DIME COMMUNITY BANCORP INC
10-Q, 1998-02-13
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: MOHEGAN TRIBAL GAMING AUTHORITY, 10-Q, 1998-02-13
Next: TECHNOLOGY LEADERS II MANAGEMENT LP, SC 13G, 1998-02-13



                             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, 1997

                                  OR

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

     For the transition period from                 to

     Commission file number 0-27782

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

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

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

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

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


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

     CLASSES OF COMMON STOCK     NUMBER OF SHARES OUTSTANDING, JANUARY 31, 1998

           $.01 Par Value                        12,438,113

<PAGE>
                                     -2-
                            
                 PART I - FINANCIAL INFORMATION
                                                                           PAGE
Item 1.    Financial Statements
             Consolidated Statements of Condition at December 31, 1997
               (Unaudited) and June 30, 1997                                  3
             Consolidated Statements of Operations for the Three and Six-
               month Periods Ended December 31, 1997 and 1996 (Unaudited)     4
             Consolidated Statements of Changes in Stockholders' Equity
               for the Six Months Ended December 31, 1997 (Unaudited)         5
             Consolidated Statements of Cash Flows for the Six months
               Ended December 31, 1997 and 1996 (Unaudited)                   6
             Notes to Consolidated Financial Statements (Unaudited)         7-9

Item 2.    Management's Discussion and Analysis of Financial Condition
             and Results of Operations                                    10-23

Item 3     Quantitative and Qualitative Disclosure About Market Risk         23

                 PART II - OTHER INFORMATION

Item 1.    Legal Proceedings                                             23-24

Item 2.    Changes in Securities and Use of Proceeds                        24

Item 3.    Defaults Upon Senior Securities                                  24

Item 4.    Submission of Matters to a Vote of Security Holders              24

Item 5.    Other Information                                                25

Item 6.    Exhibits and Reports on Form 8-K                                 25

           Signatures                                                       26

           Exhibits                                                         27


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

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

                                                                                            AT DECEMBER 31,
                                                                                                 1997                  AT JUNE 30,
                                                                                              (UNAUDITED)                  1997
                                                                                             ------------              -----------
<S>                                                                                   <C>                         <C> 
ASSETS:
Cash and due from banks                                                                           $13,655                  $19,198
Investment securities held to maturity (estimated market value of $104,623
   and $102,024 at December 31, 1997 and June 30, 1997, respectively)                             104,045                  101,587
Investment securities available for sale:
   Bonds and notes (amortized cost of $60,613 and $52,426 at December 31,
   1997 and June 30, 1997, respectively)                                                           61,004                   52,798
Marketable equity securities (historical cost of $6,101 and $4,912 at
   December 31, 1997 and June 30, 1997, respectively)                                               7,801                    5,889
Mortgage backed securities held to maturity (estimated market value of
   $70,122 and $79,075 at December 31, 1997 and June 30, 1997, respectively)                       69,082                   78,388
Mortgage backed securities available for sale (amortized cost of $283,897
   and $227,776 at December 31, 1997 and June 30, 1997, respectively)                             287,490                  230,137
Federal funds sold                                                                                 37,543                   18,902
Loans:
   Real estate                                                                                    843,899                  744,246
   Other loans                                                                                      5,729                    6,076
   Less: Allowance for loan losses                                                                (11,515)                 (10,726)
                                                                                              ------------              -----------
   Total loans, net                                                                               838,113                  739,596
                                                                                              ------------              -----------
Loans held for sale                                                                                   161                      262
Premises and fixed assets                                                                          13,594                   13,995
Federal Home Loan Bank of New York Capital Stock                                                    9,475                    8,322
Other real estate owned, net                                                                          965                    1,697
Goodwill                                                                                           25,230                   26,433
Other assets                                                                                       19,916                   17,822
                                                                                              ------------              -----------
TOTAL ASSETS                                                                                   $1,488,074               $1,315,026
                                                                                              ============              ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
Due to depositors                                                                              $1,027,246                 $963,395
Escrow and other deposits                                                                          26,315                   14,974
Securities sold under agreements to repurchase                                                    154,218                   76,333
Federal Home Loan Bank of New York advances                                                        86,005                   63,210
Accrued postretirement benefit obligation                                                           2,635                    2,546
Other liabilities                                                                                   5,453                    3,679
                                                                                              ------------              -----------
TOTAL LIABILITIES                                                                               1,301,872                1,124,137
                                                                                              ------------              -----------
STOCKHOLDERS' EQUITY:
Preferred stock ($0.01 par, 9,000,000 shares authorized,
   none outstanding at December 31, 1997 and June 30, 1997)                                            -                        -
Common stock ($0.01 par, 45,000,000 shares authorized, 12,438,113 and
   13,092,750 shares outstanding at December 31, 1997 and June 30, 1997,
   respectively)                                                                                      145                      145
Additional paid-in capital                                                                        142,495                  141,716
Unallocated common stock of Employee Stock Ownership Plan                                          (9,624)                 (10,324)
Unwarned common stock of Recognition and Retention Plan                                            (8,616)                  (9,671)
Treasury stock, at cost (2,109,387 shares and 1,454,750 shares at
   December 31, 1997 AND June 30, 1997, respectively)                                             (41,022)                 (27,703)
Retained earnings (substantially restricted)                                                       99,724                   94,695
Unrealized gain on securities available for sale, net of deferred taxes                             3,100                    2,031
                                                                                              ------------                ---------
TOTAL STOCKHOLDERS' EQUITY                                                                        186,202                  190,889
                                                                                              ------------                ---------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                     $1,488,074               $1,315,026
                                                                                              ============                =========
</TABLE>
See notes to consolidated financial statements
<PAGE> 
                                     -4-                                   

DIME COMMUNITY BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(IN THOUSANDS EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>

                                                                    FOR THE THREE MONTHS                 FOR THE SIX MONTHS
                                                                     ENDED DECEMBER 31,                  ENDED DECEMBER 31,
                                                                 1997               1996              1997               1996
                                                               --------           ---------         --------         ----------
<S>                                                   <C>               <C>                 <C>              <C>
INTEREST INCOME:
Loans secured by real estate                                    $17,059             $13,417          $33,328            $26,064
Other loans                                                         122                 103              251                235
Investment securities                                             2,866               3,885            5,550              7,803
Mortgage-backed securities                                        5,713               4,315           10,906              8,013
Federal funds sold                                                  591                 517            1,044              1,334
                                                               --------           ---------         --------         ----------
   TOTAL INTEREST  INCOME                                        26,351              22,237           51,079             43,449
                                                               --------           ---------         --------         ----------
INTEREST EXPENSE:
Deposits  and escrow                                             10,940               9,646           21,272             19,335
Borrowed funds                                                    3,132                 622            5,502                980
                                                               --------           ---------         --------         ----------
   TOTAL INTEREST EXPENSE                                        14,072              10,268           26,774             20,315
      NET INTEREST INCOME                                        12,279              11,969           24,305             23,134
PROVISION FOR LOAN LOSSES                                           525               1,050            1,050              2,100
                                                               --------           ---------         --------         ----------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES              11,754              10,919           23,255             21,034
                                                               --------           ---------         --------         ----------
NON-INTEREST INCOME:
Service charges and other fees                                      596                 514            1,230                940
Net gain (loss) on sales and redemptions of
   securities and other assets                                      163                 135              178                171
Net gain on sales of loans                                            6                  71               24                 94
Other                                                               267                 332              581                604
                                                               --------           ---------         --------         ----------
   TOTAL NON-INTEREST INCOME                                      1,032               1,052            2,013              1,809
                                                               --------           ---------         --------         ----------
NON-INTEREST EXPENSE:
Salaries and employee benefits                                    2,658               2,322            5,245              4,668
ESOP and RRP compensation expense                                 1,327                 361            2,533                824
Occupancy and equipment                                             753                 840            1,495              1,568
SAIF special assessment                                              -                   -                -               2,032
Federal deposit insurance premiums                                   85                  -               171                251
Data processing costs                                               279                 212              559                459
Provision for losses on Other real estate owned                      24                  74               79                267
Goodwill amortization                                               601                 606            1,202              1,200
Other                                                             1,133               1,189            2,322              2,467
                                                               --------           ---------         --------         ----------
   TOTAL NON-INTEREST EXPENSE                                     6,860               5,604           13,606             13,736
                                                               --------           ---------         --------         ----------
   INCOME BEFORE INCOME TAXES AND CUMULATIVE
      EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE                    5,926               6,367           11,662              9,107
   INCOME TAX EXPENSE                                             3,039               1,428            5,937              2,944
                                                               --------           ---------         --------         ----------
   NET INCOME                                                    $2,887              $4,939           $5,725             $6,163
                                                               ========           =========         ========         ==========
EARNINGS PER SHARE:
   BASIC                                                          $0.25               $0.37            $0.49              $0.46
                                                               ========           =========          =======           ========
   DILUTED                                                        $0.24               $0.37            $0.47              $0.46
                                                               ========           =========          =======           ========
</TABLE>

See notes to consolidated financial statements
<PAGE>
                                     -5-

DIME COMMUNITY BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED)
(IN THOUSANDS EXCEPT SHARE AMOUNTS)
<TABLE>
<CAPTION>

                                                                       FOR THE SIX
                                                                      MONTHS ENDED
                                                                    DECEMBER 31, 1997
                                                                    ----------------
<S>                                                          <C>
COMMON STOCK (PAR VALUE $0.01):
Balance at beginning of period                                                $ 145
                                                                    ----------------
Balance at end of period                                                        145
                                                                    ----------------
ADDITIONAL PAID-IN CAPITAL:
Balance at beginning of period                                              141,716
Amortization of excess fair value over cost - ESOP stock                        779
                                                                    ----------------
Balance at end of period                                                    142,495
                                                                    ----------------
EMPLOYEE STOCK OWNERSHIP PLAN:
Balance at beginning of period                                              (10,324)
Amortization of earned portion of ESOP stock                                    700
                                                                    ----------------
Balance at end of period                                                     (9,624)
                                                                    ----------------
RECOGNITION AND RETENTION PLAN:
Balance at beginning of period                                               (9,671)
Amortization of earned portion of RRP stock                                   1,055
                                                                    ----------------
Balance at end of period                                                     (8,616)
                                                                    ----------------
TREASURY STOCK:
Balance at beginning of period                                              (27,703)
Purchase of 468,000 shares, at cost                                         (13,319)
                                                                    ----------------
Balance at end of period                                                    (41,022)
                                                                    ----------------
RETAINED EARNINGS:
Balance at beginning of period                                               94,695
Net income for the period                                                     5,725
Cash dividends declared and paid                                               (696)
                                                                    ----------------
Balance at end of period                                                     99,724
                                                                    ----------------
UNREALIZED GAIN ON SECURITIES AVAILABLE FOR SALE, NET:
Balance at beginning of period                                                2,031
Change in unrealized gain on securities available for sale
   during the period, net of deferred taxes                                   1,069
                                                                    ----------------
Balance at end of period                                                      3,100
                                                                    ----------------
</TABLE>

See notes to consolidated financial statements
<PAGE>

                                     -6-

DIME COMMUNITY BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                                           FOR THE SIX MONTHS
                                                                                                           ENDED DECEMBER 31,
                                                                                                      1997                   1996
                                                                                                    ---------              --------
CASH FLOWS FROM OPERATING ACTIVITIES:                                                                     (In thousands)
<S>                                                                                       <C>                     <C>
NET INCOME                                                                                            $5,725                $6,163
ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES
Net gain on investment and mortgage backed securities sold                                              (117)                  (99)
Net gain on investment and mortgage backed securities called                                              (9)                   -
Net gain on sale of other assets                                                                          -                    (19)
Net gain on sale of loans held for sale                                                                  (24)                  (94)
Net depreciation and amortization (accretion)                                                            371                (1,133)
ESOP and RRP compensation expense                                                                      2,533                   824
Provision for Loan losses                                                                              1,050                 2,100
Goodwill amortization                                                                                  1,202                 1,200
Decrease in loans held for sale                                                                          125                   218
Increase in other assets and other real estate owned                                                  (2,274)               (2,092)
Increase in accrued postretirement benefit obligation                                                     89                    81
Decrease in payable for securities purchased                                                              -                (33,994)
Increase (Decrease) in other liabilities                                                               1,774                  (501)
                                                                                                    ---------              --------
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                                                   10,445               (27,346)
                                                                                                    ---------              --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Net (increase) decrease in Federal funds sold                                                        (18,641)               82,178
Proceeds from  maturities of investment securities held to maturity                                    2,250                12,035
Proceeds from  maturities of investment securities available for sale                                 20,500               273,460
Proceeds from calls of investment securities held to maturity                                         24,500                    -
Proceeds from calls of investment securities available for sale                                        6,000                20,000
Proceeds from sale of investment securities available for sale                                        11,300                15,051
Proceeds from sales and calls  of mortgage backed securities available for sale                       49,882                    -
Purchases of investment securities held to maturity                                                  (29,082)              (54,789)
Purchases of investment securities available for sale                                                (46,924)              (90,283)
Purchases of mortgage backed securities held to maturity                                                  -                (38,842)
Purchases of mortgage backed securities available for sale                                          (124,231)              (42,050)
Principal collected on mortgage backed securities held to maturity                                     9,209                 6,159
Principal collected on mortgage backed securities available for sale                                  18,204                13,060
Net increase in loans                                                                                (99,567)              (59,468)
Cash disbursed in acquisition of Conestoga Bancorp, net of cash acquired                                  -                   (328)
Purchases of fixed assets                                                                                (92)                 (189)
(Purchase) sale of Federal Home Loan Bank stock                                                       (1,153)                    6
                                                                                                    ---------              --------
Net Cash (used in) provided by Investing Activities                                                 (177,845)              136,000
                                                                                                    ---------              --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase (decrease) in Due to depositors                                                          63,851                (1,765)
Net increase (decrease) in escrow and other deposits                                                  11,341              (133,249)
Proceeds from Federal Home Loan Bank of New York Advances                                             22,795                    -
Increase in securities sold under agreements to repurchase                                            77,885                21,148
Cash disbursed for expenses related to issuance of common stock                                           -                   (190)
Cash dividends paid to stockholders                                                                     (696)                   -
Purchase  of treasury stock                                                                          (13,319)                   -
                                                                                                    ---------              --------
Net Cash provided by (used in) Financing Activities                                                  161,857              (114,056)
                                                                                                    ---------              --------
DECREASE IN CASH AND DUE FROM BANKS                                                                   (5,543)               (5,402)
CASH AND DUE FROM BANKS, BEGINNING OF PERIOD                                                          19,198                17,055
                                                                                                    ---------              --------
CASH AND DUE FROM BANKS, END OF PERIOD                                                               $13,655               $11,653
                                                                                                    =========               ======
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for income taxes                                                                            $5,774                $2,527
                                                                                                    =========               =======
Cash paid for interest                                                                               $25,785               $20,306
                                                                                                    =========               =======
Transfer of loans to Other real estate owned                                                            $582                $1,097
                                                                                                    =========               =======
Change in unrealized gain on available for sale securities, net of deferred taxes                     $1,069                $1,695
                                                                                                    =========               =======
</TABLE>
 See Notes to consolidated financial statements
<PAGE>
                                     -7-

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

1.   NATURE OF OPERATIONS

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

The Bank  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,  1997,  the  results  of
operations for the three-month and six-month periods ended  December  31,  1997
and  1996, cash flows for the six  months ended December 31, 1997 and 1996, and
changes in stockholders' equity for the six months ended December 31, 1997.  In
the opinion of management, all adjustments (consisting only of normal recurring
adjustments)  necessary  for  a  fair presentation of the information contained
herein have been made.  The results  of operations for the three-month and six-
month periods ended December 31, 1997,  are  not  necessarily indicative of the
results of operations to be expected for the remainder  of  the  year.  Certain
information  and  note  disclosures  normally  included in financial statements
prepared in accordance with generally accepted accounting  principles  ("GAAP")
have  been omitted pursuant to the rules and regulations of the Securities  and
Exchange Commission.

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

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


3.   TREASURY STOCK

During the six months ended December  31, 1997, the Company repurchased 654,637
shares of its common stock into treasury.  The  average  price  of the treasury
shares acquired was $20.34 per share, and all shares have been recorded  at the
acquisition cost.
<PAGE>
                                     -8-

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

1. EARNINGS PER SHARE

During  the  quarter ended December 31, 1997, the Company adopted Statement  of
Financial Accounting  Standards  No.  128,  "Earnings Per Share'' ("SFAS 128").
SFAS 128 establishes new standards for computing  and  presenting  earnings per
share.   SFAS 128 is applicable to all U.S. entities with publicly held  common
stock or potential  common stock, and requires disclosure of basic earnings per
share  and diluted earnings  per  share,  for  entities  with  complex  capital
structures, on the face of the income statement, along with a reconciliation of
the numerator  and  denominator  of basic and diluted earnings per share.  SFAS
128 replaces APB Opinion No. 15 ("APB 15"), issued by the American Institute of
Certified  Public  Accountants  in 1971,  as  the  authoritative  guidance  for
calculation and disclosure of earnings  per  share,  but  does  not  amend  the
provisions  of  SOP  93-6 related to the inclusion of allocated and unallocated
Employee Stock Ownership  Plan  ("ESOP") shares when calculating average shares
outstanding.  As a result, consistent  with  the calculations of average shares
outstanding performed under APB 15, unallocated ESOP shares are not included in
average shares outstanding under SFAS 128.  Restatement  of  prior  periods  is
required under SFAS 128.

The  following  is  a  reconciliation of the numerator and denominator of basic
earnings per share for the three-month and six-month periods ended December 31,
1997 and 1996.

<TABLE>
<CAPTION>
                                   THREE MONTHS ENDED DECEMBER 31,         SIX MONTHS  ENDED DECEMBER 31,
                                   -------------------------------         ------------------------------
                                       1997               1996                1997              1996
                                   ----------         ----------            ----------      ----------
<S>                          <C>                <C>                <C>                <C>
NUMERATOR:
Net Income                             $2,887             $4,939             $5,725             $6,163
                                   ==========         ==========         ==========         ==========
DENOMINATOR:
Average shares outstanding
  utilized in the calculation
  of basic earnings per share      11,509,496         13,393,398         11,671,200         13,393,398
                                   ----------         ----------         ----------         ----------
Common stock equivalents due to
  the dilutive effect of stock
  options                             509,659                 -             436,584                 -  
                                   ----------         ----------         ----------         ----------
Average shares outstanding
  utilized in the calculation
  of diluted earnings per share    12,019,155         13,393,398         12,107,784         13,393,398
                                   ==========         ==========         ==========         ==========
</TABLE>

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

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

<PAGE>
                                     -9-

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

6.   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 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  deferred tax 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.


<PAGE>
                                    -10-

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
Dime Savings Bank of Williamsburgh  (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  (the
"Conversion").    In   connection  with  the  Conversion,  the  Company  issued
14,547,500 shares (par value  $0.01)  of  common stock at a price of $10.00 per
share to the Bank's eligible depositors who  subscribed  for  shares  and to an
Employee Stock Ownership Plan ("ESOP") established by the Company.  The Company
realized  net proceeds of $141.4 million from the sale of its common stock  and
utilized approximately  $76.4  million  of the proceeds to purchase 100% of the
Bank's common stock and $11.6 million to  fund  a  loan  to  the  ESOP  for its
purchase of 1,163,800 shares, or 8%, of the Company's common stock.

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

SAVINGS ASSOCIATION INSURANCE FUND ("SAIF") SPECIAL ASSESSMENT

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


<PAGE>
                                    -11-

SELECTED FINANCIAL RATIOS AND OTHER DATA
<TABLE>
<CAPTION>
                                                         At or For the                           At or For The
                                                        Three Months Ended                      Six Months Ended
                                                           December 31,                           December 31,
                                                     1997              1996                     1997           1996
                                                 ---------           -------                 --------        -------
                                                     ($ IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
<S>                                        <C>               <C>               <C>       <C>             <C>
PERFORMANCE RATIOS:
Return on average assets <F1>                         0.81%             1.61%                     0.83%          1.02%
Cash basis return on average assets <F2>              1.23              1.89                      1.25           1.31
Return on average stockholders' equity <F1>           6.27              9.19                      6.15           5.75
Return on average tangible stockholders'             
  equity <F1>                                         7.40             10.48                      7.25           6.58
Cash basis return on average stockholders'          
  equity <F2>                                         9.58             10.77                      9.29           7.38
Cash Basis Return on average tangible
  stockholders' equity <F2>                          11.31             12.29                     10.96           8.44
Average stockholders' equity to average        
  assets                                             12.88             17.55                     13.42          17.69
Stockholders' equity to total assets at            
  end of period                                      12.51             17.98                     12.51          17.98
Tangible equity to tangible assets at end           
  of period                                          10.81             15.96                     10.81          15.96
Average interest rate spread                          3.01              3.41                      3.11           3.33
Net interest margin                                   3.59              4.13                      3.67           4.04
Average interest-earning assets to
   average interest-bearing liabilities             114.93            120.36                    114.97         120.15
Non-interest expense to average assets <F1>           1.92              1.83                      1.96           2.27
Efficiency ratio <F1>                                52.20             43.73                     52.10          55.66

PER SHARE DATA:
Basic earnings per share <F1>                        $0.25             $0.37                     $0.49          $0.46
Basic cash basis earnings per share <F2>              0.38              0.43                      0.74           0.59
Book value per share                                 14.97             15.23                     14.97          15.23
Tangible book value per share                        12.69             13.19                     12.69          13.19

ASSET QUALITY RATIOS AND OTHER DATA:
Total non-performing loans                          $2,268            $2,917                    $2,268         $2,917
Other real estate owned, net                           965             2,270                       965          2,270
RATIOS:
Non-performing loans to total loans                   0.27%             0.45%                     0.27%          0.45%
Non-performing loans and other real estate
    owned to total assets                             0.22              0.42                      0.22           0.42
Allowance for loan losses to:
  Non-performing loans                              507.72            304.80                    507.72         304.80
   Total loans                                        1.36              1.38                      1.36           1.38

REGULATORY CAPITAL RATIOS: (BANK ONLY)
Tangible capital                                      9.22%            10.98%                     9.22%         10.98%
Core capital                                          9.22             10.99                      9.22          10.99
Risk-based capital                                   18.68             23.25                     18.68          23.25
<FN>
<F1>  Adjusted  EARNINGS AND RATIOS.  Excluding the effects of the SAIF  Special
Assessment, and the recovery of New York State deferred income taxes previously
provided, return  on  average  assets,  return on average stockholders' equity,
return  on  average  tangible stockholders'  equity,  non-interest  expense  to
average assets, the efficiency  ratio  and  basic earnings per share would have
been 1.01%, 5.75%, 6.56%, 1.83%, 43.73% and $0.23,  respectively, for the three
months  ended  December 31, 1996 and 0.89%, 5.05%, 5.78%,  1.93%,  47.43%,  and
$0.40 for the six months ended December 31, 1996.

<F2> CASH EARNINGS.   Excluding  the effects of the SAIF Special Assessment, and
the recovery of New York State deferred  income taxes previously provided, cash
basis  return on average assets, cash basis  return  on  average  stockholders'
equity,  cash  basis return on average tangible stockholders' equity, and basic
cash basis earnings  per  share  would have been 1.29%, 7.34%, 8.37%, and $.29,
respectively, for the three months  ended  December 31, 1996, and 1.18%, 6.67%,
7.64%, and $0.53, respectively for the six months ended December 31, 1996.

</TABLE>
<PAGE>
                                    -12-   

LIQUIDITY AND CAPITAL RESOURCES

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

   The primary investing activities of the Bank  are  the origination of
multi-family  and  single-family  mortgage  loans, and the  purchase  of
mortgage-backed  and  other  securities. During  the  six  months  ended
December 31, 1997,  the Bank's  loan originations totaled $145.5 million
compared to $119.5 million for the  six  months ended December 31, 1996.
Purchases of mortgage-backed and other securities totaled $200.2 million
for the six months ended December 31, 1997,  compared  to $226.0 million
for  the  six  months  ended  December 31, 1996.  These activities  were
funded primarily by principal repayments  on  loans  and mortgage-backed
securities, maturities of investment securities, and borrowings by means
of  repurchase  agreements  and  Federal  Home  Loan  Bank of  New  York
("FHLBNY") advances.  Principal repayments on loans and  mortgage-backed
securities  totaled  $72.1 million during the six months ended  December
31, 1997, compared to  $76.8  million  for the six months ended December
31, 1996.  Maturities and calls of investment  securities  totaled $53.3
million  and  $305.4 million, respectively, during the six months  ended
December 31, 1997  and  1996.   Loan  and  security sales, which totaled
$62.6 million and $17.8 million, respectively,  during  the  six  months
ended December 31, 1997 and 1996, provided some additional cash flows.

   Deposits  increased  $63.9  million  during  the   six  months  ended
December  31, 1997, compared to a net decrease in total deposits of $1.8
million during  the  six  months ended December 31, 1996.  Deposit flows
are affected by, among other  things,  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, 1997, totaled $347.1 million.  Based upon
the Company's current pricing strategy and deposit retention experience,
management believes that a significant  portion  of  such  deposits will
remain with the Company.  On July 1, 1996, the Company  refunded  $141.1
million  in excess subscription proceeds related to its conversion to  a
stock company  in  June, 1996.  This refund was the primary component of
the decline in escrow  and  other  deposits of $133.2 million during the
six months ended December 31, 1996.   Net  borrowings  increased  $100.7
million  during  the  six  months  ended December 31, 1997, comprised of
growth of $77.9 million and $22.8 million,  respectively,  in securities
sold  under  agreements  to repurchase ("Repo") transactions and  FHLBNY
advances.

   The Bank is required to  maintain  a minimum average daily balance of
liquid  assets as defined by Office of Thrift  Supervision  regulations.
The minimum required liquidity ratio is currently 4.0%.  At December 31,
1997, the  Bank's  liquidity  ratio  was 18.8%. The levels of the Bank's
short-term  liquid  assets  are  dependent   on  the  Bank's  operating,
financing and investing activities during any given period.

   The Bank monitors its liquidity position on  a  daily  basis.  Excess
short-term  liquidity  is  invested in overnight federal funds sales and
various money market investments.  In  the  event  that  the Bank should
require funds beyond its ability to generate them internally, additional
sources  of funds are available through the use of the Bank's  borrowing
privileges  at  the  FHLBNY.   At  December 31, 1997, the Bank had fully
utilized  its borrowing capacity with  the  FHLBNY  of  $189.5  million.
Additional  borrowing  capacity  can be obtained through the purchase by
the Bank of additional FHLBNY capital stock.

   At December 31, 1997, the Bank  was in compliance with all applicable
regulatory  capital  requirements.  Tangible   capital   totaled  $133.1
million,  or  9.22%  of  total  tangible  assets,  compared  to a  1.50%
regulatory  requirement;  core  capital, at 9.22%, exceeded the required
3.0% regulatory minimum, and total risk-based capital, at 18.68% of risk
weighted assets, exceeded the 8.0% regulatory requirement.
<PAGE>
                                    -13-
 
   During  the  six  months  ended  December   31,   1997,  the  Company
repurchased  654,637  shares  of  its  common stock into treasury.   The
aggregate cost of such repurchase was $13.3  million,  for   an  average
price of $20.34 per share.

   The Company declared and paid cash dividends totaling $696,000 during
the six months ended December 31, 1997.  The Company did not declare  or
pay  any  dividends  during  the six months ended December 31, 1996.  On
January 15, 1998, the Company  declared  a  cash  dividend  of $0.08 per
share  to  all  shareholders  of  record as of the close of business  on
January 30, 1998.  The dividends will be paid on February 13, 1998.

ASSET QUALITY

Non-performing loans (loans past due  90 days or more as to principal or
interest) totaled $2.3 million at December 31, 1997, as compared to $3.2
million at June 30, 1997.  In addition,  the  Bank had 31 loans totaling
$486,000 delinquent 60-89 days at December 31,  1997,  as compared to 33
such delinquent loans totaling $603,000 at June 30, 1997.

Under   GAAP,  the  Bank  is  required  to  account  for  certain   loan
modifications  or restructurings as ''troubled-debt restructurings.'' In
general, the modification  or  restructuring  of  a  debt  constitutes a
troubled-debt  restructuring if the Bank, for economic or legal  reasons
related to the borrower's financial difficulties, grants a concession to
the  borrower  that   the   Bank  would  not  otherwise  consider.  Debt
restructurings or loan modifications  for  a borrower do not necessarily
always constitute troubled-debt restructurings,  however,  and troubled-
debt restructurings do not necessarily result in non-accrual  loans. The
Bank  had  four  loans  classified  as  troubled-debt restructurings  at
December  31,  1997,  totaling  $4.7  million,  and  all  are  currently
performing according to their restructured terms.

The  recorded  investment  in  loans  for  which   impairment  has  been
recognized  under  the  guidance  of  Statement of Financial  Accounting
Standards No. 114 "Accounting for a Creditor  for Impairment of a Loan,"
("SFAS 114") was approximately $4.2 million as  of  December  31,  1997,
compared  to  $4.3  million  at  June  30,  1997. The average balance of
impaired loans was $4.2 million for the six months  ended  December  31,
1997.  The  impaired  portion  of these loans is represented by specific
reserves totaling $46,000 allocated within the allowance for loan losses
at December 31, 1997. At December  31,  1997,  one  loan  totaling  $2.7
million,  was  deemed impaired for which no reserves have been provided.
This loan, which is included in troubled-debt restructurings at December
31,  1997, has performed  in  accordance  with  the  provisions  of  the
restructuring  agreement  signed  in  October,  1995.  The loan has been
retained on accrual status at December 31, 1997.  At  December 31, 1997,
approximately  $783,000 of one-to-four family and cooperative  apartment
loans on nonaccrual status were not deemed impaired under SFAS 114. Each
of these loans have  outstanding  balances  less  than $203,000, and are
considered a homogeneous loan pool not covered by SFAS 114.
<PAGE>
                                    -14-

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

<TABLE>
<CAPTION>
                                                                 AT DECEMBER 31,             AT JUNE 30,
                                                                      1997                      1997
                                                               -------------------        ----------------
                                                                             ($ In Thousands)
<S>                                                     <C>                        <C>
NON-PERFORMING LOANS:                                          
   One- to four-family                                                     $731                  $1,123
   Multi-family and underlying cooperative                                1,266                   1,613
   Non-residential                                                           -                       -
   Cooperative apartment                                                    227                     415
   Other loans                                                               44                      39
                                                                ------------------         ---------------
TOTAL NON-PERFORMING LOANS                                                2,268                   3,190
TOTAL OREO                                                                  965                   1,697
                                                                ------------------         ---------------
TOTAL NON-PERFORMING ASSETS                                              $3,233                  $4,887
                                                                 =================         ===============
TROUBLED-DEBT RESTRUCTURINGS                                             $4,671                  $4,671
TOTAL NON-PERFORMING ASSETS AND TROUBLED-DEBT                             
  RESTRUCTURINGS                                                          7,904                   9,558
IMPAIRED LOANS                                                            4,166                   4,294
TOTAL NON-PERFORMING LOANS TO TOTAL LOANS                                  0.27%                   0.43%
TOTAL IMPAIRED LOANS TO TOTAL LOANS                                        0.49                    0.57
TOTAL NON-PERFORMING ASSETS TO TOTAL ASSETS                                0.22                    0.37
TOTAL NON-PERFORMING ASSETS AND TROUBLED-DEBT
  RESTRUCTURINGS TO TOTAL ASSETS                                           0.53                    0.73
   
</TABLE>

Comparison of Financial Condition at December 31, 1997 and
June 30, 1997

ASSETS.  The  Company's  assets  totaled  $1.49 billion  at
December 31, 1997, an increase of $173.0 million from total
assets  of  $1.32 billion at June 30, 1997. The  growth  in
assets was experienced  primarily  in  real  estate  loans,
mortgage-backed  securities  available for sale and federal
funds sold, which increased $99.6  million,  $57.4 million,
and $18.6 million, respectively.

The  increase in real estate loans resulted primarily  from
originations  of $145.5 million during the six months ended
December 31, 1997,  of  which  $142.5  million  were multi-
family   and  underlying  cooperative  and  non-residential
loans.  The  increased loan originations resulted from both
an active local real estate market and a favorable interest
rate environment  during the past six months.  The increase
in mortgage backed  securities  available for sale resulted
from  purchases of $124.2 million  during  the  six  months
ended December  31,  1997,  primarily  attributable  to the
capital  leverage program.  These purchases were offset  by
sales and  calls  of $49.9 million and principal repayments
of $18.2 million on  these  securities.   The  increase  in
federal  funds  sold  resulted primarily from the flattened
yield   curve,   which  reduced   the   attractiveness   of
investments possessing longer terms to maturity.

LIABILITIES. Funding  for  the  growth in real estate loans
and  federal  funds  sold  was  obtained   primarily   from
increased deposits of $63.9 million and increased FHLBNY of
$22.8 million during the six month period.
<PAGE>
                                    -15-

Funding for the increase  in  mortgage-backed securities available for sale
was obtained primarily from increased securities sold under
agreement  to repurchase  transactions  of  $77.9  million,
resulting from the capital leverage program.

STOCKHOLDERS'  EQUITY.  Stockholders'  equity declined $4.7
million  during  the  six months ended December  31,  1997.
During the six months ended  December 31, 1997, the Company
purchased 654,637 shares of its  common stock into treasury
at  an  aggregate  cost of $13.3 million.   Offsetting  the
share  repurchases,  was   net   income  of  $5.7  million,
amortization of the Company's Stock  Plans of $2.5 million,
and an increase of $1.1 million of the  unrealized  gain on
investment  and  mortgage-backed  securities  available for
sale.

CAPITAL  LEVERAGE  STRATEGY.  As  a  result  of the initial
public  offering  in  June, 1996, the Bank's capital  level
significantly  exceeded  all  regulatory  requirements.   A
portion of the "excess"  capital  generated  by the initial
public  offering  has been deployed through the  use  of  a
capital leverage strategy  whereby the Bank invests in high
quality  mortgage-backed  securities   ("leverage  assets")
funded  by short term borrowings from various  third  party
lenders under securities sold under agreement to repurchase
transactions.   The  capital  leverage  strategy  generates
additional earnings for the Company by virtue of a positive
interest  rate  spread  between  the  yield on the leverage
assets and the cost of the borrowings.   Since  the average
term to maturity of the leverage assets exceeds that of the
borrowings  used  to  fund their purchase, the net interest
income earned on the leverage strategy would be expected to
decline in a rising interest rate environment.  See "Market
Risk."  To date, the capital  leverage  strategy  has  been
undertaken  in  accordance  with  limits established by the
Board of Directors, aimed at enhancing  profitability under
moderate  levels of interest rate exposure.   Assets  under
the capital leverage strategy were $170.1 million, on a net
basis, at December  31,  1997, compared to $96.3 million at
June 30, 1997.

COMPARISON OF THE OPERATING  RESULTS  FOR  THE THREE MONTHS
     ENDED DECEMBER 31, 1997 AND 1996


GENERAL. Net income for the three months ended December 31,
1997, totaled $2.9 million compared to $4.9  million during
the three months ended December 31, 1996.  Net  income  for
the  three  months ended December 31, 1996, was affected by
the one-time  recovery  of  previously  recorded income tax
expense of $1.8 million.  Net income for  the  three months
ended December 31, 1996, excluding this non-recurring item,
was $3.1 million.

The discussion of interest income and expense for the three
months  ended December 31, 1997 and 1996, presented  below,
should be  read  in  conjunction  with the following table,
which  sets  forth  certain  information  relating  to  the
Company's consolidated statements  of  operations  for  the
three months ended December 31, 1997 and 1996, and reflects
the average yield on assets and average cost of liabilities
for  the  periods  indicated.  Such  yields  and  costs are
derived  by  dividing  income  or  expense  by  the average
balance  of  assets  or liabilities, respectively, for  the
periods shown. Average  balances  are  derived from average
daily balances. The yields and costs include fees which are
considered adjustments to yields.
<PAGE>
                                    -16-

<TABLE>
<CAPTION>

                                                               FOR THE THREE MONTHS ENDED DECEMBER 31,
                                       -----------------------------------------------------------------------------------
                                                          1997                                        1996
                                       -----------------------------------------------------------------------------------
                                                                      AVERAGE                                     AVERAGE
                                          AVERAGE                      YIELD/         AVERAGE                      YIELD/
                                          BALANCE       INTEREST        COST          BALANCE       INTEREST       COST
                                       ------------    ----------    ----------     -----------     ---------     --------
                                                           ($ IN THOUSANDS)
<S>                                 <C>             <C>           <C>            <C>             <C>           <C>
ASSETS:                                                    
  INTEREST-EARNING ASSETS:
    Real Estate Loans <F1>                 $814,442       $17,059        8.38%         $624,498       $13,417       8.59%
    Other loans                               5,431           122        8.99             5,312           103       7.76
    Mortgage-backed securities <F2>         332,763         5,713        6.87           259,097         4,315       6.66
    Investment securities <F2> <F3>         171,990         2,866        6.43           234,022         3,885       6.37
    Federal funds sold                       43,984           591        5.37            36,854           517       5.61
                                        -----------    ----------                   -----------     --------- 
      TOTAL INTEREST-EARNING ASSETS       1,368,610       $26,351        7.70%        1,159,783       $22,237       7.67%
                                        -----------    ==========                   -----------     =========
     NON-INTEREST EARNING ASSETS             61,374                                      64,873
                                        -----------                                 -----------
TOTAL ASSETS                             $1,429,984                                  $1,224,656
                                        ===========                                 ===========
LIABILITIES AND STOCKHOLDERS'
EQUITY:
  INTEREST-BEARING LIABILITIES:
    NOW, Super NOW and
       Money Market Accounts                $48,746          $287        2.34%          $56,745          $370       2.61%
    Savings Accounts                        336,129         1,913        2.26           349,036         2,083       2.39
    Certificates of Deposit                 597,359         8,706        5.78           509,688         7,174       5.63
    Mortgagors' Escrow                        4,586            34        2.94             3,999            19       1.90
    Borrowed Funds                          203,967         3,132        6.09            44,132           622       5.64
                                        -----------    ----------                   -----------     ---------
      TOTAL INTEREST-BEARING              
        LIABILITIES                       1,190,787       $14,072        4.69%          963,600       $10,268       4.26%
                                        -----------    ==========                   -----------     =========
  CHECKING ACCOUNTS                          28,396                                      26,760
  OTHER NON-INTEREST-BEARING 
    LIABILITIES                              26,553                                      19,331
                                        -----------                                 -----------
      TOTAL LIABILITIES                   1,245,736                                   1,009,691
  STOCKHOLDERS' EQUITY                      184,248                                     214,965
                                        -----------                                 ----------- 
TOTAL LIABILITIES AND STOCKHOLDERS'      
  EQUITY                                 $1,429,984                                  $1,224,656
                                        ===========                                 ===========
NET INTEREST INCOME/ INTEREST RATE                        
  SPREAD <F4>                                             $12,279        3.01%                        $11,969       3.41%
                                                       ==========                                   =========
NET INTEREST-EARNING ASSETS/NET
  INTEREST MARGIN <F5>                     $177,823                      3.59%         $196,183                     4.13%
                                        ===========                                 ===========
RATIO OF INTEREST-EARNING ASSETS
  TO INTEREST-BEARING LIABILITIES                                      114.93%                                    120.36%

<FN>
<F1> In computing the average balance of loans, non-accrual loans
     have been included.
<F2> Includes securities classified "available for sale."
<F3> The average yield on investment securities during the three
     months ended December 31, 1997 and 1996 have been adjusted
     to reflect capital gains distributions of $134 and $208 in
     December 31, 1997 and December 31, 1996, respectively, which
     are non-recurring and therefore were not annualized.
<F4> Net interest rate spread represents the difference between
     the average rate on interest-earning assets and the average cost
     of interest-bearing liabilities.
<F5> Net interest margin represents net interest income as a
     percentage of average interest-earning assets.
</TABLE>
                                    -17-

RATE/VOLUME ANALYSIS

<TABLE>
<CAPTION>
                                                                THREE MONTHS ENDED
                                                                 DECEMBER 31, 1997
                                                                    COMPARED TO
                                                                THREE MONTHS ENDED
                                                                 DECEMBER 31, 1996
                                                                INCREASE/(DECREASE)
                                                                       DUE TO
                                                    VOLUME              RATE             TOTAL
                                                -------------      ------------      ------------
                                                       ($ IN THOUSANDS)
<S>                                          <C>               <C>               <C>
  INTEREST-EARNING ASSETS:                             
    Real Estate Loans                                 $4,026             $(384)           $3,642
    Other loans                                            3                16                19
    Mortgage-backed securities                         1,244               154             1,398
    Investment securities                             (1,021)                2            (1,019)
    Federal funds sold                                    98               (24)               74
                                                -------------      ------------      ------------
      TOTAL                                           $4,350             $(236)           $4,114
                                                =============      ============      ============
  INTEREST-BEARING LIABILITIES:
    NOW, Super Now and money market accounts            $(48)             $(35)             $(83)
    Savings accounts                                     (67)             (103)             (170)
    Certificates of deposit                            1,291               241             1,532
    Mortgagors' escrow                                     4                11                15
    Borrowed funds                                     2,365               145             2,510
                                                -------------      ------------      ------------
      TOTAL                                            3,545               259             3,804
                                                -------------      ------------      ------------
NET CHANGE IN NET INTEREST INCOME                       $805             $(495)             $310
                                                =============      ============      ============
</TABLE>

NET INTEREST INCOME. Net interest income for the three
months  ended  December 31, 1997 increased $310,000 to
$12.3 million from  $12.0  million  during  the  three
months  ended  December  31,  1996.   The increase was
attributable  primarily  to  an  increase  of   $208.8
million  in  interest  earning  assets,  offset  by  a
decline  in  the  net interest rate spread of 40 basis
points  during the three  months  ended  December  31,
1997.  The  net  interest  margin  declined  54  basis
points  from 4.13% for the three months ended December
31, 1996  to 3.59% for the three months ended December
31, 1997.

INTEREST INCOME. Interest income for the three months
ended December 31, 1997, was $26.3 million, an
increase of $4.1 million from $22.2 million during the
three months ended December 31, 1996.  The increase in
interest income was attributable primarily to
increased interest income on real estate loans and
mortgage-backed securities of $3.6 million and $1.4
million, respectively.  The increase in interest
income on real-estate loans was attributable primarily
to an increase of $189.9 million in the average
balance of real estate loans during the three months
ended December 31, 1997, resulting primarily from
$289.6 million of real estate loans originated during
the period January 1, 1997 through December 31, 1997.
The increases in interest income on mortgage-backed
securities was also attributable primarily to an
increase in average balances of $73.7 million during
the three months ended December 31, 1997, resulting
from $170.1 million in mortgage-backed securities
purchased through the Bank's capital leverage program.
Offsetting these increases to interest income was a
decrease in interest income on investment securities
of $1.0 million, resulting from a decline in average
balance of investment securities of $62.0 million.
The decline in the average balance resulted from the
Bank utilizing funds from matured investment
securities to fund loan originations.  Overall, the
yield on interest earning assets increased 3 basis
points from 7.67% during the three months ended
December 31, 1996 to 7.70% during the three months
ended December 31, 1997, due primarily to the movement
of funds from matured investment securities into
higher yielding real
<PAGE>
                                    -18-

estate loans.  The average yield on real estate loans declined 21 basis
points due to increased interest rate competition on loan
originations, while the yield on mortgage-backed
securities increased 21 basis points reflecting
purchases of higher-yielding securities under the
capital leverage strategy, which possess longer
average terms-to-maturity.

INTEREST EXPENSE. Interest expense increased $3.8
million, to $14.1 million during the three months
ended December 31, 1997, from $10.3 million during the
three months ended December 31, 1996.  This increase
resulted primarily from increased interest expense of
$1.5 million and $2.5 million, respectively, on
certificate of deposit accounts and borrowed funds,
which resulted from increased average balances of
$87.7 million and $159.8 million, respectively during
the three months ended December 31, 1997, compared to
the three months ended December 31, 1996.  The
increase in the average balance on certificates of
deposit resulted primarily from increased deposit
flows due to higher rates offered on selected
certificate accounts during 1997.  The increase in
average balance of borrowed funds resulted primarily
from $169.5 million of borrowed funds added during the
period October 1, 1996 to December 31, 1997, under the
capital leverage program.  In addition to the growth
in average balances, the average cost of interest
bearing liabilities increased 43 basis points to 4.69%
during the quarter ended December 31, 1997, from 4.26%
during the quarter ended December 31, 1996.  The
increase in average cost resulted from an increase of
$87.7 million in the average balance of certificate of
deposit accounts, which generally have a higher
average cost than other deposits, the increase of 15
basis points in average cost on certificate of deposit
accounts resulting from a rate promotion instituted
during the previous quarter, and an increase of 45
basis points in average cost on borrowed funds,
resulting from higher-rate, longer-term borrowings
undertaken during the past two quarters in order to
fund loan originations.

PROVISION FOR  LOAN  LOSSES.  The  Provision  for Loan
Losses  decreased  $525,000  to $525,000 for the three
months ended December 31, 1997, from $1.05 million for
the three months ended December  31, 1996. The decline
in   the  provision  for  loan  losses  reflects   the
improvement  in  non-performing  loans. Non-performing
loans  decreased  to  $2.3  million during  the  three
months ended December 31, 1997,  from  $3.2 million at
June 30, 1997.  See "Asset Quality"  The Allowance for
loan losses increased to $11.5 million at December 31,
1997, from $11.2 million at September 30, 1997, as the
loan  loss  provision  of $525,000 was offset  by  net
charge-offs of $160,000.  In management's judgment, it
was prudent to continue  the  loan  loss  provision to
supplement  the  loan  loss allowance, based upon  the
Bank's   growing   volume   of    multi-family    loan
originations   and   the   composition   of  its  loan
portfolio.  See "Asset Quality."

NON-INTEREST  INCOME.   Non-interest  income  remained
relatively  constant  during  the  three months  ended
December 31, 1997 compared to the three  months  ended
December  31,  1996.   An  decrease  in  other  income
resulting  from  decreased rental income on properties
previously  owned  by   Conestoga  was  offset  by  an
increase in service charges  and other fees, resulting
from increased loan commitment  fee  income  from loan
origination  activity.   In  addition, an increase  in
gain on sale of securities and other assets was offset
by a decrease in gain on sale of loans.

NON-INTEREST EXPENSE.  Non-interest  expense increased
$1.3 million to $6.9 million during the  three  months
ended December 31, 1997, from $5.6 million during  the
three  months  ended December 31, 1996.  This increase
resulted primarily  from  increased expense related to
the  Company's  ESOP and RRP  plans  of  $966,000.   A
portion of this increased  expense  resulted  from the
RRP,  for  which  no  expense  was recorded during the
three months ended December 31,  1996  since  the plan
was  approved  by  the shareholders in December, 1996.
The remaining increase  in  the  ESOP  and RRP expense
resulted from the increased ESOP expense  attributable
to  the  increase  in  the  Company's stock price,  as
expense related to the ESOP is recorded based upon the
market value of the Company's  stock.   In addition to
the  increased  ESOP  and  RRP  expense, salaries  and
employee benefits expense increased  $336,000  due  to
general   salary   increases,   the   federal  deposit
insurance  premium  expense increased $85,000  as  the
Company incurred no insurance  cost  during  the three
months  ended  December  31,  1996, due to legislation
resulting from the SAIF Recapitalization  charge  paid
in  September,  1996,  and  the  data processing costs
increased as a result of increased  loan  and  deposit
activity.  Offsetting these increases were declines of
$87,000,   $50,000   and   $56,000   respectively,  in
occupancy and equipment expense, provision  for losses
on other real estate owned, and other expenses  during
the three months ended December 31, 1997, compared  to
1996.    The  reduction
<PAGE>
                                    -19-

in  occupancy  and  equipment expense  resulted   primarily
from  decreased  rental expense, and the reduced provision for
losses on other real estate owned resulted  primarily from a
reduction in other real estate owned balance  from  $2.0 million
at  Decembr  31,  1996,  to $965,000 at December  31,
1997.   The  decrease  in  other   expenses   resulted
primarily  from  reductions  of  $67,000  and $27,000,
respectively,   in   legal   expenses  and  accounting
expenses, both of which were higher  in the prior year
due to the Company being in its initial  stages  as  a
public company.

INCOME TAX EXPENSE. Income tax expense for the quarter
ended  December  31, 1997, was $3.0 million, resulting
in an effective tax  rate  of  51.28%.   Excluding the
effect of the New York State income tax recovery,  the
Company's  effective  tax  rate would have been 51.45%
during  the  quarter  ended December  31,  1996.   The
decline  in  the  effective  tax  rate  was  primarily
attributable  to  reduced   income   tax  expenses  on
securities interest income resulting from  operational
changes  made  by  the  Company  in April, 1997.   The
Company's  generally  higher  effective  tax  rate  is
caused  by certain non-deductible  recurring  expenses
such  as  goodwill.   Excluding  these  non-deductible
items, the  Company's effective tax rate for the three
months  ended  December  31,  1997,  would  have  been
43.56%.

COMPARISON OF THE OPERATING RESULTS FOR THE SIX MONTHS
     ENDED DECEMBER 31, 1997 AND 1996


GENERAL.  Net income for the six months ended December
31,  1997,  totaled  $5.7  million  compared  to  $6.2
million during the six months ended December 31, 1996.
Net income for the six months ended December 31, 1996,
was affected  by  the  one-time recovery of previously
recorded income tax expense  of  $1.8 million recorded
in  December,  1996,  and  the  non-recurring  special
assessment  of  $1.1  million, after  taxes,  for  the
recapitalization of the  SAIF.  Net income for the six
months ended December 31,  1996,  excluding these non-
recurring items, was $5.4 million.

The discussion of interest income and  expense for the
six months ended December 31, 1997 and 1996, presented
below,   should  be  read  in  conjunction  with   the
following  table, which sets forth certain information
relating to  the  Company's consolidated statements of
operations for the  six months ended December 31, 1997
and 1996, and reflects the average yield on assets and
average cost of liabilities for the periods indicated.
Such yields and costs  are  derived by dividing income
or  expense  by  the  average  balance  of  assets  or
liabilities,  respectively,  for  the  periods  shown.
Average  balances  are  derived  from  average   daily
balances. The yields and costs include fees which  are
considered adjustments to yields.
<PAGE>
                                    -20-
<TABLE>
<CAPTION>
                                                               FOR THE SIX MONTHS ENDED DECEMBER 31,
                                       -----------------------------------------------------------------------------------
                                                          1997                                        1996
                                       -----------------------------------------------------------------------------------
                                                                      AVERAGE                                     AVERAGE
                                          AVERAGE                      YIELD/         AVERAGE                      YIELD/
                                          BALANCE       INTEREST        COST          BALANCE       INTEREST       COST
                                       ------------    ----------    ----------     -----------     --------      --------
                                                           ($ IN THOUSANDS)
<S>                                 <C>             <C>           <C>            <C>             <C>           <C>
ASSETS:                                                                ($ InThousands)
  INTEREST-EARNING ASSETS:
    Real Estate Loans <F1>                 $793,640       $33,328       8.40%          $608,032      $26,064        8.57%
    Other loans                               5,463           251       9.19              5,413          235        8.68
    Mortgage-backed securities <F2>         318,317        10,906       6.85            234,210        8,013        6.84
    Investment securities <F2> <F3>         167,296         5,550       6.55            250,135        7,803        6.16
    Federal funds sold                       38,491         1,044       5.42             47,415        1,334        5.63
                                       ------------    ----------                   -----------     --------
    TOTAL INTEREST-EARNING ASSETS         1,323,207       $51,079       7.72%         1,145,205      $43,449        7.59%
     NON-INTEREST EARNING ASSETS             64,503    ==========                        65,608     ========
                                       ------------                                 -----------
TOTAL ASSETS                             $1,387,710                                  $1,210,813
                                       ============                                 ===========
LIABILITIES AND EQUITY:
  INTEREST BEARING LIABILITIES:
    NOW, Super Now and money
      market accounts                       $48,942          $579       2.35%           $58,377         $785        2.69%
    Savings accounts                        338,367         3,849       2.26            352,698        4,320        2.45
    Certificates of deposit                 579,225        16,792       5.75            503,798       14,192        5.63
    Mortgagors' escrow                        4,125            52       2.50              3,716           38        2.05
    Borrowed Funds                          180,268         5,502       6.05             34,592          980        5.67
                                       ------------    ----------                   -----------     --------           
      TOTAL INTEREST-BEARING          
        LIABILITIES                       1,150,927       $26,774       4.61%           953,181      $20,315        4.26%
                                       ------------    ==========                   -----------     ========
  CHECKING ACCOUNTS                          27,966                                      27,027
  OTHER NON-INTEREST BEARING                
    LIABILITIES                              22,565                                      16,407
                                       ------------                                 -----------
      TOTAL LIABILITIES                   1,201,458                                     996,615
  STOCKHOLDERS' EQUITY                      186,252                                     214,198
                                       ------------                                 -----------
      TOTAL LIABILITIES AND
         STOCKHOLDERS' EQUITY            $1,387,710                                  $1,210,813
                                       ============                                 ===========
NET INTEREST INCOME/INTEREST
  RATE SPREAD <F4>                                        $24,305       3.11%                        $23,134        3.33%    
                                                       ==========                                   ========
NET INTEREST-EARNING ASSETS/NET
  INTEREST MARGIN <F5>                     $172,280                     3.67%          $192,024                     4.04%    
                                       ============                                 ===========
RATIO OF INTEREST-EARNING ASSETS
  TO INTEREST-BEARING LIABILITIES                                     114.97%                                     120.15%
<FN>    
<F1> In computing the average balance of loans, non-accrual loans
     have been included.
<F2> Includes securities classified "available for sale."
<F3> 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 $134 and $208 in December 31, 1997
     and December 31, 1996 respectively, which are non-recurring and therefore
     were not annualized.
<F4> Net interest rate spread represents the difference between the average
     rate on interest-earning assets and the average cost of interest-bearing
     liabilities.
<F5> Net interest margin represents net interest income as a percentage of
     average interest-earning assets.
</TABLE>
<PAGE>
                                    -21-

<TABLE>
<CAPTION>

                                                                 SIX MONTHS ENDED
                                                                 DECEMBER 31, 1997
                                                                    COMPARED TO
                                                                 SIX MONTHS ENDED
                                                                 DECEMBER 31, 1996
                                                                INCREASE/(DECREASE)
                                                                       DUE TO
                                                    VOLUME              RATE             TOTAL
                                                -------------      ------------      ------------
                                                                 ($ IN THOUSANDS)
<S>                                          <C>               <C>                <C>
  INTEREST-EARNING ASSETS:  
    Real Estate Loans                                 $7,869             $(605)           $7,264
    Other loans                                            2                14                16
    Mortgage-backed securities                         2,879                14             2,893
    Investment securities                             (2,646)              393            (2,253)
    Federal funds sold                                  (245)              (45)             (290)
                                                -------------      ------------      ------------
      TOTAL                                           $7,859             $(229)           $7,630
                                                =============      ============      ============
  INTEREST-BEARING LIABILITIES:
    NOW, Super Now and money market accounts           $(117)             $(89)            $(206)
    Savings accounts                                    (155)             (316)             (471)
    Certificates of deposit                            2,218               382             2,600
    Mortgagors' escrow                                     5                 9                14
    Borrowed funds                                     4,308               214             4,522
                                                -------------      ------------      ------------
      TOTAL                                            6,259               200             6,469
                                                -------------      ------------      ------------
NET CHANGE IN NET INTEREST INCOME                     $1,600             $(429)           $1,171
                                                =============      ============      ============
</TABLE>

NET INTEREST INCOME. Net interest income for the
six  months  ended  December  31, 1997 increased
$1.2 million to $24.3 million from $23.1 million
during the six months ended December  31,  1996.
The  increase  was  attributable primarily to an
increase of $178.0 million  in  interest earning
assets, offset by a decline in the  net interest
rate  spread  of  22  basis  points.   The   net
interest  margin  declined  37 basis points from
4.04% for the six months ended December 31, 1996
to 3.67% for the six months ended  December  31,
1997.

INTEREST INCOME. Interest income for the six
months ended December 31, 1997, was $51.1
million, an increase of $7.7 million from $43.4
million during the six months ended December 31,
1996.  The increase in interest income was
attributable to increased interest income on
real estate loans and mortgage-backed securities
of $7.3 million and $2.9 million, respectively.
The increase in interest income on real-estate
loans was attributable primarily to an increase
of $185.6 million in the average balance of real
estate loans, resulting primarily from $289.6
million of real estate loans originated during
the period January 1, 1997 through December 31,
1997.  The increases in interest income on
mortgage-backed securities was also attributable
primarily to an increase in the average balance
of $84.1 million, resulting from mortgage-backed
securities purchased through the Bank's capital
leverage program.  Offsetting these increases to
interest income was a decrease in interest
income on investment securities of $2.3 million,
resulting from a decline in the average balance
of investment securities of $82.8 million.  The
decline in the average balance resulted from the
Bank utilizing funds from matured investment
securities to fund loan originations.  Overall,
the yield on interest earning assets increased
13 basis points from 7.59% during the six months
ended December 31, 1996 to 7.72% during the six
months ended December 31, 1997, due primarily to
the movement of funds from matured investment
securities into higher yielding real estate
loans. The average
<PAGE>
                                    -22-

yield on real estate loans
declined 21 basis points due to increased
interest rate competition on loan originations,
while the yield on investment securities
increased 39 basis points reflecting the runoff
of lower-yielding, short-term securities, for
which the proceeds were utilized to fund new
loan originations.

INTEREST EXPENSE. Interest expense increased
$6.5 million, to $26.8 million during the six
months ended December 31, 1997, from $20.3
million during the six months ended December 31,
1996.  This increase resulted primarily from
increased interest expense of $2.6 million and
$4.5 million, respectively, on certificate of
deposit accounts and borrowed funds, which
resulted from increased average balances of
$75.4 million and $145.7 million, respectively
during the six months ended December 31, 1997,
compared to the six months ended December 31,
1996.  The increase in the average balance on
certificates of deposit resulted primarily from
increased deposit flows due to higher rates
offered on selected certificate accounts during
1997.  The increase in the average balance of
borrowed funds resulted primarily from $169.5
million of borrowed funds added during the
period October 1, 1996 to December 31, 1997,
under the capital leverage program.  In addition
to the growth in the average balances, the
average cost of interest bearing liabilities
increased 35 basis points to 4.61% during the
six months ended December 31, 1997, from 4.26%
during the six months ended December 31, 1996.
The increase in average cost resulted from an
increase of $75.4 million in the average balance
of certificate of deposit accounts, which
generally have a higher average cost than other
deposits, the increase of 12 basis points in
average cost on certificate of deposit accounts
resulting from a t rate promotion instituted
during the first quarter of the fiscal year, and
an increase of 38 basis points in average cost
on borrowed funds, resulting from higher-rate,
longer-term borrowings undertaken during the
past two quarters in order to fund loan
originations.

PROVISION  FOR  LOAN  LOSSES.  The provision for
loan  losses  decreased $1.05 million  to  $1.05
million for the  six  months  ended December 31,
1997, from $2.1 million for the six months ended
December 31, 1996. The decline  in the provision
for loan losses reflects the improvement in non-
performing    loans.     Non-performing    loans
decreased to $2.3 million  during the six months
ended December 31, 1997, from  $3.2  million  at
June   30,   1997.   See  "Asset  Quality"   The
allowance  for loan losses  increased  to  $11.5
million at December 31, 1997, from $10.7 million
at June 30,  1997, as the loan loss provision of
$1.05 million  was  offset by net charge-offs of
$261,000.   In  management's  judgment,  it  was
prudent to continue  the  loan loss provision to
supplement the loan loss allowance,  based  upon
the  Bank's  growing volume of multi-family loan
originations and  the  composition  of  its loan
portfolio.  See "Asset Quality."

NON-INTEREST    INCOME.    Non-interest   income
increased $204,000  to  $2.0  million during the
six months ended December 31, 1997,  compared to
$1.8   million   during  the  six  months  ended
December   31,   1996.     This   increase   was
attributable   primarily  to  an   increase   of
$290,000  in service  charges  and  other  fees,
which resulted  from  an increase of $263,000 in
loan  commitment  fee  income   from   increased
origination  activity,  offset by a decrease  of
$70,000 on net gains on the sale of loans.

NON-INTEREST   EXPENSE.   Non-interest   expense
decreased $130,000  to  $13.6 million during the
six months ended December  31,  1997, from $13.7
million during the six months ended December 31,
1996.   This  decrease  resulted from  the  SAIF
Special  Assessment  of  $2.0  million  incurred
during the six months ended  December  31, 1996.
Excluding  the  SAIF  Special  Assessment,  non-
interest   expense   increased   $1.9   million,
primarily  as  a  result  of  increased  expense
related  to the Company's ESOP and RRP plans  of
$1.7 million.   A portion of this increased ESOP
and RRP expense resulted from the RRP, which was
not  recorded  during   the   six  months  ended
December  31,  1996,  since  the  plan  was  not
approved  by  the  shareholders until  December,
1996.  The remaining  increase  in  the ESOP and
RRP  expense  resulted  from the increased  ESOP
expense  attributable  to the  increase  in  the
Company's stock price, as expense related to the
ESOP is recorded based upon the  market value of
the  Company's  stock.   In   addition   to  the
increased  ESOP  and  RRP  expense, salaries and
employee benefits expense increased $577,000 due
to general salary increases, the data processing
costs  increased  $100,000  as   a   result   of
increased loan and deposit activity.  Offsetting
these   increases   were  declines  of  $73,000,
$188,000   and   $145,000,    respectively,   in
occupancy and equipment expense,  provision  for
losses  on  other  real  estate owned, and other
expenses during the three  months ended December
31, 1997, compared to 1996.   The  reduction  in
occupancy   and   equipment   expense
<PAGE>
                                    -23-
          
resulted primarily  from  decreased depreciation expense,
and the reduced provision  for  losses  on other
real  estate  owned  resulted  primarily from  a
reduction  in  other  real estate owned  balance
from  $2.0  million  at December  31,  1996,  to
$965,000 at December 31,  1997.  The decrease in
other    expenses   resulted   primarily    from
reductions     of    $176,000    and    $36,000,
respectively, in  legal  expenses and accounting
expenses, both of which were higher in the prior
year  due to the Company being  in  its  initial
stages as a public company.

INCOME  TAX  EXPENSE. Income tax expense for the
six months ended  December  31,  1997,  was $5.9
million,  resulting in an effective tax rate  of
50.91%.  Excluding  the  effects of both the New
York  State  income tax recovery  and  the  SAIF
recapitalization charge, the Company's effective
tax rate would  have  been  51.41%  for  the six
months ended December 31, 1996.  The decline  in
the    effective    tax   rate   was   primarily
attributable to reduced  income  tax expenses on
securities interest income operational resulting
from operational changes made by the  Company in
April,  1997.   The  Company's  generally higher
effective  tax  rate  is caused by certain  non-
deductible recurring expenses  such as goodwill.
Excluding   these   non-deductible  items,   the
Company's effective tax  rate for the six months
ended December 31, 1997, would have been 43.52%.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE
ABOUT MARKET RISK

Quantitative  and qualitative  disclosure  about
market risk is  presented  at  June  30, 1997 in
Exhibit  13.1 to the Company's Annual Report  on
Form  10-K,   filed   with  the  Securities  and
Exchange  Commission  on   September  26,  1997.
There  have  been  no material  changes  in  the
Company's  market  risk  at  December  31,  1997
compared to June 30,  1997.  The following is an
update of the discussion provided therein:

  GENERAL.  The Company's  largest  component of
market risk continues to be interest  rate risk.
Virtually  all of this risk continues to  reside
at  the Bank  level.   The  Bank  still  is  not
subject   to   foreign   currency   exchange  or
commodity  price  risk.   At December 31,  1997,
neither  the  Company  nor the  Bank  owned  any
trading  assets, nor did  they  utilize  hedging
transactions  such  as  interest  rate swaps and
caps.

    ASSETS,  DEPOSIT  LIABILITIES AND  WHOLESALE
FUNDS.  During the six months ended December 31,
1997,  the Company has added  $73.8  million  in
capital leverage transactions, under which high-
quality mortgage-backed securities are purchased
utilizing  funding  from  short term borrowings.
While these transactions have served to increase
the Company's interest rate  risk,  particularly
under  a  rising interest rate environment,  the
Company's overall  level  of interest rate risk,
inclusive of the effects of  these transactions,
has not changed materially from June 30, 1997 to
December  31, 1997.  There have  been  no  other
material changes  in  the composition of assets,
deposit liabilities or wholesale funds from June
30, 1997 to December 31, 1997.

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

    INTEREST  RATE  RISK  COMPLIANCE.  The  Bank
continues to monitor the impact of interest rate
volatility  upon  net  interest  income  and net
portfolio  value  in  the same manner as at June
30, 1997.  There have been  no  changes  in  the
board  approved limits of acceptable variance in
net interest  income  and net portfolio value at
December 31, 1997 compared to June 30, 1997, and
the projected changes continue  to  fall  within
the  board  approved  limits  at  all  levels of
potential interest rate volatility.

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

On December 5, 1996, Dime Bancorp, Inc.  and its
wholly-owned  subsidiary,  Dime Savings Bank  of
New  York, FSB (together "Dime  of  New  York,")
filed  a complaint in the United States District
Court, Southern District of New York against the
Company  and the Bank.  Dime of New York alleged
violations   of   New  York  State  and  federal
trademark law and unfair  competition law.  Dime
of New York sought injunctive
<PAGE>
                                    -24-

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  sought  an  order requiring the
Company to change its corporate  name and change
its Nasdaq Stock Market trading symbol "DIME."

In   January,   1998,  The  Company  signed   an
agreement settling  the suit on terms acceptable
to  all  parties.   As part  of  the  settlement
agreement, the Company  has  committed to change
its  corporate  name  and ticker  symbol  on  or
before September 1, 1998.

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

ITEM 2.    CHANGES  IN  SECURITIES  AND  USE  OF
PROCEEDS

     None.

ITEM 3.    DEFAULTS UPON SENIOR SECURITIES

     None.

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

     (a) The Company's Annual Meeting of Shareholders was held on
         November 13, 1997.

     (b) Not applicable.

     (c) The following is a summary  of  the matters voted  upon at
         the meeting and the votes obtained:
<PAGE>
                                    -25-

<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:
     Anthony Bergamo               10,909,739             -0-             -0-          96,820             -0-
     Michael P. Devine             10,909,839             -0-             -0-          96,720             -0-
     Joseph H. Farrell             10,880,703             -0-             -0-         125,856             -0-
     Louis V. Varone               10,907,908             -0-             -0-          98,651             -0-

2) Ratification of Amendments
to the Dime Community Bancorp,
Inc. 1996 Stock Option Plan
for Outside Directors,
Officers and Employees             10,330,931         383,417          56,048             -0-         236,163

3) Ratification of Amendments
to the Recognition and
Retention Plan for
Outside Directors, Officers
and Employees of Dime
Community Bancorp, Inc.            10,477,980         450,323          78,256             -0-             -0-

4) Ratification of the
appointment of Deloitte &
Touche LLP to act as
independent auditors for the
Company for the  fiscal  year
ended June 30, 1998                10,938,140          39,741          28,678             -0-             -0-
</TABLE>

     (d) Not applicable.

ITEM 5.     OTHER INFORMATION

     None.

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

     (a) EXHIBITS
        -----------

           Exhibit  3(ii)  Amended  and Restated Bylaws of Dime Community
                             Bancorp, Inc.

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

     (b)   REPORTS ON FORM 8-K
           ----------------------------
           None.
<PAGE>
                                    -26-

                              SIGNATURES

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

                                 Dime  Community Bancorp, Inc.


Dated:   February 13, 1998            By:    /S/ VINCENT F. PALAGIANO
                                             -------------------------
                                             Vincent F.Palagiano
                                             Chairman of the Board  and
                                               Chief Executive Officer
                                      
Dated:   February 13, 1998            By:    /S/ KENNETH J. MAHON
                                             -------------------------
                                             Kenneth J. Mahon
                                             Executive Vice President and
                                               Chief Financial Officer 
<PAGE>

                                    -27-

                    EXHIBITS
                    ========

Exhibit 3(ii) Amended and Restated Bylaws of Dime Community Bancorp, Inc.


                                   EXHIBITS
                                   ========

                                                            Reference Number 11

DIME COMMUNITY BANCORP, INC. AND SUBSIDIARY
STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS
<TABLE>
<CAPTION>
                                            FOR THE THREE MONTHS                     FOR THE SIX MONTHS
                                             ENDED DECEMBER 31,                      ENDED DECEMBER 31,
                                            ---------------------                  ---------------------
                                                               ($In Thousands)
<S>                                        <C>           <C>                  <C>            <C>
                                                1997           1996                  1997          1996
                                              ---------      --------               -------      -------
Net income                                       $2,887        $4,939                $5,725       $6,163
Weighted average common shares                   
   outstanding                                   11,509        13,393                11,671       13,393
Basic earnings per common shares                  $0.25         $0.37                 $0.49        $0.46
                                              =========      ========               =======      =======
Total weighted average common shares             
   outstanding                                   11,509        13,393                11,671       13,393
Common stock equivalents due to dilutive
   effect of stock options                          510            -                    437           -
                                              ---------      --------               -------      -------
Total weighted average common shares and
   common share equivalents utilized for
   diluted earnings per share                    12,019        13,393                12,108       13,393   
                                              =========      ========               =======      =======
Diluted earnings per common share and
   common share equivalents                       $0.24         $0.37                 $0.47        $0.46
                                              =========      ========               =======      =======
</TABLE>



                                                            EXHIBIT 3(ii)
- -------------------------------------------------------------------------
- -------------------------------------------------------------------------

















                    AMENDED AND RESTATED BYLAWS


                                OF


                   DIME COMMUNITY BANCORP, INC.















                      Adopted on December 14, 1995
                 Amended and Restated on January 15, 1998
- -------------------------------------------------------------------------
- -------------------------------------------------------------------------


<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                              7
     Section 6. Notice of Meetings; Waiver of Notice          8

<PAGE>

                                                            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                           9
     Section 3. Audit Committee                               10
     Section 4. Compensation Committee                        10
     Section 5. Nominating Committee                          11
     Section 6. Other Committees                              11

                                  ARTICLE VI

                                   OFFICERS

     Section 1. Number                                        11
     Section 2. Term of Office and Removal                    12
     Section 3. Chairman of the Board                         12
     Section 4. President                                     12
     Section 5. Vice Presidents                               12
     Section 6. Secretary                                     12
     Section 7. Chief Financial Officer                       13
     Section 8. Comptroller                                   13
     Section 9. Treasurer                                     13
     Section 10. Other Officers and Employees                 13
     Section 11. Compensation of Officers and Others          13

                                 ARTICLE VII

                                  DIVIDENDS
                                                              13

                                 ARTICLE VIII

                                  AMENDMENTS
                                                              14
                                    -ii-

<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

<PAGE>

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
                                     -2-

<PAGE>

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
                                     -3-

<PAGE>

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.
                                     -4-

<PAGE>

          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

                                     -5-

<PAGE>

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.
                                     -6-

<PAGE>

          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

                                     -7-

<PAGE>

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.
                                     -8-

<PAGE>

          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

                                     -9-

<PAGE>

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.
                                    -10-

<PAGE>
          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.
                                    -11-

<PAGE>

          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

                                    -12-

<PAGE>

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. CHIEF FINANCIAL OFFICER.  The Chief Financial Officer
of the Company shall have the responsibility for supervising the Comptroller
and the Treasurer in maintaining the financial records of the Corporation.
He or she shall also supervise the budgeting and forecasting process.  He or
she shall make such disbursement of the funds of the Corporation as are
authorized and monitor the accounts of all transactions and of the financial
condition of the Corporation.  The Chief Financial Officer shall also perform
such other duties as may be prescribed by these bylaws, the Board, or the
Chief Executive Officer or the President as permitted by the Board.

          SECTION  8.  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 9. 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 10. 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  11.  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.
                                    -13-

<PAGE>

                           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.

                                    -14-

<PAGE>



<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JUN-30-1998
<PERIOD-END>                               DEC-31-1997
<CASH>                                          13,655
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                37,543
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    356,295
<INVESTMENTS-CARRYING>                         173,127
<INVESTMENTS-MARKET>                           174,745
<LOANS>                                        849,789
<ALLOWANCE>                                     11,515
<TOTAL-ASSETS>                               1,488,074
<DEPOSITS>                                   1,027,246
<SHORT-TERM>                                   126,621
<LIABILITIES-OTHER>                             34,403
<LONG-TERM>                                    113,602
                                0
                                          0
<COMMON>                                           145
<OTHER-SE>                                     186,057
<TOTAL-LIABILITIES-AND-EQUITY>               1,488,074
<INTEREST-LOAN>                                 33,579
<INTEREST-INVEST>                               16,456
<INTEREST-OTHER>                                 1,044
<INTEREST-TOTAL>                                51,079
<INTEREST-DEPOSIT>                              21,272
<INTEREST-EXPENSE>                              26,774
<INTEREST-INCOME-NET>                           24,305
<LOAN-LOSSES>                                      525
<SECURITIES-GAINS>                                 126
<EXPENSE-OTHER>                                 13,606
<INCOME-PRETAX>                                 11,662
<INCOME-PRE-EXTRAORDINARY>                       5,725
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,725
<EPS-PRIMARY>                                     0.49
<EPS-DILUTED>                                     0.47
<YIELD-ACTUAL>                                    7.72
<LOANS-NON>                                      2,268
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                 4,671
<LOANS-PROBLEM>                                  2,103
<ALLOWANCE-OPEN>                                10,726
<CHARGE-OFFS>                                      263
<RECOVERIES>                                         2
<ALLOWANCE-CLOSE>                               11,515
<ALLOWANCE-DOMESTIC>                            11,515
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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