the Company.  The
Company realized net proceeds of $141.4 million from the sale of its
common  stock  and utilized  approximately  $76.4  million of the
proceeds to purchase 100% of the Bank's common stock and $11.6 million
to  fund  a  loan  to  the  ESOP for its purchase of 1,163,800 shares,
or 8%, of the Company's common stock.

The  primary  business  of  the  Company  is  the operation of its
wholly-owned subsidiary, the Bank. In addition to directing,  planning
and coordinating the business activities of the Bank, the Company
retained proceeds of $53.4 million in  connection  with  the
Conversion.  A portion of these proceeds  have  been utilized to fund
the repurchase of common  stock  into  treasury. All remaining proceeds
retained are invested in federal funds, short-term,  investment  grade
marketable securities and mortgage-backed securities.  The Company also
holds a note evidencing the  loan that it made to the ESOP to purchase
8% of its common stock issued in the Conversion.

SAVINGS ASSOCIATION INSURANCE FUND ("SAIF") SPECIAL ASSESSMENT

During  the  quarter ended September 30, 1996, the Bank was assessed a
one-time special assessment of $2.0 million by the Federal Deposit
Insurance Corporation ("FDIC") in order  to  recapitalize the SAIF. As
a member of the Bank Insurance Fund ("BIF"), the Bank pays most of its
deposit insurance assessments to the BIF.  The SAIF primarily insures
the deposits of savings and loan associations, but also insures the
deposits acquired by  a  BIF-insured  institution  from  a SAIF-insured
institution.  With  the  consummation  of  the  acquisition  (the
"Acquisition") of Conestoga Bancorp, Inc. ("Conestoga") in June, 1996,
the Bank acquired  the  deposits of Conestoga's wholly-owned
subsidiary, Pioneer Savings Bank,  FSB  ("Pioneer"), a SAIF-insured
thrift,  which  deposits  totaled approximately $394.3 million at
June 30, 1996.   The Bank pays SAIF assessments with  respect  to  the
Pioneer  deposits.  In addition,  the  Bank  pays  SAIF assessments on
deposits the Bank acquired  in  a prior branch acquisition.  All
SAIF-insured deposits acquired by the Bank qualified  as  "Oakar
deposits," and were the basis for the one-time assessment, which was
recorded  in non-interest expense during the quarter ended
September 30, 1996.

<PAGE>
                                             -10-
Selected Financial Ratios and Other Data
<TABLE>
<CAPTION>


                                                                At or For the
                                                              Three Months Ended
                                                                  September 30,
                                                              1997               1996
<S>                                               <C>                  <C>
                                               ($ IN THOUSANDS EXCEPT PER SHARE AMOUNTS)     
PERFORMANCE RATIOS:                                    
Return on average assets <F1>                                  0.84%              0.41%
Cash basis return on average assets <F2>                       1.26               0.71
Return on average stockholders' equity <F1>                    6.07               2.29
Return on average tangible stockholders'
  equity <F1>                                                  7.07               2.63
Cash basis return on average stockholders'
  equity <F2>                                                  9.07               3.96
Cash Basis Return on average tangible
  stockholders' equity <F2>                                   10.57               4.55
Average stockholders' equity to average assets                13.91              17.83
Stockholders' equity to total assets at end of                
  period                                                      13.49              17.55
Tangible equity to tangible assets at end of                  
  period                                                      11.65              15.56
Average interest rate spread                                   3.20               3.24
Net interest margin                                            3.76               3.95
Average interest-earning assets to average
  interest-bearing liabilities                               115.08             119.96
Non-interest expense to average assets <F1>                    2.01               2.72
Efficiency ratio <F1>                                         52.00              68.55

PER SHARE DATA:
Primary earnings per share <F1>                               $0.23              $0.09
Primary cash basis earnings per share <F2>                     0.35               0.16
Book value per share                                          14.81              14.79
Tangible book value per share                                 12.52              12.80

ASSET QUALITY RATIOS AND OTHER DATA:
Total non-performing loans                                   $2,501             $5,197
Other real estate owned, net                                  1,084              2,790
RATIOS:
Non-performing loans to total loans                            0.31%              0.85%
Non-performing loans and other real estate
  owned to total assets                                        0.26               0.65
Allowance for loan losses to:
  Non-performing loans                                       445.82             166.65
   Total loans                                                 1.39               1.41
REGULATORY CAPITAL RATIOS: (BANK ONLY)
Tangible capital                                               9.62%             10.58%
Core capital                                                   9.62              10.59
Risk-based capital                                            19.44              21.64

<FN>
<F1>  Adjusted  EARNINGS AND RATIOS.  Excluding the effects of the SAIF  Special
Assessment, and  the  recapture  of income taxes previously provided, return on
average  assets, return on average  stockholders'  equity,  return  on  average
tangible stockholders'  equity,  non-interest  expense  to  average assets, the
efficiency ratio and primary earnings per share would have been  0.78%,  4.35%,
5.00%,  2.04%,  51.42%  and  $0.17,  respectively,  for  the three months ended
September 30, 1996.

<F2> CASH EARNINGS.  Excluding the effects of the SAIF Special  Assessment,  and
the recapture of income taxes previously provided, cash basis return on average
assets, cash basis return on average stockholders' equity, cash basis return on
average  tangible  stockholders'  equity,  and  cash basis primary earnings per
share  would  have been 1.07%, 6.02%, 6.91%, and $.24,  respectively,  for  the
three months ended September 30, 1996.
</TABLE>
<PAGE>
                                        -11-

LIQUIDITY AND CAPITAL RESOURCES

   The Company's  primary  sources  of funds are deposits, proceeds from
principal and interest payments on loans, mortgage-backed securities and
investments, borrowings, and, to a lesser extent, proceeds from the sale
of  fixed-rate mortgage loans to the secondary  mortgage  market.  While
maturities  and  scheduled  amortization  of loans and investments are a
predictable  source of funds, deposit flows,  mortgage  prepayments  and
mortgage  loan   sales   are  influenced  by  interest  rates,  economic
conditions and competition.

   The primary investing activities  of  the Bank are the origination of
multi-family  and  single-family mortgage loans,  and  the  purchase  of
mortgage-backed and  other  securities.  During  the  three months ended
September 30, 1997,  the Bank's loan originations totaled  $76.1 million
compared to $54.6 million for the three months ended September 30, 1996.
Purchases of mortgage-backed and other securities totaled $61.0  million
for  the  three  months  ended  September  30,  1997, compared to $161.9
million for the three months ended September 30, 1996.  These activities
were  funded primarily by principal repayments on  loans  and  mortgage-
backed  securities,  maturities of investment securities, and borrowings
by  means  of  repurchase   agreements  and  FHLB  advances.   Principal
repayments on loans and mortgage-backed securities totaled $35.4 million
during the three months ended  September  30,  1997,  compared  to $34.5
million  for  the three months ended September 30, 1996.  Maturities  of
investment  securities   totaled   $5.7   million  and  $234.5  million,
respectively, during the three months ended September 30, 1997 and 1996.
Loan  and  security  sales, which totaled $18.3  million  and  $890,000,
respectively, during the three months ended September 30, 1997 and 1996,
provided some additional cash flows.

   Deposits increased  $34.3  million  during  the   three  months ended
September  30,  1997.   The  Bank  experienced  a  net decrease in total
deposits  of  $8.3 million during the three months ended  September  30,
1996.  Deposit  flows  are  affected by the level of interest rates, the
interest rates and products offered  by  local  competitors,  and  other
factors.  Certificates  of  deposit which are scheduled to mature in one
year or less from September 30,  1997,  totaled  $319.8  million.  Based
upon  the  Company's  current  pricing  strategy  and  deposit retention
experience,  management  believes  that  a significant portion  of  such
deposits will remain with the Company.  On  July  1,  1996,  the Company
refunded $141.1 million in excess subscription proceeds related  to  its
conversion  to  a  stock  company  in  June,  1996.  This refund was the
primary component of the decline in escrow and  other deposits of $129.3
million  during  the  three  months  ended  September  30,   1997.   Net
borrowings  increased  $36.0  million  during  the  three  months  ended
September  30,  1997,  comprised  of  growth  of $23.2 million and $12.8
million, respectively, in securities sold under agreements to repurchase
("Repo") transactions and FHLBNY advances.

   The Bank is required to maintain a minimum average  daily  balance of
liquid  assets  and  short-term  liquid  assets  as  a percentage of net
withdrawable deposit accounts plus short-term borrowings  as  defined by
Office of Thrift Supervision regulations. The minimum required liquidity
and   short-term   liquidity   ratios   are  currently  5.0%  and  1.0%,
respectively.  At September 30, 1997, the  Bank's  liquidity  ratio  and
short-term liquid  asset  ratio  were  17.2% and 5.4%, respectively. The
levels  of  the Bank's short-term liquid assets  are  dependent  on  the
Bank's operating,  financing  and  investing activities during any given
period.

   The Bank monitors its liquidity position  on  a  daily  basis. Excess
short-term  liquidity is invested in overnight federal funds  sales  and
various money  market  investments.  In  the  event that the Bank should
require funds beyond its ability to generate them internally, additional
sources  of funds are available through the use  of  the  Bank's  $166.4
million borrowing  limit  at  the  Federal  Home  Loan  Bank of New York
("FHLBNY") . At September 30, 1997, the Bank had $145.2 million in short
and  medium  term  borrowings  outstanding  at the FHLBNY, comprised  of
outstanding  advances  of  $76.0  million  and  securities   sold  under
agreement  to  repurchase  of  $69.2  million,  and  a  remaining unused
borrowing capacity from the FHLBNY of $21.2 million.
<PAGE>
                                     -12-
   At September 30, 1997, the Bank was in compliance with all applicable
regulatory   capital  requirements.  Tangible  capital  totaled   $128.5
million,  or 9.62%  of  total  tangible  assets,  compared  to  a  1.50%
regulatory  requirement;  core  capital, at 9.62%, exceeded the required
3.0% regulatory minimum, and total risk-based capital, at 19.44% of risk
weighted assets, exceeded the 8.0% regulatory requirement.

   During  the  three  months ended  September  30,  1997,  the  Company
repurchased 468,000 shares  of  its  common  stock  into  treasury.  The
aggregate  cost  of  such  repurchase was $8.9 million, for  an  average
price of $19.08 per share.

   The Company did not declare  nor pay any cash dividends during either
the three months ended September  30,  1997,  or  the three months ended
September  30, 1996.  On October 9, 1997, the Company  declared  a  cash
dividend of  $0.06  per  share  to  all shareholders of record as of the
close of business on October 29, 1997.   The  dividends  will be paid on
November 17, 1997.

ASSET QUALITY

Non-performing loans (loans past due 90 days or more as to  principal or
interest) totaled $2.5 million as compared to $3.2 million at  June  30,
1997.   In  addition, the Bank had 37 loans totaling $654,000 delinquent
60-89 days at  September  30,  1997,  as  compared to 33 such delinquent
loans totaling $603,000 at June 30, 1997.

Under  GAAP,  the  Bank  is  required  to  account   for   certain  loan
modifications or restructurings as ''troubled-debt restructurings.''  In
general,  the  modification  or  restructuring  of  a debt constitutes a
troubled-debt restructuring if the Bank, for economic  or  legal reasons
related to the borrower's financial difficulties, grants a concession to
the   borrower   that  the  Bank  would  not  otherwise  consider.  Debt
restructurings or  loan  modifications for a borrower do not necessarily
always constitute troubled-debt  restructurings,  however, and troubled-
debt restructurings do not necessarily result in non-accrual  loans. The
Bank  had  four  loans  classified  as  troubled-debt restructurings  at
September  30,  1997,  totaling  $4.7 million,  and  all  are  currently
performing according to their restructured terms.

The  recorded  investment  in  loans  for   which  impairment  has been
recognized  under  the  guidance  of Statement of  Financial Accounting
Standards No. 114 "Accounting for a Creditor for Impairment of a Loan,"
("SFAS 114") was approximately $4.1 million  as  of September 30, 1997,
compared  to  $4.3  million  at June 30, 1997. The average  balance  of
impaired loans was $4.2 million for the three months ended September
30, 1997. The impaired portion of these loans is represented by specific
reserves  totaling  $122,000  allocated  within  the allowance for  loan
losses at September 30, 1997. At September 30, 1997,  one  loan totaling
$2.7  million,  was  deemed  impaired  for  which no reserves have  been
provided.  This loan, which is included in troubled-debt  restructurings
at  September 30, 1997, has performed in accordance with the  provisions
of the  restructuring  agreement  signed in October, 1995.  The loan has
been retained on accrual status at  September 30, 1997. At September 30,
1997, approximately $1.0 million of one-to-four  family  and cooperative
apartment loans on nonaccrual status are not deemed impaired  under SFAS
114.   All  of these loans have outstanding balances less than $203,000,
and are considered a homogeneous loan pool not covered by SFAS 114.
<PAGE>
                                     -13-
The following table sets forth information regarding the Bank's non-
performing loans, non-performing assets, impaired loans and troubled-
debt restructurings at the dates indicated.

<TABLE>
<CAPTION>
<S>                                                     <C>                        <C>
                                                                AT SEPTEMBER 30,          AT JUNE 30,
                                                                       1997                   1997
                                                                             ($ In Thousands)
NON-PERFORMING LOANS:                                          -------------------        ----------------
   One- to four-family                                                        $907                  $1,123
   Multi-family and underlying cooperative                                   1,239                   1,613
   Non-residential                                                              -                       -
   Cooperative apartment                                                       312                     415
   Other loans                                                                  43                      39
                                                                ------------------         ---------------
TOTAL NON-PERFORMING LOANS                                                   2,501                   3,190
TOTAL OREO                                                                   1,084                   1,697
                                                                 -----------------          --------------
TOTAL NON-PERFORMING ASSETS                                                 $3,585                  $4,887
                                                                 =================          ==============
TROUBLED-DEBT RESTRUCTURINGS                                                $4,671                  $4,671
TOTAL NON-PERFORMING ASSETS AND TROUBLED-DEBT                                8,256                   9,558
RESTRUCTURINGS
IMPAIRED LOANS                                                               4,140                   4,294
TOTAL NON-PERFORMING LOANS TO TOTAL LOANS                                     0.31%                   0.43%
TOTAL IMPAIRED LOANS TO TOTAL LOANS                                           0.52                    0.57
TOTAL NON-PERFORMING ASSETS TO TOTAL ASSETS                                   0.26                    0.37
TOTAL NON-PERFORMING ASSETS AND TROUBLED-DEBT
  RESTRUCTURINGS  TO TOTAL ASSETS                                             0.60                    0.73
</TABLE>


Comparison of Financial Condition at September 30, 1997 and
June 30, 1997

ASSETS.  The  Company's  assets  totaled  $1.4  billion  at
September 30, 1997, an increase of $70.3 million from total
assets of $1.3  billion  at  June  30,  1997. The growth in
assets  were  experienced primarily in real  estate  loans,
mortgage-backed  securities  available for sale and federal
funds sold, which increased $50.5  million,  $11.1 million,
and $18.7 million, respectively.

The  increase in real estate loans resulted primarily  from
originations  of  $75.3  million  during  the quarter ended
September  30,  1997,  of which $74.4 million  were  multi-
family  and  underlying  cooperative   and  non-residential
loans.    The   increase  in  mortgage  backed   securities
available for sale resulted from purchases of $30.0 million
during the quarter,  offset  by  sales of $12.4 million and
principal  repayments  of $7.5 million.   The  increase  in
federal funds sold resulted  primarily  from  deposit gains
which  occurred  late  in  the quarter ended September  30,
1997.

LIABILITIES. Funding for the  growth  in  real estate loans
was  obtained  primarily from increased deposits  of  $34.3
million and increased  Federal  Home  Loan Bank of New York
advances of $12.8 million during the quarter.   Funding for
the  increase  in mortgage-backed securities available  for
sale was obtained  primarily from increased securities sold
under  agreement  to  repurchase   transactions   of  $23.2
million.
<PAGE>
                                         -14-
STOCKHOLDERS'  EQUITY.  Stockholders' equity declined  $3.9
million during the three  months  ended September 30, 1997.
During  the  three  months ended September  30,  1997,  the
Company 468,000 shares  of  its common stock into treasury.
The  aggregate  cost  of the shares  repurchased  was  $8.9
million,  at  an  average   price   of  $19.08  per  share.
Offsetting the share repurchases, was  net  income  of $2.8
million  and  amortization of the Company's Stock Plans  of
$1.2 million, and an increase of $945,000 of the unrealized
gain on investment and mortgage-backed securities available
for sale.

CAPITAL LEVERAGE  STRATEGY.  As  a  result  of  the initial
public  offering  in  June, 1996, the Bank's capital  level
significantly  exceeded  all  regulatory  requirements.   A
portion of the "excess"  capital  generated  by the initial
public  offering  has been deployed through the  use  of  a
capital leverage strategy  whereby the Bank invests in high
quality  mortgage-backed  securities   ("leverage  assets")
funded  by short term borrowings from various  third  party
lenders under securities sold under agreement to repurchase
transactions.   The  capital  leverage  strategy  generates
additional earnings for the Company by virtue of a positive
interest  rate  spread  between  the  yield on the leverage
assets and the cost of the borrowings.   Since  the average
term to maturity of the leverage assets exceeds that of the
borrowings  used  to  fund their purchase, the net interest
income earned on the leverage strategy would be expected to
decline in a rising interest rate environment.  See "Market
Risk."  To date, the capital  leverage  strategy  has  been
undertaken  in  accordance  with  limits established by the
Board of Directors, aimed at enhancing  profitability under
moderate  levels of interest rate exposure.   Assets  under
the capital leverage strategy were $118.2 million, on a net
basis, at September 30, 1997.

COMPARISON  OF  THE  OPERATING RESULTS FOR THE THREE MONTHS
     ENDED SEPTEMBER 30, 1997 AND 1996


GENERAL. Net income for  the  three  months ended September
30,  1997, totaled $2.8 million compared  to  $1.2  million
during  the  three   months  ended September 30, 1996.  Net
income for the three months ended  September  30, 1996, was
affected  by  the  one-time  special  assessment  of   $1.1
million,  after  taxes,  for  the  recapitalization  of the
Savings  Association Insurance Fund ("SAIF") of the Federal
Deposit Insurance Corporation ("FDIC").  Net income for the
three months  ended September 30, 1996, excluding this non-
recurring item, was $2.3 million.

The discussion of interest income and expense for the three
months ended September  30, 1997 and 1996, presented below,
should be read in conjunction  with  the  following  table,
which  sets  forth  certain  information  relating  to  the
Company's  consolidated  statements  of  operations for the
three  months  ended  September  30,  1997  and  1996,  and
reflects  the average yield on assets and average  cost  of
liabilities  for  the  periods  indicated.  Such yields and
costs  are  derived  by dividing income or expense  by  the
average balance of assets or liabilities, respectively, for
the  periods  shown.  Average  balances  are  derived  from
average daily balances.  The  yields and costs include fees
which are considered adjustments to yields.

<PAGE>
                                        -15-
<TABLE>
<CAPTION>

                                                         FOR THE THREE MONTHS ENDED SEPTEMBER 30,
                                     -----------------------------------------------------------------------------------
                                                       1997                                        1996
                                     -------------------------------------------   --------------------------------------
<S>                                 <C>             <C>           <C>            <C>            <C>           <C>
                                                                      AVERAGE                                    AVERAGE
                                        AVERAGE                       YIELD/         AVERAGE                     YIELD/
                                        BALANCE       INTEREST         COST          BALANCE      INTEREST        COST
                                     -------------- -------------  -------------   ------------   ----------- ------------
Assets:                                                    ($ IN THOUSANDS)
  Interest-earning assets:
    Real Estate Loans <F1>                 $772,837       $16,269        8.42%         $591,422       $12,647        8.55%
    Other loans                               5,494           129        9.39             5,513           132        9.58
    MORTGAGE-BACKED SECURITIES <F2>         303,872         5,193        6.84           209,508         3,698        7.06
    INVESTMENT SECURITIES <F2>              162,602         2,684        6.60           266,060         3,918        5.89
    FEDERAL FUNDS SOLD                       33,834           453        5.36            57,859           817        5.65
                                    ---------------       -------                 -------------   -----------
      TOTAL INTEREST-EARNING ASSETS       1,278,639       $24,728        7.74%        1,130,362       $21,212        7.51%
                                    ---------------       =======                 -------------        ======
     NON-INTEREST EARNING ASSETS             65,483                                      66,667
                                    ---------------                               -------------
TOTAL ASSETS                             $1,344,122                                  $1,197,029
                                    ===============                                ============
LIABILITIES AND STOCKHOLDERS'
EQUITY:
  INTEREST-BEARING LIABILITIES:
    NOW, SUPER NOW AND
       MONEY MARKET ACCOUNTS                $49,138          $291        2.35%          $59,991          $415        2.77%
    SAVINGS ACCOUNTS                        340,604         1,981        2.31           356,327         2,237        2.51
    CERTIFICATES OF DEPOSIT                 561,090         8,042        5.69           497,430         7,018        5.64
    MORTGAGORS' ESCROW                        3,664            18        1.95             3,441            19        2.21
    BORROWED FUNDS                          156,568         2,370        6.01            25,074           358        5.71
                                    --------------- -------------                 -------------   -----------
   TOTAL INTEREST-BEARING              
      LIABILITIES                         1,111,064       $12,702        4.54%          942,263       $10,047        4.27%
                                    ---------------       =======                 -------------        ======
  CHECKING ACCOUNTS                          27,535                                      27,900
  OTHER NON-INTEREST-BEARING                 
      LIABILITIES                            18,578                                      13,430
                                    ---------------                               -------------
      TOTAL LIABILITIES                   1,157,177                                     983,593
  STOCKHOLDERS' EQUITY                      186,945                                     213,436
                                    ---------------                               -------------
TOTAL LIABILITIES AND
   STOCKHOLDERS' EQUITY                  $1,344,122                                  $1,197,029
                                    ===============                                ============
NET INTEREST INCOME/ INTEREST RATE                        
   SPREAD <F3>                                            $12,026        3.20%                        $11,165        3.24%
                                                          =======                                      ======
NET INTEREST-EARNING ASSETS/NET
   INTEREST MARGIN <F4>                    $167,575                      3.76%         $188,099                      3.95%
                                          =========                                 ===========
RATIO OF INTEREST-EARNING ASSETS
   TO INTEREST-BEARING LIABILITIES                                     115.08%                                     119.96%


<FN>
<F1> In computing the average balance of loans, non-accrual loans have
been included.
<F2> Includes securities classified "available for sale.
<F3> Net interest rate spread represents the difference between the
average rate on interest-earning assets and the average cost of
interest-bearing liabilities.
<F4> Net interest margin represents net interest income as a percentage
of average interest-earning assets.

</TABLE>
<PAGE>
                                        -16-

RATE/VOLUME ANALYSIS
<TABLE>
<CAPTION>

                                                             THREE MONTHS ENDED
                                                             SEPTEMBER 30, 1997
                                                                 COMPARED TO
                                                              THREE MONTHS ENDED
                                                              SEPTEMBER 30, 1996
                                                              INCREASE/ (DECREASE)
                                                                    DUE TO
                                                  VOLUME              RATE             TOTAL
<S>                                          <C>              <C>               <C>
                                               --------------      ------------     -------------
  Interest-earning assets:                                     ($ IN THOUSANDS)
    Real Estate Loans                                 $3,847             $(225)           $3,622
    Other loans                                           -                 (3)               (3)
    Mortgage-backed securities                         1,638              (143)            1,495
    Investment securities                             (1,615)              381            (1,234)
    Federal funds sold                                  (330)              (34)             (364)
                                               --------------      ------------      ------------
      Total                                           $3,540              $(24)           $3,516
                                               ==============      ============      ============
  Interest-bearing liabilities:
    NOW, Super Now and money market accounts            $(67)             $(57)            $(124)
    Savings accounts                                     (88)             (168)             (256)
    Certificates of deposit                              933                91             1,024
    Mortgagors' escrow                                     1                (2)               (1)
    Borrowed funds                                     1,943                69             2,012
                                               --------------      ------------      ------------
      Total                                            2,722               (67)            2,655
                                               --------------      ------------      ------------
Net change in net interest income                       $818               $43              $861
                                               ==============      ============      ============
</TABLE>

NET  INTEREST  INCOME. Net interest income for the three months
ended  September 30,1997  increased $861,000 to $3.5  million
from $2.7  million during the three months ended September  30, 1996.
The increase was attributable primarily to an  increase of 
$3.5   million  in  interest  earning assets, offset  by  a  decline
in the net interest rate spread of 4 basis points.  The net  interest
margin  declined  19  basis points from 3.95%  for  the  three  months
ended September 30, 1996 to 3.76% for  the three months ended
September 30, 1997.

INTEREST INCOME. Interest income for the three months ended
September 30, 1997, was $24.7 million, an increase of $3.5 million
from $21.2 million during the three months ended September 30, 1996.
The increase in interest income was attributable to increased interest
income on real estate loans and mortgage-backed securities of $3.6
million and $1.5 million, respectively.  The increase in interest
income on real-estate loans was attributable primarily to an increase
of $181.4 million in the average balance of real estate loans,
resulting primarily from $283.6 million of real estate loans
originated during the period October 1, 1996 through
September 30, 1997. The increases in interest income on mortgage-backed
securities was also attributable primarily to an increase in average
balances of $94.4 million, resulting from $118.1 million in
mortgage-backed securities purchased through the Bank's capital
leverage program.  Offsetting these increases to interest income was a
decrease in interest income on investment securities of $1.2 million,
resulting from a decline in average balance of investment securities
of $103.5 million.  The decline in average balance resulted from the
Bank utilizing funds from matured investment securities to fund loan
originations. Overall, the yield on interest earning assets increased
23 basis points from 7.51% during the three months ended September 30,
1996 to 7.74% during the three months ended September 30, 1997, due
<PAGE>
                                       -17-
primarily to the movement of funds from matured investment securities
into higher yielding real estate loans and mortgage-backed securities.

INTEREST EXPENSE. Interest expense increased $2.7 million, to $12.7
million during the three months ended September 30, 1997, from $10.0
million during the three months ended September 30, 1996. This increase
resulted primarily from increased interest expense of $1.0 million
and $2.0 on certificate of deposit accounts and borrowed funds,
respectively, which resulted from increased average balances of $63.7
million and $131.5 million, respectively during the three months ended
September 30, 1997, compared to the three months ended September 30,
1996.  The increase in the average balance on certificates of deposit
resulted primarily from increased deposit flows due to higher rates
offered on selected certificate accounts during 1997.  The increase in
average balance of borrowed funds resulted primarily from $115.1
million of borrowed funds added during the period October 1, 1996 to
September 30, 1997, under the capital leverage program. In addition to
the growth in average balances, the average cost of interest bearing
liabilities increased 27 basis points to 4.54% during the quarter ended
September 30, 1997, from 4.27% during the quarter ended
September 30, 1996.  The increase in average cost resulted from an
increase of $63.7 million in the average balance of certificate of
deposit accounts, which generally have a higher average cost than other
deposits, the increase of 5 basis points in average cost on certificate
of deposit accounts resulting from a recent rate promotion offer, and
an increase of 30 basis points in average cost on borrowed funds
resulting from longer-term borrowings undertaken during the three
months ended September 30, 1997, whose average cost exceeded the
average cost of previous borrowings.

PROVISION  FOR  LOAN LOSSES. The Provision for  Loan  Losses  decreased
$525,000  to $525,000  for  the  three   months   ended September  30,
1997,  from $1,050,000 for the three months ended September 30, 1996.
The  decline  in  the provision  for  loan losses reflects the
improvement  in  non-performing  loans.   See  "Asset  Quality"  The
Allowance for loan losses increased to $11.2 million at
September 30, 1997,  from $10.7  million  at  June  30, 1997, as the
loan loss provision of $525,000 was offset by  net  charge-offs  of
$101,000.   Non-performing loans decreased to $2.5 million during  the
three months ended  September 30, 1997, from  $3.2  million  at
June 30, 1997.  In  management's judgment,  it  was prudent   to
continue   the   loan   loss provision  to  supplement  the  loan  loss
allowance, based  upon  the Bank's growing volume  of multi-family loan
originations and the composition of its loan portfolio.
See "Asset Quality."

NON-INTEREST  INCOME.  Non-interest income increased $224,000  to
$981,000 during the three  months  ended September  30,  1997,
compared  to  $757,000  during  the  three months  ended September  30,
1996.   This increase  was attributable primarily to an increase of
$208,000  in  service charges and  other  fees, which resulted  from
an increase of $156,000  in  loan  commitment fee income  from
increased  origination activity.

NON-INTEREST     EXPENSE.     Non-interest expense decreased  $1.4
million  to  $6.7 million  during  the  three  months  ended
September 30,  1997,  from  $8.1  million during  the  three  months
ended September 30, 1996.  This decrease resulted from the SAIF Special
Assessment  of  $2.0  million incurred  during  the  three  months
ended September  30, 1996.  Excluding  the  SAIF Special Assessment,
non-interest  expense increased  $646,000, primarily as a result of
increased  compensation expense related to the Company's  ESOP  and
RRP  plans of $743,000.   A  portion  of  this increased compensation
expense  resulted  from  the RRP,  which  was not recorded  during  the
three  months ended  September  30,  1996, since the  plan  was  not
approved by the shareholders  until December,  1996. The remaining
increase  in  the  compensation expense resulted  from  the increased
ESOP expense  attributable to the  increase  in the Company's stock
price, as compensation expense related  to   the ESOP is recorded
based  upon  the   market   value  of  the Company's stock.  Offsetting
the increase in  compensation expense were declines  of $165,000  and
$138,000,  respectively, in federal  deposit  insurance  premiums  and
provision for losses on other  real estate owned   during   the  three
months  ended September 30, 1997, compared to 1996.  The reduction in
federal  deposit  insurance premiums  resulted  from  lower  insurance
premium  rates  established  by  the  FDIC as a result of the 1996
legislation to recapitalize the SAIF. The  reduced provision for
losses on other real estate owned reflects a reduction in  other real
estate owned  balance  from $2.8  million at September  30, 1996,
to $1.1 million at September 30, 1997.  The decrease in other expenses
resulted primarily from a reduction of $109,000 in professional
services expenses, which were higher in the previous year due to the
Company being in its initial days as a public company.
<PAGE>
                                           -18-
INCOME TAX EXPENSE. Income tax expense for the quarter ended
September 30,  1997, was $2.9  million,  resulting  in an effective tax
rate  of 50.52%, compared  to  51.36% (excluding  the effects of the
SAIF recapitalization  charge)  for the quarter ended  September 30,
1996.  The  Company's generally  higher  effective  tax  rate is caused
by certain non-deductible recurring expenses   such  as  goodwill.
Excluding these non-deductible  items, the Company's effective tax rate
for  the  quarter ended September   30,  1997, would have been 43.47%.

For the quarter  ended September 30, 1996, the  SAIF recapitalization
charge caused pre-tax  income  to be much lower, thereby increasing the
significance   of   non-deductible  expenses  in  determining  the
effective tax rate, which was 55.33%.


ITEM  3.  QUANTITATIVE   AND  QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Quantitative and qualitative disclosure  about  market risk is
presented at June 30, 1997  in Exhibit 13.1 to the Company's Annual
Report on Form 10-K, filed with the Securities and Exchange Commission
on September 26, 1997.   There have been no material changes in the
Company's market risk at September 30, 1997 compared to June 30, 1997.
The following is an update of the discussion provided therein:

  General.  The Company's largest component of market risk continues to
be interest rate risk.  Virtually all of this risk continues to reside
at the Bank level.  The Bank still is not subject to foreign currency
exchange or commodity price risk.  At September 30, 1997, neither the
Company nor the Bank owned any trading assets, nor did they utilize
hedging transactions such as interest rate swaps and caps.

   Assets, Deposit Liabilities and Wholesale Funds.  There has been no
material change in the composition of assets, deposit liabilities
and wholesale funds from June 30, 1997 to September 30, 1997.

   GAP Analysis.  The one-year and five-year cumulative interest
sensitivity gap as a percentage of total assets still fall within 2% of
their levels at June 30, 1997 utilizing the same assumptions as at
June 30, 1997.

   Interest Rate Risk Compliance. The Bank continues to monitor the
impact of interest rate volatility upon net interest income and net
portfolio value in the same manner as at June 30, 1997.  There have
been no changes in the board approved limits of acceptable variance
in net interest income and net portfolio value at September 30, 1997,
compared to June 30, 1997, and the projected changes continue to fall
within the board approved limits at all levels of potential interest
rate volatility.

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

On December 5, 1996,  Dime  Bancorp,  Inc. and   its  wholly-owned
subsidiary,  Dime Savings  Bank  of  New York, FSB (together
"Dime of New York,")  filed a complaint in the United States District
Court, Southern District of New York against  the  Company and  the
Bank.   Dime of New York alleges violations of New York  State  and
federal trademark law and unfair competition  law. Dime  of  New York
seeks injunctive relief in the form of an order requiring the Bank
to use its  full name with identical type-size  and  type-style in
marketing and advertising materials, or in the alternative  requiring
the Bank to change its  name, due to alleged inequitable conduct.  The
complaint also seeks an order requiring the Company to change  its
corporate name and change its Nasdaq Stock Market trading symbol
"DIME."  Dime of New York does not seek monetary damages.
<PAGE>
                                 -19-
The Company and the Bank have answered the complaint and filed
counterclaims in which they  seek  to enjoin the Dime of New York from
employing  service  marks  that  are confusingly  similar  to the
Company's and the Bank's service marks.  The action is in discovery.
The Company and the Bank  intend to defend vigorously these claims made
against them and pursue their counterclaims.

The  Bank  is  involved  in various  other legal  actions  arising  in
the  ordinary course  of  its  business  which,  in  the aggregate,
involve  amounts  which   are believed to be immaterial to the
financial condition and results of operations of the Bank.

ITEM 2.    CHANGES  IN  SECURITIES AND USE OF PROCEEDS

     None.

ITEM 3.    DEFAULTS UPON SENIOR SECURITIES

     None.

ITEM  4.     SUBMISSION OF  MATTERS  TO  A VOTE OF SECURITY HOLDERS

     Not applicable.

ITEM 5.     OTHER INFORMATION

     None.

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

  (A) EXHIBITS
     Exhibit   11. Statement Re: Computation of Per Share Earnings
     Exhibit   27. Financial Data Schedule (included  only with
                   EDGAR filing).

  (B) REPORTS ON FORM 8-K

      None.
<PAGE>
                                  -20-

                              SIGNATURES

Pursuant  to  the requirements of the Securities  Exchange Act
of  1934,  the registrant has duly caused  this report to be signed
on its behalf by the undersigned thereunto duly authorized.

           Dime Community Bancorp, Inc.


Dated:   November 13, 1997     By: /s/ VINCENT F. PALAGIANO
                                     _________________________
                                     Vincent F. Palagiano
                                     Chairman of the Board and Chief 
                                       Executive Officer




                                     /s/ KENNETH J. MAHON
Dated:   November 13, 1997     By:  __________________________
                                     Kenneth J. Mahon
                                     Executive Vice President, Chief
                                       Financial Officer and Secretary


                                   EXHIBITS
                                   ========
                                                     REFERENCE NUMBER 11

                            DIME COMMUNITY BANCORP, INC. AND SUBSIDIARY
                            STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS



<TABLE>
<CAPTION>



<S>                                                  <C>                          <C>
                                                                       FOR THE                      FOR THE
                                                                    THREE MONTHS                 THREE MONTHS
                                                                       ENDED                        ENDED
                                                               SEPTEMBER 30, 1997           SEPTEMBER 30, 1996

Net income                                                                 $2,838                       $1,224
Weighted average common shares outstanding                                 11,833                       13,393
Common stock equivalents due to dilutive effect
   of stock options                                                           351                           -
                                                                     ------------                  -----------
Total weighted average common shares and
   common share equivalents                                                12,184                       13,393
                                                                     ============                   ==========
Earnings per common share and common share
   equivalents                                                              $0.23                        $0.09
                                                                     ============                   ==========
Total weighted average common shares and
   common share equivalents                                                12,184                       13,393
Additional dilutive shares using ending period
    market value versus average market value for
    the period when utilizing the treasury stock
    method regarding stock options                                             51                           -
                                                                     ------------                   ----------
Total shares for fully diluted earnings per share                          12,235                       13,393
                                                                     ============                   ==========
Fully diluted earnings per common share and
    common share equivalents                                                $0.23                        $0.09
                                                                     ============                   ==========
</TABLE>




<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JUN-30-1998
<PERIOD-END>                               SEP-30-1997
<CASH>                                          13,468
<INT-BEARING-DEPOSITS>                         971,768
<FED-FUNDS-SOLD>                                37,560
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    288,824
<INVESTMENTS-CARRYING>                         183,027
<INVESTMENTS-MARKET>                           184,656
<LOANS>                                        800,741
<ALLOWANCE>                                     11,150
<TOTAL-ASSETS>                               1,385,356
<DEPOSITS>                                     997,708
<SHORT-TERM>                                   106,089
<LIABILITIES-OTHER>                             25,173
<LONG-TERM>                                     69,435
                                0
                                          0
<COMMON>                                           145
<OTHER-SE>                                     186,806
<TOTAL-LIABILITIES-AND-EQUITY>               1,385,356
<INTEREST-LOAN>                                 16,398
<INTEREST-INVEST>                                7,877
<INTEREST-OTHER>                                   453
<INTEREST-TOTAL>                                24,728
<INTEREST-DEPOSIT>                              10,332
<INTEREST-EXPENSE>                              12,702
<INTEREST-INCOME-NET>                           12,026
<LOAN-LOSSES>                                      525
<SECURITIES-GAINS>                                 (2)
<EXPENSE-OTHER>                                  6,746
<INCOME-PRETAX>                                  5,736
<INCOME-PRE-EXTRAORDINARY>                       2,838
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,838
<EPS-PRIMARY>                                     0.23
<EPS-DILUTED>                                     0.23
<YIELD-ACTUAL>                                    7.74
<LOANS-NON>                                      2,501
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                 4,671
<LOANS-PROBLEM>                                  2,693
<ALLOWANCE-OPEN>                                10,726
<CHARGE-OFFS>                                      102
<RECOVERIES>                                         1
<ALLOWANCE-CLOSE>                               11,150
<ALLOWANCE-DOMESTIC>                            11,150
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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