DIME COMMUNITY BANCORP INC
10-Q, 1997-02-14
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: GENSYM CORP, SC 13G, 1997-02-14
Next: NETWORK EVENT THEATER INC, 10QSB, 1997-02-14



                             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 December 31, 1996

                                  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 ___
                      (2)  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, JANUARY 31, 1997

           $.01 Par Value                        14,547,500
<PAGE>

                         PART I - FINANCIAL INFORMATION

                                                                         PAGE
Item 1.  Financial Statements
         Consolidated Statements of Condition at December 31, 1996
          (Unaudited) and June 30, 1996                                  3
         Consolidated Statements of Operations for the Three and Six
          Months Ended December 31, 1996 and 1995 (Unaudited)            4
         Consolidated Statements of Changes in Stockholders' Equity
          for the Six Months Ended December 31, 1996 (Unaudited)         5
         Consolidated  Statements  of Cash Flows for the Six Months
          Ended December 31, 1996 and 1995 (Unaudited)                   6
         Notes to Consolidated Financial Statements (Unaudited)          7-10
Item 2.  Management's Discussion and Analysis of Financial Condition
          and Results of Operations                                      11-28

                         PART 11 - OTHER INFORMATION     
Item 1.  Legal Proceedings                                               28
Item 2.  Changes in Securities                                           28
Item 3.  Defaults Upon Senior Securities                                 28
Item 4.  Submission of Matters to a Vote of Security Holders             28-29
Item 5.  Other Information                                               30
Item 6.  Exhibits and Reports on Form 8-K                                30
         Signatures                                                      31
         Exhibits                                                        32

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>
DIME COMMUNITY BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION
(IN THOUSANDS EXCEPT SHARE AMOUNTS)
<TABLE>
<CAPTION>
                                                                                  DECEMBER 31,
                                                                                     1996                        JUNE 30,
                                                                                  (UNAUDITED)                      1996
                                                                               -------------------          ----------------
<S>                                                                     <C>                            <C>
ASSETS:                                                                 
Cash and due from banks                                                                   $11,653                  $17,055
Investment securities held to maturity
 (estimated market value of $87,138 and $43,428
 at December 31, 1996 and June 30, 1996, respectively)                                     86,320                   43,552
Investment securities available for sale:
 Bonds and notes (amortized cost of $121,750 and
 $338,141 at December 31, 1996 and June 30, 1996, respectively)                           122,290                   338,089
 Marketable equity securities (historical cost of
 $3,034 and $2,982 at December 31, 1996 and June 30, 1996, respectively)                    3,399                     3,205
Mortgage backed securities held to maturity
 (estimated market value of $85,882 and $52,596 at
 December 31, 1996 and June 30, 1996, respectively)                                        85,199                    52,580
Mortgage backed securities available for sale
 (amortized cost of $185,898 and $156,962 at December 31, 1996
 and June 30, 1996, respectively)                                                         188,707                   157,361
Federal funds sold                                                                         32,952                   115,130
Loans:
    Real estate                                                                           635,803                   577,663
    Other loans                                                                             5,871                     5,564
    Less: Allowance for loan losses                                                        (8,891)                   (7,812)
                                                                              --------------------          ----------------
    Total loans, net                                                                      632,783                   575,415
                                                                              --------------------          ----------------
Loans held for sale                                                                           335                       459
Premises and fixed assets                                                                  14,048                    14,399
Federal Home Loan Bank of New York Capital Stock                                            7,598                     7,604
Other real estate owned, net                                                                2,270                     1,946
Goodwill                                                                                   27,566                    28,438
Other assets                                                                               16,913                    16,588
                                                                              --------------------          ----------------
TOTAL ASSETS                                                                           $1,232,033                $1,371,821
                                                                                       ===========               ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
Due to depositors                                                                        $948,349                  $950,114
Escrow and other deposits                                                                   8,483                   141,732
Securities sold under agreements to repurchase                                             33,146                    11,998
Federal Home Loan Bank of New York advances                                                15,710                    15,710
Payable for securities purchased                                                                -                    33,994
Accrued postretirement benefit obligation                                                   2,462                     2,381
Other liabilities                                                                           2,320                     2,821
                                                                              --------------------          ----------------
TOTAL LIABILITIES                                                                      $1,010,470                $1,158,750
                                                                              --------------------          ----------------
STOCKHOLDERS' EQUITY
Preferred stock ($0.01 par, 9,000,000 shares authorized,
 none outstanding at December 31, 1996 and June 30, 1996)                                       -                         -
Common stock ($0.01 par, 45,000,000 shares authorized, 14,547,500
 outstanding at December 31, 1996 and June 30, 1996, respectively)                            145                       145
ADDITIONAL PAID-IN CAPITAL                                                                141,259                   141,240
EMPLOYEE STOCK OWNERSHIP PLAN                                                             (10,926)                  (11,541)
RETAINED EARNINGS, SUBSTANTIALLY RESTRICTED                                                89,079                    82,916
UNREALIZED GAIN ON SECURITIES AVAILABLE FOR SALE, NET OF DEFERRED TAXES                     2,006                       311
                                                                              --------------------          ----------------
TOTAL STOCKHOLDERS' EQUITY                                                                221,563                   213,071
                                                                              --------------------          ----------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                             $1,232,033                $1,371,821
                                                                                     ===========               ===========

</TABLE>

See notes to consolidated financial statements

<PAGE>
DIME COMMUNITY BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(IN THOUSANDS EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
                                                                 FOR THE THREE MONTHS.                 FOR THE SIX MONTHS.
                                                                   ENDED DECEMBER 31,                   ENDED DECEMBER 31,
                                                               1996                 1995           1996                1995
                                                           ------------        -----------      ------------       -----------
<S>                                                     <C>                 <C>              <C>                <C>
INTEREST INCOME:
Loans secured by real estate                                    $13,417             $9,867           $26,064           $19,532
Other loans                                                         103                 81               235               164
Investment securities                                             3,885              1,597             7,803             2,908
Mortgage-backed securities                                        4,315              1,496             8,013             3,007
Federal funds sold                                                  517                344             1,334               665
                                                           ------------        -----------      ------------       -----------
   TOTAL INTEREST  INCOME                                        22,237             13,385            43,449            26,276
                                                           ------------        -----------      ------------       -----------
INTEREST EXPENSE:
Deposits  and escrow                                              9,646              5,757            19,335            11,481
Borrowed funds                                                      622                251               980               505
                                                           ------------        -----------      ------------       -----------
   TOTAL INTEREST EXPENSE                                        10,268              6,008            20,315            11,986
      NET INTEREST INCOME                                        11,969              7,377            23,134            14,290
PROVISION FOR LOAN LOSSES                                         1,050                350             2,100               950
                                                           ------------        -----------      ------------       -----------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES              10,919              7,027            21,034            13,340
                                                           ------------        -----------      ------------       -----------
NON-INTEREST INCOME:
Service charges and other fees                                      514                216               940               418
Net gain (loss) on sales and redemptions of
securities and other assets                                         135               (164)              171               (81)
Net gain on sales of loans                                           71                 28                94                22
Other                                                               332                107               604               242
                                                           ------------        -----------      ------------       -----------
   TOTAL NON-INTEREST INCOME                                      1,052                187             1,809               601
                                                           ------------        -----------      ------------       -----------
NON-INTEREST EXPENSE:
Salaries and employee benefits                                    2,322              1,825             4,668             3,541
ESOP benefit expense                                                361                 -                824                -

Occupancy and equipment                                             840                397             1,568               800
SAIF special assessment                                              -                  -              2,032                -

Federal deposit insurance premiums                                   -                  74               251                63
Data processing costs                                               212                127               459               246
Provision for losses on Other real estate owned                      74                250               267               250
Goodwill amortization                                               606                 -              1,200                -

Other                                                             1,189                805             2,467             1,500
                                                           ------------        -----------      ------------       -----------
   TOTAL NON-INTEREST EXPENSE                                     5,604              3,478            13,736             6,400
                                                           ------------        -----------      ------------       -----------
     INCOME BEFORE INCOME TAXES AND CUMULATIVE
      EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE                    6,367              3,736             9,107             7,541
INCOME TAX EXPENSE                                                1,428              1,706             2,944             3,447
                                                           ------------        -----------      ------------       -----------
     INCOME BEFORE CUMULATIVE EFFECT OF CHANGE IN
      ACCOUNTING PRINCIPLE                                        4,939              2,030             6,163             4,094
CUMULATIVE EFFECT ON PRIOR YEARS OF  CHANGING TO A
   DIFFERENT METHOD OF ACCOUNTING FOR:
   POSTRETIREMENT BENEFITS OTHER THAN PENSIONS                       -                  -                 -             (1,032)
                                                           ------------        -----------      ------------       -----------
        NET INCOME                                               $4,939             $2,030            $6,163            $3,062
                                                                =======             ======           =======            ======
EARNINGS PER SHARE:
   PRIMARY                                                        $0.37                N/A             $0.46               N/A
                                                                =======             ======           =======            ======
   FULLY DILUTED                                                  $0.37                N/A             $0.46               N/A
                                                                =======             =======          =======            ======
</TABLE>

See notes to consolidated financial statements

<PAGE>
DIME COMMUNITY BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF CHANGES
IN STOCKHOLDERS' EQUITY (UNAUDITED)
(IN THOUSANDS EXCEPT PER SHARE DATA)
[CAPTION]
                                                         FOR THE SIX
                                                         MONTHS ENDED
                                                       DECEMBER 31, 1996
                                                      -------------------

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                                  141,240
Cost of issuance of common stock                                   (190)
Amortization of excess fair value
 over cost - ESOP stock                                             209
                                                      -------------------
Balance at end of period                                       $141,259
                                                      -------------------
EMPLOYEE STOCK OWNERSHIP PLAN:
Balance at beginning of period                                  (11,541)
Amortization of earned portion of
ESOP stock                                                          615
                                                      -------------------
Balance at end of period                                        (10,926)
                                                      -------------------

RETAINED EARNINGS:
Balance at beginning of period                                   82,916
Net income for the period                                         6,163
                                                      -------------------
Balance at end of period                                         89,079
                                                      -------------------
UNREALIZED GAIN ON SECURITIES AVAILABLE FOR SALE, NET:
Balance at beginning of period                                      311
Change in unrealized gain on
 securities available for sale
   during the period, net of deferred taxes                       1,695
                                                      -------------------
Balance at end of period                                       $  2,006
                                                      -------------------


See notes to consolidated financial statements

<PAGE>
DIME COMMUNITY BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                                          FOR THE SIX MONTHS
                                                                                           ENDED DECEMBER 31,
                                                                                            1996         1995
                                                                                         ----------   ----------
<S>                                                                                   <C>           <C>   
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income                                                                                   6,163        3,062
Adjustments to reconcile net income to net cash provided by operating activities                       
Net (gain) loss on investment and mortgage backed securities sold                              (99)         195
Net gain on investment and mortgage backed securities called                                     -          (56)
Net gain on sale of other assets                                                               (19)            -
Net gain on sale of loans held for sale                                                        (94)         (22)
Net Depreciation and amortization (accretion)                                               (1,133)         406
ESOP plan compensation expense                                                                 824            -
Provision for loan losses                                                                    2,100           950
Goodwill amortization                                                                        1,200            -
Decrease (increase) in loans held for sale                                                     218         (265)
(Increase) decrease in other assets and other real estate owned                             (2,092)         681
Increase in accrued postretirement benefit obligation                                           81        2,042
Decrease in payable for securities purchased                                               (33,994)           -
(Decrease) increase in other liabilities                                                      (501)         234
                                                                                         ----------   ----------
Net cash (used in) provided by Operating Activities                                        (27,346)       7,227
                                                                                         ----------   ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Net decrease in Federal funds sold                                                          82,178        5,007
Proceeds from maturities of investment securities held to maturity                          12,035           35
Proceeds from maturities of investment securities available for sale                       273,460       33,100
Proceeds from calls of investment securities held to maturity                                    -        5,056
Proceeds from calls of investment securities available for sale                             20,000        4,500
Proceeds from sale of investment securities available for sale                              15,051          500
Purchases of investment securities held to maturity                                        (54,789)     (12,417)
Purchases of investment securities available for sale                                      (90,283)     (27,148)
Purchases of mortgage backed securities held to maturity                                   (38,842)      (5,695)
Purchases of mortgage backed securities available for sale                                 (42,050)      (7,482)
Principal collected on mortgage backed securities held to maturity                           6,159        4,879
Principal collected on mortgage backed securities available for sale                        13,060        7,024
Net increase in loans                                                                      (59,468)     (11,302)
Cash disbursed in acquisition of Conestoga Bancorp, net of cash acquired                      (328)           -
Purchases of fixed assets                                                                     (189)         (69)
Sale of Federal Home Loan Bank stock                                                             6            -
                                                                                         ----------   ----------
Net Cash provided by (used in) Investing Activities                                        136,000       (4,012)
                                                                                         ----------   ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net (decrease) increase in Due to depositors                                                (1,765)       2,243
Net decrease in escrow and other deposits                                                 (133,249)      (5,176)
Cash disbursed for expenses related to issuance of common stock                               (190)           -
Increase (decrease) in securities sold under agreements to repurchase                       21,148          (85)
                                                                                         ----------   ----------
Net Cash used in Financing Activities                                                     (114,056)      (3,018)
                                                                                         ----------   ----------
(DECREASE) INCREASE IN CASH AND DUE FROM BANKS                                              (5,402)         197
CASH AND DUE FROM BANKS, BEGINNING OF PERIOD                                                17,055        6,807
                                                                                         ----------   ----------
CASH AND DUE FROM BANKS, END OF PERIOD                                                  $   11,653  $     7,004
                                                                                         ==========   ==========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for income taxes                                                                   2,527        3,417
                                                                                         ==========   ==========
Cash paid for interest                                                                      20,306       12,031
                                                                                         ==========   ==========
Transfer of loans to Other real estate owned                                                    -           223
                                                                                         ==========   ==========
Transfer of investment and mortgage backed securities held-to-maturity
available for sale                                                                              -         3,300

                                                                                         ==========    ==========
Change in unrealized gain on available for sale securities, net of
deferred taxes                                                                               1,695           129
                                                                                         ==========    ==========
</TABLE>

<PAGE>
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                    (In Thousands Except 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.  The
Company is subject to the financial  reporting  requirements  of the Securities
Exchange Act of 1934, as amended.

The  Bank  was originally founded in 1864 as a New York State-chartered  mutual
savings bank.   On  November  1,  1995,  the Bank converted to a federal mutual
savings bank.  The 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  December  31,  1996,  the  results  of
operations for the three and six months ended  December 31, 1996 and 1995, cash
flows  for the six months ended December 31, 1996  and  1995,  and  changes  in
stockholders'  equity  for  the  six  months  ended  December 31, 1996.  In the
opinion  of  management,  all  adjustments  (consisting  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
December 31, 1996 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.

These consolidated financial statements should  be read in conjunction with the
audited  consolidated  financial statements dated August  30,  1996  and  notes
thereto of the Company.

3.   INCOME TAXES

Income taxes are accounted  for  in  accordance  with  Statement  of  Financial
Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS 109"), which
requires that deferred taxes be provided for temporary differences between  the
book and tax bases of assets and liabilities.

On  August 20, 1996, Federal legislation was signed into law which repealed the
percentage of taxable income method for computing allowable bad debt deductions
available  for  thrift  institutions.   This repeal is effective for the Bank's
taxable year beginning January 1, 1996.   In addition, the legislation requires
the Bank to include in taxable income its bad  debt  reserves  in excess of its
base  year reserve over a 6 to 8 year period depending upon the maintenance  of
certain loan origination levels.  Since the percentage of taxable income method
tax bad  debt  deduction  and  the  corresponding  increase in the tax bad debt
reserve in excess of the base year have been treated  as  temporary differences
pursuant  to  SFAS  109,  this  change  in tax law will have no effect  on  the
Company's future consolidated statement of operations.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                    (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

On July 30, 1996, New York State (the "State")  enacted  legislation, effective
January  1,  1996,  which  generally retains the percentage of  taxable  income
method for computing allowable  bad  debt  deductions  and does not require the
Bank to recapture into income State tax bad debt reserves  unless  one  of  the
following  events  occur:  1)  the  Bank's retained earnings represented by the
reserve  is used for purposes other than  to  absorb  losses  from  bad  debts,
including   dividends   in  excess  of  the  Bank's  earnings  and  profits  or
distributions in liquidation  or  in  redemption of stock; 2) the Bank fails to
qualify as a thrift as provided by the  State  tax law, or 3) there is a change
in state tax law. Upon adoption of this legislation,  the  Bank  had a deferred
tax liability of approximately $1,848 recorded for the excess of State  tax bad
debt  reserves  over  its  reserve at December 31, 1987 in accordance with SFAS
109. In December, 1996 after  evaluating  the State tax legislation, as well as
relevant accounting literature and industry  practices,  management of the Bank
concluded  that  this  liability  was  no longer required to be  recorded,  and
recovered the full liability.  This recovery  resulted in a reduction of income
tax expense during the three and six-month periods  ended  December  31,  1996,
for the full amount of the recovered deferred tax liability. Although  New York
City is presently addressing conforming its tax law regarding bad debts  to New
York State's tax law, it has not, to date, enacted similar legislation.      At
December  31,  1996,  the Bank has a deferred tax liability   o f approximately
$1,100 recorded for the excess of  New  York  City  tax bad debt  reserves over
its base year reserve at   December 31, 1987.  Should New  York City   elect to
conform their tax law  regarding  bad debts to  New York State,  the Bank will,
consistent with New York State income taxes, recover this deferred tax liability
and reduce income tax expense accordingly.


4.   EMPLOYEE STOCK OWNERSHIP PLAN ("ESOP")

In  accordance  with  Statement  of  Position  93-6  "Employers' Accounting for
Employee Stock Ownership Plans," issued by the American  Institute of Certified
Public Accountants, the Company recognizes compensation expense  related to the
ESOP during the period in which the shares become committed to be  released  to
participants.   The compensation expense is measured based upon the fair market
value of the stock during the period, and, to the extent that the fair value of
the shares committed  to  be  released  differs  from the original cost of such
shares,  the  difference  is recorded as an adjustment  to  Additional  paid-in
capital.

5.   EARNINGS PER SHARE

Primary and fully-diluted  earnings  per  share  for  the  three and six-month
periods  ended  December 31, 1996 are computed by dividing net  income  by  the
average number of  common  shares outstanding during the period, which includes
all allocated shares of the ESOP.  The average number of common shares utilized
to calculate both primary and fully diluted earnings per share during the three
and six-month periods ended  December  31,  1996 were 13,393,398.  Earnings per
share are not presented for the three and six-month  periods ended December 31,
1995 as the initial public offering of the Company's stock  did not occur until
June, 1996.

6.   RECENTLY ADOPTED ACCOUNTING STANDARDS

In  October  1995, the FASB issued Statement of Financial Accounting  Standards
No. 123, ''Accounting  for  Stock-Based Compensation'' (''SFAS 123''). SFAS 123
encourages a fair value based method of accounting for an employee stock option
or similar equity instrument  and  encourages all entities to adopt this method
for all employee stock compensation  plans.  Under the fair value based method,
compensation cost is measured at the grant date based on the value of the award
and is recognized over the service period, which is usually the vesting period.
During the quarter ended December 31, 1996, the  Company adopted a stock option
plan for employees and outside directors (the "Stock  Option  Plan")  which  is
subject  to  SFAS  123.  As  of December 31, 1996, no options have been granted
under the Stock Option Plan. As of December 31, 1996, the Company has no  other
plans adopted involving equity instruments subject to SFAS 123.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                    (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

In June 1996, the Financial Accounting  Standards  Board  issued  Statement  of
Financial Accounting Standards No. 125, ''Accounting for Transfers of Financial
Assets  and  Extinguishments  of  Liabilities'' ("SFAS 125"). SFAS 125 provides
consistent standards for distinguishing  transfers of financial assets that are
sales  from  transfers  that  are  borrowings.  SFAS  125  also  requires  that
liabilities and derivatives incurred  or  obtained  as  part  of  a transfer be
measured  initially  at  fair value.  This statement also provides guidance  on
measurement of servicing rights  on  assets  transferred  and  derecognition of
liabilities transferred. SFAS 125 is effective for all transfers, servicing, or
extinguishments   occurring   after  December  31,  1996,  except  for  certain
provisions relating to the accounting for secured borrowings and collateral and
the accounting for transfers and  servicing  of  repurchase  agreements, dollar
rolls,  securities  lending and similar transactions, for which  the  effective
date was deferred until  January  1,  1998,  in  accordance  with  Statement of
Financial  Accounting  Standards  No.  127, "Deferral of the Effective Date  of
Certain Provisions of FASB Statement No. 125" ("SFAS 127"). The Company adopted
SFAS 125 and SFAS 127 effective January  1,  1997.  Adoption of these standards
is not expected to have a material impact on the financial condition or results
of operations of the Bank.

7.   USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS

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.

8.   SAVINGS ASSOCIATION INSURANCE FUND ("SAIF") SPECIAL ASSESSMENT

During the quarter ended September 30, 1996, the Bank was assessed  a  one-time
special  assessment  of  $2,032  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"), 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.

9.   CONTINGENCIES

LITIGATION - On  December  4,  1995,  a  purported class action complaint   was
filed  in  the Delaware Chancery Court, New  Castle  County,  on behalf of  the
stockholders of Conestoga  by  Jeffrey Simon (''Plaintiff'') against Conestoga,
each  of  the members of the Conestoga Board,  and  the  Bank.  By  stipulation
dated January 16, 1997, the Plaintiff voluntary dismissed the case without pre-
judice.

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.

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 the preliminary stages of 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 legal actions in the ordinary course of its
business which, in the aggregate, involve  amounts  which  are  believed to be
material to the financial condition and results of operations of the Bank.

<PAGE>
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, which 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.

IMPACT OF RECENT LEGISLATION

DEPOSIT INSURANCE - SAIF RECAPITALIZATION.   As  a  member of the BIF, the Bank
pays  most  of its deposit insurance assessments to the  BIF.   The  FDIC  also
maintains another  insurance  fund,  the  SAIF,  which  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  of  Conestoga,  the  Bank  acquired the
deposits  of  Pioneer  (the  "Pioneer  Deposits"), a member of the SAIF,  which
deposits totaled approximately $394.3 million  at  June  26, 1996.  The Bank is
now required to pay SAIF assessments with respect to the Pioneer  Deposits.  In
addition,  the  Bank  is  required  to pay SAIF assessments on all other  Oakar
Deposits.

Under law and regulation in effect at  June  30,  1996, BIF-assessable deposits
were assessed at a rate of $2,000 per year while SAIF-assessable  deposits were
assessed  at  rates  ranging  from  $0.23 to $0.31 per $100 of SAIF- assessable
deposits.  This disparity resulted from  the  BIF's achievement of the required
1.25% reserve ratio while the SAIF had not reached  the required 1.25% reserve,
due primarily to the fact that a significant portion  of  SAIF assessments have
been  and  are  currently being used to make payments on bonds  ("FICO  bonds")
issued in the late 1980s by the Financing Corporation.

On September 30,  1996,  the  Deposit  Insurance  Funds Act of 1996 (the "Funds
Act") was enacted into law, and it amended the Federal Deposit Insurance Act in
several  ways  to  recapitalize  the  SAIF  and  reduce the  disparity  in  the
assessment rates for the BIF and the SAIF.  The Funds  Act  authorized the FDIC
to  impose  a  special  assessment  on  all  institutions  with SAIF-assessable
deposits  in the amount necessary to recapitalize the SAIF. As  implemented  by
the FDIC, the  special assessment was $0.657 per $100 of an institution's SAIF-
assessable deposits  as of March 31, 1995.  As applied to the Bank, the special
assessment was imposed with respect to the Pioneer deposits, because Pioneer no
longer exists as a corporate  entity,  as  well as the Oakar deposits. However,
under  the  Funds  Act, the Bank was entitled to  reduce  the  amount  of  such
deposits by 20% in computing  the  special  assessment.   Accordingly, the SAIF
special  assessment,  which  totaled  $2.0  million, was paid by  the  Bank  in
November, 1996. The SAIF special assessment,  although  paid in November, 1996,
was recorded as an expense during the three months ended September 30, 1996.

In  view  of  the  recapitalization  of  the SAIF and consistent  with  certain
requirements  of  the  Funds  Act, the FDIC announced,  in  December,  1996,  a
reduction  in  the  rates  for the  semiannual  assessment  on  SAIF-assessable
deposits for periods beginning on October 1, 1996.  The stated assessment rates
effective for the SAIF-assessable  deposits  of  BIF members, such as the Bank,
ranged  from 4 to 31 basis points, with a rate of 4  basis  points  applied  to
well-capitalized  institutions  in the top supervisory group, such as the Bank.
The rule which established these  rates provided the FDIC Board the flexibility
to adjust these rates by as much as  five  basis  points without further ruling
required.   The FDIC Board utilized this authority immediately  to  reduce  the
stated range  to  0  to  27  basis  points  for the semiannual period beginning
October  1,  1996.   This  rate range was identical  to  the  rates  previously
approved for BIF members.  As  a  result  of  this ruling, the Bank, as a well-
capitalized institution in the top supervisory  group,  incurred  no assessment
expense during the three months ended December 31, 1996.

Based  upon  the  above,  as  long as the Bank maintains its current regulatory
status, the Bank will either not have to  pay, or will pay substantially lower,
regular  SAIF  assessments  compared  to  those  paid  by the Bank prior to and
including  the  three  months  ended  September  30,  1996, assuming  that  the
designated reserve ratio of 1.25% is maintained by the SAIF after collection of
the special assessment.

In addition, the Funds Act expanded the assessment base for the payments on the
FICO  bonds  to include, beginning January 1, 1997, the deposits  of  both  BIF
members and SAIF  members.   Until  December  31, 1999, or such earlier date on
which the last savings association ceases to exist,  the rate of assessment for
the  FICO  bonds  on  BIF-assessable deposits shall be one-fifth  of  the  rate
imposed on SAIF-assessable deposits. The rate of assessments for the FICO bonds
beginning on January 1,  1997,  will  be  $0.013  per  $100  of  BIF-assessable
deposits and $0.0648 per $100 of SAIF-assessable deposits.

The  Funds Act also provides for the merger of the BIF and SAIF on  January  1,
1999,  with  such  merger  being  conditioned upon the prior elimination of the
thrift charter.  The Secretary of the  Treasury  is required to conduct a study
of relevant factors with respect to the development of a common charter for all
insured depository institutions and abolition of separate  charters  for  banks
and  thrifts  and  to  report  the  Secretary's conclusions and findings to the
Congress   on or    before   March 31, 1997. Two bills have been introduced  in
Congress to eliminate the  federal  thrift  charter,  with  one  requiring  the
federal  thrift to  convert  to a bank charter and the other giving the federal
thrift the option to convert to a  national   or  state  chartered bank or to a
state savings and loan association,  but  no  determination  has  been made  as
to the enactment of either such bill.

RECAPTURE OF BAD DEBT RESERVES.  Prior to the enactment, on August 20, 1996, of
the Small Business Job Protection Act  of  1996  (the  "1996 Act"), for federal
income tax purposes, thrift institutions such as the Bank,  which  met  certain
definitional  tests  primarily relating to their assets and the nature of their
business, were permitted  to  establish  tax reserves for bad debts and to make
annual additions thereto, which additions  could, within specified limitations,
be deducted in arriving at their taxable income.   The  Bank's  deduction  with
respect  to  "qualifying  loans,"  which are generally loans secured by certain
interests in real property, could be  computed  using an amount based on a six-
year  moving  average  of  the Bank's actual loss experience  (the  "Experience
Method"), or a percentage equal  to 8.0% of the Bank's taxable income (the "PTI
Method"),  computed  without regard  to  this  deduction  and  with  additional
modifications and reduced  by  the amount of any permitted addition to the non-
qualifying reserve.  Similar deductions  for  additions  to the Bank's bad debt
reserve were permitted under the New York State Bank Franchise  Tax and the New
York  City Banking Corporation Tax; however, for purposes of these  taxes,  the
effective allowable percentage under the PTI method was 32% rather than 8%.

Under the 1996 Act, the PTI Method was repealed and the Bank, as a "large bank"
(one with  assets  having an adjusted basis of more than $500 million), will be
unable to make additions  to  its  tax  bad  debt reserve, will be permitted to
deduct bad debts only as they occur and will be  required  to  recapture (I.E.,
take  into  income)  over a six-year period, beginning with the Bank's  taxable
year beginning January  1,  1996,  the  excess  of  the balance of its bad debt
reserves (other than the supplemental reserve) as of December 31, 1995 over the
greater of the balance of such reserves as of December  31,  1987  (or  over  a
lesser  amount if the Bank's loan portfolio decreased since December 31, 1987).
However,  under the 1996 Act, such recapture requirements will be suspended for
each of the two successive taxable years beginning January 1, 1996 in which the
Bank originates a minimum amount of certain residential loans during such years
that is not  less  than the average of the principal amounts of such loans made
by the Bank during its  six taxable years preceding January 1, 1996.  Since the
Bank has already provided  a  deferred  income  tax  liability for this tax for
financial  reporting  purposes,  there  was  no adverse impact  to  the  Bank's
financial  condition  or  results  of operations from  the  enactment  of  this
legislation.


On July 30, 1996, New York State (the  "State")  enacted legislation, effective
January  1,  1996,  which generally retains the percentage  of  taxable  income
method for computing  allowable  bad  debt  deductions and does not require the
Bank to recapture into income State tax bad debt  reserves  unless  one  of the
following  events  occur:  1)  the  Bank's retained earnings represented by the
reserve  is used for purposes other than  to  absorb  losses  from  bad  debts,
including   dividends   in  excess  of  the  Bank's  earnings  and  profits  or
distributions in liquidation  or  in  redemption of stock; 2) the Bank fails to
qualify as a thrift as provided by the  State  tax law, or 3) there is a change
in  state  tax  law.  Prior to adoption of this legislation,  the  Bank  had  a
deferred tax liability of approximately $1,848 recorded for the excess of State
tax bad debt reserves over  its reserve at December 31, 1987 in accordance with
SFAS 109. In December, 1996 after evaluating the State tax legislation, as well
as relevant accounting literature  and  industry  practices,  management of the
Bank concluded that this liability was no longer required to be  recorded,  and
recovered  the  full  deferred   tax liability.    This  recovery resulted in a
reduction in  income  tax  expense during the three and six-month periods ended
December 31, 1996, for the full amount of the recovered deferred tax liability.
Although  New  York  City   is  presently  addressing   conforming its tax  law
regarding  bad  debts  to  New  York State's tax law, has not, to date, enacted
similar  legislation.   At  December 31, 1996,  the  Bank  has  a  deferred tax
liability of approximately $1,100 recorded for  the excess of New York City tax
bad  debt  reserves  over its   base    year   reserve   at December  31, 1987.
Should New York City  elect  to conform  their  tax  law regarding bad debts to
New   York  State, the  Bank will, consistent with New York State income taxes,
recover this deferred tax liability and reduce income tax expense  accordingly.


<PAGE>
SELECTED FINANCIAL RATIOS AND OTHER DATA

<TABLE>
<CAPTION>
                                                              AT OR FOR THE                   AT OR FOR
                                                           THREE MONTHS ENDED            SIX MONTHS ENDED
                                                              DECEMBER 31,                   DECEMBER 31,
                                                        1996              1995           1996           1995
                                                     ----------        ----------     ----------     ----------
<S>                                                <C>               <C>            <C>            <C>
(DOLLARS IN THOUSANDS EXCEPT PER SHARE
AMOUNTS)
PERFORMANCE RATIOS:
Return on average assets (1) (2)                          1.61%             1.22%          1.02%          1.23%
RETURN ON AVERAGE STOCKHOLDERS' EQUITY (1) (2)            9.19             10.94           5.75           10.38
AVERAGE STOCKHOLDERS' EQUITY TO AVERAGE ASSETS           17.55             11.14          17.69           11.84
STOCKHOLDERS' EQUITY TO TOTAL ASSETS AT
END OF PERIOD                                            17.98             12.07          17.98           12.07
TANGIBLE EQUITY TO TANGIBLE ASSETS AT END                15.96             11.97          15.96           11.97
OF PERIOD
AVERAGE INTEREST RATE SPREAD                              3.41              4.03           3.33            3.88
NET INTEREST MARGIN                                       4.13              4.55           4.04            4.41
AVERAGE INTEREST-EARNING ASSETS TO AVERAGE
    INTEREST-BEARING LIABILITIES                        120.36            114.06         120.15          114.23
NON-INTEREST EXPENSE TO AVERAGE ASSETS                    1.83              2.09           2.27            1.92
(1)                                                     
EFFICIENCY RATIO (1)                                     43.73             45.17          55.66           42.81
PER SHARE DATA:
Earnings per share (1)                                   $0.37               N/A          $0.46             N/A
Book value per share                                     15.23               N/A          15.23             N/A
Tangible book value per share                            13.19               N/A          13.19             N/A
ASSET QUALITY RATIOS AND OTHER DATA:
Total non-performing loans                               2,917            $7,626          2,917          $7,626
Other real estate owned, net                             2,270             1,907          2,270           1,907
RATIOS:
Non-performing loans to total loans                       0.45%             1.73%          0.45%           1.73%
Non-performing loans and other real estate
owned to total assets                                     0.42              1.43           0.42            1.43%
Allowance for loan losses to:
  Non-performing loans                                  304.80             74.88         304.80           74.88
   Total loans                                            1.38              1.29           1.38            1.29
Full service branches                                       15                 7             15               7
REGULATORY CAPITAL RATIOS: (BANK ONLY)
Tangible capital                                         10.98%            11.97%         10.98%          11.97%
Core capital                                             10.99             11.99          10.99           11.99
Risk-based capital                                       23.25             22.31          23.25           22.31
</TABLE>

(1) Excluding the effects of the SAIF Special Assessment, the reduction in
income tax expense due to the recapture of income taxes previously provided,
and the non-recurring refunds received on Nationar claims, return on average
assets, return on average equity, non-interest expense to average assets, the
efficiency ratio and earnings per share would have been 0.96%, 5.45%, 1.93%,
46.04% and $0.22 respectively for the three months ended December 31, 1996 and
0.87%, 4.90%, 1.98%, 48.63%, and $0.39 for the six months ended
December 31, 1996.

(2) Income before cumulative effect of change in accounting principle is used
to calculate return on average assets and return on average equity ratios.

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,
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 Bank is required to maintain an 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  December  31,  1996,  the  Bank's
liquidity ratio and  short-term  liquid  asset  ratios  were  19.0%  and  8.9%,
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 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 six months ended December 31, 1996, the Bank's
loan originations totaled $116.1  million compared to $46.6 million for the six
months  ended  December  31,  1995.  Purchases  of  mortgage-backed  and  other
securities totaled $226.0 million for  the  six  months ended December 31, 1996
compared to $52.7 million for the six months ended  December  31,  1995.  These
activities were funded primarily by principal repayments on loans and mortgage-
backed securities and maturities of investment securities. Loan sales  provided
additional  liquidity  to  the  Bank,  totaling $2.8 million for the six months
ended December 31, 1996.

Deposits decreased $1.8 million during the  six months ended December 31, 1996.
The Bank experienced a net increase in total  deposits of $395.3 million during
the fiscal year ended June 30, 1996, attributable  primarily to the acquisition
of $394.3 million in deposits from Conestoga.  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 December 31, 1996 totaled $349.6 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.

The  Bank  closely  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 $152.0 million borrowing  limit  at the
Federal Home Loan Bank of New York ("FHLBNY") . At December 31, 1996, the  Bank
had  $41.9  million  in  short  and  medium  term borrowings outstanding at the
FHLBNY, comprised of outstanding advances of $15.7  million and securities sold
under agreement to repurchase agreements of $26.2 million,  and  an  additional
overall borrowing capacity from the FHLBNY of $110.1 million.

At December 31, 1996, the Bank was in compliance with all applicable regulatory
capital  requirements.  Tangible  capital totaled $126.0 million, or 10.98%  of
total  tangible  assets,  compared to  a  1.50%  regulatory  requirement;  core
capital, at 10.99%, exceeded  the  required  3.0% regulatory minimum, and total
risk-based  capital,  at  23.25% of risk weighted  assets,  exceeded  the  8.0%
regulatory requirement.
<PAGE>
ASSET QUALITY

Non-performing loans, consisting  of 60 loans, totaled $2.9 million at December
31, 1996 versus 27 loans totaling $6.6  million  at June 30, 1996. The Bank had
30  loans  totaling $750,000 delinquent 60-89 days at  December  31,  1996,  as
compared to 33 such delinquent loans totaling $2.3 million at June 30, 1996.
This decline was attributable to a decline of $1.6 miilion in real estate loans
delinquent  60-89 days, as these loans improved to either current  status or 30
days or less delinquent.

It is the policy  of  the Bank to initiate foreclosure proceedings after a loan
becomes 90 days past due.   As soon as practicable after initiating foreclosure
proceedings on a loan, the Bank  prepares  an estimate of the fair value of the
underlying collateral. In the event the carrying balance of the loan, including
all  accrued  interest,  exceeds  the  estimate of  fair  value,  the  loan  is
considered to be impaired and a reserve is established pursuant to Statement of
Financial  Accounting  Standards  No.  114,   "Accounting  by  a  Creditor  for
Impairment of a Loan" ("SFAS 114").  At December  31,  1996,  $3.8  million  of
loans were deemed impaired under SFAS 114.

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  December  31, 1996, totaling $4.7 million, and all are
currently  performing  according  to  their  restructured  terms.  The  largest
restructured debt, a $2.7 million loan  secured  by a mortgage on an underlying
cooperative  apartment  building  located  in  Forest  Hills,   New  York,  was
originated in 1987. The loan was first restructured in 1988, and again in 1994.
<PAGE>

The following table sets forth information regarding the Bank's non-performing
assets and troubled-debt restructurings at the dates indicated.

<TABLE>
<CAPTION>
                                                          AT DECEMBER 31,        AT JUNE 30,
                                                               1996                1996
                                                              (Dollars In Thousands)
                                                         _______________       ______________
<S>                                                    <C>                   <C>   
NON-PERFORMING LOANS:                                    
   One- to four-family                                            $1,496               $1,149
   Multi-family and underlying cooperative                           919                4,734
   Non-residential                                                     -                    -
   Cooperative apartment                                             494                  668
   Non-accrual other loans                                             -                    -
                                                         ---------------       --------------
TOTAL NON-PERFORMING LOANS                                         2,917                6,551
Total OREO                                                         2,270                1,946
                                                              
                                                         ---------------       --------------
TOTAL NON-PERFORMING ASSETS                                       $5,187               $8,497
                                                         ===============       ==============
TROUBLED-DEBT RESTRUCTURINGS                                      $4,671               $4,671

TOTAL NON-PERFORMING ASSETS AND TROUBLED-DEBT                     $9,858              $13,168
RESTRUCTURINGS
TOTAL NON-PERFORMING LOANS TO TOTAL LOANS                           0.45%                1.12%
TOTAL NON-PERFORMING ASSETS TO TOTAL ASSETS (1)                     0.42                 0.62
TOTAL NON-PERFORMING ASSETS AND TROUBLED-DEBT
RESTRUCTURINGS TO TOTAL ASSETS (1)                                  0.80                 0.96
</TABLE>

(1)  Total non-performing assets to total assets and total non-performing
assets and troubled-debt restructurings to total assets were 0.68% and 1.06% at
June 30, 1996 exclusive of the effects on the balance sheet at June 30, 1996 of
the excess proceeds related to the oversubscription to the Company's initial
public offering .

COMPARISON OF FINANCIAL CONDITION AT DECEMBER 31, 1996 AND JUNE 30, 1996

The Company's assets totaled $1.23 billion at December 31, 1996,  a decrease of
$139.8  million   from  total  assets  of $1.37 billion at June 30, 1996.   The
decrease resulted primarily from the refund, on July 1, 1996, of $131.1 million
in excess proceeds related to the oversubscription  to  the  Company's  initial
public  offering (the "oversubscription refund"), which were included in Escrow
and other  deposits  at  June  30,  1996.  The oversubscription refund was paid
through the maturity of investment securities  available  for  sale  of  $125.0
million  and  reduction  of  $6.1  million in federal funds sold. Excluding the
oversubscription refund, the Company's  total  investment  and  mortgage-backed
securities portfolios increased by $16.1 million, with growth of $42.8 million,
$32.6  million  and  $31.3  million in investment securities held to  maturity,
mortgage-backed securities held  to  maturity,  and  mortgage backed securities
available  for sale, respectively, offset by a decrease  of  $90.8  million  in
investment securities  available for sale.  The movement of funds into mortgage
backed  securities  resulted  from  more  attractive  rates  offered  on  these
securities during the  six-month  period  ended December 31, 1996. In addition,
real estate loans and loans held for sale increased  $58.0  million  to  $636.1
million at December 31, 1996 compared to $578.1 million at June 30, 1996.  This
increase resulted primarily from originations of $116.1 million during the  six
months  ended  December 31, 1996, of which $113.7 million were multi-family and
underlying cooperative  and non-residential loans. The increase in originations
resulted primarily from a particularly active local real estate market   during
1996.

Offsetting  the  increases   in   loans  and  investment  and  mortgage  backed
securities,  excluding  the  effects of  the  oversubscription  refund,  was  a
decrease in federal funds sold  of  $82.2  million.   Of  the  total decline in
federal  funds  sold, $6.1 million was utilized in the oversubscription  refund
and $34.0 million  was  utilized  to  fund  the  payment  of  the  payable  for
securities  purchased  on  July  1,  1996.   The  remainder of the decrease was
utilized to fund the increases in loans and securities.

The decline in total liabilities of $148.3 million  during the six months ended
December 31, 1996 resulted primarily from the payment  of  the  $131.1  million
oversubscription  refund,  which  reduced  Escrow  and  other  deposits and the
payment  of the payable for securities purchased of $34.0 million.   Offsetting
these declines,  were  increased borrowings, as the Company undertook, on a net
basis,  $21.1  million  in   additional  Securities  sold  under  agreement  to
repurchase transactions during the six months ended December 31, 1996.

The Company's Stockholders'  equity  totaled $221.6 million, or 17.98% of total
assets, as compared to $213.1 million,  or 15.53% at June 30, 1996. At December
31, 1996 the Company's stated book value  was  $15.23 per share, up from $14.65
per  share  at  June  30, 1996. Tangible Stockholders'  equity  totaled  $191.9
million, representing   15.96%  of  tangible  assets  and  a  $13.19  per share
tangible book value, up from 13.72% and $12.66, respectively, at June 30, 1996.



COMPARISON  OF  THE  OPERATING RESULTS FOR THE THREE MONTHS ENDED DECEMBER 31,
1996 AND 1995


GENERAL. Net income for the three months ended December 31, 1996 was $4,939,000
or  $0.37 per share, compared  with  $2,030,000  for  the  three  months  ended
December  31,  1995,  an  increase  of  $2,909,000 or 143.3%.  During the three
months ended December 31, 1996, the Company  recorded  a  one-time  recovery of
previously  recorded  New  York  State income tax expense of $1,848,000,  which
resulted in significantly lower income  tax  expense for the three months ended
December 31, 1996.  Net income for the three months  ended  December  31, 1996,
excluding  this  one-time  recovery  was  $3,091,000,  or  $0.23  per share, an
increase  of  $1,061,000  or  52.3%  above  the comparable three months of  the
previous year.

The  discussion  of interest income and expense  for  the  three  months  ended
December 31, 1996 and 1995, 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
December 31, 1996 and 1995 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>
<TABLE>
CAPTION>
                                                        FOR THE THREE MONTHS ENDED DECEMBER 31,
                                    -----------------------------------------------------------------------------------
                                                1996                                  1995
                                    -----------------------------------------------------------------------------------
                                                                      AVERAGE                                AVERAGE
                                        AVERAGE                       YIELD/        AVERAGE                  YIELD/
                                        BALANCE       INTEREST         COST         BALANCE     INTEREST      COST
                                    --------------- -------------  ------------- ------------- ----------- -----------
<S>                                 <C>             <C>           <C>           <C>           <C>         <C>
Assets:                                                             ($ IN THOUSANDS)
  Interest-earning assets:
    Real Estate Loans (1)                  $624,498       $13,417          8.59%      $436,776      $9,867       9.04%
    Other loans                               5,312           103          7.76          3,689          81       8.78
    MORTGAGE-BACKED SECURITIES (2)          259,097         4,315          6.66         90,582       1,496       6.61
    INVESTMENT SECURITIES (2) (3)           234,022         3,885          6.37         93,352       1,597       5.97
    FEDERAL FUNDS SOLD                       36,854           517          5.61         24,105         344       5.71
                                    --------------- -------------                ------------- -----------
                                     
      TOTAL INTEREST-EARNING ASSETS       1,159,783       $22,237          7.67%       648,504     $13,385       8.26%
                                    ---------------       =======                -------------      ======
                            
     NON-INTEREST EARNING ASSETS             64,873                                     16,741
                                    ---------------                              -------------
                                                  
TOTAL ASSETS                             $1,224,656                                   $665,245
                                          =========                                    =======
LIABILITIES AND STOCKHOLDERS'
EQUITY:
  INTEREST-BEARING LIABILITIES:
    NOW, SUPER NOW AND
       MONEY MARKET ACCOUNTS                $56,745          $370          2.61%       $30,917        $160       2.07%
    SAVINGS ACCOUNTS                        349,036         2,083          2.39        229,583       1,423       2.48
    CERTIFICATES OF DEPOSIT                 509,688         7,174          5.63        286,680       4,156       5.80
    MORTGAGORS' ESCROW                        3,999            19          1.90          3,617          18       1.99
    BORROWED FUNDS                           44,132           622          5.64         17,770         251       5.65
                                    --------------- -------------                ------------- -----------
                                                                                                        
      TOTAL INTEREST-BEARING                963,600       $10,268          4.26%       568,567      $6,008       4.23%
LIABILITIES                         ---------------       =======                -------------      ======
                                                  
  CHECKING ACCOUNTS                          26,760                                     10,925
  OTHER NON-INTEREST-BEARING                 19,331                                     11,510
LIABILITIES
                                    ---------------                              -------------
                                                  
      TOTAL LIABILITIES                   1,009,691                                    591,002
  STOCKHOLDERS' EQUITY                      214,965                                     74,243
                                    ---------------                              -------------
                                                  
TOTAL LIABILITIES AND STOCKHOLDERS'      $1,224,656                                   $665,245
EQUITY                                    =========                                    =======
NET INTEREST INCOME/ INTEREST RATE                        $11,969          3.41%                    $7,377       4.03%
SPREAD(4)                                                 =======                                   ======
NET INTEREST-EARNING ASSETS/NET
   INTEREST MARGIN (5)                     $196,183                        4.13%       $79,937                   4.55%
                                          =========                                    =======
RATIO OF INTEREST-EARNING ASSETS
   TO INTEREST-BEARING LIABILITIES                                       120.36%                               114.06%
</TABLE>
(1) In computing the average balance of loans, non-accrual loans have been
included.
(2) Includes securities classified "available for sale."
(3) The average yield on investment securities during the three months ended
    December 31, 1996 and 1995 have been adjusted to reflect capital gains
    distributions of $208 and $272 in December 31, 1996 and December 31, 1995
    respectively, which are non-recurring and therefore were not annualized.
(4) Net interest rate spread represents the difference between the average rate
    on interest-earning assets and the average cost
    of interest-bearing liabilities.
(5) Net interest margin represents net interest income as a percentage of
    average interest-earning assets.

RATE/VOLUME ANALYSIS
                                                            THREE MONTHS ENDED
                                                             DECEMBER 31, 1996
                                                               COMPARED TO
                                                             THREE MONTHS ENDED
                                                             DECEMBER 31, 1995
                                                             INCREASE/(DECREASE)
                                      
<TABLE>
<CAPTION>
                                                               DUE TO
                                            VOLUME              RATE             TOTAL                                            
                                       --------------      ------------      ------------
                                                       ($ IN THOUSANDS)
<S>                                   <C>                 <C>              <C>
  Interest-earning assets:
    Real Estate Loans                          $4,137             $(587)           $3,550
    Other loans                                    34               (12)               22
    Mortgage-backed securities                  2,794                25             2,819
    Investment securities                       2,146               142             2,288
    Federal funds sold                            181                (8)              173
                                       --------------      ------------      ------------
      Total                                    $9,292             $(440)           $8,852
                                             ========           =======           =======
  Interest-bearing liabilities:
    NOW, Super Now and money market
     accounts                                    $152               $58              $210
    Savings accounts                              727               (67)              660
    Certificates of deposit                     3,186              (168)            3,018
    Mortgagors' escrow                              2                (1)                1
    Borrowed funds                                372                (1)              371
                                       --------------      ------------      ------------
      Total                                     4,439              (179)            4,260
                                       --------------      ------------      ------------
Net change in net interest income              $4,853             $(261)           $4,592
                                             ========           =======           =======
</TABLE>

INTEREST INCOME. Interest income for the three months ended  December  31, 1996
was  $22.2  million,  an increase of $8.9 million, or 66.1%, from $13.4 million
during the three months  ended  December  31,  1995.   The  largest  components
contributing to this increase in interest income were interest income  on  real
estate  loans,  investment  securities,  and  mortgage-backed securities, which
increased by $3.6 million, $2.3 million, and $2.8  million,  respectively.  The
increase  in  interest  income  on  real-estate  loans was attributable  to  an
increase  in  the  average  balance resulting from the  acquisition  of  $113.1
million of loans from Conestoga on June 26, 1996, and an additional increase in
loans of $87.9 during the twelve  months ended December 31, 1996 resulting from
originations net of amortization and  satisfactions.  Offsetting the effects of
this increase was a decline of 44 basis  points  in  the average yield on real-
estate loans during the three months ended December 31,  1996  compared  to the
comparable  three  months  in  1995, resulting primarily from the yield on real
estate loans acquired from Conestoga,  whose average yield upon acquisition was
approximately 120 basis points below the  average  yield on the Bank's existing
portfolio,  and,  to  a lesser degree, from lower yields  on  newly  originated
multi-family and non-residential loans compared to the yield on loans satisfied
during the three months.   The  increases  in  interest  income  on  investment
securities  and  mortgage-backed  securities  were  attributable  primarily  to
increases in average balances during the three months ended December  31,  1996
compared  to  the  three  months  ended December 31, 1995. These increases were
attributable  to  the acquisition of  $170.8  million  and  $124.4  million  of
investment  securities   and  mortgage-backed  securities,  respectively,  from
Conestoga.  In addition, the  average  yield  on investment and mortgage-backed
securities  increased  by  40  basis points and 5 basis  points,  respectively,
during the three months ended December  31,  1996  compared to the three months
ended  December  31,  1995.   The increases in yields resulted  primarily  from
higher yields on securities acquired  or  repricing  during  the  twelve months
ended December 31, 1996.  During the three months ended December 31,  1996  and
1995, the Company received annual capital gains distributions totaling $208,000
and  $272,000  respectively on its investments in marketable equity securities.
These capital gain  distributions,  recorded  as  interest income, increase the
overall yield on investments during the three months  ended  December  31, 1996
and  1995.  In  calculating  the Company's net interest spread and net interest
margin  during  the  quarters  ended   December   31,   1996  and  1995,  these
distributions have been treated as non-recurring and have  been  excluded  from
annualized income.

INTEREST  EXPENSE.  Interest expense increased $4.3 million, or 70.9%, to $10.3
million during the three  months  ended  December  31,  1996  from $6.0 million
during  the  three  months  ended  December  31, 1995.  This increase  resulted
primarily from increases of $3.0 million, $660,000  and  $210,000  in  interest
expense  on Certificate of Deposit accounts, Savings accounts and NOW, SuperNOW
and Money  Market accounts, respectively.  The increases in interest expense on
Certificate  of  Deposit  accounts and Savings accounts resulted from increased
average balances during the  three  months  ended December 31, 1996 compared to
the three months ended December 31, 1995.  The  acquisition  of  $216.3 million
and  $129.2  million  of Certificate of Deposit accounts and Savings  accounts,
respectively,   from  Conestoga  contributed  significantly  to  these  average
balance increases.  Offsetting  the  increase  in interest expense created from
the growth in average balances, was the decrease in average cost on Certificate
of  Deposit accounts and  passbook accounts of 17  basis  points  and  9  basis
points,   respectively.   During  the  six  months  ended  December  31,  1996,
management's overall deposit pricing strategy resulted in a decrease in passbook
rates which produced a  lower  overall  cost  on these deposits. Certificate of
deposit costs declined due to reduced rates  offered  on Certificate of Deposit
accounts renewed or  originated  during  1996  compared  to  existing  accounts
maturing.   The increase  in  interest  expense  on  NOW,  SuperNOW  and  Money
Market accounts resulted from increases of $25.8 million and 54 basis points in
average balance and average cost, respectively, during the three  months  ended
December 31, 1996 compared to the three  months  ended  December 31, 1995.  The
increase  in  average  balance   and   average  cost on NOW, SuperNOW and Money
Market accounts  resulted  primarily  from  $31.8  million  of   such  accounts
acquired   from   Conestoga  and  increased   rates  offered  on  money  market
accounts, the largest component  of these accounts, of approximately  60  basis
points during the three months ended December 31, 1996,   compared to the three
months ended December 31, 1995.

In addition, interest expense on borrowed  funds  increased $371,000 during the
three  months  ended  December  31,  1996 compared to the  three  months  ended
December 31, 1995.  This increase resulted  from an increase in average balance
on  borrowings of $26.4 million as the Company  utilized  these  borrowings  to
leverage capital and provide additional earnings.

PROVISION FOR LOAN LOSSES. The Provision for Loan Losses increased $700,000, or
200%,  to $1,050,000 for the three months ended December 31, 1996 from $350,000
for the three months ended December 31, 1995.  Net charge-offs during the three
months ended  December  31,  1996  were  $820,000,  which,  together  with  the
provision,  resulted  in  an  increase in the allowance for loan losses to $8.9
million at December 31, 1996 from $8.7 million at September 30, 1996.  Although
total non-performing loans have  declined significantly during the three months
ended December 31, 1996, 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, the composition of its
loan portfolio and its recent charge-off history.  See "Asset Quality."

NON-INTEREST  INCOME.   Non-interest  income  increased  $865,000 to $1,052,000
during the three months ended December 31, 1996 compared to $187,000 during the
three months ended December 31, 1995.  This increase was attributable primarily
to increases of $298,000 and $225,000 in service charges and  other  fees,  and
other income, respectively.  Contributing to the increase in service charge and
other  fee  income  were  increases  of $112,000 related to safe deposit boxes,
$86,000 related to the Bank's funding  of  official  checks  and customer money
orders,  and  $96,000 related to deposit account activities.  The  increase  in
other income was  attributable  primarily  to rental income of $63,000 received
from  retail  and  other  commercial  premises acquired  from  Conestoga.  Also
contributing to the increase in other income were increases of $43,000, $29,000
and  $30,000  on Federal Home Loan Bank of  New  York  capital  stock  dividend
income, late charges  on  mortgage  loans,  and loan prepayment penalty income,
respectively.

In addition, the Bank recorded net gains on sales  and  calls of securities and
other  assets  of  $135,000  during  the three months ended December  31,  1996
compared to a net loss of $164,000 on  this  activity  during  the three months
ended  December  31,  1995,  an  aggregate  increase of $299,000.  The  largest
component  of  this change were sale and call activity  related  to  investment
securities, which  produced a net gain of $99,000 during the three months ended
December 31, 1996 compared  to  a  net loss of $139,000 during the three months
ended December 31, 1995. Neither the  Company nor the Bank engage in securities
trading activity. Security sales are periodic events which are made in response
to  management's  ongoing  review  of the investment  securities  portfolio  in
relation to other investment alternatives.

NON-INTEREST EXPENSE.  Non-interest  expense  increased  $2.1  million  to $5.6
million  during  the  three  months  ended  December 31, 1996 from $3.5 million
during the three months ended December 31, 1995.   This  increase resulted from
increased   salary  and  employee  benefits,  occupancy  and  equipment,   data
processing, and  other  operating  expenses of $497,000, $443,000, $85,000, and
$384,000, respectively, resulting from both the recent acquisition of Conestoga
and operations as a public company.   The  increase in other operating expenses
would  otherwise have been larger except for   non-recurring  refunds  totaling
$296,000  received  during  the three months ended December 31, 1996 related to
outstanding asset claims of the  Bank  in  connection  with  Nationar, a failed
check-clearing and trust company.  These four expense items, exclusive  of  the
effects of the refunds received on Nationar claims, declined, in the aggregate,
by  16.3%  as  a  percentage  of  average  assets during the three months ended
December 31, 1996 compared to the three months ended December 31, 1995.

In addition, during the three months ended December 31, 1996, the Bank incurred
expenses of $361,000 related to Employee Stock Ownership Plan ("ESOP") benefits
and $606,000 related to goodwill amortization resulting from its acquisition of
Conestoga.  These expenses were not recorded  during  the  three  months  ended
December  31,  1995, since, as of December 31, 1995, the Bank had not completed
its initial public  offering  (whereby  the  ESOP  began  operations)  nor  its
acquisition of Conestoga (whereby goodwill was generated).

Partially  offsetting  these  increased  expenses were decreases of $74,000 and
$176,000 related to federal deposit insurance premiums and provision for losses
on  other  real  estate  owned,  respectively.   In  response  to  the  special
assessment charged to the Bank during  the  three  months  ended  September 30,
1996,  the  FDIC  issued  a refund to the Bank for its premium paid during  the
three months ended December  31,  1996.   As  a  result  the Bank did not incur
federal deposit insurance expense during the three months  ended  December  31,
1996.   The  reduction  in  the provision for losses on other real estate owned
resulted from management's periodic  review  of reserves established for losses
on other real estate owned. Overall, non-interest  expense  as  a percentage of
average  assets, excluding the effects of the refunds of claims with  Nationar,
decreased  to 1.93% for the three months ended December 31, 1996 from 2.09% for
the three months ended December 31, 1995.

INCOME TAX EXPENSE.   Income  tax expense, exclusive of the $1,848,000 recovery
of New York State income taxes previously recorded, totaled $3.3 million during
the three months ended December  31,  1996  compared to $1.7 million during the
three  months  ended  December 31, 1995, an increase  of  $1.6  million.   This
increase was attributable to both an increase of $2.6 million in pre-tax income
and  an increase in the  effective  tax  rate  from  45.7% for the three months
ended December 31, 1995 to 51.5% for the three months  ended December 31, 1996.
The  increased effective tax rate during the three months  ended  December  31,
1996 resulted  primarily  from the acquisition of Conestoga being accounted for
as a tax-free transaction,  resulting  in  the Company receiving no tax benefit
for goodwill expense. In addition, the Company  received  no  tax deduction for
$110,000  of  ESOP  benefit  expense related to the excess of the average  fair
market value of the Company's  stock during the three months ended December 31,
1996 over the original purchase  price of the stock by the ESOP.  Excluding the
effects of these items, the effective  tax  rate  for  the  three  months ended
December 31, 1996 was 46.3%.  For a description of the $1,848,000 recovery, See
Note 3 of the Notes to the Consolidated Financial Statements.


COMPARISON OF THE OPERATING RESULTS FOR THE SIX MONTHS ENDED DECEMBER  31, 1996
AND 1995


GENERAL.  Net  income  for  the six months ended December 31, 1996 totaled $6.2
million compared to $3.1 million during the six months ended December 31, 1995.
Net income for the six months  ended December 31, 1996 was affected by both the
New York State income tax recovery  of  $1,848,000  and  the  one-time  special
assessment  of $1,097,000, after taxes, for the recapitalization of the Savings
Association  Insurance   Fund   ("SAIF")   of  the  Federal  Deposit  Insurance
Corporation ("FDIC") recorded during the quarter ended September 30, 1996.  Net
income  for  the six months ended December 31,  1996,  excluding  certain  non-
recurring items,  which  include  the  one-time  SAIF  assessment  and one-time
recovery  of  previously  recorded  New  York  State  income  tax  expense, was
$5,252,000, or $0.39 per share.

Also  affecting  the  comparison of the six months ended December 31, 1996  and
1995 was the Bank's adoption,  on  July  1,  1995  of  Statement  of  Financial
Accounting  Standards  No. 106, "Accounting for Post-Retirement Benefits  Other
than Pensions," whereby  the  Bank elected to record the full accumulated post-
retirement medical benefit obligation upon adoption.  Adoption of this standard
resulted in a cumulative effect  reduction  of net income of approximately $1.0
million for the six months ended December 31,  1995.   Income before cumulative
effect  of change in accounting principles for the six months   ended  December
31, 1995 was $4,094,000.

The discussion of interest income and expense for the six months ended December
31, 1996  and  1995,  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  six  months  ended December 31,
1996  and  1995  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>
<TABLE>
<CAPTION>


                                                       FOR THE SIX MONTHS ENDED DECEMBER 31,
                                 -------------------------------------------------------------------------------
                                               1996                                            1995
                                 -------------------------------------------------------------------------------
                                                                AVERAGE                                AVERAGE
                                     AVERAGE                    YIELD/        AVERAGE                  YIELD/
                                     BALANCE      INTEREST       COST         BALANCE     INTEREST      COST
                                 -------------- ------------- ----------- -------------- ----------- -----------
<S>                              <C>            <C>           <C>         <C>            <C>         <C>     
Assets:                                                       ($ In Thousands)
  Interest-earning assets:
    Real Estate Loans (1)              $608,032       $26,064       8.57%       $432,137     $19,532       9.04%
    Other loans                           5,413           235       8.68           3,691         164       8.89
    Mortgage-backed securities (2)      234,210         8,013       6.84          90,096       3,007       6.68
    Investment securities (2) (3)       250,135         7,803       6.16          99,164       2,908       5.87
    Federal funds sold                   47,415         1,334       5.63          23,358         665       5.69
                                 -------------- -------------             -------------- -----------

    Total interest-earning            1,145,205       $43,449       7.59%       $648,446     $26,276       8.10
     assets
    Non-interest earning assets          65,608       =======                     18,150      ======
                                 --------------                           --------------
                                                                                       
Total assets                         $1,210,813                                  666,596
                                       ========                                 ========
Liabilities and Equity:
  Interest-bearing liabilities:
    NOW, Super Now and money
      market accounts                   $58,377          $785       2.69%        $30,844        $321       2.08%
    Savings accounts                    352,698         4,320       2.45         231,539       2,905       2.51
    Certificates of deposit             503,798        14,192       5.63         284,049       8,220       5.79
    Mortgagors' escrow                    3,716            38       2.05           3,428          35       2.04
    Borrowed Funds                       34,592           980       5.67          17,795         505       5.68
                                 -------------- -------------             -------------- -----------

Total interest-bearing                  953,181       $20,315       4.26%       $567,655     $11,986       4.22%
 liabilities                     --------------       =======             --------------      ======
  Checking accounts                      27,027                                   11,288
  Other non-interest-bearing             16,407                                    8,744
liabilities
                                 --------------                           --------------
                                                           
      Total liabilities                 996,615                                  587,687
  Stockholders' equity                  214,198                                   78,909
                                 --------------                           --------------
                                                                                       
      Total liabilities and
stockholders'                        $1,210,813                                 $666,596
         equity
                                       ========                                 ========
Net interest income/interest
rate spread (4)                                       $23,234       3.33%                    $14,290       3.88%
                                                      =======                                =======
Net interest-earning assets/net
interest margin (5)                    $192,024                     4.04%        $80,791                   4.41%
                                       ========                                 ========
Ratio of interest-earning assets
to interest-bearing liabilities                                   120.15%                                114.23%
</TABLE>
(1) In computing the average balance of loans, non-accrual loans have been
    included.
(2) Includes securities classified "available for sale."
(2) The average yield on investment securities during the six months ended
    December 31, 1996 and 1995 have been adjusted to reflect capital gains
    distributions of $208 and $272 in December 31, 1996 and December 31, 1995
    respectively, which are non-recurring and therefore were not annualized.
(4) Net interest rate spread represents the difference between the average rate
    on interest-earning assets and the average cost of interest-bearing
    liabilities.
(5) Net interest margin represents net interest income as a percentage of
    average interest-earning assets.

<PAGE>
RATE/VOLUME ANALYSIS

                                                  THREE MONTHS ENDED
                                                   DECEMBER 31, 1996
                                                     COMPARED TO
                                                  THREE MONTHS ENDED
                                                  DECEMBER 31, 1995
                                                 INCREASE/(DECREASE)
                                                        DUE TO
<TABLE>
<CAPTION>
                                       VOLUME             RATE            TOTAL
                                  _______________    _____________     ___________
<S>                              <C>               <C>              <C>
  Interest-earning assets:
    Real Estate Loans                      $7,745         $(1,213)          $6,532
    Other loans                                76              (5)              71
    Mortgage-backed securities              4,870             136            5,006
    Investment securities                   4,589             306            4,895
    Federal funds sold                        681             (12)             669
                                  ---------------    -------------     -----------
Total                                     $17,961           $(788)         $17,173
                                         ========          =======          ======
  Interest-bearing liabilities:
    NOW, Super Now and money market          $329             135             $464
accounts
    Savings accounts                        1,502             (87)           1,415
    Certificates of deposit                 6,275            (303)           5,972
    Mortgagors' escrow                          3              -                 3
    Borrowed Funds                            477              (2)             475
                                    -------------    -------------     -----------
  Total                                     8,586            (257)           8,329
                                         ========          =======          ======
Net change in net interest income          $9,375           $(531)          $8,844
                                         ========          =======          ======
</TABLE>

INTEREST INCOME. Interest income for the six months ended December 31, 1996
was  $43.4  million,  an  increase  of  $17.1 million, or 65.4%, from $26.3
million  during  the  six  months ended December  31,  1995.   The  largest
components contributing to this  increase  in interest income were interest
income  on  real estate loans, investment securities,  and  mortgage-backed
securities, which  increased  by  $6.5  million,  $4.9  million,  and  $5.0
million,  respectively.   The  increase  in  interest income on real-estate
loans was attributable to an increase in the average balance resulting from
the acquisition of $113.1 million of loans from Conestoga on June 26, 1996,
and an additional increase in loans of $87.9 during the twelve months ended
December  31,  1996 resulting from originations  net  of  amortization  and
satisfactions.  Offsetting the effects of this increase was a decline of 47
basis points in  the  average  yield  on  real-estate  loans during the six
months  ended December 31, 1996 compared to the comparable  six  months  in
1995, resulting primarily from the yield on real estate loans acquired from
Conestoga, whose average yield upon acquisition was approximately 120 basis
points below  the average yield on the Bank's existing portfolio, and, to a
lesser degree,  from lower yields on newly originated multi-family and non-
residential loans  compared  to the yield on loans satisfied during the six
months.  The increases in interest  income  on  investment  securities  and
mortgage-backed  securities  were  attributable  primarily  to increases in
average balances during the six months ended December 31, 1996  compared to
the  six  months ended December 31, 1995. These increases were attributable
to the acquisition  of  $170.8  million  and  $124.4  million of investment
securities  and mortgage-backed securities, respectively,  from  Conestoga.
In addition, the average yield on investment and mortgage-backed securities
increased by  29 basis points and 16 basis points, respectively, during the
six months ended  December  31,  1996  compared  to  the  six  months ended
December 31, 1995.  The increases in yields resulted primarily from  higher
yields  on  securities acquired or repricing during the twelve months ended
December 31, 1996.  During the six months ended December 31, 1996 and 1995,
the Company received  annual  capital gains distributions totaling $208,000
and  $272,000  respectively  on  its   investments   in  marketable  equity
securities.  These capital gain distributions, recorded as interest income,
increase  the  overall  yield  on investments during the six  months  ended
December  31,  1996 and 1995. In calculating  the  Company's  net  interest
spread and net interest  margin  during  the  six months ended December 31,
1996 and 1995, these distributions have been treated  as  non-recurring and
have been excluded from annualized income.

INTEREST  EXPENSE. Interest expense increased $8.3 million,  or  69.5%,  to
$20.3 million  during  the  six  months  ended December 31, 1996 from $12.0
million  during  the six months ended December  31,  1995.   This  increase
resulted primarily  from  increases  of  $6.0  million,  $1.4  million  and
$464,000  in  interest  expense on Certificate of Deposit accounts, Savings
accounts and NOW, SuperNOW  and  Money  Market accounts, respectively.  The
increases  in  interest  expense on Certificate  of  Deposit  accounts  and
Savings accounts resulted  from  increased  average balances during the six
months ended December 31, 1996 compared to the  six  months  ended December
31,  1995.   The  acquisition  of  $216.3  million  and  $129.2 million  of
Certificate  of  Deposit accounts and Savings accounts, respectively,  from
Conestoga contributed  significantly  to  these  average balance increases.
Offsetting  the increase in interest expense created  from  the  growth  in
average balances,  was  the  decrease  in  average  cost  on Certificate of
Deposit  accounts  and  passbook  accounts of 16 basis points and  6  basis
points,  respectively.  During the six  months  ended  December  31,  1996,
management's  overall  deposit  pricing  strategy resulted in a decrease in
passbook  rates  which produced a lower overall  cost  on  these  deposits.
Certificate of deposits  costs  declined  due  to  reduced rates offered on
Certificate of deposit  accounts renewed or originated during 1996 compared
to existing accounts maturing.  The increase in interest expense  on   NOW,
SuperNOW and Money Market accounts resulted from increases of $27.5 million
and  61 basis  points in average balance  and  average  cost, respectively,
during the six months  ended  December  31,  1996  compared   to  the   six
months  ended  December  31,  1995.   The  increase  in average balance and
average   cost  on  NOW,  SuperNOW  and  Money   Market  accounts  resulted
primarily  from $31.8 million  of  such accounts  acquired  from  Conestoga
and increased rates offered on money market accounts, the largest component
of these accounts, of approximately  60  basis points during the six months
ended December 31, 1996 compared to the six months ended December 31, 1995.

In  addition,  interest expense on borrowed funds increased $475,000 during
the six months ended  December  31,  1996  compared to the six months ended
December  31, 1995.  This increase resulted from  an  increase  in  average
balance on  borrowings  of  $16.8  million  as  the  Company utilized these
borrowings to leverage capital and provide additional earnings.

PROVISION  FOR  LOAN  LOSSES.  The  Provision  for  Loan  Losses  increased
$1,150,000,  or 121%, to $2,100,000 for the six months ended  December  31,
1996 from $950,000  for  the  six  months  ended  December  31,  1995.  The
Allowance  for  loan  losses  increased by $1,079,000 during the six months
ended December 31, 1996 as the loan loss provision of $2,100,000 was offset
by net charge-offs of $1,021,000.   While  the  allowance  for  loan losses
increased, non-performing loans declined from $6.6 million at June 30, 1996
to $2.9 million at December 31, 1996.  The allowance for loan losses  as  a
percentage  of  non-performing  loans and total loans was 303.14% and 1.39%
respectively  at  December  31,  1996,   compared  to  119.25%  and  1.34%,
respectively, at June 30, 1996.  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, the
composition  of  its  loan  portfolio  and  the  Bank's  recent  charge-off
experience.  See "Asset Quality."

NON-INTEREST  INCOME.   Non-interest income increased $1.2 million to  $1.8
million during the six months  ended December 31, 1996 compared to $601,000
during  the  six  months  ended  December  31,  1995.   This  increase  was
attributable primarily to increases  of  $522,000  and  $362,000 in service
charges  and other fees, and other income, respectively.   Contributing  to
the increase  in  service  charge  and  other  fee income were increases of
$181,000  related to safe deposit boxes, $117,000  related  to  the  Bank's
funding of  official  checks and customer money orders and $147,000 related
to  deposit  account  activities.    The   increase  in  other  income  was
attributable primarily to rental income of $126,000  received  from  retail
and other commercial premises acquired from Conestoga. Also contributing to
the  increase  in  other  income  were  increases  of  $72,000, $74,000 and
$110,000  on  Federal  Home  Loan  Bank of New York capital stock  dividend
income, late charges on mortgage loans, and loan prepayment penalty income,
respectively.

In addition, the Bank recorded net gains  on  sales and calls of securities
and other assets of $171,000 during the six months  ended December 31, 1996
compared to a net loss of $81,000 on this activity during  the  six  months
ended  December  31,  1995, an aggregate increase of $252,000.  The largest
component of this change were sales and call activity related to investment
securities which produced a net gain of $99,000 during the six months ended
December 31, 1996 compared  to a net loss of $139,000 during the six months
ended  December 31, 1995. Neither  the  Company  nor  the  Bank  engage  in
securities  trading  activity. Security sales are periodic events which are
made  in  response  to  management's   ongoing  review  of  the  investment
securities portfolio in relation to other investment alternatives.

NON-INTEREST EXPENSE.  Non-interest expense increased $7.3 million to $13.7
million during the six months ended December  31,  1996  from  $6.4 million
during  the  six months ended December 31, 1995.  The largest component  of
this increase  was  a  total  increase  of  $2.2 million in federal deposit
insurance premiums. During the six months ended December 31, 1995, the Bank
received a refund of $319,000 related to its  insurance expense on deposits
which  were  insured  by the the FDIC, which reduced  its  federal  deposit
insurance premium expense  for the period to $63,000. During the six months
ended December 31, 1995, virtually  all of the Bank's deposits were insured
by the BIF. As a result of the Acquisition  of  Pioneer  the  Bank acquired
$394.3 million in deposits which were insured by the SAIF.  The  Bank  paid
higher  assessment  rates  on  these deposits during the three months ended
September  30, 1996.  In addition,  the  Bank  was  required  to  pay  $2.0
million, before  taxes,  related  to the SAIF Special Assessment during the
three months ended September 30, 1996  on  all  of its SAIF deposits, which
was primarily comprised of the deposits obtained  from Pioneer. As a result
of the recapitalization of SAIF, the Bank, which currently  has  a BIF/SAIF
deposit  ratio  of  54/46,  expects  to  save, through reduced FDIC premium
rates, approximately $165,000 per quarter  beginning January 1, 1997, based
upon current deposit levels.

The Company also incurred increased salary and  employee  benefits expense,
occupancy and equipment expense, data processing costs, and other operating
expenses  of $1.1 million, $768,000, $213,000, and $967,000,  respectively,
resulting from both the recent acquisition of Conestoga and operations as a
public company.   The  increase in other operating expenses would otherwise
have  been  larger  except  for  non-recurring  refunds  totaling  $296,000
received  during  the  six  months  ended  December  31,  1996  related  to
outstanding asset claims  of the Bank in connection with Nationar, a failed
check-clearing and trust company.  These  four  expense items, exclusive of
the effects of the refunds received on Nationar claims,  declined,  in  the
aggregate, by 14.5% as a percentage of average assets during the six months
ended December 31, 1996 compared to the six months ended December 31, 1995.

Overall,  non-interest expense as a percentage of average assets, exclusive
of the effects  of  the  SAIF  special assessment and refund of claims with
Nationar, increased slightly to 1.98% for the six months ended December 31,
1996 from 1.92% for the six months ended December 31, 1995.

In  addition, during the six months  ended  December  31,  1996,  the  Bank
incurred  expenses  of  $824,000  related to ESOP benefits and $1.2 million
related  to  goodwill  amortization  resulting   from  its  acquisition  of
Conestoga.  These expenses were not recorded during  the  six  months ended
December  31,  1995,  since,  as  of  December  31, 1995, the Bank had  not
completed its initial public offering (whereby the  ESOP  began operations)
nor its acquisition of Conestoga (whereby goodwill was generated).

INCOME  TAX  EXPENSE.   Income  tax  expense, exclusive of the recovery  of
income  taxes previously recorded, totaled  $4.8  million  during  the  six
months ended  December  31,  1996  compared  to $3.4 million during the six
months ended December 31, 1995, an increase of $1.4 million.  This increase
was attributable to both an increase of $1.6 million  in pre-tax income and
an increase in the effective tax rate from 45.7% for the  six  months ended
December 31, 1995 to 52.6% for the six months ended December 31, 1996.  The
increased effective tax rate during the six months ended December  31, 1996
resulted primarily from the acquisition of Conestoga being accounted for as
a  tax-free  transaction, resulting in the Company receiving no tax benefit
for goodwill expense.  In  addition,  the Company received no tax deduction
for $209,000 of ESOP benefit expense related  to  the excess of the average
fair market value of the Company's stock during the  quarter ended December
31,  1996  over  the  original  purchase price of the stock  by  the  ESOP.
Excluding the effects of these items,  the  effective  tax rate for the six
months ended December 31, 1996 was 45.6%.


PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

On  December 4, 1995, a purported class action complaint was filed  in  the
Delaware  Chancery  Court, New Castle County, on behalf of the stockholders
of Conestoga by Jeffrey  Simon  (''Plaintiff'')  against Conestoga, each of
the  members of the Conestoga Board, and the Bank.   By  stipulation  dated
January  16,  1997,  the  Plaintiff  voluntary  dismissed  the case without
prejudice.

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.

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  the  preliminary  stages  of
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 legal actions arising in the ordinary course
its business which, in the aggregate, involve amounts which are believed  to
be immaterial to the financial condiditon and results of  operations  of the
Bank.

ITEM 2.    CHANGES IN SECURITIES

     None.

ITEM 3.    DEFAULTS UPON SENIOR SECURITIES

     None.

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

     (c) The Company's Annual Meeting  of Shareholders was held on December
        17, 1996.

     (b)   Not applicable.
<PAGE>

     ( c ) The following is a summary of  the  matters  voted  upon  at the
meeting and the votes obtained:
<TABLE>
<CAPTION>
                                                       VOTES                          VOTES          BROKER
DESCRIPTION                         VOTES FOR         AGAINST     ABSTENTIONS        WITHHELD       NON-VOTES
<S>                           <C>             <C>             <C>             <C>             <C>
1)  Election of the following
individuals as Director for a
term of three years:
     Vincent F. Palagiano          12,491,254             -0-             -0-          97,426             -0-
     George L. Clark, Jr.          12,492,701             -0-             -0-          95,979             -0-
     Steven D. Cohn                12,460,801             -0-             -0-         127,879             -0-
     Joseph H. Farrell             12,474,454             -0-             -0-         114,226             -0-
     John J. Flynn                 12,468,954             -0-             -0-         119,726             -0-
2)   Ratification of the Dime
Community  Bancorp, Inc. 1996
Stock Option Plan for Outside
Directors,    Officers    and
Employees                           8,626,738         799,652          89,435             -0-       2,972,855
3)    Ratification   of   the
Recognition   and   Retention
Plan  for  Outside Directors,
Officers  and   Employees  of
Dime Community Bancorp, Inc.        8,046,387       1,388,099         181,344             -0-       2,972,850
4)    Ratification   of   the
appointment   of  Deloitte  &
Touche   LLP   to   act    as
independent  auditors for the
Company for the  fiscal  year
ended June 30, 1997                12,449,195          67,524          71,961             -0-             -0-
</TABLE>

     (d) Not applicable.

ITEM 5.     OTHER INFORMATION

     On February 10, 1997, the Company received approval from the Office of
Thrift  Supervision  ("OTS")  to  repurchase,  into  treasury  stock, up to
1,454,750  shares, or 10%, of its outstanding common stock (the "Repurchase
Program"). The  Repurchase  Program  is  expected to commence on, or after,
February 13, 1997 and is scheduled to expire on June 26, 1997, the one-year
anniversary of the Bank's conversion to stock  form.   All  shares acquired
for the Repurchase Program will be purchased in open market transactions.

The  Repurchase  Program  will  be executed in addition to the purchase  of
581,900 shares, or 4%, of the Company's common stock by the Recognition and
Retention Plan ("RRP"), which was  approved  by  the  shareholders  at  the
Company's  recent  Annual meeting. See "Item 4 - Submission of Matters to a
Vote of Security Holders."  On  February 10, 1997, the Company filed notice
with  the  OTS  of the RRP's intention to purchase shares of  the Company's
common stock, which purchases are permitted to commence on February 20, 1997.
Shares acquired for  the  RRP  will  be  purchased by an independent trustee
in  either  open  market  or  privately  negotiated transactions.

<PAGE>

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

 (A)   EXHIBITS
        Exhibit 3(ii).  Amended and Restated bylaws of Dime Community
                        Bancorp, Inc.
        Exhibit 27.  Financial Data Schedule (included only with EDGAR filing).

     (B)   REPORTS ON FORM 8-K

           None.
<PAGE>
                              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 thereunder duly authorized.

                                 Dime Community Bancorp, Inc.


Dated:  February 14, 1997             By: /s/ Vincent F. Palagiano
                                      -------------------------------------
- -----------------------
                                      Vincent F. Palagiano
                                      Chairman of the Board and
                                       Chief Executive Officer





Dated:  February 14, 1997             By: /s/ Kenneth J. Mahon
                                      -------------------------------------
- ----------------------
                                      Kenneth J. Mahon
                                      Executive Vice President and
                                       Chief Financial Officer                 


                                                            EXHIBIT 3(II)
- -------------------------------------------------------------------------
- -------------------------------------------------------------------------

















                    AMENDED AND RESTATED BYLAWS


                                OF


                   DIME COMMUNITY BANCORP, INC.















                      Adopted on December 14, 1995
                 Amended and Restated on January 9, 1997
- -------------------------------------------------------------------------
- -------------------------------------------------------------------------


<PAGE>

                         TABLE OF CONTENTS


                                                            Page
                                                           ------

                                  ARTICLE I

                                   OFFICES

     Section 1. Registered Office                             1
     Section 2. Additional Offices                            1

                                  ARTICLE II

                                 SHAREHOLDERS

     Section 1. Place of Meetings                             1
     Section 2. Annual Meetings                               1
     Section 3. Special Meetings                              1
     Section 4. Notice of Meetings                            1
     Section 5. Waiver of Notice                              2
     Section 6. Fixing of Record Date                         2
     Section 7. Quorum                                        2
     Section 8. Conduct of Meetings                           2
     Section 9. Voting; Proxies                               3
     Section 10. Inspectors of Election                       3
     Section 11. Procedure for Nominations                    4
     Section 12. Substitution of Nominees                     5
     Section 13. New Business                                 5

                                 ARTICLE III

                                CAPITAL STOCK

     Section 1. Certificates of Stock                         6
     Section 2. Transfer Agent and Registrar                  6
     Section 3. Registration and Transfer of Shares           6
     Section 4. Lost, Destroyed and Mutilated Certificates    7
     Section 5. Holder of Record                              7

                                  ARTICLE IV

                              BOARD OF DIRECTORS

     Section 1. Responsibilities; Number of Directors         7
     Section 2. Qualifications                                7
     Section 3. Mandatory Retirement                          7
     Section 4. Regular and Annual Meetings                   7
     Section 5. Special Meetings                              8
     Section 6. Notice of Meetings; Waiver of Notice          8

                                                            Page
                                                           ------

     Section 7. Conduct of Meetings                           8
     Section 8. Quorum and Voting Requirements                8
     Section 9. Informal Action by Directors                  8
     Section 10. Resignation                                  9
     Section 11. Vacancies                                    9
     Section 12. Compensation                                 9
     Section 13. Amendments Concerning the Board              9

                                  ARTICLE V

                                  COMMITTEES

     Section 1. Standing Committees                           9
     Section 2. Executive Committee                           10
     Section 3. Audit Committee                               10
     Section 4. Compensation Committee                        11
     Section 5. Nominating Committee                          11
     Section 6. Other Committees                              11

                                  ARTICLE VI

                                   OFFICERS

     Section 1. Number                                        12
     Section 2. Term of Office and Removal                    12
     Section 3. Chairman of the Board                         12
     Section 4. President                                     13
     Section 5. Vice Presidents                               13
     Section 6. Secretary                                     13
     Section 7. Comptroller                                   13
     Section 8. Treasurer                                     13
     Section 9. Other Officers and Employees                  13
     Section 10. Compensation of Officers and Others          13

                                 ARTICLE VII

                                  DIVIDENDS
                                                              14

                                 ARTICLE VIII

                                  AMENDMENTS
                                                              14

<PAGE>


                              BYLAWS

                                OF

                   DIME COMMUNITY BANCORP, INC.



                             ARTICLE I

                              OFFICES

          SECTION  1.  REGISTERED  OFFICE.  The registered office of Dime
Community Bancorp, Inc. (the "Corporation")  in  the  State  of  Delaware
shall be in the City of Wilmington, County of New Castle.

          SECTION  2. ADDITIONAL OFFICES.  The Corporation may also  have
offices and places of  business  at  such other places, within or without
the State of Delaware, as the Board of  Directors  (the "Board") may from
time to time designate or the business of the Corporation may require.

                            ARTICLE II

                           SHAREHOLDERS

          SECTION 1. PLACE OF MEETINGS. Meetings of  shareholders  of the
Corporation  shall be held at such place, within or without the State  of
Delaware, as may  be  fixed  by the Board and designated in the notice of
meeting.  If no place is so fixed,  they  shall  be held at the principal
administrative office of the Corporation.

          SECTION 2. ANNUAL MEETINGS. The annual meeting  of shareholders
of  the Corporation for the election of directors and the transaction  of
any other  business  which may properly come before such meeting shall be
held each year on a date and at a time to be designated by the Board.

          SECTION 3. SPECIAL MEETINGS.  Special meetings of shareholders,
for any purpose, may be  called  at  any time only by the Chairman of the
Board or by resolution of at least three-fourths  of  the  entire  Board.
Special  meetings shall be held on the date and at the time and place  as
may be designated  by the Board.  At a special meeting, no business shall
be transacted and no  corporate  action  shall  be  taken other than that
stated in the notice of meeting.

          SECTION 4. NOTICE OF MEETINGS. Except as otherwise  required by
law,  written  notice stating the place, date and hour of any meeting  of
shareholders and,  in  the  case  of  a  special  meeting, the purpose or
purposes  for  which the meeting is called, shall be  delivered  to  each
shareholder of record entitled to vote at such meeting, either personally
or by mail not less  than  ten  (10) nor more than sixty (60) days before
the date of such meeting.  If mailed,  such  notice shall be deemed to be
delivered when deposited in the U.S. mail, with  postage thereon prepaid,
addressed to the shareholder at his or her address  as  it appears on the
stock transfer books or records of the Corporation as of  the record date
prescribed in Section 6 of this Article II, or at such other  address  as
the shareholder shall have furnished in writing to the Secretary.  Notice
of  any special meeting shall indicate that the notice is being issued by
or at  the direction of the person or persons calling such meeting.  When
any meeting  of  shareholders,  either annual or special, is adjourned to
another time or place, no notice  of the adjourned meeting need be given,
other than an announcement at the meeting  at  which  such adjournment is
taken  giving  the  time  and  place  to which the meeting is  adjourned;
provided, however, that if the adjournment  is  for more than thirty (30)
days, or if after adjournment, the Board fixes a  new record date for the
adjourned meeting, notice of the adjourned meeting shall be given to each
shareholder of record entitled to vote at the meeting.

          SECTION 5. WAIVER OF NOTICE. Notice of any  annual  or  special
meeting  need not be given to any shareholder who submits a signed waiver
of notice  of  any  meeting,  in person or by proxy or by his or her duly
authorized attorney-in-fact, whether  before  or  after the meeting.  The
attendance of any shareholder at a meeting, in person  or by proxy, shall
constitute  a  waiver  of  notice  by  such shareholder, except  where  a
shareholder attends a meeting for the express purpose of objecting at the
beginning of the meeting to the transaction  of  any business because the
meeting is not lawfully called or convened.

          SECTION  6.  FIXING  OF  RECORD  DATE.   For  the   purpose  of
determining shareholders entitled to notice of or to vote at any  meeting
of  shareholders or any adjournment thereof, or shareholders entitled  to
receive payment of any dividend or other distribution or the allotment of
any rights,  or  in order to make a determination of shareholders for any
other purpose, the Board shall fix a date as the record date for any such
determination of shareholders, which date shall not precede the date upon
which the resolution  fixing  the  record  date  is adopted by the Board.
Such date in any case shall be not more than sixty  (60) days and, in the
case of a meeting of shareholders, not less than ten  (10)  days prior to
the  date on which the particular action requiring such determination  of
shareholders  is  to  be  taken.   When  a  determination of shareholders
entitled to vote at any meeting of shareholders has been made as provided
in this Section 6, such determination shall, unless otherwise provided by
the Board, also apply to any adjournment thereof.   If  no record date is
fixed,  (a)  the  record  date  for determining shareholders entitled  to
notice of or vote at a meeting of  shareholders  shall be at the close of
business on the day next preceding the day on which  the notice is given,
or,  if  notice  is  waived,  at  the close of business on the  day  next
preceding the day on which the meeting  is  held, and (b) the record date
for determining shareholders for any other purpose  shall be at the close
of  business  on  the  day  on  which the Board of Directors  adopts  the
resolution relating thereto.

          SECTION 7. QUORUM. The  holders  of record of a majority of the
total number of votes eligible to be cast in  the  election  of directors
generally  by the holders of the outstanding shares of the capital  stock
of the Corporation  entitled to vote thereat, represented in person or by
proxy, shall constitute  a  quorum  for  the transaction of business at a
meeting  of  shareholders, except as otherwise  provided  by  law,  these
Bylaws or the  Certificate  of Incorporation.  If less than a majority of
such total number of votes are  represented  at  a meeting, a majority of
the number of votes so represented may adjourn the  meeting  from time to
time  without further notice, PROVIDED, that if such adjournment  is  for
more than  thirty  days, a notice of the adjourned meeting shall be given
to each shareholder  of  record entitled to vote at the meeting.  At such
adjourned meeting at which  a  quorum  is  present,  any  business may be
transacted  that might have been transacted at the meeting as  originally
called.  When  a  quorum  is  once  present  to  organize  a  meeting  of
shareholders,  such  quorum is not broken by the subsequent withdrawal of
any shareholders.

          SECTION 8. CONDUCT OF MEETINGS. The Chairman of the Board shall
serve as chairman at all meetings of the shareholders or, if the Chairman
of the Board is absent  or  otherwise  unable  to so serve, the President
shall  serve  as  chairman at any meeting of shareholders  held  in  such
absence.  If both the  Chairman of the Board and the President are absent
or otherwise unable to so  serve, such other person as shall be appointed
by a majority of the entire Board of Directors shall serve as chairman at
any meeting of shareholders  held  in such absence.  The Secretary or, in
his or her absence, such other person  as  the  chairman  of  the meeting
shall appoint, shall serve as secretary of the meeting.  The chairman  of
the  meeting shall conduct all meetings of the shareholders in accordance
with the  best  interests of the Corporation and shall have the authority
and discretion to  establish  reasonable procedural rules for the conduct
of such meetings, including such  regulation  of the manner of voting and
the conduct of discussion as he or she shall deem appropriate.

          SECTION 9. VOTING; PROXIES.  Each shareholder  entitled to vote
at  any meeting may vote either in person or by proxy.  Unless  otherwise
specified  in  the  Certificate  of  Incorporation or in a resolution, or
resolutions, of the Board providing for  the issuance of preferred stock,
each shareholder entitled to vote shall be  entitled to one vote for each
share  of capital stock registered in his or her  name  on  the  transfer
books or  records  of the Corporation.  Each shareholder entitled to vote
may authorize another  person  or persons to act for him or her by proxy.
All proxies shall be in writing,  signed  by the shareholder or by his or
her  duly  authorized  attorney-in-fact,  and shall  be  filed  with  the
Secretary before being voted.  No proxy shall  be  valid  after three (3)
years  from  the date of its execution unless otherwise provided  in  the
proxy.  The attendance  at  any  meeting  by a shareholder who shall have
previously given a proxy applicable thereto  shall not, as such, have the
effect  of  revoking  the  proxy.  The Corporation  may  treat  any  duly
executed proxy as not revoked  and  in  full  force  and  effect until it
receives a duly executed instrument revoking it, or a duly executed proxy
bearing  a  later date.  If ownership of a share of voting stock  of  the
Corporation stands  in the name of two or more persons, in the absence of
written directions to the Corporation to the contrary, any one or more of
such shareholders may cast all votes to which such ownership is entitled.
If an attempt is made to cast conflicting votes by the several persons in
whose names shares of  stock  stand,  the  vote  or  votes to which those
persons  are  entitled shall be cast as directed by a majority  of  those
holding such stock  and  present  at  such  meeting.  If such conflicting
votes are evenly split on any particular matter,  each  faction  may vote
the  securities  in  question  proportionally,  or  any person voting the
shares, or a beneficiary, if any, may apply to the Court  of  Chancery or
such other court as may have jurisdiction to appoint an additional person
to act with the persons so voting the shares, which shall then  be  voted
as  determined by a majority of such persons and the person appointed  by
the Court.  Except for the election of directors or as otherwise provided
by law, the Certificate of Incorporation or these Bylaws, at all meetings
of shareholders, all matters shall be determined by a vote of the holders
of a  majority  of the number of votes eligible to be cast by the holders
of the outstanding shares of capital stock of the Corporation present and
entitled to vote  thereat.  Directors shall, except as otherwise required
by law, these Bylaws or the Certificate of Incorporation, be elected by a
plurality of the votes cast by each class of shares entitled to vote at a
meeting of shareholders, present and entitled to vote in the election.

          SECTION 10.  INSPECTORS OF ELECTION.  In advance of any meeting
of shareholders, the Board  shall appoint one or more persons, other than
officers, directors or nominees  for office, as inspectors of election to
act at such meeting or any adjournment  thereof.   Such appointment shall
not  be  altered at the meeting.  If inspectors of election  are  not  so
appointed, the chairman of the meeting shall make such appointment at the
meeting.   If  any person appointed as inspector fails to appear or fails
or refuses to act at the meeting, the vacancy so created may be filled by
appointment by the  Board  in advance of the meeting or at the meeting by
the chairman of the meeting.   The  duties  of the inspectors of election
shall include determining the number of shares outstanding and the voting
power of each, the shares represented at the  meeting, the existence of a
quorum, the validity and effect of proxies, receiving  votes,  ballots or
consents,  hearing  and deciding all challenges and questions arising  in
connection with the right  to  vote,  counting  and tabulating all votes,
ballots or consents, determining the results, and  doing such acts as are
proper to the conduct of the election or the vote with  fairness  to  all
shareholders.   Any  report  or  certificate  made by them shall be PRIMA
FACIE evidence of the facts stated and of the vote  as certified by them.
Each inspector shall be entitled to a reasonable compensation  for his or
her services, to be paid by the Corporation.

          SECTION   11.   PROCEDURE  FOR  NOMINATIONS.   Subject  to  the
provisions hereof, the Nominating  Committee  of  the  Board shall select
nominees  for  election as directors.  Except in the case  of  a  nominee
substituted as a  result  of  the  death, incapacity, withdrawal or other
inability to serve of a nominee, the  Nominating  Committee shall deliver
written nominations to the Secretary at least sixty  (60)  days  prior to
the date of the annual meeting.  Provided the Nominating Committee  makes
such  nominations,  no nominations for directors except those made by the
Nominating Committee  shall  be  voted  upon  at  the  annual  meeting of
shareholders  unless  other  nominations  by  shareholders  are  made  in
accordance  with  the  provisions  of  this  Section  11.  Nominations of
individuals   for  election  to  the  Board  at  an  annual  meeting   of
shareholders may  be made by any shareholder of record of the Corporation
entitled to vote for  the  election  of  directors  at  such  meeting who
provides timely notice in writing to the Secretary as set forth  in  this
Section 11.  To be timely, a shareholder's notice must be delivered to or
received  by  the Secretary not later than the following dates:  (i) with
respect to an election  of  directors  to be held at an annual meeting of
shareholders, sixty (60) days in advance  of such meeting if such meeting
is to be held on a day which is within thirty  (30)  days  preceding  the
anniversary of the previous year's annual meeting, or ninety (90) days in
advance  of  such  meeting  if such meeting is to be held on or after the
anniversary of the previous year's  annual meeting; and (ii) with respect
to an election to be held at an annual  meeting of shareholders held at a
time  other than within the time periods set  forth  in  the  immediately
preceding  clause  (i),  or  at a special meeting of shareholders for the
election of directors, the close  of  business  on  the  tenth (10th) day
following  the  date  on which notice of such meeting is first  given  to
shareholders.  For purposes of this Section 11, notice shall be deemed to
first be given to shareholders  when  disclosure  of  such  date  of  the
meeting  of shareholders is first made in a press release reported to Dow
Jones  News  Services,  Associated  Press  or  comparable  national  news
service,  or  in  a  document  publicly filed by the Corporation with the
Securities and Exchange Commission pursuant to Section 13, 14 or 15(d) of
the  Securities Exchange Act of 1934,  as  amended.   Such  shareholder's
notice  shall  set  forth  (a)  as  to  each  person whom the shareholder
proposes to nominate for election or re-election  as  a director, (i) the
name,  age, business address and residence address of such  person,  (ii)
the principal  occupation  or  employment  of  such  person,  (iii)  such
person's  written  consent  to  serve as a director, if elected, and (iv)
such  other  information  regarding   each   nominee   proposed  by  such
shareholder  as  would  be  required to be included in a proxy  statement
filed  pursuant  to  the  proxy rules  of  the  Securities  and  Exchange
Commission (whether or not  the  Corporation  is  then  subject  to  such
rules);  and (b) as to the shareholder giving the notice (i) the name and
address of  such  shareholder, (ii) the class and number of shares of the
Corporation which are  owned  of record by such shareholder and the dates
upon which he or she acquired such  shares,  (iii)  a  description of all
arrangements  or understandings between the shareholder and  nominee  and
any other person  or  persons (naming such person or persons) pursuant to
which the nominations are  to  be  made  by the shareholder, and (iv) the
identification of any person employed, retained,  or to be compensated by
the shareholder submitting the nomination or by the  person nominated, or
any  person  acting  on  his  or  her  behalf  to  make solicitations  or
recommendations  to  shareholders  for  the purpose of assisting  in  the
election of such director, and a brief description  of  the terms of such
employment, retainer or arrangement for compensation.  At  the request of
the Board, any person nominated by the Board for election as  a  director
shall furnish to the Secretary that information required to be set  forth
in  a  shareholder's  notice  of nomination which pertains to the nominee
together with the required written  consent.   No person shall be elected
as a director of the Corporation unless nominated  in accordance with the
procedures set forth in this Section 11.

          The  chairman  of  the  meeting  shall, if the  facts  warrant,
determine and declare to the meeting that a  nomination  was not properly
brought before the meeting in accordance with the provisions  hereof and,
if  he  should  so  determine, he shall declare to the meeting that  such
nomination was not properly  brought  before the meeting and shall not be
considered.

          SECTION 12. SUBSTITUTION OF NOMINEES.   In  the  event  that  a
person  is  validly designated as a nominee in accordance with Section 11
of this Article  II  and  shall  thereafter become unwilling or unable to
stand for election to the Board, the Nominating Committee may designate a
substitute nominee upon delivery,  not  fewer than five (5) days prior to
the date of the meeting for the election  of  such  nominee, of a written
notice  to  the Secretary setting forth such information  regarding  such
substitute nominee  as  would  have  been required to be delivered to the
Secretary pursuant to Section 11 of this  Article  II had such substitute
nominee been initially proposed as a nominee.  Such  notice shall include
a signed consent to serve as a director of the Corporation,  if  elected,
of each such substituted nominee.

          SECTION 13. NEW BUSINESS.  Any new business to be taken  up  at
the  annual  meeting  at  the  request  of the Chairman of the Board, the
President or by resolution of at least three-fourths  of the entire Board
shall be stated in writing and filed with the Secretary  at least fifteen
(15)  days  before  the  date of the annual meeting, and all business  so
stated, proposed and filed  shall  be  considered  at the annual meeting,
but, except as provided in this Section 13, no other  proposal  shall  be
acted   upon  at  the  annual  meeting.   Any  proposal  offered  by  any
shareholder  may  be  made  at  the  annual  meeting  and the same may be
discussed and considered, but unless properly brought before  the meeting
such proposal shall not be acted upon at the meeting.  For a proposal  to
be  properly  brought  before  an  annual  meeting  by a shareholder, the
shareholder must be a shareholder of record and have  given timely notice
thereof  in  writing  to  the  Secretary.   To be timely, a shareholder's
notice must be delivered to or received by the  Secretary  not later than
the  following  dates:   (i)  with  respect  to  an  annual  meeting   of
shareholders,  sixty (60) days in advance of such meeting if such meeting
is to be held on  a  day  which  is within thirty (30) days preceding the
anniversary of the previous year's annual meeting, or ninety (90) days in
advance of such meeting if such meeting  is  to  be  held on or after the
anniversary of the previous year's annual meeting; and  (ii) with respect
to an annual meeting of shareholders held at a time other than within the
time periods set forth in the immediately preceding clause (i), the close
of business on the tenth (10th) day following the date on which notice of
such  meeting  is  first  given  to shareholders.  For purposes  of  this
Section 13, notice shall be deemed to first be given to shareholders when
disclosure of such date of the meeting of shareholders is first made in a
press release reported to Dow Jones  News  Services,  Associated Press or
comparable national news service, or in a document publicly  filed by the
Corporation  with  the  Securities  and  Exchange Commission pursuant  to
Section  13,  14 or 15(d) of the Securities  Exchange  Act  of  1934,  as
amended.  A shareholder's  notice  to the Secretary shall set forth as to
the matter the shareholder proposes  to  bring  before the annual meeting
(a) a brief description of the proposal desired to  be brought before the
annual  meeting;  (b)  the name and address of the shareholder  proposing
such business; (c) the class  and  number  of  shares  of the Corporation
which are owned of record by the shareholder and the dates  upon which he
or  she  acquired  such  shares;  (d)  the  identification  of any person
employed,  retained,  or  to be compensated by the shareholder submitting
the  proposal, or any person  acting  on  his  or  her  behalf,  to  make
solicitations  or  recommendations  to  shareholders  for  the purpose of
assisting in the passage of such proposal, and a brief description of the
terms  of such employment, retainer or arrangement for compensation;  and
(e) such  other  information regarding such proposal as would be required
to be included in  a proxy statement filed pursuant to the proxy rules of
the Securities and Exchange Commission or required to be delivered to the
Corporation pursuant  to  the  proxy rules of the Securities and Exchange
Commission  (whether  or not the Corporation  is  then  subject  to  such
rules).  This provision  shall not prevent the consideration and approval
or disapproval at an annual meeting of reports of officers, directors and
committees of the Board or  the  management  of  the  Corporation, but in
connection with such reports, no new business shall be acted upon at such
annual  meeting  unless  stated  and  filed  as  herein  provided.   This
provision  shall not constitute a waiver of any right of the  Corporation
under the proxy  rules  of  the Securities and Exchange Commission or any
other  rule  or regulation to omit  a  shareholder's  proposal  from  the
Corporation's proxy materials.

          The  chairman  of  the  meeting  shall,  if  the facts warrant,
determine  and  declare  to  the  meeting that any new business  was  not
properly brought before the meeting  in  accordance  with  the provisions
hereof  and,  if he should so determine, he shall declare to the  meeting
that such new business  was  not  properly brought before the meeting and
shall not be considered.

                            ARTICLE III

                           CAPITAL STOCK

          SECTION 1. CERTIFICATES OF  STOCK.   Certificates  representing
shares  of  stock  shall  be  in such form as shall be determined by  the
Board.  Each certificate shall state that the Corporation will furnish to
any  shareholder upon request and  without  charge  a  statement  of  the
powers,  designations,  preferences and relative, participating, optional
or other special rights of  the  shares  of each class or series of stock
and the qualifications or restrictions of such preferences and/or rights,
or  shall  set  forth  such  statement  on the certificate  itself.   The
certificates shall be numbered in the order of their issue and entered in
the books of the Corporation or its transfer  agent or agents as they are
issued.  Each certificate shall state the registered  holder's  name  and
the  number  and  class of shares, and shall be signed by the Chairman of
the Board or the President, and the Secretary or any Assistant Secretary,
and may, but need not,  bear  the  seal of the Corporation or a facsimile
thereof.   Any  or  all of the signatures  on  the  certificates  may  be
facsimiles.   In  case  any  officer  who  shall  have  signed  any  such
certificate shall cease  to  be  such officer of the Corporation, whether
because of death, resignation or otherwise, before such certificate shall
have been delivered by the Corporation, such certificate may nevertheless
be adopted by the Corporation and  be  issued and delivered as though the
person or persons who signed such certificate  or  certificates  had  not
ceased to be such officer or officers of the Corporation.

          SECTION  2. TRANSFER AGENT AND REGISTRAR.  The Board shall have
the power to appoint  one  or more Transfer Agents and Registrars for the
transfer and registration of  certificates of stock of any class, and may
require that stock certificates be countersigned and registered by one or
more of such Transfer Agents and Registrars.

          SECTION 3. REGISTRATION AND TRANSFER OF SHARES.  Subject to the
provisions of the Certificate of  Incorporation  of  the Corporation, the
name  of  each  person  owning  a  share  of  the  capital stock  of  the
Corporation  shall  be  entered on the books of the Corporation  together
with the number of shares  held  by  him  or  her,  the  numbers  of  the
certificates  covering  such  shares  and  the  dates  of  issue  of such
certificates.    Subject   to   the  provisions  of  the  Certificate  of
Incorporation of the Corporation,  the shares of stock of the Corporation
shall be transferable on the books of  the  Corporation  by  the  holders
thereof  in  person,  or  by  their  duly  authorized  attorneys or legal
representatives, on surrender and cancellation of certificates for a like
number  of  shares,  accompanied  by an assignment or power  of  transfer
endorsed thereon or attached thereto,  duly executed, with such guarantee
or proof of the authenticity of the signature  as  the Corporation or its
agents may reasonably require and with proper evidence  of payment of any
applicable transfer taxes.  Subject to the provisions of  the Certificate
of  Incorporation  of  the  Corporation, a record shall be made  of  each
transfer.

          SECTION 4. LOST, DESTROYED  AND  MUTILATED  CERTIFICATES.   The
holder of any shares of stock of the Corporation shall immediately notify
the  Corporation  of  any  loss,  theft, destruction or mutilation of the
certificates therefor.  The Corporation may issue, or cause to be issued,
a new certificate of stock in the place  of  any  certificate theretofore
issued by it alleged to have been lost, stolen or destroyed upon evidence
satisfactory to the Corporation of the loss, theft  or destruction of the
certificate,  and  in  the  case  of  mutilation,  the surrender  of  the
mutilated certificate.  The Corporation may, in its  discretion,  require
the  owner  of  the  lost, stolen or destroyed certificate, or his or her
legal representatives,  to  give  the  Corporation  a  bond sufficient to
indemnify it against any claim that may be made against  it on account of
the   alleged  loss,  theft,  destruction  or  mutilation  of  any   such
certificate  and  the issuance of such new certificate, or may refer such
owner to such remedy  or remedies as he or she may have under the laws of
the State of Delaware.

          SECTION 5. HOLDER  OF RECORD.  Subject to the provisions of the
Certificate of Incorporation of the Corporation, the Corporation shall be
entitled to treat the holder of record of any share or shares of stock as
the holder thereof in fact and  shall  not  be  bound  to  recognize  any
equitable or other claim to or interest in such shares on the part of any
other  person,  whether  or  not  it  shall  have express or other notice
thereof, except as otherwise expressly provided by law.

                            ARTICLE IV

                        BOARD OF DIRECTORS

          SECTION 1. RESPONSIBILITIES; NUMBER OF DIRECTORS.  The business
and affairs of the Corporation shall be under the direction of the Board.
The Board shall consist of not less than five  (5)  nor more than fifteen
(15)  directors.   Within the foregoing limits, the number  of  directors
shall be determined  only by resolution of the Board.  A minimum of three
(3) directors shall be  persons  other  than officers or employees of the
Corporation or its subsidiaries and shall  not have a relationship which,
in the opinion of the Board (exclusive of such  persons), could interfere
with   the  exercise  of  independent  judgment  in  carrying   out   the
responsibilities  of  a  director.   No  more than two directors shall be
officers or employees of the Corporation or its subsidiaries.

          SECTION 2. QUALIFICATIONS.  Each  director  shall  be  at least
eighteen (18) years of age.

          SECTION  3.  MANDATORY  RETIREMENT.   No  director  shall serve
beyond  the end of the annual meeting of the Corporation coincident  with
or immediately  following  the  date  on  which  his or her seventy-fifth
(75th) birthday occurs.

          SECTION 4. REGULAR AND ANNUAL MEETINGS.   An  annual meeting of
the  Board  for  the  election of officers shall be held, without  notice
other than these Bylaws, immediately after, and at the same place as, the
annual meeting of the shareholders,  or,  with notice, at such other time
or place as the Board may fix by resolution.   The  Board may provide, by
resolution, the time and place, within or without the  State of Delaware,
for  the  holding of regular meetings of the Board without  notice  other
than such resolution.

          SECTION 5. SPECIAL MEETINGS.  Special meetings of the Board may
be called for  any  purpose  at  any  time  by  or  at the request of the
Chairman of the Board or the President.  Special meetings  of  the  Board
shall  also  be called by the Secretary upon the written request, stating
the purpose or  purposes  of the meeting, of at least sixty percent (60%)
of the directors then in office,  but in any event not less than five (5)
directors.  The persons authorized  to call special meetings of the Board
shall give notice of such meetings in  the  manner  prescribed  by  these
Bylaws and may fix any place, within or without the Corporation's regular
business  area, as the place for holding any special meeting of the Board
called by such  persons.   No  business  shall  be conducted at a special
meeting other than that specified in the notice of meeting.

          SECTION  6. NOTICE OF MEETINGS; WAIVER OF  NOTICE.   Except  as
otherwise provided in  Section 4 of this Article IV, at least twenty-four
(24) hours notice of meetings shall be given to each director if given in
person or by telephone,  telegraph,  telex, facsimile or other electronic
transmission and at least five (5) days notice of meetings shall be given
if given in writing and delivered by courier  or by postage prepaid mail.
The purpose of any special meeting shall be stated  in  the notice.  Such
notice  shall be deemed given when sent or given to any mail  or  courier
service  or  company  providing  electronic  transmission  service.   Any
director may waive notice of any meeting by submitting a signed waiver of
notice with  the  Secretary,  whether  before  or after the meeting.  The
attendance of a director at a meeting shall constitute a waiver of notice
of  such  meeting,  except where a director attends  a  meeting  for  the
express purpose of objecting  at  the  beginning  of  the  meeting to the
transaction of any business because the meeting is not lawfully called or
convened.

     SECTION  7.  CONDUCT  OF MEETINGS.  Meetings of the Board  shall  be
presided over by the Chairman  of  the  Board  or  such other director or
officer as the Chairman of the Board shall designate,  and in the absence
or incapacity of the Chairman of the Board, the presiding  officer  shall
be  the then senior member of the Board in terms of length of service  on
the Board (which length of service shall include length of service on the
Board  of  Directors  of  The  Dime Savings Bank of Williamsburgh and any
predecessors  thereto).  The Secretary  or,  in  his  absence,  a  person
appointed by the Chairman of the Board (or other presiding person), shall
act as secretary  of  the  meeting.   The Chairman of the Board (or other
person presiding) shall conduct all meetings  of  the Board in accordance
with the best interests of the Corporation and shall  have  the authority
and  discretion to establish reasonable procedural rules for the  conduct
of Board  meetings.   At the discretion of the Chairman of the Board, any
one or more directors may  participate  in  a  meeting  of the Board or a
committee  of  the  Board by means of a conference telephone  or  similar
communications  equipment  allowing  all  persons  participating  in  the
meeting to hear each other at the same time.  Participation by such means
shall constitute presence in person at any such meeting.

          SECTION  8.  QUORUM  AND  VOTING REQUIREMENTS.  A quorum at any
meeting of the Board shall consist of  not  less  than  a majority of the
directors then in office or such greater number as shall  be  required by
law, these Bylaws or the Certificate of Incorporation, but not  less than
one-third  (1/3) of the total number.  If less than a required quorum  is
present, the  majority  of  those  directors  present  shall  adjourn the
meeting  to  another  time  and  place  without  further notice.  At such
adjourned  meeting at which a quorum shall be represented,  any  business
may be transacted  that  might  have  been  transacted  at the meeting as
originally noticed.  Except as otherwise provided by law, the Certificate
of  Incorporation  or  these  Bylaws,  a  majority vote of the  directors
present at a meeting, if a quorum is present,  shall constitute an act of
the Board.

          SECTION  9.  INFORMAL  ACTION BY DIRECTORS.   Unless  otherwise
restricted  by  the Certificate of Incorporation  or  these  Bylaws,  any
action required or  permitted  to be taken at any meeting of the Board of
Directors, or of any committee thereof, may be taken without a meeting if
all members of the Board of Directors  or such committee, as the case may
be, consent thereto in writing, and the  writing  or  writings  are filed
with  the  minutes  of  proceedings  of  the  Board  of Directors or such
committee.

          SECTION 10. RESIGNATION.  Any director may resign  at  any time
by  sending  a written notice of such resignation to the principal office
of the Corporation  addressed  to  the  Chairman  of  the  Board  or  the
President.   Unless  otherwise  specified therein, such resignation shall
take effect upon receipt thereof.

          SECTION 11. VACANCIES.  To the extent not inconsistent with the
Certificate of Incorporation and subject to the limitations prescribed by
law and the rights of holders of Preferred Stock, vacancies in the office
of director, including vacancies  created  by newly created directorships
resulting from an increase in the number of  directors,  shall  be filled
only  by  a  vote  of  a  majority  of the directors then holding office,
whether or not a quorum, at any regular  or  special meeting of the Board
called for that purpose.  Subject to the rights  of  holders of Preferred
Stock, no person shall be so elected a director unless  nominated  by the
Nominating  Committee.   Subject  to  the  rights of holders of Preferred
Stock, any director so elected shall serve for  the remainder of the full
term of the class of directors in which the new directorship  was created
or  the vacancy occurred and until his or her successor shall be  elected
and qualified.

          SECTION  12.  COMPENSATION.   From  time  to time, as the Board
deems necessary, the Board shall fix the compensation  of  directors, and
officers  of the Corporation in such one or more forms as the  Board  may
determine.

          SECTION  13.  AMENDMENTS  CONCERNING  THE  BOARD.   The number,
retirement  age,  and other restrictions and qualifications for directors
of the Corporation  as set forth in these Bylaws may be altered only by a
vote, in addition to  any  vote  required  by  law,  of two-thirds of the
entire Board or by the affirmative vote of the holders  of  record of not
less than eighty percent (80%) of the total votes eligible to  be cast by
holders  of  all  outstanding  shares of capital stock of the Corporation
entitled to vote generally in the  election  of directors at a meeting of
the shareholders called for that purpose.

                             ARTICLE V

                            COMMITTEES

          SECTION 1. STANDING COMMITTEES.  At  each annual meeting of the
Board, the directors shall designate from their own number, by resolution
adopted by a majority of the entire Board, the following committees:

          (a)  Executive Committee

          (b)  Audit Committee

          (c)  Compensation Committee

          (d)  Nominating Committee

which shall be standing committees of the Board.  The Board shall appoint
a  director  to  fill any vacancy on any committee  of  the  Board.   The
members of the committees shall serve at the pleasure of the Board.

          SECTION  2.  EXECUTIVE  COMMITTEE.  There shall be an Executive
Committee of the Board consisting of  at  least six (6) members, as shall
be appointed by Board resolution or these Bylaws.   The  Chief  Executive
Officer  and  the  President shall be ex-officio members of the Executive
Committee, with power  to  vote  on  all matters so long as they are also
directors  of  the  Corporation.   Four  (4)  members  of  the  Executive
Committee, at least three (3) of whom must  be  non-officer directors, or
such other number of members as the Board of Directors  may  establish by
resolution,  shall  constitute  a quorum for the transaction of business.
The vote of a majority of members  present  at  any meeting including the
presiding  member, who shall be eligible to vote,  shall  constitute  the
action of the Executive Committee.

          The  Chairman of the Board or such other director or officer as
the Chairman of  the Board shall designate shall serve as chairman of the
Executive Committee  or,  if  the  office of the Chairman of the Board is
vacant, the President shall serve as chairman of the Executive Committee.
In the absence of the chairman of the  Executive Committee, the committee
shall designate, from among its membership  present,  a person to preside
at  any  meeting  held  in  such absence.  The Executive Committee  shall
designate, from its membership or otherwise, a secretary who shall report
to the Board at its next regular  meeting  all  proceedings  and  actions
taken by the Executive Committee.  The Executive Committee shall meet  as
necessary  at  the call of the Chairman of the Board, the President or at
the call of a majority of the members of the Executive Committee.

          The Executive  Committee  shall, to the extent not inconsistent
with law, these Bylaws or the Certificate  of Incorporation, exercise all
the powers and authority of the Board in the  management  of the business
and affairs of the Corporation in the intervals between the  meetings  of
the Board.

          SECTION  3. AUDIT COMMITTEE.  The Audit Committee shall consist
of  at  least three (3)  members  whose  background  and  experience  are
financial  and/or  business  management related, none of whom shall be an
officer or salaried employee of  the  Corporation or its subsidiaries, an
attorney  who  receives a fee or other compensation  for  legal  services
rendered to the Corporation or any other individual having a relationship
which, in the opinion  of the Board, would interfere with the exercise of
independent judgment in  carrying out the responsibilities of a director.
At any regular meeting of  the  Board,  any  director  who  is  otherwise
eligible to serve on the Audit Committee may be elected to fill a vacancy
that has occurred on the Audit Committee.  The Board shall designate  one
member of the committee to serve as chairman of the committee.  The Audit
Committee  shall  meet  annually,  at  the  call  of  the chairman of the
committee and may hold such additional meetings as the  chairman  of  the
committee  may  deem  necessary, to examine, or cause to be examined, the
records and affairs of  the  Corporation  to determine its true financial
condition, and shall present a report of examination  to the Board at the
Board's  next  regular  meeting  following  the  meeting  of  the   Audit
Committee.    The   committee  shall  appoint,  from  its  membership  or
otherwise, a secretary  who shall cause to be kept written minutes of all
meetings of the committee.   The  Audit Committee shall make, or cause to
be made, such other examinations as  it may deem advisable or whenever so
directed by the Board and shall report  thereon  in  writing at a regular
meeting of the Board.  The Audit Committee shall make  recommendations to
the  Board  in relation to the employment of accountants and  independent
auditors and  arrange  for such other assistance as it may deem necessary
or  desirable.   The  Audit  Committee  shall  review  and  evaluate  the
procedures and performance  of the Corporation's internal auditing staff.
A quorum shall consist of at  least  one-third  of  the  members  of  the
committee, and in no event less than two (2) members of the committee.

          SECTION  4. COMPENSATION COMMITTEE.  The Compensation Committee
shall consist of at  least  three  (3)  members, none of whom shall be an
officer or salaried employee of the Corporation  or  its  subsidiaries as
shall be appointed by Board resolution or these Bylaws.  In addition, the
Chief Executive Officer and the President shall be ex-officio  members of
the  Compensation  Committee without any power to vote.  The Board  shall
designate one member  of  the  committee  to  serve  as  chairman  of the
Compensation  Committee,  who  shall  have  the  authority  to  adopt and
establish  procedural  rules  for  the  conduct  of  all  meetings of the
committee.

          The committee shall meet annually at the call of  the  chairman
of  the  committee, and may hold such additional meetings as the Chairman
of the Board may deem necessary.  A quorum shall consist of at least one-
third of the  voting  members of the Committee, and in no event less than
two (2) voting members  of  the committee.  The vote of a majority of the
voting members present at any  meeting,  including  the  chairman  of the
committee  who shall be eligible to vote, shall constitute the action  of
the Compensation  Committee.   The  committee  shall  appoint,  from  its
membership  or  otherwise, a secretary who shall cause to be kept written
minutes of all meetings of the committee.

          The Compensation  Committee shall be responsible for overseeing
the  development,  implementation   and   conduct  of  the  Corporation's
employment and personnel policies, notices  and procedures, including the
administration of the Corporation's compensation and benefit programs.

          SECTION  5.  NOMINATING  COMMITTEE.  The  Nominating  Committee
shall consist of at least three (3)  members,  none  of  whom shall be an
officer  or  a  salaried employee of the Corporation or its subsidiaries.
In addition, the  Chief  Executive Officer and the President shall be ex-
officio members of the Nominating  Committee,  with  power to vote on all
matters   so  long  as  they  are  also  directors  of  the  Corporation.
Notwithstanding  the foregoing, no director shall serve on the Nominating
Committee in any capacity  in  any year during which such director's term
as a director is scheduled to expire.   The  Nominating  Committee  shall
review qualifications of and interview candidates for the Board and shall
make  nominations  for  election  of board members in accordance with the
provisions of these Bylaws in relation to those suggestions to the Board.
A  quorum shall consist of at least  one-third  of  the  members  of  the
Committee, and in no event less than two (2) members of the committee.

          SECTION  6.  OTHER  COMMITTEES.   The  Board  may by resolution
adopted by a majority of the entire Board at any meeting  authorize  such
other  committees  as  from  time  to  time  it  may  deem  necessary  or
appropriate  for  the  conduct  of  the business of the Corporation.  The
members of each committee so authorized  shall  be appointed by the Board
from  members  of  the  Board  and/or employees of the  Corporation.   In
addition, the Chief Executive Officer  and  the  President  shall  be ex-
officio  members  of  each  such  committee.   Each  such committee shall
exercise such powers as may be assigned by the Board to  the  extent  not
inconsistent with law, these Bylaws or the Certificate of Incorporation.

                            ARTICLE VI

                             OFFICERS

          SECTION  1.  NUMBER.   The Board shall, at each annual meeting,
elect a Chairman of the Board, a Chief  Executive Officer, a President, a
Secretary and such other officers as the Board from time to time may deem
necessary or the business of the Corporation  may require.  Any number of
offices  may  be  held  by  the  same person except that  no  person  may
simultaneously hold the offices of President and Secretary.

          The election of all officers  shall  be  by  a  majority of the
Board.  If such election is not held at the meeting held annually for the
election  of officers, such officers may be so elected at any  subsequent
regular meeting  or  at a special meeting called for that purpose, in the
same  manner  above  provided.   Each  person  elected  shall  have  such
authority, bear such title  and  perform such duties as provided in these
Bylaws and as the Board may prescribe  from  time  to time.  All officers
elected or appointed by the Board shall assume their  duties  immediately
upon  their election and shall hold office at the pleasure of the  Board.
Whenever  a  vacancy  occurs  among the officers, it may be filled at any
regular or special meeting called for that purpose, in the same manner as
above provided.

          SECTION 2. TERM OF OFFICE  AND  REMOVAL.   Each  officer  shall
serve  until  his  or  her  successor  is elected and duly qualified, the
office is abolished, or he or she is removed.  Except for the Chairman of
the Board, the Chief Executive Officer or  the President, any officer may
be removed at any regular meeting of the Board  with  or without cause by
an  affirmative vote of a majority of the entire Board.   The  Board  may
remove  the  Chairman  of  the  Board, the Chief Executive Officer or the
President at any time, with or without  cause,  only  by  a  vote of two-
thirds of the non-officer directors then holding office at any regular or
special meeting of the Board called for that purpose.

          SECTION  3. CHAIRMAN OF THE BOARD.  The Chairman shall  be  the
Chief Executive Officer  of  the  Corporation  and  shall, subject to the
direction  of  the  Board,  oversee  all of the major activities  of  the
Corporation and its subsidiaries and be responsible for assuring that the
policy decisions of the Board are implemented as formulated.  He shall be
responsible, in consultation with such  Officers and members of the Board
as he deems appropriate, for planning the growth of the Corporation.  The
Chairman shall be responsible for shareholder  relations,  relations with
investments  bankers, other similar financial institutions and  financial
advisors and shall  be empowered to designate Officers of the Corporation
and its subsidiaries to assist in such activities.  The Chairman shall be
principally  responsible   for   exploring   opportunities  for  mergers,
acquisitions  and  new  business.   The  Chairman shall  preside  at  all
meetings of the shareholders; preside at all  meetings  of  the Board and
the  Executive  Committee;  make  recommendations  to the Board regarding
appointments to all committees; and sign instruments  in  the name of the
Corporation.   The  Chairman will be a member ex-officio, with  power  to
vote on all matters,  of  all  committees  of  the Board except the Audit
Committee; in his capacity as an ex-officio member  of  the  Compensation
Committee, he will be without any power to vote.

          In the absence or disability of the Chairman of the  Board, the
President  or  such  other  person  who  the Board shall designate, shall
exercise the powers and perform the duties,  which  otherwise  would fall
upon the Chairman of the Board.
<PAGE>

          SECTION  4.  PRESIDENT.   The  President shall, subject to  the
direction  of the Board and the Chief Executive  Officer,  be  the  Chief
Operating Officer of the Corporation and shall assist the Chief Executive
Officer  in planning  the  growth  of  the  Corporation,  relations  with
investment  bankers,  other  similar financial institutions and financial
advisors.   The President, shall  under  authority  given  to  him,  sign
instruments in the name of the Corporation.  The President shall have the
general supervision  and  direction  of all of the Corporation's officers
and personnel, subject to and consistent  with policies enunciated by the
Board.  The President shall have such other  powers as may be assigned to
him  by the Board, its committees or the Chief  Executive  Officer.   The
President will be a member ex-officio, with power to vote on all matters,
of all  Committees  of  the  Board,  except  the  Audit Committee; in his
capacity as ex-officio member of the Compensation Committee  he  will  be
without any power to vote.

          SECTION  5. VICE PRESIDENTS.  Executive Vice Presidents, Senior
Vice Presidents and  Vice  Presidents  may  be  appointed by the Board of
Directors to perform such duties as may be prescribed  by  these  Bylaws,
the  Board, the Chief Executive Officer or the President as permitted  by
the Board.

          SECTION  6. SECRETARY.  The Secretary shall attend all meetings
of the Board and of  the  shareholders,  and shall record, or cause to be
recorded, all votes and minutes of all proceedings  of  the  Board and of
the  shareholders  in  a book or books to be kept for that purpose.   The
Secretary shall perform  such  executive and administrative duties as may
be assigned by the Board, the Chairman  of  the  Board  or the President.
The  Secretary  shall  have charge of the seal of the Corporation,  shall
submit such reports and  statements  as  may be required by law or by the
Board, shall conduct all correspondence relating  to  the  Board  and its
proceedings  and shall have such other powers and duties as are generally
incident to the  office of Secretary and as may be assigned to him or her
by the Board, the Chairman of the Board or the President.

          SECTION  7.  COMPTROLLER.   The  Comptroller shall be the chief
accounting officer of the Corporation and shall  be  responsible  for the
maintenance of adequate systems and records.  The Comptroller shall  keep
a  record  of all assets, liabilities, receipts, disbursements, and other
financial transactions,  and  shall see that all expenditures are made in
accordance with procedures duly  established  from  time  to  time by the
Board.  The Comptroller shall make such reports as may be required by the
Board or as are required by law.

          SECTION  8. TREASURER.  The Treasurer shall be responsible  for
all of the money management  and investment functions of the Corporation.
Maintenance of relationships with correspondent banks, securities brokers
and safekeeping agents shall be the responsibility of the Treasurer.  The
Treasurer shall make such reports  as  may be required by the Board or as
are required by law.

          SECTION 9. OTHER OFFICERS AND  EMPLOYEES.   Other  officers and
employees  appointed  by  the  Board shall have such authority and  shall
perform such duties as may be assigned to them, from time to time, by the
Board or the Chief Executive Officer or the President.

          SECTION  10.  COMPENSATION   OF   OFFICERS   AND  OTHERS.   The
compensation of all officers and employees shall be fixed  from  time  to
time by the Board, or by any committee or officer authorized by the Board
to  do  so,  upon  the  recommendation  and  report  by  the Compensation
Committee.  The compensation of agents shall be fixed by the Board, or by
any  committee  or  officer  authorized by the Board to do so,  upon  the
recommendation and report of the Compensation Committee.

                           ARTICLE VII

                             DIVIDENDS

          The Board shall have  the  power,  subject to the provisions of
law and the requirements of the Certificate of  Incorporation, to declare
and pay dividends out of surplus (or, if no surplus  exists,  out  of net
profits of the Corporation, for the fiscal year in which the dividend  is
declared  and/or  the  preceding  fiscal  year,  except where there is an
impairment of capital stock), to pay such dividends  to  the shareholders
in  cash,  in  property,  or  in  shares  of  the  capital  stock of  the
Corporation,  and  to  fix  the  date  or  dates for the payment of  such
dividends.

                           ARTICLE VIII

                            AMENDMENTS

          These  Bylaws,  except as provided by  applicable  law  or  the
Certificate of Incorporation,  or as otherwise set forth in these Bylaws,
may be amended or repealed at any  regular meeting of the entire Board by
the vote of two-thirds of the Board; provided, however, that (a) a notice
specifying the change or amendment shall  have  been  given at a previous
regular meeting and entered in the minutes of the Board;  (b)  a  written
statement  describing the change or amendment shall be made in the notice
mailed to the  directors  of the meeting at which the change or amendment
shall be acted upon; and (c)  any Bylaw made by the Board may be altered,
amended, rescinded, or repealed by the holders of shares of capital stock
entitled to vote thereon at any  annual meeting or at any special meeting
called for that purpose in accordance  with  the  percentage requirements
set  forth  in  the  Certificate  of Incorporation and/or  these  Bylaws.
Notwithstanding  the  foregoing,  any  provision  of  these  Bylaws  that
contains  a  supermajority  voting requirement  shall  only  be  altered,
amended, rescinded, or repealed  by  a  vote  of  the Board or holders of
capital  stock  entitled  to  vote  thereon  that is not  less  than  the
supermajority specified in such provision.



<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JUN-30-1997
<PERIOD-END>                               DEC-31-1996
<CASH>                                          11,653
<INT-BEARING-DEPOSITS>                         921,084
<FED-FUNDS-SOLD>                                32,952
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    314,396
<INVESTMENTS-CARRYING>                         171,519
<INVESTMENTS-MARKET>                           173,020
<LOANS>                                        642,009
<ALLOWANCE>                                      8,891
<TOTAL-ASSETS>                               1,232,033
<DEPOSITS>                                     948,349
<SHORT-TERM>                                    38,383
<LIABILITIES-OTHER>                             13,265
<LONG-TERM>                                     10,473
                                0
                                          0
<COMMON>                                           145
<OTHER-SE>                                     221,418
<TOTAL-LIABILITIES-AND-EQUITY>               1,232,033
<INTEREST-LOAN>                                 26,299
<INTEREST-INVEST>                               15,816
<INTEREST-OTHER>                                 1,334
<INTEREST-TOTAL>                                43,449
<INTEREST-DEPOSIT>                              19,335
<INTEREST-EXPENSE>                              20,315
<INTEREST-INCOME-NET>                           23,134
<LOAN-LOSSES>                                    2,100
<SECURITIES-GAINS>                                  99
<EXPENSE-OTHER>                                 13,736
<INCOME-PRETAX>                                  9,107
<INCOME-PRE-EXTRAORDINARY>                       6,163
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,163
<EPS-PRIMARY>                                     0.46
<EPS-DILUTED>                                     0.46
<YIELD-ACTUAL>                                    7.59
<LOANS-NON>                                      2,917
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                 4,671
<LOANS-PROBLEM>                                  4,243
<ALLOWANCE-OPEN>                                 7,812
<CHARGE-OFFS>                                    1,107
<RECOVERIES>                                        86
<ALLOWANCE-CLOSE>                                8,891
<ALLOWANCE-DOMESTIC>                             8,891
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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