DIME COMMUNITY BANCSHARES INC
10-K, 1998-09-28
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: ENGINEERING ANIMATION INC, S-8, 1998-09-28
Next: NETWORK EVENT THEATER INC, 10KSB, 1998-09-28



                         SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C. 20549

                            FORM 10-K

X   ANNUAL  REPORT  PURSUANT  TO SECTION 13 OR 15(d) OF THE
    SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]
        FOR THE FISCAL YEAR ENDED JUNE 30, 1998

   TRANSITION REPORT PURSUANT  TO  SECTION  13 OR 15(d) OF
  THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

   For the transaction period from   to

                           Commission file Number 0-27782
                           DIME COMMUNITY BANCSHARES, INC.
               (Exact Name of registrant as specified in its charter)

                            Delaware                         11-3297463
   (State or other jurisdiction of incorporation or      (I.R.S. employer
              organization)                           identification number)



        209 Havemeyer Street, Brooklyn, NY               11211
   (Address of principal executive offices)            (Zip Code)

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

      Securities Registered Pursuant to Section 12(b) of the Act:
                                 NONE

      Securities Registered Pursuant to Section 12(g) of the Act:
                COMMON STOCK, PAR VALUE $.01 PER SHARE
                           (Title of Class)
                     PREFERRED STOCK, PURCHASE RIGHT
                               (Title of Class)
   Indicate  by  check  mark whether the Company  (1)  has  filed  all  reports
required to be filed by Section  13  or 15(d) of the Securities Exchange Act of
1934 during the preceding twelve months  (or  for  such shorter period that the
Registrant  was  required to file reports) and (2) has  been  subject  to  such
requirements for the past 90 days.
YES    X    NO

   Indicate by check  mark  if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not  contained  herein,  and will not be contained, to
the best of Company's knowledge, in definitive proxy  or information statements
incorporated by reference in Part III of this Form 10-K  or  any  amendments to
this Form 10-K.   [ X]

   As  of September 24, 1998, there were 11,714,008 shares of the Company's
common stock, $0.01  par value, outstanding.  The aggregate market value of
the voting stock held by non-affiliates  of  the  Company  as of
September 24, 1998 was $186,167,500.  This figure is based upon the closing
price on  the  NASDAQ National Market for a share of the Company's common
stock on September 24, 1998, which  was $18.875 as reported in the Wall
Street Journal on September 25, 1998.

                      DOCUMENTS INCORPORATED BY REFERENCE
(1) The Annual Report to Shareholders for the fiscal year ended June 30, 1998
(Item 1 of Part I, and Items 5 through 8 of Part II) and (2) the definitive
Proxy Statement dated October 5, 1998 to be distributed on behalf of the
Board of Directors of Registrant in connection with the Annual Meeting of
Shareholders to be held on November 12, 1998 and any adjournment thereof and
which is expected to be filed with the Securities and Exchange Commission on or
about October 6, 1998
(Part III).
<PAGE>
                            TABLE OF CONTENTS
                                                 PAGE
                                    PART I
R ITEM 1.  BUSINESS
      GENERAL..........................................................3
      ACQUISITION OF CONESTOGA BANCORP, INC............................4
      PROPOSED ACQUISITION OF FINANCIAL BANCORP, INC...................4
      MARKET AREA AND COMPETITION......................................4
      LENDING ACTIVITIES...............................................5
      ASSET QUALITY...................................................12
      ALLOWANCE FOR LOAN LOSSES.......................................16
      INVESTMENT ACTIVITIES...........................................19
      SOURCES OF FUNDS................................................23
      SUBSIDIARY ACTIVITIES...........................................26
      PERSONNEL.......................................................26
      FEDERAL , STATE AND LOCAL TAXATION
             FEDERAL TAXATION.........................................27
            STATE AND LOCAL TAXATION..................................27
      REGULATION
            GENERAL...................................................28
            REGULATION OF FEDERAL SAVINGS ASSOCIATIONS................29
            REGULATION OF HOLDING COMPANY.............................36
            FEDERAL SECURITIES LAWS...................................37
ITEM 2.
PROPERTIES............................................................38
ITEM 3. LEGAL PROCEEDINGS.............................................39
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS...........39
                                    PART II
ITEM 5. MARKET FOR THE COMPANY'S COMMON STOCK AND RELATED STOCKHOLDER
            MATTERS...................................................39
ITEM 6. SELECTED FINANCIAL DATA.......................................39
ITEM 7. MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
              RESULTS OF OPERATIONS...................................39

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK...39
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA..................39
ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
         ACCOUNTING AND FINANCIAL DISCLOSURE..........................39
                                   PART III
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY..............39
ITEM 11. EXECUTIVE COMPENSATION.......................................40
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                  MANAGEMENT..........................................40
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS...............40
                                    PART IV
ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON
                FORM 8-K..............................................40

                SIGNATURES............................................43
                                       -2-
<PAGE>

   Statements  contained  in this Annual Report on Form 10-K relating to plans,
strategies, economic performance  and trends, and other statements that are not
descriptions of historical facts may  be  forward-looking statements within the
meaning of Section 27A of the Securities Act  of  1933  and  Section 21E of the
Securities  Exchange  Act of 1934.  Forward looking information  is  inherently
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, 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.  The Company has  no
obligation to update these forward looking statements.

                                    PART I

ITEM 1. BUSINESS

General

   Dime  Community  Bancshares,  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, on
June  26,  1996, 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 certain of the Bank's eligible  depositors  who  subscribed for shares
and to an Employee Stock Ownership Plan ("ESOP") established by the Company.

   The  Company  is  a unitary savings and loan holding company,  which,  under
existing  law,  is generally  not  restricted  as  to  the  types  of  business
activities in which  it  may  engage,  provided that the Bank continues to be a
qualified thrift lender. The primary business  of  the Company is the operation
of its wholly-owned subsidiary, the Bank. Under regulations  of  the  Office of
Thrift  Supervision ("OTS") the Bank is a qualified thrift lender if its  ratio
of qualified  thrift  investments  to  portfolio assets ("QTL Ratio") is 65% or
more, on a monthly average basis in nine  of  every twelve months.  At June 30,
1998, the Bank's QTL Ratio was 95.48%, and the  Bank  has  maintained more that
65% of its portfolio assets in qualified thrift investments in at least nine of
the preceding twelve months.

   The  Company  neither  owns  nor  leases any property but instead  uses  the
premises and equipment of the Bank.  At  the present time, the Company does not
employ any persons other than certain officers  of  the Bank who do not receive
any extra compensation as officers of the Company.  The  Company  utilizes  the
support  staff  of the Bank from time to time, as needed.  Additional employees
may be hired as deemed appropriate by the management of the Company.

   The Bank's principal  business  has  been,  and  continues  to be, gathering
deposits  from customers within its market area, and investing those  deposits,
primarily in  multi-family  and  one-to-four family residential mortgage loans,
mortgage-backed  securities,  and  obligations   of  the  U.S.  Government  and
Government  Sponsored  Entities  ("GSEs").  The  Bank's  revenues  are  derived
principally  from interest on its loan and securities  portfolios.  The  Bank's
primary sources  of  funds  are:  deposits;  loan amortization, prepayments and
maturities;  amortization, prepayments and maturities  of  mortgage-backed  and
investment securities;  and  borrowings,  and,  to a lesser extent, the sale of
fixed-rate mortgage loans to the secondary market.   The  Bank is also a member
of the Federal Home Loan Bank of New York ("FHLBNY").

ACQUISITION OF CONESTOGA BANCORP, INC.

   On  June  26, 1996 the Bank completed the acquisition of Conestoga  Bancorp,
Inc. ("Conestoga")   (the  "Conestoga Acquisition"), resulting in the merger of
Conestoga's wholly-owned subsidiary,  Pioneer  Savings Bank, F.S.B. ("Pioneer")
with and into the Bank, with the Bank as the resulting  financial  institution.
The  Conestoga Acquisition was accounted for in the financial statements  using
the purchase  method  of  accounting.
                                       -3-
<PAGE>

Under  purchase accounting, the acquired assets and liabilities of Conestoga
are recognized  at  their  fair value as of the  date  of the Conestoga
Acquisition.  Shareholders of Conestoga  were  paid approximately  $101.3
million in cash, resulting in goodwill of $28.4 million, which is being
amortized  on  a  straight line basis over a twelve year period. Since the
Conestoga Acquisition occurred  on June 26, 1996, its impact upon the Company's
consolidated results of operations for the fiscal year ended June 30, 1996
was minimal.  The full effect of the Conestoga Acquisition is reflected in the
Company's consolidated results of operations  for  the  fiscal  years ended
June  30,  1998  and  1997,  as  well  the consolidated statements of financial
condition as of June 30, 1998 and 1997.

PROPOSED ACQUISITION OF FINANCIAL BANCORP, INC.

      On July 18, 1998, the Company entered  into  the  Merger  Agreement  with
Financial  Bancorp, pursuant to which Financial Bancorp will be merged into the
Company.  The  Merger  Agreement provides that each outstanding share of common
stock, par value $.01 per  share,  of  Financial  Bancorp  ("Financial  Bancorp
Common Stock") will be converted into the right to receive, at the election  of
the  holder  thereof, either shares of common stock, par value $0.01 per share,
of the Company  ("Company  Common  Stock")  or cash subject to the election,
allocation and proration  procedures  set forth in the Merger  Agreement.   If
the  Company's average closing price for  the  ten-day  period  ending  ten
days prior to the anticipated  closing  of  the Merger (the "Average Closing
Price")  is  between $22.95 and $31.05, the value of the consideration per
share to be received by Financial Bancorp stockholders, whether in the form of
stock or cash, will be $40.50, and 50% of the  total  consideration  to  be
paid  to Financial Bancorp's  shareholders  shall  consist  of Company Common
Stock and 50%  shall consist of cash.  If the Company's Average Closing Price
is greater than $31.05 or  less  than $22.95, then the value of the
consideration  per  share  to  be received by  Financial Bancorp shareholders
in the Merger will be adjusted, and the percentage  of  the  total
consideration consisting of the Company's Common Stock and cash will change,
all  as set forth in the Merger Agreement.  If the Company Common Stock  has a
market value during the pricing period of less than or equal to $20.25,
Financial Bancorp  has  the right to termination the Merger Agreement unless
the Company agrees to increase  the per share consideration to Financial
Bancorp's shareholders to at least $38.12.

      The Financial Acquisition is subject to (i)  approval by the shareholders
of Financial Bancorp, (ii) approval of the OTS and (iii) satisfaction or waiver
of  certain  other  conditions.  Financial Bancorp is a  unitary  savings  bank
holding company for its  wholly  owned subsidiary, Financial Federal, a federal
savings bank.

   There  are  currently no other arrangements,  understandings  or  agreements
regarding any such acquisition or expansion.

MARKET AREA AND COMPETITION

   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 maintains its headquarters  in  the  Williamsburgh
section of the  borough of Brooklyn. Currently, thirteen additional offices are
located in the boroughs  of  Brooklyn,  Queens,  and  the  Bronx, and in Nassau
County.   The Financial Acquisition will add five branches, all  of  which  are
located in  Queens  and Brooklyn.  The Bank gathers deposits primarily from the
communities and neighborhoods  in  close  proximity to its branches. The Bank's
primary lending area is larger, and includes  much  of New York City and Nassau
County. Most of the Bank's mortgage loans are secured  by properties located in
its primary lending area.

   Since  1993,  the Bank's local economy has experienced  strong  performance.
Unemployment has remained low, home sales have increased, residential apartment
and commercial property  vacancy  rates  have  declined considerably, and local
real estate values have stabilized.  A strong local  economy existed throughout
the  Company's  entire  fiscal  year  ended  June  30,  1998.    Despite  these
encouraging  trends,  the  outlook  for  the  local  economy remains uncertain.
Recent troubled economic conditions in several nations  throughout Europe, Asia
and South and Central America have created interest rate  volatility  for  U.S.
government  and  agency  obligations.   As  a  result  of  this  interest  rate
volatility,  the  U.S. stock market, especially amongst financial institutions,
has experienced even  greater  volatility  subsequent  to June 30, 1998.  It is
unclear at this time what, if any, effect these conditions  will  have  on  the
local and regional economies and real estate market.
                                       -4-
<PAGE>

   The  Bank  faces  significant  competition  both  in  making  loans  and  in
attracting  deposits.  The  Bank's  market area has a high density of financial
institutions, many of which have greater financial resources than the Bank, and
all  of  which  are competitors of the Bank  to  varying  degrees.  The  Bank's
competition for loans  comes  principally from commercial banks, savings banks,
savings  and  loan  associations,  mortgage  banking  companies  and  insurance
companies.  The  Bank  has   recently   faced  increased  competition  for  the
origination of multi-family loans, which  comprised 75.3% Bank's loan portfolio
at June 30, 1998. Management anticipates that competition for both multi-family
and one-to-four family loans will continue  to increase in the future. Thus, no
assurances can be made that the Bank will be able to maintain its current level
of such loans. The Bank's most direct competition for deposits has historically
come from savings and loan associations, savings  banks,  commercial  banks and
direct   purchases   of   government  securities.  The  Bank  faces  additional
competition for deposits from short-term money market funds and other corporate
and government securities funds,  and from other financial institutions such as
brokerage firms and insurance companies.  Competition  may  also  increase as a
result  of  the lifting of restrictions on the overall operations of  financial
institutions.

LENDING ACTIVITIES

   LOAN PORTFOLIO  COMPOSITION.    The Bank's loan portfolio consists primarily
of  multi-family  loans  secured  by  apartment   buildings   (including  loans
underlying apartment buildings organized under cooperative form  of  ownership,
"underlying cooperatives"), conventional first mortgage loans secured primarily
by  one-  to  four-family  residences,  including  condominiums and cooperative
apartment share loans, and non-residential (commercial) property loans. At June
30,  1998, the Bank's loan portfolio totaled $953.6 million.  Within  the  loan
portfolio,  $717.6  million or 75.3% were multi-family loans, $168.3 million or
17.6% were loans to finance  the  purchase of one-to-four family properties and
cooperative apartment share loans, $50.1 million or  5.3% were loans to finance
the  purchase  of  commercial properties,  primarily  small  shopping  centers,
warehouses and nursing  homes,  and $11.9 million or 1.3% were loans to finance
multi-family and residential properties  with  either  full  or  partial credit
guarantees  provided by either the Federal Housing Administration (''FHA'')  or
the Veterans'  Administration  (''VA'').  Of  the total mortgage loan portfolio
outstanding  at  that  date,  30.3%  were  fixed-rate   loans  and  69.7%  were
adjustable-rate  loans  (''ARMs''),  of which 85.6% are multi-family  and  non-
residential  property  loans  which carry  a  maturity  of  10  years,  and  an
amortization period of no longer  than  25  years.  These  loans  have  a fixed
interest  rate  that  adjusts after the fifth year indexed to the 5-year FHLBNY
advance rate, but may not  adjust  below the initial interest rate of the loan.
At  June 30, 1998, the Bank's loan portfolio  also  included  $2.4  million  in
passbook  loans,  $1.8   million in home improvement loans, and $1.6 million in
other consumer loans.

   The types of loans that  the  Bank  may originate are subject to federal and
state laws and regulations. Interest rates  charged  by  the  Bank on loans are
affected  principally  by  the  demand  for  such loans,  the supply  of  money
available for lending purposes, and the rates offered by its competitors. These
factors  are, in turn, affected by general and  economic  conditions,  and  the
fiscal and monetary policy of the federal government.
                                       -5-
<PAGE>
The following table sets forth the composition of the Bank's mortgage and other
loan portfolios in dollar amounts and percentages at the dates indicated.
<TABLE>
<CAPTION>
                                                                              At June 30,
                             -----------------------------------------------------------------------------------------------------
                                           Percent               Percent              Percent             Percent           Percent
                                              of                   of                   of                  of                  of
                                 1998       Total        1997     Total   1996<F1>     Total     1995     Total      1994    Total
<S>                          <C>        <C>        <C>        <C>       <C>       <C>        <C>      <C>        <C>        <C>
                                   ----       ----       ----       ---       ---       ---       ---       ---      ---       ---
                                                                              (Dollars In Thousands)
Mortgage loans: (2)                                                                                       
One-to-four family             $125,704      13.18%  $140,798     18.68%  $170,182     29.05%  $58,291     13.52%   $59,461   3.74%
Multi-family and underlying
      cooperative               717,638      75.26    498,536     66.15    296,630     50.63   252,436     58.56    242,088  55.92
Non-residential                  50,062       5.25     43,180      5.73     37,708      6.44    26,972      6.26     26,896   6.21
FHA/VA insured                   11,934       1.25     14,153      1.88     16,686      2.85    22,061      5.12     27,264   6.30
Cooperative apartment            42,553       4.46     50,931      6.76     59,083     10.08    67,524     15.67     73,250  16.92
                                 ------     ------     ------     -----      -----     -----     -----     -----      -----  -----
Total mortgage loans            947,891      99.40    747,598     99.20    580,289     99.05   427,284     99.13    428,959  99.09
                                 ------     ------     ------     -----      -----     -----     -----     -----      -----  -----
Other loans:
Student loans                       677       0.07      1,005      0.13      1,307      0.22     1,431      0.33      1,506   0.35
Passbook savings (secured by
      savings and time            
      deposits)                   2,367       0.25      2,801      0.37      3,044      0.52     1,510      0.35      1,516   0.35
Home improvement loans            1,753       0.18      1,243      0.16        891      0.15       475      0.11        550   0.13
Consumer installment and            
  other                             919       0.10      1,027      0.14        323      0.06       336      0.08        362   0.08
                                 ------     ------     ------     -----      -----     -----     -----     -----      -----  -----
Total other loans                 5,716       0.60      6,076      0.80      5,565      0.95     3,752      0.87      3,934   0.91
                                 ------     ------     ------     -----      -----     -----     -----     -----      -----  -----
Gross loans                     953,607     100.00%   753,674    100.00%   585,854    100.00%  431,036    100.00%   432,893 100.00%
                                 ------     ======     ------    ======      -----    ======     -----    ======      -----  =====
Less:
Unearned discounts and net
      deferred loan fees          3,486                 3,090                2,168               1,182               1,300
Allowance for loan losses        12,075                10,726                7,812               5,174               3,633
                                 ------                ------                -----               -----               -----
Loans, net                     $938,046              $739,858             $575,874            $424,680            $427,960
                                 ======                ======               ======              ======              ======
Loans serviced for others:
One-to-four family and
      cooperative apartment     $55,802               $60,242              $63,360             $63,192             $65,063
Multi-family and underlying
cooperative                       2,817                 9,406               27,690              30,264              34,396
                                 ------                ------                -----               -----               -----
Total loans serviced for        
  others                        $58,619               $69,648              $91,050             $93,456             $99,459
                                 ======                ======               ======              ======              ======
<FN>
<F1> Includes  acquisition  of  $113.1  million loans from Conestoga on June 26,
     1996, substantially all of which were one-to-four family loans.
<F2> Includes loans held for sale.

</TABLE>
                                       -6-
<PAGE>

LOAN ORIGINATIONS, PURCHASES, SALES AND  SERVICING.    The Bank originates both
ARMs and fixed-rate loans, which activity is dependent upon customer demand and
market rates of interest, and generally does not purchase  whole mortgage loans
or  loan  participations. Generally, the Bank sells all originated  one-to-four
family fixed-rate  mortgage  loans  in  the  secondary  market  to  the Federal
National  Mortgage  Association  (''FNMA''),  the  Federal  Home  Loan Mortgage
Corporation (''FHLMC''), the State of New York Mortgage Agency (''SONYMA'') and
other  private  secondary  market  purchasers.  ARMs, including adjustable-rate
multi-family  loans, and fixed-rate multi-family and  non-residential  mortgage
loans with maturities  up  to  15 years, are retained for the Bank's portfolio.
For the fiscal year ended June 30,  1998  origination  of  ARMs  totaled $182.0
million  or 56.7% of all loan originations. Originations of fixed-rate mortgage
loans  totaled  $139.2  million,  while sales of fixed-rate loans totaled  $5.4
million. The Bank generally sells all  fixed-rate  loans  without  recourse and
retains the servicing rights. As of June 30, 1998, the Bank was servicing $58.6
million  of  loans for non-related institutions. The Bank generally receives  a
loan servicing  fee  equal  to  0.25%  of the outstanding principal balance for
servicing loans sold.

   On April 9, 1996, the Bank entered into  a  Community  Reinvestment  Banking
Agreement (the ''CRB Agreement'') with a local, Bronx-based community group. In
the CRB Agreement, the Bank has agreed to use its best efforts, consistent with
safe  and sound banking practices, to increase its dollar volume of lending  in
certain  low  and moderate income neighborhoods to at least $46.8 million and a
maximum of $86.0  million  over the three-year period ending December 31, 1998.
Consistent  with  the  CRB Agreement,  the  Bank  has  expanded  its  Community
Reinvestment  Act service  territory  to  include  the  entirety  of  Brooklyn,
Manhattan and the  Bronx.   The  Bank  is  in  compliance  with  all  currently
applicable provisions of the CRB Agreement.

   The following table sets forth the Bank's loan originations, loan sales  and
principal repayments for the periods indicated.
<TABLE>
<CAPTION>

                                                                     For the Years Ended June 30,
                                                                  ---------------------------------
<S>                                             <C>                 <C>                 <C>
                                                             1998                1997               1996
                                                           --------            --------            --------
                                                                         (In Thousands)
Loans (gross):
At beginning of period                                     $753,674            $585,854            $431,036
Mortgage loans originated:
One-to-four family                                           11,438               4,279               6,087
Multi-family and underlying cooperative                     292,555             245,324              94,379
Non-residential                                              15,929              11,055              11,764
Cooperative apartment                                         1,281               1,582                 568
                                                           --------            --------            --------
Total mortgage loans originated                             321,203             262,240             112,798
Other loans originated                                        5,101               2,549               2,122
                                                           --------            --------            --------
Total loans originated                                      326,304             264,789             114,920
                                                           --------            --------            --------
Loans acquired from Conestoga <F1>                               -                  -               113,140
Less:
Principal repayments                                        120,240              91,405              67,308
Loans sold <F2>                                               5,352               4,157               5,740
Loans  transferred  from  real  estate  pending                  -                   -                 (875)
foreclosure
Mortgage loans transferred to Other Real Estate                 
   Owned                                                        779               1,407               1,069
                                                           --------            --------            --------
Unpaid principal balance at end of period                  $953,607            $753,674            $585,854
                                                           ========            ========            ========

<FN>
<F1> Substantially all of these mortgage loans are one-to-four family mortgage
      loans.
<F2> Includes fixed-rate mortgage loans and student loans.

</TABLE>
                                       -7-
<PAGE>

   LOAN  MATURITY  AND  REPRICING.    The  following table shows the earlier of
maturity or repricing period of the Bank's loan  portfolio  at  June  30, 1998.
Loans  that  have  adjustable rates are shown as being due in the period during
which the interest rates are next subject to change. The table does not include
prepayments or scheduled  principal  amortization.  Prepayments  and  scheduled
principal amortization on the Bank's loan portfolio totaled $120.2 million  for
the year ended June 30, 1998.
<TABLE>
<CAPTION>


                                      At June 30, 1998
                           -----------------------------------------------------------
                                     Mortgage Loans
                           -----------------------------------------------------------
                                                     Multi-
                                                    family and
                                    One-to-Four-   Underlying        Non-          FHA/VA     Cooperative       Other       Total
                                        Family     Cooperative    Residential      Insured     Apartment        Loans       Loans
<S>                               <C>           <C>            <C>            <C>          <C>            <C>          <C>
                                         ------     --------       --------        ------       --------        ------      ------
                                                                   (In Thousands)
Amount due:
One year or less                        $43,487      $63,066         $2,404           $-         $34,874        $5,265    $149,096
                                         ------     --------       --------        ------       --------        ------      ------
After one year:
One to three years                        9,880      111,982          7,697         4,997          6,709           451     141,716
More than three years to five             4,756      224,222         19,658           -               -             -      248,636
years
More than five years to ten years        20,202      300,475         19,228           114            122            -      340,141
More than ten years to twenty            23,298       17,893          1,075         6,823            632            -       49,721
years
Over twenty years                        24,081           -              -            -              216            -       24,297
                                         ------     --------       --------        ------       --------        ------      ------
Total due or repricing after one         
   year                                  82,217      654,572         47,658        11,934          7,679           451     804,511
                                         ------     --------       --------        ------       --------        ------      ------
Total amounts due or repricing,        
gross                                  $125,704     $717,638        $50,062       $11,934        $42,553        $5,716    $953,607
                                        =======     ========       ========       =======       ========       =======     =======
</TABLE>

   The  following  table sets forth the dollar amounts in each loan category at
June 30, 1998 that are  due  after  June  30, 1999, and whether such loans have
fixed or adjustable-interest rates.

                                          Due after June 30, 1999
                                      ------------------------------------
                                  Fixed            Adjustable       Total
                                ---------          ---------      ---------
                                                (In Thousands)
Mortgage loans:
   One-to-four family             $70,641             $11,576         $82,217
   Multi-family and
     underlying cooperative       213,761             440,811         654,572
   Non-residential                 16,634              31,024          47,658
   FHA/VA insured                  11,934              -               11,934
   Cooperative apartment            1,088               6,591           7,679
Other loans                           -                   451             451
                                ---------           ---------       ---------
Total loans                      $314,058            $490,453        $804,511
                                =========           =========       =========

   Multi-family and Non-residential Lending.    The Bank originates adjustable-
rate and fixed-rate multi-family (five or more units) and non-residential loans
which  are secured primarily by apartment buildings,  underlying  cooperatives,
mixed-use  (residential  combined  with  commercial)  and other non-residential
properties,  generally  located in the Bank's primary lending  area.  The  main
competitors for loans in  this  market  tend to be other small- to medium-sized
local  savings institutions. Multi-family  and  non-residential  loans  in  the
Bank's portfolio  generally  range in amount from $100,000 to $9.0 million, and
have an average loan size of approximately  $772,000.  Residential multi-family
loans in this range generally have between 5 and 100 apartments  per  building.
The  Bank  had a total of $629.9 million of multi-family loans in its portfolio
on buildings  with  under  100 units as of June 30, 1998. Mostly as a result of
rent control and rent stabilization, the associated rent rolls for buildings of
this type indicate a rent range that would be considered affordable for low- to
moderate-income households. In addition, at June 30, 1998, the Bank had a total
of  $94.6  million in loans secured  by  mortgages  on  underlying  cooperative
apartment buildings.
                                       -8-
<PAGE>

   The Bank  originated  multi-family  loans totaling $292.6 million during the
fiscal year ended June 30, 1998, versus  $245.3  million  during the year ended
June 30, 1997.  At June 30, 1998,  the Bank had $158.0 million  of  commitments
outstanding  to  originate  mortgage  loans,  which  included $20.9 million  of
commitments  to  refinance  existing mortgage loans. This  compares  to  $115.1
million  of  commitments  outstanding  at  June  30,  1997.  All  the  mortgage
commitments outstanding at  June  30,  1998 were issued to borrowers within the
Bank's service area, $147.9 million of which  are  secured  by multi-family and
underlying cooperative apartment buildings.

   The Bank's current lending policy requires loans in excess of $500,000 to be
approved  by  the  Loan  Operating Committee, comprised of the Chief  Executive
Officer, President, Executive  Vice  President,  and  the  heads  of  both  the
residential  loan  and  multi-family  loan  origination  departments.  Loans in
excess of $3.0 million are required to be approved by the  Board  of Directors.
The  Bank  also  considers  the  financial  resources  and income level of  the
borrower, the borrower's experience in owning or managing  similar  properties,
the  market  value  of the property and the Bank's lending experience with  the
borrower. The typical  adjustable-rate  multi-family loan carries a maturity of
10 years, and an amortization period of no  longer  than  25 years. These loans
have a fixed interest rate that adjusts after the fifth year  indexed to the 5-
year FHLBNY advance rate, but may not adjust below the initial interest rate of
the loan. Prepayment penalties are assessed throughout the life  of  the loans.
The  Bank  also  offers  fixed-rate,  self-amortizing,  multi-family  and  non-
residential loans with maturities of up to 15 years.

   At June 30, 1998, the Bank had multi-family and underlying cooperative loans
totaling  $717.6  million  in its portfolio, comprising 75.3% of the gross loan
portfolio. The underwriting  standards  for  new  loans generally require (1) a
maximum  loan-to-value  ratio  of  75% based on an appraisal  performed  by  an
independent, state-certified appraiser  and  (2)  sufficient cash flow from the
underlying  property  to adequately service the debt,  represented  by  a  debt
service  ratio not below  1.15.   Of  the  Bank's  multi-family  loans,  $623.0
million, or  86.8%,  were  secured by apartment buildings and $94.6 million, or
13.2%, were secured by underlying  cooperatives  at June 30, 1998. Multi-family
loans are generally viewed as exposing the Bank to  a greater risk of loss than
one-  to  four-family  residential  loans  and  typically involve  higher  loan
principal amounts. At June 30, 1998, the Bank had  227  multi-family  and  non-
residential  loans  with  principal  balances of $1.0 million or more, totaling
$436.7 million.  These loans, while underwritten  to  the same standards as all
other  multi-family and non-residential loans, tend to expose  the  Bank  to  a
higher degree  of  risk due to the potential impact of losses from any one loan
relative to the size of the Bank's capital position.  As of June 30, 1998, none
of these loans were  in  arrears  nor  in  the process of foreclosure.  See ''-
Asset Quality.''

   Loans  secured  by apartment buildings and  other  multi-family  residential
properties are generally  larger and involve a greater degree of risk than one-
to-four family mortgage loans.   Repayment  of multi-family loans is dependent,
in large part, on sufficient cash flow from the  property  to  cover  operating
expenses and debt service. Economic events and government regulations,  such as
rent control and rent stabilization laws, which are outside the control of  the
borrower  or  the  Bank, could impair the value of the security for the loan or
the future cash flow  of  such properties. As a result, rental income might not
rise sufficiently over time to meet increases in the loan rate at repricing, or
increases in overhead expenses  (I.E.,  utilities, taxes). During the last five
fiscal years, the Bank's charge-offs related to its multi-family loan portfolio
totaled  $4.9 million. As of June 30, 1998,  the  Bank  had  $236,000  of  non-
performing  multi-family  loans.  See "- Asset Quality and - Allowance for Loan
Losses"  for  discussions of the Bank's  underwriting  procedures  utilized  in
originating multi-family loans.

   The Bank's loan  portfolio  also  includes  $50.1 million in non-residential
real estate mortgage loans which represented 5.25%  of  gross loans at June 30,
1998.  This portfolio is comprised of commercial and industrial properties, and
shopping centers. The Bank utilizes, where appropriate, rent  or  lease income,
business  receipts, the borrowers' credit history and business experience,  and
comparable  appraisal values when underwriting non-residential applications. As
of June 30, 1998,  there  were  no  non-performing non-residential loans in the
Bank's portfolio.  Like multi-family  loans,  the  repayment of non-residential
real estate mortgage loans is dependent, in large part,  upon  sufficient  cash
flows from the property to cover operating expenses and debt service.  For this
reason,  non-residential real estate mortgage loans are considered  to  include
greater risk than one-to-four family residential loans.
                                       -9-
<PAGE>


   The Bank's three largest loans at June 30, 1998, consisted of a $8.9 million
loan secured  by  a  first mortgage on a 276 unit apartment building located in
midtown Manhattan originated in May, 1997; an $8.4 million first mortgage loan,
originated in June, 1997,  secured  by a 631 unit apartment building located in
the Forest Hills section of Queens; and  a  $7.1  million  first mortgage loan,
originated in February, 1997, secured by a 306 unit apartment  building located
in  the  Borough Park section of Brooklyn.  As of June 30, 1998, all  of  these
loans were  performing  in  accordance  with  their terms.  See "-Regulation of
Federal Savings Associations - Loans to One Borrower."   While  the  loans  are
current,  their large loan balance does subject the Bank to a greater potential
loss in the event of non-compliance by the borrower.

   The Bank  also  currently  services  a total of $2.8 million in multi-family
loans for various private investors. These  loans  were sold in the late 1980s,
without recourse.

   ONE-TO-FOUR FAMILY MORTGAGE AND COOPERATIVE APARTMENT  LENDING.    The  Bank
offers  residential  first  mortgage loans secured primarily by owner-occupied,
one-to-four  family  residences,   including   condominiums,   and  cooperative
apartment share loans. Lending is primarily confined to an area  covered  by  a
50-mile  radius  from  the  Bank's  Main  Office  in  Brooklyn. The Bank offers
conforming  and  non-conforming fixed-rate mortgage loans  and  adjustable-rate
mortgage loans with  maturities  of up to 30 years and a maximum loan amount of
$500,000.  The  Bank's residential mortgage  loan  originations  are  generally
obtained from existing  or past loan customers, depositors of the Bank, members
of the local community and  referrals  from attorneys, realtors and independent
mortgage brokers who refer members of the  communities  located  in  the Bank's
primary lending area. The Bank is a participating seller/servicer with  several
government-sponsored mortgage agencies: FNMA,  FHLMC, and SONYMA, and generally
underwrites  its one-to-four family residential mortgage loans to conform  with
standards required  by these agencies.  Although the collateral for cooperative
apartment  loans  is comprised  of  shares  in  a  cooperative  corporation  (a
corporation whose primary  asset  is  the  underlying real estate), cooperative
apartment loans generally are treated as one-to-four  family loans.  The Bank's
portfolio of such loans is $42.6 million, or 4.47% of total  loans  as  of June
30,  1998.   The  market  for cooperative apartment loan financing has improved
over the past five years with  the  support  of  certain  government  agencies,
particularly  SONYMA  and  FNMA, who are insuring and purchasing, respectively,
cooperative apartment share  loans in qualifying buildings. The Bank adheres to
underwriting guidelines established  by  SONYMA  and  FNMA  for  all fixed-rate
cooperative  apartment  loans  which  are originated for sale.  Adjustable-rate
cooperative apartment loans continue to  be  originated  both for portfolio and
for sale.

   At June 30, 1998, $168.3 million, or 17.65%, of the Bank's  loans  consisted
of   one-to-four   family   and  cooperative  apartment  mortgage  loans.  ARMs
represented 55.29% of total one-to-four family and cooperative apartment loans,
while fixed-rate mortgages comprised  44.71%  of the total.  The Bank currently
offers one-to- four family and cooperative apartment  mortgage  ARMs secured by
residential properties with rates that adjust every one or three years. One-to-
four family ARMs are offered with terms of up to 30 years. The interest rate at
repricing on one-to-four family ARMs currently offered fluctuates  based upon a
spread  above the average yield on United States Treasury securities,  adjusted
to a constant  maturity  which corresponds to the adjustment period of the loan
(the ''U.S. Treasury constant  maturity  index'')  as  published  weekly by the
Federal Reserve Board. Additionally, one and three-year one-to-four family ARMs
are generally subject to limitations on interest rate increases of  2%  and 3%,
respectively, per adjustment period, and an aggregate adjustment of 6% over the
life  of  the  loan. For the year ended June 30, 1998, the Bank originated $1.7
million of one-to-four family and cooperative apartment mortgage ARMs.

   The volume and  types  of  ARMs originated by the Bank have been affected by
such  market factors as the level  of  interest  rates,  competition,  consumer
preferences  and  availability of funds. During fiscal 1998, demand for one-to-
four family ARMs was  relatively  weak  due to the prevailing low interest rate
environment and consumer preference for fixed-rate loans. Accordingly, although
the  Bank will continue to offer one-to-four  family  ARMs,  there  can  be  no
assurance  that  in  the future the Bank will be able to originate a sufficient
volume of one-to-four  family  ARMs to increase or maintain the proportion that
these loans bear to total loans.
                                       -10-
<PAGE>

   The retention of one-to-four family and cooperative apartment mortgage ARMs,
as  opposed  to fixed-rate residential  mortgage  loans,  in  the  Bank's  loan
portfolio helps  reduce  the  Bank's  exposure  to increases in interest rates.
However, one-to-four family ARMs generally pose credit risks different from the
risks inherent in fixed-rate loans, primarily because  as  interest rates rise,
the underlying payments of the borrower rise, thereby increasing  the potential
for default. At the same time, the marketability of the underlying property may
be  adversely  affected. In order to minimize risks, applicants for one-to-four
family ARMs are  qualified  at  the highest rate which would be in effect after
the first interest rate adjustment,  if rates were to rise. The Bank has not in
the  past,  nor  does it currently, originate  one-to-four  family  ARMs  which
provide for negative amortization.

   The Bank currently  offers  fixed-rate mortgage loans with terms of 10 to 30
years  secured by one-to-four family  residences  and  cooperative  apartments.
Interest  rates  charged on fixed-rates loans are competitively priced based on
market conditions.  The  Bank generally originates fixed-rate loans for sale in
amounts up to the maximum  allowed  by  FNMA,  FHLMC  and  SONYMA, with private
mortgage insurance required for loans with loan-to-value ratios  in  excess  of
80%.  For  the  year  ended  June 30, 1998, the Bank originated $9.7 million of
fixed-rate, one-to-four family  residential  mortgage and cooperative apartment
loans.

   The Bank generally sells its newly originated conforming fixed-rate mortgage
loans in the secondary market to federal and state agencies such as FNMA, FHLMC
and SONYMA, and its non-conforming fixed-rate mortgage loans to various private
sector secondary market purchasers. With few exceptions,  such  as  SONYMA, the
Bank  retains  the servicing rights on all such loans sold. For the year  ended
June 30, 1998, the  Bank  sold mortgage loans totaling $5.4 million. As of June
30, 1998, the Bank's portfolio  of one-to-four family fixed-rate mortgage loans
serviced for others totaled $55.8 million. The Bank intends to continue to sell
all  of  its newly-originated fixed-rate  mortgage  loans  to  conform  to  its
interest-rate  risk  policy.  No assurances can be made, however, that the Bank
will be able to do so.

   Originated  mortgage  loans  in  the  Bank's  one-to-four  family  portfolio
generally  include  due-on-sale  clauses   which  provide  the  Bank  with  the
contractual right to deem the loan immediately  due  and  payable  in the event
that  the  borrower  transfers  ownership  of  the  property without the Bank's
consent. It is the Bank's policy to enforce due-on-sale  provisions  within the
applicable  regulations  and  guidelines  imposed by New York law and secondary
market purchasers.

   Home equity loans currently are originated  to  a  maximum of $250,000. When
combined with the balance of the first mortgage lien, the  home equity loan may
not exceed 75% of the appraised value of the property at the  time  of the loan
commitment. The Bank's home equity loans outstanding at June 30, 1998,  totaled
$2.9 million against total available credit lines of $4.9 million.  During  the
fiscal  year ended June 30, 1998, the Bank offered a home-equity line promotion
to selected  mortgage customers, which resulted in the increase in credit lines
from $1.8 million at June 30, 1997 to $4.9 million at June 30, 1998.

   OTHER LENDING.   The Bank also originates other loans, primarily student and
passbook loans.  Total  other  loans  outstanding at June 30, 1998, amounted to
$5.7 million, or 0.60%, of the Bank's loan  portfolio. Passbook loans, totaling
$2.4 million, and home improvement loans, totaling  $1.8  million, comprise the
majority of the Bank's other loan portfolio.

   LOAN   APPROVAL  AUTHORITY  AND  UNDERWRITING.    The  Board  of   Directors
establishes lending authorities for individual officers as to its various types
of loan products.  For  multi-family  and  one-  to four-family mortgage loans,
including  cooperative  apartment  and condominium loans,  the  Loan  Operating
Committee, which is comprised of the  Chief  Executive  Officer, President, and
Executive Vice President, and the heads of both the residential loan and multi-
family  loan  origination departments, has the authority to  approve  loans  in
amounts up to $3.0  million.  Any loan in excess of $3.0 million, however, must
be approved by the Board of Directors.   All  loans  in  excess of $500,000 are
presented to the Board of Directors for their review.  In  addition, regulatory
restrictions  imposed  on  the Bank's lending activities limit  the  amount  of
credit that can be extended  to  any  one borrower to 15% of total capital. See
''- Regulation - Regulation of Federal  Savings  Associations  -  Loans  to One
Borrower.''
                                       -11-
<PAGE>

   For  all one-to-four family loans originated by the Bank, upon receipt of  a
completed  loan  application  from  a  prospective borrower, a credit report is
ordered,  income,  assets and certain other  information  are  verified  by  an
independent credit agency,  and  if necessary, additional financial information
is required to be submitted by the  borrower.  An  appraisal of the real estate
intended to secure the proposed loan is required, which  currently is performed
by an independent appraiser designated and approved by the  Board of Directors.
In  certain  cases,  the  Bank  may  also require certain environmental  hazard
reports  on  multi-family properties.  It  is  the  Bank's  policy  to  require
appropriate insurance  protection, including title and hazard insurance, on all
real estate mortgage loans  prior  to closing. Borrowers generally are required
to advance funds for certain items such  as  real estate taxes, flood insurance
and private mortgage insurance, when applicable.

ASSET QUALITY

   DELINQUENT LOANS AND FORECLOSED ASSETS. Management  reviews delinquent loans
on a continuous basis and reports monthly to the Board of  Directors  regarding
the  status  of  all  delinquent and non-accrual loans in the Bank's portfolio.
The Bank's real estate  loan servicing policies and procedures require that the
Bank initiate contact with a delinquent borrower as soon after the tenth day of
delinquency as possible.  Generally,  the  policy calls for a late notice to be
sent 10 days after the due date of the late  payment.  If  payment has not been
received  within  30  days of the due date, a letter is sent to  the  borrower.
Thereafter, periodic letters  and  phone calls are placed to the borrower until
payment  is received. In addition, Bank  policy  calls  for  the  cessation  of
interest accruals  on  loans  delinquent  60 days or more. When contact is made
with the borrower at any time prior to foreclosure,  the  Bank  will attempt to
obtain the full payment due, or work out a repayment schedule with the borrower
to avoid foreclosure. Generally, foreclosure proceedings are initiated  by  the
Bank  when  a loan is 90 days past due. As soon as practicable after initiating
foreclosure proceedings  on  a  loan, the Bank prepares an estimate of the fair
value of the underlying collateral.  It is the Bank's general policy to dispose
of properties acquired through foreclosure  or deeds in lieu thereof as quickly
and  as  prudently  as  possible in consideration  of  market  conditions,  the
physical condition of the  property, and any other mitigating conditions.  If a
foreclosure action is instituted  and  the loan is not brought current, paid in
full, or refinanced before the foreclosure sale, the real property securing the
loan is generally sold at foreclosure or  by  the  Bank  as  soon thereafter as
practicable.

   The Bank retains outside counsel experienced in foreclosure  and  bankruptcy
procedures  to institute foreclosure and other actions on the Bank's delinquent
loans.

   The continued  adherence to these procedures, as well as a strong local real
estate market resulted  in  a  significant  drop in problem loans in the Bank's
portfolio, particularly multi-family and underlying  cooperative  loans, during
the  fiscal  year  ended  June  30,  1998.   Primarily,  these declines reflect
satisfaction of loans out of successful foreclosure proceedings, as well as the
movement  of loans to other real estate followed by the successful  disposition
of the underlying  properties.   Evidence  of  this is reflected in declines in
both  non-performing  loans  and loans delinquent 60-89  days.   Non-performing
loans totaled $884,000 at June  30,  1998,  as compared to $3.2 million at June
30,  1997.  The  largest loan in this group is a  $236,000  foreclosure  on  an
underlying cooperative  apartment building located in Brooklyn. The Bank had 35
loans totaling $328,000 delinquent  60-89 days at June 30, 1998, as compared to
33 such delinquent loans totaling $603,000 at June 30, 1997.

   Under  Generally  Accepted  Accounting  Principles  ("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
three loans classified  as  troubled-debt  restructurings  at  June  30,  1998,
totaling  $4.0  million,  and  all  are currently performing according to their
restructured terms. During the year ended  June  30,  1998,  one  of the Bank's
existing   troubled-debt   restructuring  loans  was  satisfied.   The  largest
restructured debt, a $2.7 million  loan  secured by a mortgage on an underlying
cooperative  apartment  building  located  in   Forest  Hills,  New  York,  was
originated in 1987. The loan was first restructured in 1988, and again in 1994.
The  current  regulations  of  the
                                       -12-
<PAGE>


Office of Thrift Supervision  require  that troubled-debt restructurings remain
classified as such until either the loan is repaid or returns to its original
terms.   The  Bank did not incur any new loan restructurings during the fiscal
year ended June 30, 1998.  All three troubled-debt restructurings as of June 30,
1998 are on accrual status as they have been performing in accordance with the
restructuring terms for over one year.

   Under GAAP, the Bank established guidelines for  determining  and  measuring
impairment  in  loans. In the event the carrying balance of the loan, including
all  accrued interest,  exceeds  the  estimate  of  fair  value,  the  loan  is
considered to be impaired and a reserve is established. The recorded investment
in loans  deemed  impaired  was approximately $3.1 million as of June 30, 1998,
compared to $4.3 million at June  30, 1997, and the average balance of impaired
loans was $3.8 million for the year  ended  June  30,  1998  compared  to  $4.7
million  for  the year ended June 30, 1997. The impaired portion of these loans
is represented  by  specific  reserves  totaling  $23,000  allocated within the
allowance for loan losses at June 30, 1998. At June 30, 1998, 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 June 30, 1998,
has performed in accordance  with the provisions of the restructuring agreement
signed in October, 1995.  The  loan has been retained on accrual status at June
30, 1998. Generally, the Bank considers  non-performing  loans  to  be impaired
loans.   However,  at  June  30,  1998,  approximately  $428,000 of one-to-four
family, cooperative apartment and consumer loans on nonaccrual  status  are not
deemed impaired under GAAP.  All of these loans have outstanding balances  less
than $227,000, and are considered a homogeneous loan pool not covered by GAAP.
                                       -13-
<PAGE>

   NON-PERFORMING  ASSETS  AND  TROUBLED-DEBT  RESTRUCTURINGS.    The following
table  sets  forth  information regarding the Bank's non-performing assets  and
troubled-debt restructurings at the dates indicated.
<TABLE>
<CAPTION>
                                                                             At June 30,
                                               1998              1997              1996              1995              1994
<S>                                       <C>               <C>               <C>               <C>               <C>
                                              ---------         ---------         ---------         ---------         ---------
                                                                       (Dollars In Thousands)                               
Non-performing loans:
   One-to-four family                              $471            $1,123            $1,149              $572            $1,276
   Multi-family and underlying                
     cooperative                                    236             1,613             4,734             3,978             4,363
   Non-residential                                   -                 -                 -                 -                 -
   Cooperative apartment                            133               415               668               523               609
   Other loans                                       44                39                -                 -                 -
                                              ---------         ---------         ---------         ---------         ---------
Total non-performing loans                          884             3,190             6,551             5,073             6,248
Total Other Real Estate Owned                       825             1,697             1,946             4,466             8,200
                                              ---------         ---------         ---------         ---------         ---------
Total non-performing assets                      $1,709            $4,887            $8,497            $9,539           $14,448
                                              =========         =========         =========         =========         =========
Troubled-debt restructurings                     $3,971            $4,671            $4,671            $7,651            $7,421
Total non-performing assets and troubled-
       debt restructurings                       $5,680            $9,558           $13,168           $17,190           $21,869
                                              =========         =========         =========         =========         =========
Impaired loans <F1>                              $3,136            $4,294            $7,419               $-                $-
Total non-performing loans to total loans          
   <F3>                                            0.09%             0.43%             1.12%             1.18%             1.45%
Total non-performing assets to total
   assets <F2><F3>                                 0.11              0.37              0.62              1.44              2.23


<F1>The Bank adopted SFAS 114 effective July 1, 1995.  Impaired loans were not
    measured prior to this date.
<F2>Adjusting total assets at June 30, 1996, for $131.0 million of excess
    subscription proceeds related to the Company's initial public offering,
    total non-performing assets to total assets were 0.68% at June 30, 1996.
    The excess subscription proceeds were refunded by the Company on July 1,
    1996.
<F3>Non-performing loans consists of non-accrual loans; the Bank did not have
    any loans that were 90 days or more past due and still accruing at any of
    the dates presented. Non-performing loans and non-performing assets do not
    include troubled-debt restructurings (''TDRs''). See "Asset Quality.''
    Including TDR's, the ratio of non-performing loans to total loans would
    have been 0.51%, 1.05%, 1.92%, 2.96% and 3.17%, respectively, for the years
    ended June 30, 1998, 1997, 1996, 1995 and 1994, the ratio of non-performing
    assets to total assets would have been 0.35%, 0.73%, 0.96%, 2.59% and
    3.38%, respectively, for the years ended June 30, 1998, 1997, 1996, 1995
    and 1994, and the allowance for loan losses as a percentage of non-
    performing loans would have been 248.71%, 136.45%, 69.61%, 40.66% and
    26.58%, respectively for the years ended June 30, 1998, 1997, 1996, 1995
    and 1994.
</TABLE>


   The Bank recorded  $30,000 and $306,000 of interest income on non-performing
loans and troubled-debt  restructurings,  respectively, for the year ended June
30, 1998, and $188,000 and $357,000, respectively,  for  the  fiscal year ended
June   30,   1997.   If  the  Bank's  non-performing  loans  and  troubled-debt
restructurings had been  performing  in  accordance  with their terms, the Bank
would  have  recorded  additional  interest  income  of $51,000  and  $109,000,
respectively,  for  the  year ended June 30, 1998, and $247,000  and  $114,000,
respectively, for the fiscal year ended June 30, 1997.

   OTHER REAL ESTATE OWNED  ("OREO"). Property acquired by the Bank as a result
of a foreclosure on a mortgage  loan  is  classified as OREO and is recorded at
the lower of the recorded investment in the  related  loan or the fair value of
the property at the date of acquisition, with any resulting  write down charged
to  the  allowance for loan losses. The Bank obtains an appraisal  on  an  OREO
property as soon as practicable after it takes possession of the real property.
The  Bank  will  generally  reassess  the  value  of  OREO  at  least  annually
thereafter.   The balance of OREO was $825,000, consisting of 14 properties, at
June 30, 1998 compared  to  $1.7 million, consisting of  22 properties, at June
30,  1997.   During the year ended  June  30,  1998,  $779,000  in  loans  were
transferred into  OREO.   Offsetting this addition, were OREO sales and charge-
offs of $1.7 million during the year ended June 30, 1998.  All charge-offs were
recorded against the allowance  for  losses  on  real  estate  owned, which was
$164,000 as of June 30, 1998.

   CLASSIFIED ASSETS. The Bank's Loan Loss Reserve Committee meets  every other
month  to  review  all problem loans in the portfolio to determine whether  any
loans  require  reclassification   in  accordance  with  applicable  regulatory
guidelines. Recommendations are reported  by the Loan Loss Reserve Committee to
the Board of
                                       -14-
<PAGE>

Directors on a quarterly basis.  The  Loan Loss Reserve Committee, subject  to
Board  approval,  establishes policies relating  to  the  internal
classification  of loans and believes  that  its  classification  policies  are
consistent with regulatory  policies.  All  non-performing  loans  and OREO are
considered  to be classified assets. In addition, the Bank maintains  a  "watch
list" comprised of 30 loans totaling $3.9 million at June 30, 1998 which, while
performing, are  characterized  by  weaknesses  which require special attention
from management and are considered to be potential  problem loans. All loans on
the  watch  list  are  considered  to  be classified assets  or  are  otherwise
categorized as "Special Mention" as discussed  below.  As  a  result of its bi-
monthly  review  of  the  loan  portfolio, the Loan Loss Reserve Committee  may
decide to reclassify one or more of the loans on the watch list.

   Federal regulations and Bank policy  require  that  loans  and  other assets
considered   to   be  of  lesser  quality  be  classified  as  ''Substandard,''
''Doubtful'' or ''Loss''  assets.  An asset is considered ''Substandard'' if it
is inadequately protected by the current  net  worth and paying capacity of the
obligor  or of the collateral pledged, if any. ''Substandard''  assets  have  a
well-defined  weakness  or  weaknesses  and  are  characterized by the distinct
possibility that the Bank will sustain ''some loss''  if  deficiencies  are not
corrected.  Assets  classified  as  ''Doubtful''  have  all  of  the weaknesses
inherent in those classified ''Substandard'' with the added characteristic that
the weaknesses present make ''collection or liquidation in full,'' on the basis
of  current  existing facts, conditions, and values, ''highly questionable  and
improbable.''    Assets   classified   as   ''Loss''   are   those   considered
''uncollectible''  and  of  such  little value that their continuance as assets
without the establishment of a specific  loss  reserve is not warranted. Assets
which do not expose the Bank to sufficient risk  to  warrant  classification in
one  of  the  aforementioned  categories but possess potential weaknesses  that
deserve  management's  attention   are   designated   ''Special   Mention''  by
management.  At  June  30,  1998  the Bank had $3.1 million of loans designated
Special Mention.

   At  June  30,  1998,  the  Bank  had  $1.7   million  of  assets  classified
Substandard,  consisting  of 20 loans, no assets classified  as  Doubtful,  and
$9,000 of assets classified as Loss, consisting of 1 loan.
                                       -15-
<PAGE>

   The following table sets  forth  at  June  30,  1998  the  Bank's  aggregate
carrying  value  of  the assets classified as Substandard, Doubtful or Loss  or
designated as Special Mention.

<TABLE>
<CAPTION>
                                 Special Mention              Substandard                Doubtful                 Loss
                                Number       Amount       Number       Amount       Number       Amount       Number       Amount
<S>                         <C>          <C>          <C>          <C>          <C>          <C>          <C>          <C>
                                ------       ------       ------       ------       ------       ------         ------     ------
                                                                (Dollars In Thousands)
Mortgage Loans:
   One-to-four family              7           $900           1          $227           -           $-              -         $-
   Multi-family and
underlying                         4          1,642           2           424           -            -              -          -
         cooperative
   Non-residential                 -            -             -            -            -            -              -          -
   Cooperative apartment          12            536           5           208           -            -              1           9
                                ------       ------       ------       ------       ------       ------         ------     ------
Total Mortgage Loans              23          3,078           8           859           -            -              1           9
                                ------       ------       ------       ------       ------       ------         ------     ------
Other Real Estate Owned:
   One-to-four family              -             -            2           441           -            -              -          -
   Multi-family and                                                                                                 -          -
     underlying                    
     cooperative                   -             -            -            -            -            -
   Non-residential                 -             -            -            -            -            -              -          -
   Cooperative apartment           -             -           10           384           -            -              -          -
                                ------       ------       ------       ------       ------       ------         ------     ------
Total Other Real Estate            
   Owned                           -             -           12           825           -            -              -          -
                                ------       ------       ------       ------       ------       ------         ------     ------
Total                             23         $3,078          20        $1,684           -           $-              1          $9
                                ======       ======       ======       ======       ======       ======         ======     ======
</TABLE>

ALLOWANCE FOR LOAN LOSSES

   The Bank has established  a  Loan  Loss Reserve Committee and has charged it
with, among other things, specific responsibility  for  monitoring the adequacy
of  the  loan loss reserve. The Loan Loss Reserve Committee's  findings,  along
with recommendations  for  additional loan loss reserve provisions, if any, are
reported directly to senior  management  of  the  Bank,  and  to  the  Board of
Directors.  The  Allowance  for  Loan Losses is supplemented through a periodic
provision for loan losses based on the Loan Loss Reserve Committee's evaluation
of several variables, including the level of non-performing loans, the ratio of
reserves to total performing loans,  the  level  and  composition  of  new loan
activity,  and  an  estimate  of  future  losses  determinable  at the date the
portfolio is evaluated. Such evaluation, which includes a review  of  all loans
on  which  full  collectibility  may not be reasonably assured, considers among
other  matters,  the  fair  value  of  the   underlying   collateral,  economic
conditions,  historical  loan  loss experience and other factors  that  warrant
recognition in providing for an  adequate  loan  loss  allowance.  In addition,
various regulatory agencies, as an integral part of their examination  process,
periodically  review  the  Bank's  allowance for loan losses, its valuation  of
OREO, and both the level of loans in foreclosure and pending foreclosure. Based
on their judgments about information  available  to  them  at the time of their
examination, the regulators may require the Bank to recognize  additions to the
allowance.

   Loan loss reserves are established based upon a review of the two components
of  the  Bank's  loan  portfolio,  performing  loans and non-performing  loans.
Performing loans are reviewed based upon the premise  that, over time, the loan
portfolio  will  generate losses and that some portion of  the  loan  portfolio
which is currently  performing  will  default.  The  evaluation process is thus
based upon the Bank's historical loss experience.

   Non-performing  loans  are  reviewed  individually  to  determine   if   the
liquidation  value  of  the  underlying collateral is sufficient to pay off the
existing debt. Should the bank  determine  that a non-performing loan is likely
to  result  in  a principal loss, the loan is then  placed  into  one  of  four
classifications.  The  particular  classification  assigned to any one loan, or
proportion thereof, (loss, doubtful, substandard or  special  mention) is based
upon the actual level of loss attributable to that loan, as determined  by  the
Loan  Loss Reserve Committee. The Bank will then increase its general valuation
allowance  in  an  amount  established  by  the  Loan Loss Reserve Committee to
appropriately  reflect  the  anticipated  loss  from each  loss  classification
category.
                                       -16-
<PAGE>

   Specific  reserves  are established against loans  classified  as  ''loss.''
Rather than an estimation  of  potential  loss, the establishment of a specific
reserve represents the identification of an  actual loss which will result in a
charge-off. This loss amount will be set aside on the Bank's balance sheet as a
specific reserve and will serve to reduce the  carrying value of the associated
loan. The Bank's determination as to the classification  of  its assets and the
amount  of its valuation allowances is subject to review by various  regulatory
agencies  which  can  order the establishment of additional general or specific
loss allowances.

   The Bank has increased  its  allowance  for  loan  losses  to  a level which
management believes is adequate to absorb possible losses that may  be incurred
within  the  Bank's  loan  portfolio.  The  Bank provided $1.6 million  to  its
allowance for loan losses for the fiscal year ended June 30, 1998.  At June 30,
1998, the total allowance was $12.1 million,  which  amounted  to  1,365.95% of
non-performing   loans,  248.71%  of  non-performing  loans  and  troubled-debt
restructurings and 1.27% of total loans. The increase in the allowance reflects
management's assessment  of the risks inherent in its loan portfolio, including
those risks associated with the Bank's emphasis on multi-family mortgage loans,
which are considered to be  at  greater  risk  of  loss than one-to-four family
loans.  The Bank will continue to monitor and modify the level of its allowance
for loan losses in order to maintain such allowance at a level which management
considers adequate to provide for loan losses. For the  fiscal  year ended June
30, 1998, the Bank had charge-offs, net of recoveries, of $286,000  against the
allowance.  Since 1994, total principal losses attributable to the Bank's  loan
portfolio have averaged 0.31% of the average outstanding loan balance.
                                       -17-
<PAGE>

   The following table sets forth activity in the Bank's allowance for loan
losses at or for the dates indicated.
<TABLE>
<CAPTION>
                                                                           At or for the Year Ended June 30,
                                                 1998              1997             1996              1995             1994
<S>                                          <C>               <C>              <C>               <C>              <C>
                                                 --------          --------         --------          --------         --------
                                                                              (Dollars In Thousands)
Total loans outstanding at end of period <F1>    $950,121          $750,584         $583,686          $429,854         $431,593
                                                 ========          ========         ========          ========         ========
Average total loans outstanding <F1>             $843,148          $648,357         $449,063          $430,845         $455,705
                                                 ========          ========         ========          ========         ========
ALLOWANCE FOR LOAN LOSSES:
Balance at beginning of period                    $10,726            $7,812           $5,174            $3,633           $2,996
Provision for loan losses                           1,635             4,200            2,979             2,950            4,105
Charge-offs                                       
   One-to-four family                                (165)             (104)             (21)             (146)            (224)
   Multi-family and underlying cooperative            (49)             (985)            (553)           (1,081)          (2,203)
   Non-residential                                     -                 -              (274)              (92)              -
   FHA/VA insured                                      -                 -                -                 (9)              -
   Cooperative apartment                             (112)             (276)            (170)             (328)          (1,109)
   Other                                               (2)              (23)              (5)               -                -
                                                 --------          --------         --------          --------         --------
Total charge-offs                                    (328)           (1,388)          (1,023)           (1,656)          (3,536)
                                                 --------          --------         --------          --------         --------
Recoveries                                             42               102               14               247               68
                                                 --------          --------         --------          --------         --------
Reserve acquired in purchase of Conestoga              -                 -               668                -                -
                                                 --------          --------         --------          --------         --------
Balance at end of period                          $12,075           $10,726           $7,812            $5,174           $3,633
                                                 ========          ========         ========          ========         ========
Allowance for loan losses to total loans
       at end of period <F3>                         1.27%             1.43%            1.34%             1.20%            0.84%
Allowance for loan losses to total non-
       performing loans at end of
       period <F2><F3>                           1,365.95            336.24           119.25            101.99            58.15
Ratio of net charge-offs to average loans
        outstanding during the period                0.03              0.20             0.22              0.33             0.76
       
ALLOWANCE FOR LOSSES ON OTHER REAL ESTATE
OWNED:
Balance at beginning of period                       $187              $114              $-                $-               $-
Provision charged to operations                       114               450              586                -                -
Charge-offs, net of recoveries                       (137)             (377)            (472)               -                -
                                                 --------          --------         --------          --------         --------
Balance at end of period                             $164              $187             $114               $-               $-
                                                 ========          ========         ========          ========         ========

<FN>
<F1> Total loans represents loans, net, plus the allowance for loan losses.
    Total loans at June 30, 1996 includes $113.1 million of loans acquired from
    Conestoga.
<F2> Non-performing loans consists of non-accrual loans; the Bank did not have
    any loans that were 90 days or more past due and still accruing at any of
    the dates  presented. Non-performing loans and non-performing assets do not
    include troubled-debt restructurings (''TDRs''). See "Asset Quality.''
    Including TDR's, the ratio of non-performing loans to total loans would
    have been 0.51%, 1.05%, 1.92%, 2.96% and 3.17% for the years ended June 30,
    1998, 1997, 1996, 1995 and 1994, respectively, the ratio of non-performing
    assets to total assets would have been 0.35%, 0.73%, 0.96%, 2.59% and 3.38%
    for the years ended June 30, 1998, 1997, 1996, 1995 and 1994, respectively,
    and the allowance for loan losses as a percentage of non-performing loans
    would have been 248.71%, 136.45%, 69.61%, 40.66% and 26.58%  for the years
    ended June 30, 1998, 1997, 1996, 1995 and 1994, respectively.
</TABLE>
                                       -18-
<PAGE>

   The following table sets forth the Bank's allowance for loan losses
allocated by loan category and the percent of loans in each category to total
loans at the dates indicated.
<TABLE>
<CAPTION>
                                                                     At June 30,
             --------------------------------------------------------------------------------------------------------------------
                     1998                       1997                    1996                  1995                  1994
             ------------------------    --------------------   --------------------   --------------------   --------------------
<S>          <C>          <C>        <C>         <C>         <C>         <C>         <C>         <C>        <C>         <C>
                              Percent                Percent                Percent                Percent                Percent
                              of Loan                of Loan                of Loan                of Loan                of Loan
                               in Each               in Each               in Each                 in Each                 in Each
                             Category               Category               Category                Category                Category
                 Allowance    to Total   Allowance  to Total    Allowance  to Total     Allowance  to Total   Allowance    to Total
                  Amount     Loans<F1>    Amount    Loans<F1>     Amount    Loans<F1>    Amount    Loans<F1>    Amount     Loans<F1>
                 -------      ------     -------     ------     -------     ------     -------     ------     -------       ------
                                                                    (Dollars in thousands)
Impaired
 loans <F2>          $23       0.33%        $122       0.58%       $955        1.30%       $-           -%       $-             -%
One-to-four
  family             669      13.32          820      19.04       1,171       29.90        556      14.25         398        14.66
Multi-family
  and
  underlying          
  cooperative     10,160      75.90        7,398      66.83       3,808       50.81      3,372      61.72       2,267        59.68
Non-
  residential        445       5.32          862       5.84         605         6.63       103       6.60          72         6.63
Cooperative
  apartment          605       4.52        1,355       6.89       1,085       10.38      1,031      16.51         784        18.06
Other                173       0.61          169       0.82         188         0.98       112       0.92         112         0.97
                 -------     ------      -------     ------     -------     ------     -------     ------     -------       ------
Total            $12,075      100.00%    $10,726     100.00%     $7,812      100.00%    $5,174     100.00%     $3,633       100.00%
                 =======      ======     =======     ======     =======     ======     =======     ======     =======       ======
<FN>
<F1> Total loans represent gross loans less FHA and VA loans, which are
    government guaranteed loans.
<F2> The Bank adopted SFAS 114 effective July 1, 1995.  Prior to this date,
    impaired loans were not measured.  At June 30, 1997 and 1996, impaired
    loans represent 0.57% and 1.27% of total loans.
</TABLE>

INVESTMENT ACTIVITIES

   INVESTMENT  STRATEGIES OF THE COMPANY - The Company's principal asset is its
investment in the Bank's common stock, which amounted to $156.7 million at June
30, 1998.  The Company's  other investments at that date totaled $20.0 million,
and are invested primarily  in  equity  securities  and U.S. agency obligations
which will be utilized for general business activities.   These  activities may
include,  but  are  not  limited  to:  (1)  repurchases  of  Common Stock,  (2)
acquisition  of  other  companies,  (3) subject to applicable limitations,  the
payment of dividends, and/or (4) investments  in the equity securities of other
financial  institutions  and  other investments not  permitted  for  federally-
insured institutions.  There can  be  no assurance that the Company will engage
in any of these activities in the future.

   Otherwise, the investment policy of  the  Company  calls  for investments in
relatively short-term, liquid securities similar to such securities  defined in
the securities investment policy of the Bank.

   INVESTMENT  POLICY  OF  THE BANK.   The securities investment policy of  the
Bank, which is established by  its  Board of Directors, is designed to help the
Bank achieve its overall asset/liability  management objectives. Generally, the
policy  calls  for management to emphasize principal  preservation,  liquidity,
diversification,  short  maturities  and/or  repricing  terms,  and a favorable
return  on investment when selecting new investments for the Bank's  portfolio.
The Bank's  current securities investment policy permits investments in various
types of liquid  assets  including obligations of the U.S. Treasury and federal
agencies, investment grade  corporate  obligations,  various types of mortgage-
backed securities, commercial paper, certificates of deposit, and federal funds
sold to select financial institutions periodically approved  by  the  Board  of
Directors.

   Investment  strategies are implemented by the Asset and Liability Management
Committee  ("ALCO")  comprised  of  the  Chief  Executive  Officer,  President,
Executive Vice  President and other senior management
                                       -19-
<PAGE>

officers.  The strategies take  into account  the  overall  composition  of  the
Bank's  balance  sheet, including  loans  and  deposits,  and  are  intended to
protect and enhance the Company's earnings and market value.  The strategies
are reviewed  monthly by the ALCO and reported regularly to the Board of
Directors.

   The Company did not engage in any hedging transactions utilizing derivative
instruments (such as interest rate swaps and caps) during the fiscal year ended
June 30, 1998, and did not have any such hedging transactions in place at June
30, 1998.  In the future, the Company may, with Board approval, engage in
hedging transactions utilizing derivative instruments.

   MORTGAGE-BACKED  SECURITIES.   In its securities investment activities  over
the past few years the  Company has increased its purchases of  mortgage-backed
securities,  which  provide   the  portfolio  with  investments  consisting  of
desirable repricing, cash flow  and  credit  quality characteristics. Mortgage-
backed  securities  generally  yield  less than the  loans  that  underlie  the
securities because of the cost of payment  guarantees  and  credit enhancements
that  reduce  credit  risk  to  the investor. While mortgage-backed  securities
backed by federally sponsored agencies  carry a reduced credit risk as compared
to whole loans, such securities remain subject  to  the  risk  that fluctuating
interest rates, along with other factors such as the geographic distribution of
the underlying mortgage loans, may alter the prepayment rate of  such  mortgage
loans  and  so affect both the prepayment speed, and value, of such securities.
However, mortgage-backed  securities  are  more liquid than individual mortgage
loans  and  may readily be used to collateralize  borrowings  of  the  Company.
Approximately  62.9% of the Company's $410.6 million mortgage-backed securities
portfolio,  which   represented   25.3%   of  the  Company's  total  assets  at
June 30, 1998, was comprised of securities  backed  by  either the Governmental
National Mortgage Association (''GNMA''), FHLMC, or FNMA.   In  addition to the
superior  credit  quality  provided  by the agency backing, the mortgage-backed
securities portfolio also provides the  Company  with  important  interest rate
risk management features.

   At  June  30,  1998, the Bank had $256.2 million in CMOs and REMICSs,  which
comprise the largest  component  of the Bank's mortgage-backed securities.  All
of the securities are either backed  by  U.S  agency  obligations  or have been
issued  by  highly reputable financial institutions.  In addition, all  of  the
non-agency backed  obligations had been rated in the highest rating category by
at least one nationally  recognized  rating agency at the time of purchase.  In
addition,  none  of  these  securities have  stripped  principal  and  interest
components and the Bank is positioned  in  priority tranches in all securities.
The majority of these securities have been purchased  using  funds  from short-
term  borrowings  as  part  of reverse repurchase transactions, in which  these
securities act as collateral  for the borrowed funds.  As of June 30, 1998, the
fair value of these securities equal or exceed their cost basis.

The second largest component of the Bank's mortgage-backed securities portfolio
is a $56.7 million investment in  fixed-rate balloon mortgage-backed securities
which provide a return of principal  and  interest on a monthly basis, and have
original maturities of between five to seven  years,  at which point the entire
remaining principal balance is repaid (the ''balloon''  payment).  In addition,
the  Bank  has  an  investment  in  one  year  adjustable-rate  mortgage-backed
securities, which total $45.1 million.  These securities are structured so that
the  interest  rate  received  by  the Company adjusts annually in tandem  with
changes in other short-term market interest  rates, a feature which reduces the
Company's  exposure  to  interest rate risk. The  remainder  of  the  Company's
mortgage-backed securities portfolio is split between a $7.4 million investment
in seasoned pass-through certificates  backed  by  GNMA, FNMA or FHLMC, with an
average remaining maturity of 7 years, and $45.2 million in 15 or 30 year fixed
rate FNMA or GNMA securities.

   GAAP  requires  that  investments  in equity securities  that  have  readily
determinable fair values and all investments  in  debt securities be classified
in  one  of  the  following  three  categories and accounted  for  accordingly:
trading  securities, securities available  for  sale,  or  securities  held  to
maturity.   The  Company  had  no  securities  classified as trading securities
during the year ended June 30, 1998, and does not  intend  to trade securities.
Unrealized gains and losses on available for sale securities  are excluded from
earnings and are reported as a separate component of stockholders'  equity, net
of  deferred  taxes.   At  June  30,  1998,  the Company had $449.6 million  of
securities classified as available for sale which  represented  27.68% of total
assets  at  June 30, 1998. Given the size of the available for sale  portfolio,
future fluctuations  in  market  values  of  these  securities  could result in
fluctuations in the Company's stockholders' equity.
                                       -20-
<PAGE>

   The   maturities   on   the  Bank's  fixed-rate  mortgage-backed  securities
(balloons, seasoned GNMAs and  FHLMCs)  are relatively short as compared to the
final maturities on its ARMs and CMO portfolios. Except for fixed rate mortgage
backed securities acquired from Conestoga,  which  were generally classified as
available  for  sale,  the Company typically classifies  purchased  fixed  rate
mortgage-backed securities  as  held-to-maturity, and carries the securities at
amortized  cost.   The  Company is confident  of  its  ability  to  hold  these
securities to final maturity.   The Company typically classifies purchased ARMs
and  CMOs  as available for sale, in  recognition  of  the  greater  prepayment
uncertainty  associated  with these securities, and carries these securities at
fair market value.

The  following  table sets forth  activity  in  the  Company's  mortgage-backed
securities portfolio for the periods indicated.
<TABLE>
<CAPTION>
                                                               For the Year Ended June 30,
                                                         ------------------------------------
                                                   1998                 1997                 1996
<S>                                         <C>                  <C>                  <C>
                                                ---------            ---------            ---------
                                                                     (In thousands)
Amortized cost at beginning of period            $306,164             $209,542              $90,543
Purchases/ Sales (net)                            193,086              137,889               20,743
Principal repayments                              (90,686)             (41,021)             (25,871)
Premium and discount amortization, net               (478)                (246)                (282)
Securities acquired in purchase of             
  Conestoga <F1>                                       -                    -               124,409
                                                ---------            ---------            ---------
Amortized cost at end of period                  $408,086             $306,164             $209,542
                                                =========            =========            =========

<FN>
<F1> Amount comprised of $9.9 million of FHLMC securities, $38.4 million of FNMA
securities, $70.1 of GNMA securities, and $6.0 million of CMOs.
</TABLE>

The following table sets forth the amortized cost and fair value of the
Company's securities at the dates indicated.
<TABLE>
<CAPTION>
                                                                               At June 30,
                                ------------------------------------------------------------------------
                                            1998                              1997                               1996<F1>
                                     ------------------------         -----------------------          ------------------------
                           <C>                 <C>             <C>               <C>              <C>               <C>
                                Amortized Cost     Fair Value      Amortized Cost    Fair Value      Amortized Cost    Fair Value
                                     ---------     ---------          ---------        ---------        ---------      ---------
                                                                    (In thousands)
Mortgage-backed securities:
GNMA                                   $87,889      $89,706             $103,974        $106,431          $88,133          $88,562
FNMA                                    33,085       33,420               71,621          71,745           56,721           56,653
FHLMC                                   31,778       32,016               58,226          58,536           56,122           56,153
CMOs                                   255,334      256,176               72,343          72,500            8,566            8,589
                                     ---------     ---------           ---------       ---------        ---------        ---------
Total mortgage-backed
       securities                      408,086      411,318              306,164         309,212          209,542          209,957
                                     ---------     ---------           ---------       ---------        ---------        ---------
Investment securities:
U.S. treasury and agency                92,825       93,302              119,742         120,226          297,993          297,906
Other <F2>                              57,981       58,322               34,271          34,596           83,700           83,611
                                     ---------     ---------           ---------       ---------        ---------        ---------
Total investment securities            150,806      151,624              154,013         154,822          381,693          381,517
Equity securities                       10,425       12,675                4,912           5,889            2,977            3,205
Net unrealized gain <F2>                 5,069           -                 3,710              -               575               -
                                     ---------     ---------           ---------       ---------        ---------        ---------
Total securities, net                 $574,386     $575,617             $468,799        $469,923         $594,787         $594,679
                                     =========     =========           =========       =========        =========        =========
<FN>
<F1>Includes $9.9 million of FHLMC securities, $38.4 million of FNMA
    securities, $70.1 million in GNMA securities, $6.0 million in CMOs,  $119.1
    million in agency obligations, and $51.7 million in corporate obligations
    acquired from Conestoga.
<F2>The net unrealized gain at June 30, 1998, 1997  and 1996 relates to
    available for sale securities in accordance with SFAS No. 115. The net
    unrealized gain is presented in order to reconcile the ''Amortized Cost''
    of the Company's securities portfolio to the recorded value  reflected in
    the Consolidated Statements of Condition.
</TABLE>
                                       -21-
<PAGE>

   CORPORATE  DEBT   OBLIGATIONS.    The  Company  invests  in  the  short-term
investment grade debt  obligations  of  various  corporations.  Corporate  debt
obligations generally carry both a higher rate of return and a higher degree of
credit  risk  than  U.S.  Treasury  securities  with  comparable maturities. In
addition, corporate securities are generally less liquid  than  comparable U.S.
Treasury  securities.  In  recognition of the additional risks associated  with
investing in these securities,  the  Company's  investment  policy  limits  new
investments  in corporate obligations to those companies which are rated single
''A'' or better by one of the nationally recognized rating agencies, and limits
investments in  any one corporate entity to the lesser of 1% of total assets or
15% of the Company's  equity.  At  June  30,  1998,  the Company's portfolio of
corporate debt obligations totaled $49.2 million, or 3.03% of total assets.

The  following  table  sets  forth the amortized cost and  fair  value  of  the
Company's securities, by accounting  classification and by type of security, at
the dates indicated.
<TABLE>
<CAPTION>
                                                        At June 30,
                                   ------------------------------------------------------------------------
                                               1998                   1997                    1996<F1>
                                   ------------------------ ----------------------- ------------------------
<S>                        <C>                  <C>             <C>              <C>            <C>              <C>
                                 Amortized Cost    Fair Value      Amortized Cost    Fair Value    Amortized Cost     Fair Value
                                     ---------     ---------        ---------        ---------        ---------        ---------
                                                                    (In thousands)
Held-to-Maturity:
Mortgage-backed securities:
<F2>
Pass through securities                $46,714       $47,443             $78,388       $79,075          $52,580          $52,596
                                     ---------     ---------           ---------     ---------        ---------        ---------
Total mortgage-backed
       securities                       46,714        47,443              78,388        79,075          $52,580          $52,596
Investment securities <F3>              78,091        78,593             101,587       102,024           43,552           43,428
                                     ---------     ---------           ---------     ---------        ---------        ---------
Total Held-to Maturity                $124,805      $126,036            $179,975      $181,099          $96,132          $96,024
                                     =========     =========           =========     =========        =========        =========
Available-for-Sale:
Mortgage-backed securities:
Pass through securities               $106,038      $107,699            $155,433      $157,637         $148,396         $148,772
CMOs                                   255,334       256,176              72,343        72,500            8,566            8,589
                                     ---------     ---------           ---------     ---------        ---------        ---------
Total mortgage-backed
       securities                      361,372       363,875             227,776       230,137          156,962          157,361
Investment securities <F3> <F5>         72,715        73,031              52,426        52,798          338,141          338,089
Equity securities                       10,425        12,675               4,912         5,889            2,977            3,205
Net unrealized gain <F4>                 5,069            -                3,710            -               575               -
                                     ---------     ---------           ---------     ---------        ---------        ---------
Total Available-for-Sale              $449,581      $449,581            $288,824      $288,824         $498,655         $498,655
                                     =========     =========           =========     =========        =========        =========
Total securities, net                 $574,386      $575,617            $468,799      $469,923         $594,787         $594,679
                                     =========     =========           =========     =========        =========        =========
<FN>
<F1> Includes $118.4 million of mortgage-backed  pass-through  securities,  $6.0
     million  in CMOs, and $170.8 million in investment securities acquired from
     Conestoga.   Except,  for $10.7 million of investment securities which were
     classified as held-to-maturity,  all securities acquired were classified as
     available for sale.
<F2> Mortgage-backed securities include investments in CMOs and REMICs.
<F3> Includes corporate debt obligations.
<F4> The net unrealized gain at June 30,  1998,  1997   and  1996  relates  to
     available  for  sale  securities  in  accordance with SFAS No. 115. The net
     unrealized gain is presented in order to  reconcile  the ''Amortized Cost''
     of the Company's securities portfolio to the recorded  value   reflected in
     the Consolidated Statements of Condition.
<F5> Amount includes $125.0 million of investment securities (short-term agency
     obligations)  which matured on July 1, 1996 in order to coincide  with  the
     refund of excess  subscription  proceeds  received in the Company's initial
     public offering.

</TABLE>
                                       -22-
<PAGE>
   The following table sets forth certain information  regarding  the amortized
cost, fair value and weighted average yield of the Company's securities at June
30,  1998,  by  remaining  period  to  contractual  maturity.  With respect  to
mortgage-backed  securities,  the  entire  amount is reflected in the  maturity
period  that  includes the final security payment  date  and,  accordingly,  no
effect has been  given  to  periodic  repayments or possible prepayments. Other
than obligations of federal agencies and  GSEs,  the Company has no investments
in securities issued by any one entity in excess of 10% of stockholders' equity
at June 30, 1998.
<TABLE>
<CAPTION>
                                                                                       At June 30, 1998
                                                         -------------------------------------------------------------------
                                                         Held-to-Maturity                                Available-for Sale
                                                         -------------------------------------------------------------------
<S>                                 <C>              <C>              <C>            <C>              <C>             <C>
                                                                          Weighted                                        Weighted
                                        Amortized                         Average        Amortized                        Average
                                          Cost           Fair Value        Yield           Cost           Fair Value      Yield
                                        --------         --------         ------         --------         --------        ------
                                                                           (Dollars In Thousands)
Mortgage-backed securities:
Due within 1 year                         $5,776           $5,779           5.95%          $2,879           $2,865          5.00%
Due after 1 year but within 5 years       16,830           16,979           6.79           17,634           17,780          6.82
Due  after  5  years  but within 10       
   years                                  24,081           24,656           7.45            5,262            5,299          6.62
Due after ten years                           28               29           9.44          335,596          337,931          6.83
                                        --------         --------                        --------         --------
Total                                     46,715           47,443           7.03          361,371          363,875          6.81
                                        --------         --------                        --------         --------
U.S. Treasury and Agency:
Due within 1 year                          4,939            4,947           7.25            2,015            2,013          5.67
Due after 1 year but within 5 years       57,509           57,851           6.49           26,362           26,478          6.25
Due  after  5  years  but within 10        
   years                                   2,000            2,013           6.13               -                -             -
Due after ten years                           -                -              -                -                -             -
                                        --------         --------                        --------         --------
Total                                     64,448           64,811           6.54           28,377           28,491          6.21
                                        --------         --------                        --------         --------
Corporate and Other
Due within 1 year                          4,284            4,286           7.54           18,419           20,667          5.56
Due after 1 year but within 5 years        8,059            8,183           6.31           32,704           32,923          6.74
Due  after  5  years  but within 10     
   years                                   1,299            1,313           7.33            3,641            3,625          6.99
Due after ten years                           -                -              -               -                -              -
                                        --------         --------                        --------         --------
Total                                     13,642           13,782           6.79           54,764           57,214          6.36
                                        --------         --------                        --------         --------
Total:
Due within 1 year                         14,999           15,012           6.83           23,313           24,545          6.41
Due after 1 year but within 5 years       82,398           83,013           6.53           76,700           77,181          6.59
Due  after  5  years  but within 10       
   years                                  27,380           27,982           7.34            8,903            8,924          7.00
Due after ten years                           28               29           9.44          335,596          337,931          7.06
                                        --------         --------                        --------         --------
Total                                   $124,805         $126,036           6.75%        $444,512         $449,581          6.93%
                                        ========         ========                        ========         ========
</TABLE>

SOURCES OF FUNDS

   GENERAL.    Deposits,  repayments  of  loans and mortgage-backed securities,
investment  security  maturities and redemptions,  and  short-  to  medium-term
borrowings  from  the  FHLBNY,  which  include  both  advances  and  repurchase
agreements treated as financings, are the Bank's primary sources of funding for
its lending and investment activities. The Bank is also active in the secondary
mortgage market, selling  substantially  all  of  its new long-term, fixed-rate
residential mortgage product to either FNMA, FHLMC, or SONYMA.

   DEPOSITS.   The Bank offers a variety of deposit  accounts having a range of
interest  rates  and terms. The Bank presently offers savings  accounts,  money
market  accounts,  checking   accounts,   NOW   and  Super  NOW  accounts,  and
certificates of deposit. The flow of deposits is  influenced  significantly  by
general   economic  conditions,  changes  in  prevailing  interest  rates,  and
competition from other financial institutions and investment products. The Bank
has not used  brokers  to  attract  and  retain  deposits,  relying  instead on
customer  service,  convenience and
                                       -23-
<PAGE>

long-standing relationships with customers. Consequently, the communities  in
which the bank maintains branch offices have historically provided the Bank with
nearly  all  of  its deposits. At June 30, 1998, the Bank had deposit
liabilities of $1.04 billion,  up $74.9 million from June  30,  1997.  Within
total deposits, $60.3 million, or 5.8%,  consisted  of certificates  of
deposit with  balances  of  $100,000  or greater. Individual Retirement
Accounts (''IRA's'')  totaled $111.9 million, or  10.8%  of  total deposits.

The following table presents the deposit  activity  of the Bank for the periods
indicated.
<TABLE>
<CAPTION>
                                                                       For the Year Ended June 30,
                                                                   ------------------------------------
<S>                                                 <C>                   <C>                   <C>
                                                           1998                  1997                  1996
                                                        ---------             ---------             ---------
                                                                              (In thousands)
Deposits                                               $1,373,072            $1,702,024              $696,881
Withdrawals                                             1,340,838             1,729,025               718,534
                                                        ---------             ---------             ---------
Deposits (Withdrawals) in excess of withdrawals            
   (deposits)                                              32,234               (27,001)              (21,653)
Deposits acquired in purchase of Conestoga <F1>                -                     -                394,250
Interest credited                                          42,713                40,282                22,676
                                                        ---------             ---------             ---------
Total increase in deposits                                $74,947               $13,281              $395,273
                                                        =========             =========             =========
<FN>
<F1> Amount comprised of $216.3 million in certificate of deposits, $129.2 in
     savings accounts, $16.9 million in checking accounts, $30.8 million in
     money market accounts, and $954,000 in NOW and Super NOW accounts.
</TABLE>

   At  June  30,  1998  the  Bank had $60.3 million in certificate  of  deposit
accounts over $100,000 maturing as follows:

                                                                      Weighted
                                                                      Average
                                                Amount                 Rate
                                               ---------             ---------
                                                   (Dollars  In Thousands)
Maturity Period
Within three months                              $13,588                5.35%
After three but within six months                 10,499                5.44
After six but within twelve months                15,857                5.83
After 12 months                                   20,315                6.16
                                               ---------
Total                                            $60,259                5.76%
                                               =========

   The  following  table  sets  forth  the  distribution  of the Bank's deposit
accounts  and  the  related  weighted  average  interest  rates  at  the  dates
indicated.
<TABLE>
<CAPTION>
                                                                     At June 30,
                                   ------------------------------------------------------------------------------------------------
                                               1998                             1997                             1996
                                --------------------------------    -------------------------------   ---------------------------
<S>                         <C>          <C>        <C>          <C>         <C>        <C>         <C>        <C>       <C>
                                            Percent    Weighted                 Percent    Weighted              Percent   Weighted
                                           of Total    Average                 of Total     Average              of Total   Average
                                Amount      Deposits     Rate        Amount    Deposits       Rate       Amount  Deposits     Rate
                                 ------      ------      ------      ------      ------      ------      ------     ------  ------
                                                                    (Dollars In Thousands)
Checking accounts               $37,039        3.57%        - %     $27,391        2.84%        - %     $27,684       2.91%     - %
NOW and Super NOW accounts       17,927        1.73       1.24       16,324        1.69       1.24       15,581       1.64    1.50
Money market accounts            30,567        2.94       3.09       33,530        3.48       2.96       45,948       4.84    3.04
Savings accounts                340,481       32.79       2.27      344,377       35.75       2.27      365,146      38.43    2.50
Certificates of deposit         612,328       58.97       5.84      541,773       56.24       5.61      495,755      52.18    5.50
                                 ------      ------                  ------      ------                  ------      -----
Totals                       $1,038,342      100.00%               $963,395      100.00%               $950,114     100.00%
                               ========      ======                  ======      ======                  ======     ======
</TABLE>
                                       -24-
<PAGE>
   The  following  table  presents,  by  interest  rate  ranges,  the amount of
certificate  accounts  outstanding  at  the  dates indicated and the period  to
maturity of the certificate accounts outstanding at June 30, 1998.
<TABLE>
<CAPTION>
                                             Period  to  Maturity  at  June 30,1998
                 ------------------------------------------------------------------------------
                                                                                           Total at June 30,
<S>                    <C>             <C>             <C>             <C>             <C>            <C>            <C>
                           Less than       One to          Four to         Over Five       --------        --------      --------
Interest Rate Range       One Year       Three Years     Five Years         Years            1998           1997            1996
- ---------------            ---------       ---------       ---------       ---------       ---------      ---------      --------
                                                           (In Thousands)
4.00% and below                 $-                $1             $-             $-               $1            $12         $3,300
4.01% to 5.00%               134,653             500              -              -          135,153         84,854        204,826
5.01% to 6.00%               145,222          76,447          11,184            229         233,082        282,065        144,331
6.01% to 7.00%               125,058         100,481           5,665             -          231,204        158,528        116,545
7.01% and above                1,438          11,371              79             -           12,888         16,314         26,753
                           ---------       ---------       ---------       --------        --------       --------       --------
Total                       $406,371        $188,800         $16,928            229        $612,328       $541,773       $495,755
                           =========       =========       =========       ========        ========       ========       ========
</TABLE>

   BORROWINGS.   The Bank has been a member and shareholder of the FHLBNY since
February  14,  1980.  One of the privileges accorded FHLBNY shareholders is the
ability  to  borrow money  under  various  lending  (''Advance'')  programs  at
competitive interest  rates.  The Bank's total borrowing capacity at the FHLBNY
at June 30, 1998 is in excess of  $215.0 million. Included as part of the total
borrowing capacity at the FHLBNY, the Bank has been approved for an ''Overnight
Line of Credit'' of $50.0 million,  and  a  $50.0 million ''One-Month Overnight
Line of Credit,'' both priced at 0.125% over the prevailing federal funds rate.

        The Bank had borrowings (''Advances'') from the Federal Home Loan Bank
of New York totaling $103.5 million and $63.2 million at June 30, 1998 and
1997, respectively. The average cost of FHLB advances was 6.04% and 5.79%,
respectively, during the years ended June 30, 1998 and 1997, and the average
interest rate on outstanding FHLBNY advances was 6.05% and 6.18%, respectively,
at June 30, 1998 and 1997.  At June 30, 1998, the Bank maintained in excess of
$113.9 million of qualifying collateral (principally bonds and mortgage-backed
securities), as defined by the FHLBNY, to secure such advances.

   Securities sold with agreement to repurchase totaled $256.6 million at June
30, 1998.  The mortgage-backed securities sold with agreement to repurchase
mature at various periods beginning in May, 2001.  Borrowings under such
reverse repurchase agreements involve the delivery of securities to broker-
dealers who arrange the transactions. The securities remain registered in the
name of the Bank, and are returned upon the maturities of the agreements. Funds
to repay the Bank's securities sold with agreement to repurchase at maturity
will be provided primarily by cash received from the maturing securities.
                                       -25-
<PAGE>

   Presented below is information concerning securities sold with agreements to
repurchase and FHLB Advances for the years ended June 30, 1998, 1997 and 1996:

Securities Sold Under Agreements to Repurchase:
At or For the Year Ended June 30,


                                           ------------------------------------
<TABLE>
<CAPTION>                                       
                                                              1998                  1997                  1996
<S>                                                     <C>                   <C>                   <C>
                                                            ---------             ---------             ---------
                                                                             (Dollars In Thousands)
Balance outstanding at end of period                        $256,601              $76,333               $11,998
Average interest cost at end of period                      5.74%                 5.69%                 6.00%
Average balance outstanding                                 145,676               32,374                $2,148
Average interest cost during the year                       5.95%                 5.73%                 7.13%
Carrying value of underlying collateral                     $267,469              $83,778               $13,433
Estimated market value of underlying collateral             268,991               84,172                $13,660
Maximum balance outstanding at month end during period      256,601               76,333                11,998
</TABLE>

FHLB Advances:
<TABLE>
<CAPTION>
                                                                     At or For the Year Ended June 30,
                                                                    ------------------------------------
<S>                                                     <C>                   <C>                   <C>
                                                            1998                  1997                  1996
                                                            ---------             ---------             ---------
                                                                             (Dollars In Thousands)
Balance outstanding at end of period                        $103,505               $63,210               $15,710
Average interest cost at end of period                          6.05%                 6.18%                 5.40%
Average balance outstanding                                   86,709                20,121               $15,710
Average interest cost during the year                           6.04%                 5.79%                 5.40%
Maximum balance outstanding at month end during period       103,505                63,210               $15,710
</TABLE>


SUBSIDIARY ACTIVITIES

The Company's only subsidiary is the Bank.  The  Bank was originally founded in
1864 as a New York State-chartered mutual savings  bank.   On November 1, 1995,
the  Bank converted to a federal mutual savings bank.  On June  26,  1996,  the
Bank converted  from the mutual to the stock form of ownership, and 100% of its
outstanding shares  were acquired by the Company.  The operation of the Bank is
the primary business of the Company.

   The Bank has six wholly-owned  subsidiary  corporations,  five  of which are
directly  owned.  DSBW  Preferred  Funding  Corp.  is  a  direct subsidiary  of
Havemeyer Equities Inc., a direct subsidiary of the Bank.   The following table
presents an overview of the Bank's subsidiaries as of June 30, 1998.  Havemeyer
Investments Inc. began operations in September, 1997 and DSBW Preferred Funding
and DSBW Residential Preferred Funding began operations in March, 1998.
<TABLE>
<S>                                              <C>                               <C>                  
     COMPANY                                         Year/ State of Incorporation      Primary Business Activities

Havemeyer Equities Inc.                              1977 / New York                   Ownership of DSBW Preferred Funding Corp.
Boulevard Funding Corp.                              1981 / New York                   Currently Inactive
Havemeyer Brokerage Corp. <F1>                       1983 / New York <F1>               Management of investment portfolio.
Havemeyer Investments Inc.                           1997 / New York                   Sale of annuity products
DSBW Preferred Funding Corp.                         1998 / Delaware                   Real Estate Investment Trust
DSBW Residential Preferred Funding Corp.             1998 / Delaware                   Real Estate Investment Trust
<FN>
<F1> In April, 1997, Havemeyer Brokerage Corp., with aproval from the OTS,
     changed its corporate designation from a services corporation to an
     operating subsidiary.  Prior to April, 1997, the primary business
     activities of Havemeyer Brokerage Corp. were the sale of annuity
     products.
</TABLE>

PERSONNEL
                                       -26-
<PAGE>

As of June 30, 1998, the Company had 211 full-time employees and 83 part-time
employees.  The employees are not represented by a collective bargaining unit,
and the Company considers its relationship with its employees to be good.

FEDERAL, STATE AND LOCAL TAXATION

FEDERAL TAXATION

      General.   The following is a discussion of material tax matters and does
not purport to be  a  comprehensive  description of the tax rules applicable to
the Bank or the Company. The Bank was  last  audited for its taxable year ended
December 31, 1988.  For federal income tax purposes,  the  Company and the Bank
will  file  separate  income  tax returns and will each report its  resepective
income on a June 30  fiscal year  basis  using the accrual method of accounting
and will be subject to federal income taxation  in  the  same  manner  as other
corporations  with  some  exceptions,  including  particularly  the  Bank's tax
reserve for bad debts, discussed below.

      Tax  Bad  Debt  Reserves.   The  Bank, as a "large bank" (one with assets
having  an  adjusted  basis  of more than $500  million),  is  unable  to  make
additions to its tax bad debt reserve, is permitted to deduct bad debts only as
they occur and is required to  recapture (i.e. take into income), over a multi-
year period, a portion of the balance  of  its bad debt reserves as of June 30,
1997.  Since the Bank has already provided a  deferred income tax liability for
this tax for financial reporting purposes, there  was  no adverse impact to the
Bank's financial condition or results of operations from  the  enactment of the
federal  legislation that imposed such recapture.  The recapture  is  suspended
during the  tax  years  ended  June  30,  1997  and 1998, based upon the Bank's
origination levels for certain residential loans  which  met the minimum levels
required by the Small Business Job Protection Act of 1996,  (the "1996 Act") to
suspend recapture for that tax year.

      Distributions.   To   the   extent  that  the  Bank  makes  "non-dividend
distributions" to shareholders, such distributions will be considered to result
in distributions from the Bank's "base  year  reserve,"  i.e. its reserve as of
June 30, 1998, to the extent thereof and then from its supplemental reserve for
losses on loans, and an amount based on the amount distributed will be included
in the Bank's taxable income.  Non-dividend distributions include distributions
in  excess  of  the  Bank's  current and accumulated earnings and  profits,  as
calculated for federal income  tax  purposes,  distributions  in  redemption of
stock, and distributions in partial or complete liquidation. Dividends paid out
of  the  Bank's  current  or  accumulated earnings and profits will not  be  so
included in the Bank's income.

      The amount of additional  taxable  income  created  from  a  non-dividend
distribution  is  an amount that, when reduced by the tax attributable  to  the
income, is equal to the amount of the distribution. Thus, approximately one and
one-half times the amount of such distribution (but not in excess of the amount
of  such reserves) would  be  includable  in  income  for  federal  income  tax
purposes,  assuming  a  35% federal corporate income tax rate. See "Regulation"
and "Dividend Policy" for  limits  on the payment of dividends by the Bank. The
Bank does not intend to pay dividends  that  would result in a recapture of any
portion of its tax bad debt reserves.

      CORPORATE ALTERNATIVE MINIMUM TAX. The Code  imposes  a  tax  ("AMT")  on
alternative  minimum  taxable  income  ("AMTI")  at a rate of 20%. AMTI is also
adjusted by determining the tax treatment of certain  items  in  a  manner that
negates  the  deferral  of  income resulting from the regular tax treatment  of
those items. Thus, the Bank's  AMTI  is  increased by an amount equal to 75% of
the  amount  by which the Bank's adjusted current  earnings  exceeds  its  AMTI
(determined without  regard  to  this adjustment and prior to reduction for net
operating losses).  Under pending  legislative  proposals,  for  taxable  years
beginning  after  December 31, 1997, and before January 1, 2009, an environment
tax of 0.12% of the excess of AMTI (with certain modifications) over $2 million
would be imposed upon  corporations,  including the Bank, whether or not an AMT
is paid.

STATE AND LOCAL TAXATION

       STATE OF NEW YORK. The Bank and  the  Company  are  subject  to New York
State  franchise tax on one of several alternative bases, whichever results  in
the highest  tax,  and will file combined returns for purposes of this tax. The
basic tax is measured  by  "entire net income," which is federal taxable income
with  adjustments. For New York
                                       -27-
<PAGE>

State  tax  purposes,  so  long  as  the  Bank continues  to  meet  certain
definitional tests relating to its assets and the nature  of its business, it
will  be  permitted  deductions,  within  specified formula limits,  for
additions  to  its  bad  debt  reserves  for  purposes of computing  its
entire  net  income.  The  Bank's  deduction  with  respect  to "qualifying
loans,"  which are generally loans secured by certain interests in real
property, may be computed  using an amount based on the Bank's actual loss
experience (the "Experience Method")  or  an  amount equal to 32% of the Bank's
entire net income (the "PTI Method"), computed without regard to this deduction
and reduced by the amount of any permitted addition  to  the Bank's reserve for
non-qualifying loans.

   New York State (the "State") enacted legislation, which  enables the Bank to
avoid the recapture into income of the 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.

   The  Bank's deduction with respect to non-qualifying loans must be  computed
under the  Experience  Method  which is based on the Bank's actual charge-offs.
Each  year  the  Bank will review the  most  favorable  way  to  calculate  the
deduction attributable to an addition to the tax bad debt reserves.

      The New York  State  tax  rate  for  the  1998  calendar  year  is 10.53%
(including a commuter transportation surcharge) of net income. In general,  the
Company  will  not  be  required  to  pay  New  York State tax on dividends and
interest received from the Bank.

   CITY OF NEW YORK. The Bank and the Company are  also  subject to a similarly
calculated New York City banking corporation tax of 9% on  income  allocated to
New York City.

   New York City also enacted legislation which conformed its tax law regarding
bad debt deductions to New York State's tax law.

      STATE  OF  DELAWARE. As a Delaware holding company not earning income  in
Delaware, the Company  is  exempted  from Delaware corporate income tax, but is
required to file an annual report and  pay an annual franchise tax to the State
of Delaware.

REGULATION

GENERAL

   The Bank is subject to extensive regulation, examination, and supervision by
the OTS, as its chartering agency, and the  FDIC,  as  its deposit insurer. The
Bank's  deposit  accounts  are  insured  up to applicable limits  by  the  Bank
Insurance  Fund  ("BIF")   and  Savings  Association  Insurance  Fund  ("SAIF")
administered by the FDIC, and it is a member  of the FHLBNY. The Bank must file
reports  with  the  OTS and the FDIC concerning its  activities  and  financial
condition, and it must  obtain  regulatory  approvals  prior  to  entering into
certain   transactions,  such  as  mergers  with,  or  acquisitions  of,  other
depository  institutions. The OTS and the FDIC conduct periodic examinations to
assess  the  Bank's  compliance  with  various  regulatory  requirements.  This
regulation and  supervision establishes a comprehensive framework of activities
in which a savings  association  can  engage  and is intended primarily for the
protection of the insurance fund and depositors.   The  Company,  as  a unitary
savings and loan holding company, is required to file certain reports with, and
otherwise  comply  with,  the  rules  and  regulations  of  the  OTS and of the
Securities  and Exchange Commission (the ''SEC'') under the federal  securities
laws.

   The OTS and  the  FDIC  have significant discretion in connection with their
supervisory and enforcement  activities  and  examination  policies,  including
policies with respect to the classification of assets and the establishment  of
adequate  loan  loss  reserves  for  regulatory  purposes.  Any  change in such
policies, whether by the OTS, the FDIC or the Congress, could have  a  material
adverse impact on the Company, the Bank, and the operations of both.
                                       -28-
<PAGE>

   The  following  discussion  is  intended  to  be  a  summary of the material
statutes and regulations applicable to savings associations,  and  it  does not
purport to be a comprehensive description of all such statutes and regulations.


REGULATION OF FEDERAL SAVINGS ASSOCIATIONS

   BUSINESS  ACTIVITIES.    The  Bank derives its lending and investment powers
from the Home Owner's Loan Act, as  amended  (''HOLA''), and the regulations of
the OTS thereunder. Under these laws and regulations,  the  Bank  may invest in
mortgage  loans  secured  by residential and commercial real estate, commercial
and consumer loans, certain types of debt securities, and certain other assets.
The Bank may also establish  service corporations that may engage in activities
not otherwise permissible for  the  Bank,  including certain real estate equity
investments and securities and insurance brokerage. These investment powers are
subject  to  various  limitations,  including (a)  a  prohibition  against  the
acquisition of any corporate debt security that is not rated in one of the four
highest rating categories; (b) a limit  of  400% of an association's capital on
the aggregate amount of loans secured by non-residential  real estate property;
(c)  a limit of 20% of an association's assets on commercial  loans,  with  the
amount  of  commercial  loans in excess of 10% of assets being limited to small
business loans; (d) a limit  of 35% of an association's assets on the aggregate
amount of consumer loans and acquisitions  of  certain  debt  securities; (e) a
limit of 5% of assets on non-conforming loans (loans in excess  of the specific
limitations  of  HOLA);  and (f) a limit of the greater of 5% of assets  or  an
association's capital on certain  construction  loans  made  for the purpose of
financing what is or is expected to become residential property.

   LOANS  TO  ONE  BORROWER.    Under HOLA, savings associations are  generally
subject to the same limits on loans  to one borrower as are imposed on national
banks. Generally, under these limits, a savings association may not make a loan
or extend credit to a single or related  group of borrowers in excess of 15% of
the association's unimpaired capital and surplus.  Additional  amounts  may  be
lent,  not in excess of 10% of unimpaired capital and surplus, if such loans or
extensions  of  credit are fully secured by readily-marketable collateral. Such
collateral is defined  to  include  certain  debt  and  equity  securities  and
bullion,  but  generally  does  not  include real estate. At June 30, 1998, the
Bank's limit on loans to one borrower  was $23.5 million. At June 30, 1998, the
Bank's largest aggregate amount of loans  to one borrower was $14.1 million and
the second largest borrower had an aggregate balance of $13.6 million.

   QTL  TEST.  HOLA requires a savings association  to  meet  a  QTL  test.   A
savings association may satisfy the QTL test by maintaining at least 65% of its
''portfolio  assets''  in  certain ''qualified thrift investments'' in at least
nine months of the most recent twelve-month period. ''Portfolio assets'' means,
in general, an association's  total assets less the sum of (a) specified liquid
assets up to 20% of total assets,  (b)  certain intangibles, including goodwill
and credit card and purchased mortgage servicing  rights,  and (c) the value of
property  used  to  conduct  the  association's  business.  ''Qualified  thrift
investments'' includes various types of loans made for residential  and housing
purposes,  investments  related  to  such purposes, including certain mortgage-
backed  and  related securities, small business  loans,  education  loans,  and
credit card loans. At June 30, 1998, the Bank maintained 95.5% of its portfolio
assets in qualified  thrift  investments.  The  Bank had also satisfied the QTL
test  in each of the prior 12 months and, therefore,  was  a  qualified  thrift
lender.  A savings association may also satisfy the QTL test by qualifying as a
"domestic  building  and  loan  association" as defined in the Internal Revenue
Code of 1986.

   A savings association that fails  the  QTL  test  must  either operate under
certain  restrictions  on  its  activities  or convert to a bank  charter.  The
initial  restrictions include prohibitions against  (a)  engaging  in  any  new
activity not  permissible  for  a  national  bank,  (b)  paying  dividends  not
permissible  under  national  bank regulations, (c) obtaining new advances from
any  FHLB, and (d) establishing  any  new  branch  office  in  a  location  not
permissible  for  a national bank in the association's home state. In addition,
within one year of  the date a savings association ceases to meet the QTL test,
any company controlling  the  association  would  have  to  register under, and
become subject to the requirements of, the Bank Holding Company Act of 1956, as
amended.  If  the  savings association does not requalify under  the  QTL  test
within the three-year period after it failed the QTL test, it would be required
to terminate any activity  and to dispose of any investment not permissible for
a national bank and would have to repay as promptly as possible any outstanding
advances from an FHLB. A savings  association  that has failed the QTL test may
requalify under the QTL test and be free of such  limitations, but it may do so
only once.
                                       -29-
<PAGE>

   CAPITAL REQUIREMENTS.   The OTS regulations require  savings associations to
meet three minimum capital standards: a tangible capital  ratio  requirement of
1.5%  of  total assets as adjusted under the OTS regulations, a leverage  ratio
requirement  of  3%  of core capital to such adjusted total assets, and a risk-
based capital ratio requirement  of  8%  of  core  and supplementary capital to
total  risk-based  assets.   The  OTS and the federal banking  regulators  have
proposed amendments to their minimum  capital  regulations  to provide that the
minimum  leverage  capital  ratio  for a depository institution that  has  been
assigned  the  highest  composite rating  of  1  under  the  Uniform  Financial
Institutions Rating would be 3% and that the minimum leverage capital ratio for
any other depository institution  would be 4%, unless a higher capital ratio is
warranted by the particular circumstances  or  risk  profile  of the depository
institution.  In determining the amount of risk-weighted assets for purposes of
the  risk-based  capital  requirement, a savings association must  compute  its
risk-based assets by multiplying its assets and certain off-balance sheet items
by risk-weights, which range  from  0%  for  cash and obligations issued by the
United States Government or its agencies, to 100%  for  consumer and commercial
loans,  as  assigned  by  the  OTS capital regulation based on  the  risks  OTS
believes are inherent in the type of asset.

   Tangible  capital is defined,  generally,  as  common  stockholders'  equity
(including retained  earnings), certain noncumulative perpetual preferred stock
and  related  earnings,   minority   interests  in  equity  accounts  of  fully
consolidated  subsidiaries,  less  intangibles  other  than  certain  purchased
mortgage servicing rights and investments  in and loans to subsidiaries engaged
in activities not permissible for a national  bank.  Core  capital  is  defined
similarly   to  tangible  capital,  but  core  capital  also  includes  certain
qualifying   supervisory   goodwill   and   certain   purchased   credit   card
relationships.  Supplementary  capital  currently includes cumulative preferred
stock, long-term perpetual preferred stock,  mandatory  convertible securities,
subordinated  debt  and  intermediate  preferred stock, and the  allowance  for
possible loan losses.  The OTS and other  federal  banking  regulators adopted,
effective October 1, 1998, an amendment to their risk-based capital  guidelines
that  permits  insured  depository  institutions  to  include  in supplementary
capital  up  to  45%  of  the  pretax  net unrealized holding gains on  certain
available-for-sale equity securities, as  such  gain  are  computed  under  the
guidelines.    The   allowance   for   loan  and  lease  losses  includable  in
supplementary capital is limited to a maximum of 1.25% of risk-weighted assets,
and the amount of supplementary capital  that  may be included as total capital
cannot exceed the amount of core capital.

   The  OTS  regulations require a savings association  with  ''above  normal''
interest rate  risk  to deduct a portion of such capital from its total capital
to account for the ''above normal'' interest rate risk. A savings association's
interest rate risk is measured by the decline in the net portfolio value of its
assets (I.E., the difference  between  incoming  and  outgoing  discounted cash
flows from assets, liabilities and off-balance sheet contracts) resulting  from
a hypothetical 2% increase or decrease in market rates of interest, divided  by
the  estimated  economic  value  of  the association's assets, as calculated in
accordance with guidelines set forth by  the OTS. At the times when the 3-month
Treasury bond equivalent yield falls below  4%,  an association may compute its
interest  rate  risk  on  the basis of a decrease equal  to  one-half  of  that
Treasury rate rather than on  the  basis  of  2%.  A  savings association whose
measured  interest rate risk exposure exceeds 2% would be  considered  to  have
''above normal''  risk.  The interest rate risk component is an amount equal to
one-half of the difference  between  the  association's  measured interest rate
risk  and 2%, multiplied by the estimated economic value of  the  association's
assets.  That  dollar amount is deducted from an association's total capital in
calculating compliance  with  its  risk-based capital requirement. Any required
deduction for interest rate risk becomes effective on the last day of the third
quarter following the reporting date  of  the  association's  financial data on
which  the interest rate risk was computed.  The OTS has indefinitely  deferred
the implementation  of the intrest rate risk component in the computation of an
institution's risk-based  capital  requirements.   The OTS continues to monitor
the  interest rate risk of individual institutions and  retains  the  right  to
impose additional capital requirements on individual institutions.

      The table below presents the Bank's regulatory capital as compared to the
OTS regulatory capital requirements at June 30, 1998:
                                       -30-
<PAGE>

<TABLE>
<CAPTION>
                                           Actual                     Minimum Capital Requirement
<S>                        <C>               <C>               <C>               <C>
                                    Amount             Ratio            Amount             Ratio
                                   ---------         ---------        ----------        ----------
As of June 30, 1998:                               (Dollars In Thousands)
   Tangible                         $131,186             8.32%           $23,655              1.5%
   Core Capital                      131,186             8.32             47,309              3.0%
   Risk-based capital                141,885            16.58             68,472              8.0%
</TABLE>

The following is a reconciliation of generally accepted accounting principles
(GAAP) capital to regulatory capital for the Bank:
<TABLE>
<CAPTION>
                                                         At June 30, 1998
                                    -----------------------------------------------------------

<S>                              <C>                 <C>                 <C>
                                    Tangible Capital      Core Capital      Risk-Based Capital
                                         ---------           ---------          ---------
                                                          (In Thousands)
GAAP capital                              $156,718            $156,718           $156,718
                                         ---------           ---------          ---------
Non-allowable assets:
Unrealized gain on available for
   sale securities                          (1,504)             (1,504)            (1,504)
Goodwill                                   (24,028)            (24,028)           (24,028)
General valuation allowance                     -                   -              10,699
                                         ---------           ---------          ---------
Regulatory capital                         131,186             131,186            141,885
Minimum capital requirement                 23,655              47,309             68,472
                                         ---------           ---------          ---------
Regulatory capital excess                 $107,531             $83,877            $73,413
                                         =========           =========          =========
</TABLE>

   LIMITATION  ON  CAPITAL  DISTRIBUTIONS.    OTS  regulations currently impose
limitations upon capital distributions by savings associations,  such  as  cash
dividends, payments to repurchase or otherwise acquire its shares, payments  to
shareholders   of   another   institution  in  a  cash-out  merger,  and  other
distributions charged against capital.  At least 30-days written notice must be
given to the OTS of a proposed capital distribution  by  a savings association,
and  capital  distributions  in  excess  of specified earnings  or  by  certain
institutions  are  subject to approval by the  OTS.  An  association  that  has
capital in excess of all fully phased-in regulatory capital requirements before
and after a proposed  capital distribution and that is not otherwise restricted
in making capital distributions,  could,  after  prior  notice  but without the
approval of the OTS, make capital distributions during a calendar year equal to
the  greater  of (a) 100% of its net earnings to date during the calendar  year
plus the amount  that  would  reduce  by one-half its ''surplus capital ratio''
(the  excess  capital over its fully phased-in  capital  requirements)  at  the
beginning of the calendar year, or (b) 75% of its net earnings for the previous
four quarters.  Any  additional  capital  distributions would require prior OTS
approval.   The  OTS  has  proposed  amendments  of  its  capital  distribution
regulations to reduce regulatory burdens  on  savings associations.  If adopted
as proposed, certain savings associations will  be  permitted  to  pay  capital
distributions  within  the  amounts  described  above  for  Tier 1 institutions
without notice to, or the approval of, the OTS.  However, a savings association
subsidiary  of  a  savings  and  loan holding company, such as the  Bank,  will
continue to have to file a notice  unless  the  specific  capital  distribution
requires an application.  In addition, the OTS can prohibit a proposed  capital
distribution,  otherwise  permissible  under  the  regulation,  if  the OTS has
determined  that the association is in need of more than normal supervision  or
if  it  determines  that  a  proposed  distribution  by  an  association  would
constitute  an  unsafe  or  unsound practice. Furthermore, under the OTS prompt
corrective action regulations,  the  Bank  would  be prohibited from making any
capital distribution if, after the distribution, the  Bank  failed  to meet its
minimum  capital  requirements,  as described above. See '' - Prompt Corrective
Regulatory Action.''

   LIQUIDITY.   The Bank is required  to  maintain  an average daily balance of
liquid  assets  (cash, certain time deposits, bankers'  acceptances,  specified
United States Government,  state  or  federal  agency  obligations,  shares  of
certain  mutual  funds  and  certain  corporate  debt securities and commercial
paper) equal to a monthly average of not less than  a  specified  percentage of
its   net  withdrawable  deposit  accounts  plus  short-term  borrowings.  This
liquidity requirement may be changed from time to time by the OTS to any amount
within  the  range  of  4%  to  10%  depending upon economic conditions and the
savings flows of member institutions,  and is currently 4%.  Monetary
                                       -31-
<PAGE>

penalties may be imposed for failure to meet these  liquidity  requirements.
The  Bank's average  liquidity  ratio  for  the  month  ended June 30, 1998 was
14.2% which exceeded  the  applicable requirements. The Bank  has  never  been
subject  to monetary penalties for failure to meet its liquidity requirements.

   ASSESSMENTS.    Savings  associations  are required by OTS regulation to pay
assessments  to  the  OTS  to  fund the operations  of  the  OTS.  The  general
assessment,  paid  on  a  semi-annual  basis,  is  computed  upon  the  savings
association's total assets, including consolidated subsidiaries, as reported in
the  association's  latest  quarterly  Thrift  Financial  Report.   The  Bank's
assessment expense during the  year  ended June 30, 1998 totaled $350,000.  The
OTS has proposed amendments to its regulations  that  are  intended  to  assess
savings associations on a more equitable basis.  The proposed regulations would
base  the assessment for an individual savings association on three components:
the size  of the association, on which the basic assessment would be based; the
association's supervisory condition, which would result in percentage increases
for any savings  institution  with  a composite rating of 3, 4 or 5 in its most
recent  safety  and  soundness  examination;   and   the   complexity   of  the
association's  operations,  which  would  result in percentage increases for  a
savings association that managed over $1 billion  in trust assets, serviced for
others loans aggregating more than $1 billion, or had certain off-balance sheet
assets aggregating more than $1 billion.  In order  to avoid a disproportionate
impact upon the smaller savings institutions, the OTS  is  proposing  to permit
the  portion  of  the  assessment  based on asset size either under the current
regulations or under amended regulations.   Management  believes that, assuming
the proposed regulations are adopted as proposed, any changes  in  the  rate of
OTS assessments will not be material.

   BRANCHING.    Subject  to  certain limitations, HOLA and the OTS regulations
permit federally chartered savings  associations  to  establish branches in any
state  of  the  United  States. The authority to establish  such  a  branch  is
available  (a)  in  states  that   expressly   authorize  branches  of  savings
associations located in another state and (b) to  an  association  that  either
satisfies  the  QTL  test  for  a  "qualified thrift lender," or qualifies as a
''domestic building and loan association''  under  the Internal Revenue Code of
1986,  which  imposes  qualification  requirements  similar   to  those  for  a
''qualified thrift lender'' under HOLA. See ''QTL Test.'' The authority  for  a
federal  savings  association  to  establish an interstate branch network would
facilitate a geographic diversification  of  the association's activities. This
authority under HOLA and the OTS regulations preempts  any state law purporting
to regulate branching by federal savings associations.

   COMMUNITY REINVESTMENT.   Under the CRA, as implemented  by OTS regulations,
a  savings  association has a continuing and affirmative obligation  consistent
with its safe  and  sound operation to help meet the credit needs of its entire
community, including  low  and  moderate income neighborhoods. The CRA does not
establish specific lending requirements  or programs for financial institutions
nor does it limit an institution's discretion  to develop the types of products
and  services  that it believes are best suited to  its  particular  community,
consistent with  the  CRA.  The  CRA  requires  the OTS, in connection with its
examination  of a savings association, to assess the  association's  record  of
meeting the credit  needs of its community and to take such record into account
in its evaluation of  certain  applications  by  such association. The CRA also
requires all institutions to make public disclosure  of  their CRA ratings. The
Bank received a ''Satisfactory'' CRA rating in its most recent examination.

   In  April  1995,  the  OTS  and  the other federal banking agencies  adopted
amendments revising their CRA regulations.  Among other things, the amended CRA
regulations substitute for the prior process-based  assessment  factors  a  new
evaluation   system  that  would  rate  an  institution  based  on  its  actual
performance in  meeting  community  needs.  In  particular, the proposed system
would focus on three tests: (a) a lending test, to  evaluate  the institution's
record  of  making  loans  in  its  service areas; (b) an investment  test,  to
evaluate  the  institution's  record  of  investing  in  community  development
projects, affordable housing, and programs  benefiting  low  or moderate income
individuals   and  businesses;  and  (c)  a  service  test,  to  evaluate   the
institution's delivery  of  services  through  its  branches,  ATMs,  and other
offices.  The  amended  CRA  regulations also clarify how an institution's  CRA
performance would be considered in the application process.

   TRANSACTIONS WITH RELATED PARTIES.    The  Bank's  authority  to  engage  in
transactions  with  its ''affiliates'' is limited by the OTS regulations and by
Sections 23A and 23B  of  the  Federal  Reserve  Act  (''FRA''). In general, an
affiliate  of  the  Bank is any company that controls the  Bank  or  any  other
company that is controlled  by  a company
                                       -32-
<PAGE>

that controls the Bank, excluding the Bank's subsidiaries other than those that
are insured depository institutions. Currently, a subsidiary of a bank that  is
not also a depository institution is not treated as an affiliate of the bank
for  purposes  of Sections 23A and 23B, but  the Federal Reserve Bank has
proposed treating any subsidiary  of  a  bank that is  engaged  in activities
not permissible for bank holding companies under the BHCA as an affiliate  for
purposes  of  Sections  23A  and  23B.   The OTS regulations  prohibit  a
savings  association  (a)  from lending to any of its affiliates  that  is
engaged in activities that are not  permissible  for  bank holding companies
under  Section  4(c)  of  the Bank Holding Company Act (''BHC Act'') and (b)
from purchasing the securities  of  any  affiliate  other than a subsidiary.
Section 23A limits the aggregate amount of transactions  with  any
individual affiliate  to  10%  of  the  capital  and  surplus  of  the  savings
association  and  also  limits  the  aggregate  amount of transactions with all
affiliates to 20% of the savings association's capital  and surplus. Extensions
of credit to affiliates are required to be secured by collateral  in  an amount
and of a type described in Section 23A, and the purchase of low quality  assets
from  affiliates  is  generally  prohibited.  Section 23B provides that certain
transactions with affiliates, including loans and  asset  purchases, must be on
terms   and   under  circumstances,  including  credit  standards,   that   are
substantially the  same  or  at  least as favorable to the association as those
prevailing  at  the  time  for  comparable   transactions   with  nonaffiliated
companies.  In  the  absence of comparable transactions, such transactions  may
only occur under terms  and  circumstances, including credit standards, that in
good faith would be offered to or would apply to nonaffiliated companies.

   The Bank's authority to extend  credit to its directors, executive officers,
and 10% shareholders, as well as to  entities  controlled  by  such persons, is
currently governed by the requirements of Sections 22(g) and 22(h)  of  the FRA
and Regulation O of the Federal Reserve Board (''FRB'') thereunder. Among other
things,  these provisions require that extensions of credit to insiders (a)  be
made  on  terms   that  are  substantially  the  same  as,  and  follow  credit
underwriting procedures  that are not less stringent than, those prevailing for
comparable transactions with  unaffiliated persons and that do not involve more
than the normal risk of repayment or present other unfavorable features and (b)
not exceed certain limitations  on  the  amount  of  credit  extended  to  such
persons, individually and in the aggregate, which limits are based, in part, on
the  amount  of the association's capital. In addition, extensions of credit in
excess of certain  limits  must  be  approved  by  the  association's  board of
directors.

   ENFORCEMENT.    Under  the Federal Deposit Insurance Act (''FDI Act''),  the
OTS has primary enforcement  responsibility  over  savings associations and has
the authority to bring enforcement action against all  ''institution-affiliated
parties,'' including any controlling stockholder or any  shareholder, attorney,
appraiser  and  accountant  who  knowingly  or recklessly participates  in  any
violation  of  applicable law or regulation or  breach  of  fiduciary  duty  or
certain other wrongful  actions that causes or is likely to cause a more than a
minimal  loss  or  other significant  adverse  effect  on  an  insured  savings
association. Civil penalties  cover  a wide range of violations and actions and
range from $5,000 for each day during  which  violations  of  law, regulations,
orders,  and  certain  written  agreements and conditions continue,  up  to  $1
million  per day for such violations  if  the  person  obtained  a  substantial
pecuniary  gain as a result of such violation or knowingly or recklessly caused
a substantial loss to the institution. Criminal penalties for certain financial
institution crimes include fines of up to $1 million and imprisonment for up to
30  years.  In   addition,  regulators  have  substantial  discretion  to  take
enforcement action  against  an  institution  that  fails  to  comply  with its
regulatory requirements, particularly with respect to its capital requirements.
Possible  enforcement  actions range from the imposition of a capital plan  and
capital  directive to receivership,  conservatorship,  or  the  termination  of
deposit insurance.  Under  the FDI Act, the FDIC has the authority to recommend
to the Director of OTS that  enforcement  action  be  taken  with  respect to a
particular savings association. If action is not taken by the Director  of  the
OTS, the FDIC has authority to take such action under certain circumstances.

   STANDARDS  FOR  SAFETY  AND SOUNDNESS.   Pursuant to the requirements of the
FDI  Act,  as  amended by FDICIA  and  the  Riegle  Community  Development  and
Regulatory Improvement  Act  of  1994 (''Community Development Act''), the OTS,
together with the other federal bank regulatory agencies, have adopted a set of
guidelines prescribing safety and  soundness  standards  pursuant to FDICIA, as
amended.  The  guidelines  establish  general  standards relating  to  internal
controls and information systems, internal audit  systems,  loan documentation,
credit  underwriting,  interest  rate  exposure,  asset growth, asset  quality,
earnings  and  compensation,  fees  and  benefits. In general,  the  guidelines
require, among other things, appropriate systems  and practices to identify and
manage  the  risks  and exposures specified in the guidelines.  The  guidelines
prohibit excessive compensation  as an unsafe and
                                       -33-
<PAGE>

unsound practice and describe compensation  as  excessive  when  the   amounts
paid   are  unreasonable  or disproportionate to the services performed by an
executive  officer,  employee, director  or  principal  shareholder.  In
addition, the OTS adopted regulations pursuant that authorize, but  do  not
require, the OTS to order an institution that has been given notice by the OTS
that  it  is  not  satisfying any of such safety and soundness standards to
submit a compliance plan.  If, after being so notified, an institution fails to
submit an acceptable compliance plan or fails in any material respect to
implement an accepted compliance plan,  the OTS must issue  an  order
directing  action to correct the deficiency and may issue  an order
directing other actions  of  the  types  to  which  an  undercapitalized
association  is  subject  under  the ''prompt corrective action'' provisions of
FDICIA. If an institution fails to  comply with such an order, the OTS may seek
to  enforce  such  order in judicial proceedings  and  to  impose  civil  money
penalties.

   REAL ESTATE LENDING  STANDARDS.    The  OTS  and  the  other federal banking
agencies  adopted regulations to prescribe standards for extensions  of  credit
that (a) are  secured  by  real  estate  or  (b)  are  made  for the purpose of
financing the construction of improvements on real estate. The  OTS regulations
require  each  savings  association to establish and maintain written  internal
real estate lending standards  that  are consistent with safe and sound banking
practices and appropriate to the size  of  the  association  and the nature and
scope  of  its  real  estate  lending  activities. The standards also  must  be
consistent with accompanying OTS guidelines, which include loan-to-value ratios
for the different types of real estate loans.  Associations  are also permitted
to make a limited amount of loans that do not conform to the proposed  loan-to-
value  limitations  so  long  as  such  exceptions  are  reviewed and justified
appropriately. The guidelines also list a number of lending situations in which
exceptions to the loan-to-value standards are justified.

   PROMPT  CORRECTIVE  REGULATORY  ACTION.    Under  the OTS prompt  corrective
action regulations, the OTS is required to take certain,  and  is authorized to
take other, supervisory actions against undercapitalized savings  associations.
For  this  purpose,  a  savings  association  would  be  placed  in one of five
categories based on the association's capital. Generally, a savings association
is  treated  as  ''well  capitalized''  if its ratio of total capital to  risk-
weighted assets is at least 10.0%, its ratio  of  core capital to risk-weighted
assets is at least 6.0%, its ratio of core capital  to total assets is at least
5.0%, and it is not subject to any order or directive  by  the  OTS  to  meet a
specific  capital  level. A savings association will be treated as ''adequately
capitalized'' if its ratio of total capital to risk-weighted assets is at least
8.0%, its ratio of core  capital  to risk-weighted assets is at least 4.0%, and
its ratio of core capital to total  assets  is  at  least  4.0%  (3.0%  if  the
association  receives  the  highest  rating on the CAMEL financial institutions
rating system). A savings association  that  has  a total risk-based capital of
less than 8.0% or a leverage ratio or a Tier 1 capital  ratio that is less than
4.0% (3.0% leverage ratio if the association receives the highest rating on the
CAMEL   financial   institutions   rating   system)   is   considered   to   be
''undercapitalized.'' A savings association that has a total risk-based capital
of less than 6.0% or a Tier 1 risk-based capital ratio or a  leverage  ratio of
less  than  3.0%  is  considered  to  be  ''significantly undercapitalized.'' A
savings association that has a tangible capital  to  assets  ratio  equal to or
less  than 2% is deemed to be ''critically undercapitalized.'' The elements  of
an  association's   capital  for  purposes  of  the  prompt  corrective  action
regulations are defined generally as they are under the regulations for minimum
capital requirements.  As  of  the  most recent notification from the Office of
Thrift  Supervision  categorized  the  Bank   as  well  capitalized  under  the
regulatory framework for prompt corrective action.   There are no conditions or
events  since  that  notification  that management believes  have  changed  the
institution's category.  See ''- Capital Requirements.''

   The severity of the action authorized  or  required  to  be  taken under the
prompt  corrective  action  regulations  increases as an association's  capital
deteriorates within the three undercapitalized categories. All associations are
prohibited  from  paying dividends or other  capital  distributions  or  paying
management fees to  any controlling person if, following such distribution, the
association  would be  undercapitalized.  An  undercapitalized  association  is
required to file  a  capital  restoration  plan  within 45 days of the date the
association receives notice that it is within any of the three undercapitalized
categories.  The  OTS  is  required  to monitor closely  the  condition  of  an
undercapitalized association and to restrict  the  asset  growth, acquisitions,
branching,  and  new  lines  of business of such an association.  Significantly
undercapitalized associations  are  subject  to restrictions on compensation of
senior executive officers; such an association  may  not,  without OTS consent,
pay any bonus or provide compensation to any senior executive officer at a rate
exceeding the officer's average rate of compensation (excluding  bonuses, stock
options and profit-sharing) during the 12 months preceding the month  when  the
                                       -34-
<PAGE>
association   became   undercapitalized.   A   significantly   undercapitalized
association may also be subject, among other things, to forced changes  in  the
composition  of  its  board  of  directors  or  senior  management,  additional
restrictions  on  transactions  with affiliates, restrictions on acceptance  of
deposits from correspondent associations, further restrictions on asset growth,
restrictions on rates paid on deposits,  forced  termination  or  reduction  of
activities  deemed  risky,  and  any  further  operational  restrictions deemed
necessary by the OTS.

   If one or more grounds exist for appointing a conservator or receiver for an
association,  the OTS may require the association to issue additional  debt  or
stock, sell assets,  be acquired by a depository association holding company or
combine with another depository  association. The OTS and the FDIC have a broad
range of grounds under which they  may appoint a receiver or conservator for an
insured depository association. Under  FDICIA, the OTS is required to appoint a
receiver (or with the concurrence of the  FDIC, a conservator) for a critically
undercapitalized  association  within 90 days  after  the  association  becomes
critically undercapitalized or,  with the concurrence of the FDIC, to take such
other action that would better achieve  the  purposes  of the prompt corrective
action provisions. Such alternative action can be renewed for successive 90-day
periods.   However,   if   the   association   continues   to   be   critically
undercapitalized  on  average during the quarter that begins 270 days after  it
first became critically  undercapitalized, a receiver must be appointed, unless
the OTS makes certain findings  with which the FDIC concurs and the Director of
the OTS and the Chairman of the FDIC certify that the association is viable. In
addition, an association that is critically undercapitalized is subject to more
severe  restrictions  on  its activities,  and  is  prohibited,  without  prior
approval of the FDIC from,  among  other things, entering into certain material
transactions or paying interest on new  or  renewed  liabilities at a rate that
would significantly increase the association's weighted average cost of funds.

   When  appropriate,  the  OTS  can  require corrective action  by  a  savings
association holding company under the ''prompt  corrective  action'' provisions
of FDICIA.

   INSURANCE OF DEPOSIT ACCOUNTS.  Savings associations are subject  to a risk-
based assessment system for determining the deposit insurance assessments to be
paid  by  insured  depository  institutions.   Under  the risk-based assessment
system, which began in 1993, the FDIC assigns an institution  to  one  of three
capital  categories based on the institution's financial information as of  the
reporting  period  ending seven months before the assessment period.  The three
capital categories consist of (a) well capitalized, (b) adequately capitalized,
or (c) undercapitalized.   The  FDIC  also assigns an institution to one of the
three supervisory subcategories within  each  capital  group.   The supervisory
subgroup  to  which  an  institution  is  assigned  is based upon a supervisory
evaluation provided to the FDIC by the institutions primary  federal  regulator
and  information  that  the FDIC determines to be relevant to the institution's
financial condition and the  risk  posed  to  the  deposit insurance funds.  An
institution's assessment rate depends on the capital  category  and supervisory
category  to  which  it  is  assigned.   Under  the regulation, there are  nine
assessment  risk  classifications (i.e., combinations  of  capital  groups  and
supervisory  subgroups)  to  which  different  assessment  rates  are  applied.
Assessment rates  currently  range  from 0.0% of deposits for an institution in
the highest category (i.e., well-capitalized  and  financially  sound,  with no
more  than  a few minor weaknesses) to 0.27% of deposits for an institution  in
the  lowest  category   (i.e.,  undercapitalized  and  substantial  supervisory
concern).  The FDIC is authorized to raise the assessment rates as necessary to
maintain the required reserve  ratio  of  1.25%.   As  a  result of the Deposit
Insurance Funds Act of 1996 (the "Funds Act"). Both the BIF  and SAIF currently
satisfy the reserve ratio requirement.  If the FDIC determines  that assessment
rates  should  be  increased,  institutions  in  all  risk categories could  be
affected.  The FDIC has exercised this authority several  times in the past and
could raise insurance assessment rates in the future.  If such action is taken,
it could have an adverse effect upon the earnings of the Bank.

   The Funds Act also amended the FDIA to recapitalize the  SAIF  and to expand
the assessment base for the payments of FICO bonds.  Beginning January 1, 1997,
the  assessment  base  included  the  deposits  of  both  BIF  and SAIF-insured
institutions.  Until December 31, 1999, or such earlier date on  which the last
savings  association ceases to exist, the rate of assessment for BIF-assessable
deposits shall  be  one-fifth  of the rate imposed on SAIF-assessable deposits.
For the semi-annual period beginning  on  July 1, 1997, the rates of assessment
for FICO bonds are 0.0126% for BIF-assessable  deposits  and  0.0630% for SAIF-
assessable deposits.  For the semi-annual period beginning July  1,  1998,  the
rates  of  assessment for the FICO bonds is 0.0122% for BIF-assessable deposits
and 0.0610 for SAIF-assessable deposits.
                                       -35-
<PAGE>

   FEDERAL HOME  LOAN  BANK SYSTEM.   The Bank is a member of the FHLBNY, which
is one of the regional FHLBs  composing  the  FHLB System. Each FHLB provides a
central credit facility primarily for its member  institutions.  The Bank, as a
member  of the FHLBNY, is required to acquire and hold shares of capital  stock
in the FHLB  in  an amount at least equal to the greater of 1% of the aggregate
principal  amount  of   its  unpaid  residential  mortgage  loans  and  similar
obligations at the beginning  of  each  year or one-twentieth{ }of its advances
(borrowings) from the FHLBNY. The Bank was  in compliance with this requirement
with  an investment in FHLB stock at June 30,  1998,  of  $10.8  million.   Any
advances  from a FHLB must be secured by specified types of collateral, and all
long-term advances  may be obtained only for the purpose of providing funds for
residential housing finance.  The FHLBNY paid dividends on the capital stock of
$663,485, $503,027, and $332,964 and during the years ended June 30, 1998, 1997
and 1996, respectively.  If  dividends were reduced, or interest on future FHLB
advances  increased, the Bank's  net  interest  income  would  likely  also  be
reduced. Further,  there  can be no assurance that the impact of FDICIA and the
Financial  Institutions  Reform,   Recovery   and   Enforcement   Act  of  1989
(''FIRREA'')  on the FHLBs will not also cause a decrease in the value  of  the
FHLB stock held by the Bank.

   FEDERAL RESERVE  SYSTEM.    The Bank is subject to provisions of the FRA and
the FRB's regulations pursuant to which depository institutions may be required
to maintain non-interest-earning  reserves  against  their deposit accounts and
certain  other  liabilities.  Currently,  reserves must be  maintained  against
transaction accounts (primarily NOW and regular  checking  accounts).  The  FRB
regulations  generally  require that reserves be maintained in the amount of 3%
of the aggregate of transaction  accounts  up  to  $47.8 million. The amount of
aggregate transaction accounts in excess of $47.8 million are currently subject
to a reserve ratio of 10%, which ratio the FRB may adjust  between  8% and 12%.
The  FRB  regulations  currently  exempt  $4.7  million of otherwise reservable
balances from the reserve requirements, which exemption  is adjusted by the FRB
at the end of each year. The Bank is in compliance with the  foregoing  reserve
requirements.  Because  required  reserves  must  be  maintained in the form of
either vault cash, a non-interest-bearing account at a Federal Reserve Bank, or
a  pass-through  account  as  defined by the FRB, the effect  of  this  reserve
requirement  is  to reduce the Bank's  interest-earning  assets.  The  balances
maintained to meet  the  reserve requirements imposed by the FRB may be used to
satisfy liquidity requirements imposed by the OTS. FHLB System members are also
authorized to borrow from  the  Federal  Reserve  ''discount  window,'' but FRB
regulations  require  such  institutions  to  exhaust  all FHLB sources  before
borrowing from a Federal Reserve Bank.

REGULATION OF HOLDING COMPANY

   The Company is a non-diversified unitary savings association holding company
within  the meaning of HOLA, as amended. As such, the Company  is  required  to
register  with  the  OTS  and  is  subject  to  OTS  regulations, examinations,
supervision and reporting requirements. In addition, the  OTS  has  enforcement
authority  over  the  Company and its non-savings association subsidiaries,  if
any. Among other things, this authority permits the OTS to restrict or prohibit
activities that are determined  to  be  a serious risk to the financial safety,
soundness, or stability of a subsidiary savings association.

   HOLA  prohibits  a  savings  association  holding   company,   directly   or
indirectly, or through one or more subsidiaries, from acquiring another savings
association  or  holding company thereof, without prior written approval of the
OTS; acquiring or  retaining,  with  certain exceptions, more than 5% of a non-
subsidiary savings association, a non-subsidiary  holding  company,  or  a non-
subsidiary company engaged in activities other than those permitted by HOLA; or
acquiring  or retaining control of a depository institution that is not insured
by the FDIC.  In  evaluating  an  application by a holding company to acquire a
savings  association,  the  OTS  must consider  the  financial  and  managerial
resources and future prospects of the company and savings association involved,
the  effect  of  the  acquisition on the  risk  to  the  insurance  funds,  the
convenience and needs of the community, and competitive factors.

   As a unitary savings  and loan holding company, the Company generally is not
restricted under existing  laws as to the types of business activities in which
it may engage, provided that  the  Bank  continues to satisfy the QTL test. See
''- Regulation of Federal Savings Associations - QTL Test'' for a discussion of
the QTL requirements. Upon any non-supervisory  acquisition  by  the Company of
another savings association or of a savings bank that
                                       -36-
<PAGE>

meets the QTL test and is deemed  to  be  a  savings  association by the OTS
and that will be held  as  a separate subsidiary, the Company  will  become  a
multiple savings association holding company and will be subject to limitations
on  the  types  of  business activities  in  which  it  can engage. HOLA limits
the activities of a multiple savings  association  holding   company   and  its
non-insured   association subsidiaries  primarily  to  activities  permissible
for bank holding companies under Section 4(c)(8) of the BHC Act, subject to the
prior approval of the OTS, and to other activities authorized by OTS regulation.

   The OTS is prohibited from approving any  acquisition that would result in a
multiple savings association holding company controlling  savings  associations
in more than one state, subject to two exceptions: an acquisition of  a savings
association in another state (a) in a supervisory transaction, and (b) pursuant
to authority under the laws of the state of the association to be acquired that
specifically  permit  such acquisitions. The conditions imposed upon interstate
acquisitions by those states  that  have  enacted authorizing legislation vary.
Some  states  impose  conditions  of reciprocity,  which  have  the  effect  of
requiring  that the laws of both the  state  in  which  the  acquiring  holding
company is located  (as  determined  by  the location of its subsidiary savings
association) and the state in which the association  to be acquired is located,
have each enacted legislation allowing its savings associations  to be acquired
by out-of-state holding companies on the condition that the laws of  the  other
state  authorize  such  transactions  on  terms  no more restrictive than those
imposed on the acquiror by the state of the target  association.  Some of these
states  also  impose regional limitations, which restrict such acquisitions  to
states within a  defined  geographic region. Other states allow full nationwide
banking without any condition  of  reciprocity.  Some  states  do not authorize
interstate acquisitions of savings associations.

   Transactions  between  the  Company  and  the  Bank,  including any  of  its
subsidiaries, and any of its affiliates are subject to various  conditions  and
limitations.  See  '' Regulation of Federal Savings Associations - Transactions
with Related Parties.''  The  Bank  must give 30-days written notice to the OTS
prior to any declaration of the payment  of  any  dividends  or  other  capital
distributions   to   the   Company.  See  ''-  Regulation  of  Federal  Savings
Associations - Limitation on Capital Distributions.''

FEDERAL SECURITIES LAWS

   The Company's Common stock is registered with the SEC under Section 12(g) of
the Securities Exchange Act  of  1934,  as  amended  (the "Exchange Act").  The
Company  is  subject  to the information, proxy solicitation,  insider  trading
restrictions and other requirements under the Exchange Act.
                                       -37-
<PAGE>

ITEM 2 - PROPERTIES
   The  Bank  conducts  its  business  through  fifteen  full-service  offices,
including eight offices acquired  from Conestoga in June, 1996. The Bank's Main
Office and headquarters is located at 209 Havemeyer Street, Brooklyn, New York.
The Bank believes that its current  facilities are adequate to meet the present
and immediately foreseeable needs of the Bank and the Company.

<TABLE>
<CAPTION>
                                                              
                                           Leased or          Date Leased or     Lease Expiration       Net Book Value at
                                              Owned            Acquired               Date                 June 30, 1998
<S>                                    <C>                <C>                <C>                    <C>  
                                           --------           --------           ------------                 ------------
ADMINISTRATIVE OFFICE                        Owned               1989               -                           $3,768,537
   275 South 5{th} Street
   Brooklyn. New York  11211
MAIN OFFICE                                  Owned               1906               -                             $592,604
   209 Havemeyer Street
   Brooklyn, New York  11211
AVENUE M BRANCH                              Owned               1993               -                             $503,415
   1600  Avenue  M at East 16th Street
   Brooklyn, New York  11230
BAYSIDE BRANCH                              Leased               1974               May, 2004                      $51,480
   61-38 Springfield Boulevard
   Bayside, New York  11364
BELLMORE BRANCH                              Owned               1973               -                             $502,889
   2412 Jerusalem Avenue
   Bellmore, New York  11710
BENSONHURST BRANCH                           Owned               1978               -                           $1,099,003
   1545 86th Street
   Brooklyn, New York  11228
BRONX BRANCH <F1>                           Leased               1965               October, 2006                 $102,987
   1931 Turnbull Avenue
   Bronx, New York  10473
GATES AVENUE BRANCH                          Owned               1905               -                             $271,651
   1012 Gates Avenue
   Brooklyn, New York  11221
HELP CENTER                                 Leased               1998               May, 2003                     $181,940
   1379 Jerusalem Avenue
   Merrick, New York   11566
HILLCREST BRANCH                            Leased               1971               May, 2001                      $62,580
   176-47 Union Turnpike
   Flushing, New York  11366
KINGS HIGHWAY BRANCH                         Owned               1976               -                             $867,694
   1902-1904 Kings Highway
   Brooklyn, New York  11229
MARINE PARK BRANCH                           Owned               1993               -                             $858,654
   2172 Coyle Street
   Brooklyn, NY  11229
MERRICK BRANCH                               Owned               1960               -                             $242,547
   1775 Merrick Avenue
   Merrick, New York  11566                  
PORT WASHINGTON BRANCH                       Owned               1971               -                             $477,166
   1000 Port Washington Boulevard
   Port Washington, New York 11050
WESTBURY BRANCH <F2>                          <F3>               1994               -                             $568,439
   622 Old Country Road
   Westbury, New York  11590
WHITESTONE BRANCH                            Owned               1979               -                             $818,060
   24-44 Francis Lewis Boulevard
   Whitestone, New York  11357
<FN>
<F1> The Bank has an option to extend this lease for an additional ten year term
      at fair market rent, as determined by the agreement of the parties or, if
      the parties cannot agree, by arbitration
<F2> This branch office opened April 29, 1995.
<F3> Building owned, land leased.   Lease expires in October, 2003.
</TABLE>
                                       -38-
<PAGE>

ITEM 3 - LEGAL PROCEEDINGS

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

None

                                    PART II

ITEM 5- MARKET FOR THE COMPANY'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS

Information regarding the market for the Company's common stock and related
stockholder matters appears in the 1998 Annual Report under the caption "Market
for the Company's Common Stock and Related Stockholder Matters," and is
incorporated herein by this reference.

ITEM 6. - SELECTED FINANCIAL DATA

Information regarding selected financial data appears in the 1998 Annual Report
to Shareholders for the year ended June 30, 1998 ("1998 Annual Report") under
the caption "Financial Highlights," and is incorporated herein by this
reference.

ITEM 7. -MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

Information regarding management's discussion and analysis of financial
condition and results of operations  appears in the 1998 Annual Report under
the caption "Management's Discussion and Analysis
of Financial Condition and Results of Operations," and is incorporated herein
by this reference.

ITEM 7A - QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Information regarding market risk appears in the 1998 Annual Report to
Shareholders under the caption "Discussion of Market Risk" and is incorporated
herein by reference.

ITEM 8. - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Information regarding financial statements and supplementary data, including
the Independent Auditors' Report appears in the 1998 Annual Report under the
captions:
"Independent Auditors' Report," "Consolidated Statements of Financial Condition
   at June 30, 1998 and 1997,"
"Consolidated Statements of Operations for each of the years in the three year
   period ended June 30, 1998,"
"Consolidated Statements of Stockholders' Equity  for each of the years in the
   three year period ended
June 30, 1998," "Consolidated Statements of Cash Flows for each of the years in
   the three year period ended
June 30,1998,"and "Notes to Consolidated Financial Statements," and is
   incorporated herein by this reference.

ITEM 9. - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

None.

                                   PART III

ITEM 10. - DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY
                                       -39-
<PAGE>

   Information regarding directors and executive officers of the Company is
presented under the headings "Proposal 1 - Election of Directors - General, "-
Information as to Nominees and Continuing Directors,""- Nominees for Election
as Director," "-Continuing Directors," "-Meetings and Committees of the Board
of Directors,"  "-Executive Officers," "-Directors' Compensation," "-Executive
Compensation," and "-Section 16(a) Beneficial Ownership Reporting Compliance"
in the Company's definitive Proxy Statement for its Annual Meeting of
Shareholders to be held on November 13, 1998 (the "Proxy Statement") which will
be filed with the SEC within 120 days of June 30, 1998, and is incorporated
herein by reference.


ITEM 11. - EXECUTIVE COMPENSATION

   Information regarding executive and director compensation  is presented
under the headings "Election of Directors - Directors' Compensation," "-
Executive Compensation," "-Summary Compensation Table," "Employment
Agreements," "- Employee Retention Agreements," "-Employee Severance
Compensation Plan," and "- Benefits," in the Proxy Statement and is
incorporated herein by reference.

ITEM 12. - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

   Information regarding security ownership of certain beneficial owners and
management is included under the headings "Security Ownership of Certain
Beneficial Owners and Management" in the Proxy Statement and is incorporated
herein by reference.


ITEM 13. - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

   Information regarding certain relationships and related transactions is
included under the heading "Transactions with Certain Related Persons" in the
Proxy Statement and is incorporated herein by reference.

                                    PART IV

ITEM 14.    EXHIBITS, FINANCIAL STATEMENT SCHEDULES,  AND REPORTS ON FORM 8-K

(a) 1. Financial Statements

      The following consolidated financial statements and schedules of the
Company, and the independent
                 auditors' report thereon are included in the Company's Annual
Report to Shareholders for the year
                  ended June 30, 1998, and are incorporated herein by
reference:

      Independent Auditors' Report
      Consolidated Statements of Financial Condition at June 30, 1998 and 1997
      Consolidated Statements of Operations for each of the years in the three
         year period ended June 30, 1997
      Consolidated Statements of Stockholders' Equity  for each of the years in
         the three year period ended June 30, 1998                
      Consolidated Statements of Cash Flows for each of the years in the three
         year period ended June 30,1998
      Notes to Consolidated Financial Statements
      Quarterly Results of Operations (Unaudited) for each of the years in the
         two year period ended June 30, 1998
                 
      The remaining information appearing in the 1998 Annual Report is not
deemed to be filed as a part of this report, except as expressly provided
herein.

  2. Financial Statement Schedules
                                       -40-
<PAGE>

   Financial Statement Schedules have been omitted because they are not
applicable or the required information is shown in the Consolidated Financial
Statements or Notes thereto.

(b) Reports on Form 8-K filed during the quarter ended June 30, 1997
      On April  9,  1998,  the  Company  filed  a  Current  Report  on Form 8-K
regarding the adoption of a Shareholders Rights Plan.

(c)  Exhibits  Required  by  Item  601  of  Securities  and Exchange Commission
Regulation S-K:

EXHIBIT
NUMBER
- ------------
2.1. Agreement and Plan of Merger, dated as of July 18, 1998, by and
        between Dime Community Bancshares, Inc. and Financial Bancorp, Inc. <F4>
3.1  Certificate of Incorporation of Dime Community Bancshares, Inc.
3.2  Bylaws of Dime Community Bancshares, Inc.
4.1  Certificate of Incorporation of Dime Community Bancshares, Inc. (See
        Exhibit 3.1 hereto).
4.2  Bylaws of Dime Community Bancshares, Inc. (See Exhibit 3.2 hereto).
4.3  Draft Stock Certificate of Dime Community Bancshares, Inc.
4.4  Certificate of Designations, Preferences and Rights of Series A Junior
        Participating Preferred Stock <F3>
4.5  Rights Agreement, dated as of April 9, 1998, between Dime Community
        Bancorp, Inc. and ChaseMellon  Shareholder Services, L.L.C., as Rights
        Agent <F3>
4.6  Form of Rights Certificate <F3>
4.7  Stock Option Agreement, dated as of July 18, 1998, by and between Dime
        Community Bancshares, Inc. and Financial Bancorp, Inc. <F4>
10.5 Amended and Restated Employment Agreement between The Dime Savings Bank
        of Williamsburgh and Vincent F. Palagiano <F1>
10.6 Amended and Restated Employment Agreement between The Dime Savings Bank
        of Williamsburgh and Michael P. Devine <F1>
10.7 Amended and Restated Employment Agreement between The Dime Savings Bank
        of Williamsburgh and  Kenneth J. Mahon <F1>
10.8  Employment Agreement between Dime Community Bancorp, Inc. and Vincent
        F. Palagiano <F1>
10.9  Employment Agreement between Dime Community Bancorp, Inc. and Michael
        P. Devine <F1>
10.10 Employment Agreement between Dime Community Bancorp, Inc. and Kenneth J.
        Mahon <F1>
10.11 Form of Employee Retention Agreements by and among The Dime Savings Bank
      of Williamsburgh, Dime Community Bancorp, Inc. and certain executive
      officers <F1>
10.17 The Benefit Maintenance Plan of Dime Community Bancorp, Inc. <F2>
10.18 Severance Pay Plan of The Dime Savings Bank of Williamsburgh <F1>
10.1 Retirement Plan for Board Members of Dime Community Bancorp, Inc. <F1>
10.2 Dime Community Bancorp, Inc. Stock Option Plan for Outside Directors ,
     Officers and Employees, as  amended by amendments number 1 and 2. <F2>
10.3 Recognition and Retention Plan for Outside Directors, Officers and
     Employees of Dime Community Bancorp, Inc., as amended by amendments number
     1 and 2. <F2>
10.4 Form of stock option agreement for Outside Directors under Dime Community
     Bancorp, Inc. 1996 Stock Option Plan for Outside Directors, Officers and
     Employees. <F2>
10.5 Form of stock option agreement for officers and employees under Dime
     Community Bancorp, Inc. 1996 Stock Option Plan for Outside Directors,
     Officers and Employees <F2>
10.6 Form of award notice for outside directors under the Recognition and
     Retention Plan for Outside Directors, Officers and Employees of Dime
     Community Bancorp, Inc. <F2>
10.7 Form of award notice for officers and employees under the Recognition and
     Retention Plan for Outside Directors, Officers and Employees of Dime
     Community Bancorp, Inc. <F2>
11.0 Statement Re:  Computation of Per Share Earnings
13.1 1998 Annual Report to Shareholders
21.1 Subsidiaries of the Registrant
                                       -41-
<PAGE>

27.1 Financial Data Schedule (EDGAR filing only)
[FN]
<F1> Incorporated by reference to Exhibits to the Annual Report on Form 10-K for
     the fiscal year ended June 30, 1997 and filed on September 26, 1996.
<F2> Incorporated by reference to the registrant's Annual Report of Form 10K for
     the fiscal year ended June 30, 1997, and filed on September 26, 1997.
<F3> Incorporated by refence to the registrant's Current  Report  on  Form  8-K
     dated April 9, 1998, and filed on April 16, 1998.
<F4> Incorporated by reference to the registrant's Current Report on Form 8-K,
     dated  July  18,  1998,  and filed on July 20, 1998, and amended in
     July 27,1998.
                                       -42-
<PAGE>


SIGNATURES

     Pursuant to the requirements  of  Section  13  or  15  of  the  Securities
Exchange  Act  of  1934, as amended, the Registrant certifies that it has  duly
caused this report to  be  signed  on  its behalf by the undersigned, thereunto
duly authorized, in the City of New York,  State  of  New  York,  on
September 28, 1998.

                                   Dime Community Bancshares, Inc.


               By:                     /s/ VINCENT F. PALAGIANO
                                       -----------------------------
                                        Vincent F. Palagiano
                                        Chairman of the Board
                                          and Chief Executive Officer

     Pursuant  to  the requirements of the Securities Exchange Act of 1934,  as
amended, this report has been signed by the following persons in the capacities
and on the dates indicated.

<TABLE>
<CAPTION>

              NAME                              TITLE                           DATE

<S>                               <C>                              <C>
/s/ VINCENT F. PALAGIANO          Chairman of the Board and Chief         September 28,1998
Vincent F. Palagiano              Executive Officer (Principal
                                  executive officer)
                                  
/s/ MICHAEL P. DEVINE             President and Chief Operating          September 28, 1998
Michael P. Devine                 Officer and Director
                                  
/s/ KENNETH J. MAHON              Executive Vice President,              September 28, 1998
Kenneth J. Mahon                  Secretary and Chief Financial
                                  Officer (Principal financial
                                  officer)
                                  
/s/ ANTHONY BERGAMO               Director                               September 28, 1998
Anthony Bergamo                   

/s/ GEORGE L. CLARK, JR.          Director                               September 28, 1998
George L. Clark, Jr.              

/s/ STEVEN D. COHN                Director                               September 28, 1998
Steven D. Cohn                    

/s/ PATRICK E. CURTIN             Director                               September 28, 1998
Patrick E. Curtin                 
                                       -43-
<PAGE>

/s/ JOSEPH H. FARRELL             Director                               September 28, 1998
Joseph H. Farrell                 

/s/ FRED P. FEHRENBACH            Director                               September 28, 1998
Fred P. Fehrenbach                

/s/ JOHN J. FLYNN                 Director                               September 28, 1998
John J. Flynn                     

/s/ MALCOLM T. KITSON             Director                               September 28, 1998
Malcolm T. Kitson                 

/s/ STANLEY MEISELS               Director                               September 28, 1998
Stanley Meisels                   

/s/ LOUIS V. VARONE               Director                               September 28, 1998
Louis V. Varone                   
</TABLE>
                                       -44-




                      DIME COMMUNITY BANCORP, INC. AND SUBSIDIARY
                   STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS 
<TABLE>
<CAPTION>
<S>                                          <C>                     <C>
                                                     FOR THE                 FOR THE
                                                   YEAR ENDED              YEAR ENDED
                                                  JUNE 30, 1998           JUNE 30, 1997
Net income                                                   $13,098                 $12,316
                                                             =======                 =======
Weighted average common shares outstanding
  for basic earnings per share                                11,001                  12,897
                                                             =======                 =======
Basic Earnings Per Share                                       $1.19                   $0.95
                                                             =======                 =======
Weighted average common shares outstanding
   for basic earnings per share                               11,001                  12,897

Unvested shares of Recognition and Retention                     
   Plan                                                          517                      36
Common stock equivalents due to dilutive
   effect of stock options                                       523                      47
                                                        ------------            ------------
Total weighted average common shares and
   common share equivalents for diluted
   earnings per shares                                        12,041                  12,980
                                                        ============            ============
Diluted earnings per common share and common
   share equivalents                                           $1.09                   $0.95
                                                        ============            ============
</TABLE>



                                                               EXHIBIT 21.1


Subsidiaries  of  Dime  Community  Bancshares, Inc. - The following are the
significant subsidiaries of Dime Community Bancshares, Inc.

Name:     The Dime Savings Bank of Williamsburgh

Jurisdiction of incorporation: United States of America

Names under which it does business:

          The Dime Savings Bank of Williamsburgh

Subsidiaries of The Dime Savings Bank  of Williamsburgh - The following are
the significant subsidiaries of The Dime Savings Bank of Williamsburgh.

Name:     DSBW Preferred Funding Corporation

Jurisdiction of incorporation: Delaware

Names under which it does business:

          DSBW Preferred Funding Corporation

Name:     Havemeyer Equities, Inc.

Jurisdiction of incorporation: New York

Names under which it does business:

          Havemeyer Equities, Inc.

Name:     Havemeyer Brokerage Corporation

Jurisdiction of incorporation: New York

Names under which it does business:

          Havemeyer Brokerage Corporation

The remaining subsidiaries, which are all  direct  or indirect subsidiaries
of The Dime Savings Bank of Williamsburgh would not, when considered in the
aggregate  as a single subsidiary, constitute a significant  subsidiary  as
defined in 17 C.F.R. 210.1-02 (v) Rule 1-02(v) of Regulation S-X as of June
30, 1998.  For  a  description of the Registrant's subsidiaries, see Item 1
of "Business" of the Registrant's Annual Report on Form 10-K for the fiscal
year ended June 30, 1998.








                                                                   Exhibit 3.1

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

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










                   CERTIFICATE OF INCORPORATION


                                OF


                  DIME COMMUNITY BANCSHARES, INC.


                       UNDER SECTION 102 OF


                    THE GENERAL CORPORATION LAW


                     OF THE STATE OF DELAWARE








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

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



<PAGE>

                         TABLE OF CONTENTS

                                                             PAGE

     ARTICLE I

     NAME


     ARTICLE II

     REGISTERED OFFICE AND AGENT


     ARTICLE III

     PURPOSE


     ARTICLE IV

     CAPITAL STOCK

Section 1.  Shares, Classes and Series Authorized                            1
Section  2.   Designations,  Powers, Preferences, Rights, Qualifications,
     Limitations and Restrictions Relating to the Capital Stock              2


     ARTICLE V

     LIMITATION ON BENEFICIAL OWNERSHIP OF STOCK

Section 1.  Applicability of Article                                         3
Section 2.  Prohibitions Relating to Beneficial Ownership of Voting Stock    4
Section 3.  Excess Shares                                                    4
Section 4.  Powers of the Board of Directors                                 4
Section 5.  Severability                                                     5
Section 6.  Exclusions                                                       5

     ARTICLE VI

     BOARD OF DIRECTORS

Section 1.  Number of Directors                                              6
Section 2.  Classification of Board                                          6
Section 3.  Vacancies                                                        6
                                        i
<PAGE>


Section 4.  Removal of Directors                                             6
Section 5.  Directors Elected by Preferred Shareholders                      7
Section 6.  Evaluation of Acquisition Proposals                              7
Section 7.  Power to Call Special Meeting of Shareholders                    7

     ARTICLE VII

     ACTION BY SHAREHOLDERS WITHOUT A MEETING


     ARTICLE VIII

     CERTAIN BUSINESS COMBINATIONS

Section 1.  Higher Vote Required for Certain Business Combinations           8
Section 2.  When Higher Vote is Not Required                                 8
Section 3.  Definitions                                                     11
Section 4.  Powers of the Disinterested Directors                           15
Section 5.  Effect on Fiduciary Obligations  of  Interested Shareholders    15
Section 6.  Amendment, Repeal, Etc                                          15

     ARTICLE IX

     LIMITATION OF DIRECTOR LIABILITY


     ARTICLE X

     INDEMNIFICATION

Section 1.  Actions, Suits or Proceedings Other than  by  or in the Right
              of the Corporation                                            16
Section 2.  Actions or Suits by or in the Right of the Corporation          17
Section 3.  Indemnification  for  Costs,  Charges  and  Expenses  of  a
              Successful Party                                              18
Section 4.  Indemnification for Expenses of a Witness                       18
Section 5.  Determination of Right to Indemnification                       18
Section 6.  Advancement of Costs, Charges and Ex-penses                     19
Section 7.  Procedure for Indemnification                                   19
Section 8.  Settlement                                                      20
Section  9. Other  Rights;  Continuation  of  Right to Indemnification;
              Individual Contracts                                          20
Section 10.  Savings Clause                                                 20
Section 11.  Insurance                                                      20
Section 12.  Definitions                                                    21
Section 13.  Subsequent Amendment and Subsequent Legislation                22
                                       ii
<PAGE> 


      ARTICLE XI

      AMENDMENTS

Section 1.  Amendments of Certificate of Incorporation                      22
Section 2.  Amendments of Bylaws                                            23

     ARTICLE XII

     NOTICES

                                      iii
<PAGE>

                   CERTIFICATE OF INCORPORATION

                                OF

                  DIME COMMUNITY BANCSHARES, INC.


          THE  UNDERSIGNED,  for  the  purpose of forming  a  corporation
pursuant to Section 102 of the General Corporation  Law  of  the State of
Delaware,  does hereby certify that this Certificate of Incorporation  of
Dime Community  Bancshares,  Inc. was duly adopted in accordance with the
provisions of Section 102 of the  General Corporation Law of the State of
Delaware, and further certifies as follows:


                             ARTICLE I

                               NAME
          The name of the corporation  is Dime Community Bancshares, Inc.
(the "Corporation").


                            ARTICLE II

                    REGISTERED OFFICE AND AGENT
          The address of the registered  office of the Corporation in the
State of Delaware is Corporation Trust Center, 1209 Orange Street, in the
City of Wilmington, County of New Castle.   The  name  of  its registered
agent at such address is The Corporation Trust Company.


                            ARTICLE III

                              PURPOSE
          The purpose of the Corporation is to engage in any  lawful  act
or  activity  for  which a corporation may be organized under the General
Corporation Law of the State of Delaware.


                            ARTICLE IV

                           CAPITAL STOCK
<PAGE>
                                                                 Page 2

          SECTION 1.   SHARES,  CLASSES AND SERIES AUTHORIZED.  The total
number of shares of all classes of  capital  stock  which the Corporation
shall have authority to issue is fifty-four million (54,000,000)  shares,
of  which  nine million (9,000,000) shares shall be preferred stock,  par
value one cent  ($.01)  per share (the "Preferred Stock"), and forty-five
million ( 45,000,000) shares  shall  be  common stock, par value one cent
($.01) per share (the "Common Stock").  The  Preferred  Stock  and Common
Stock are sometimes hereinafter collectively referred to as the  "Capital
Stock."

          SECTION   2.    DESIGNATIONS,   POWERS,   PREFERENCES,  RIGHTS,
QUALIFICATIONS,  LIMITATIONS  AND RESTRICTIONS RELATING  TO  THE  CAPITAL
STOCK.   The  following  is  a statement  of  the  designations,  powers,
preferences and rights in respect  of  the  classes of the Capital Stock,
and the qualifications, limitations or restrictions  thereof,  and of the
authority with respect thereto expressly vested in the Board of Directors
of the Corporation (the "Board of Directors"):

          (a)  PREFERRED  STOCK.  The Preferred Stock may be issued  from
time  to  time in one or more  series,  the  number  of  shares  and  any
designation  of each series and the powers, preferences and rights of the
shares  of  each   series,   and   the   qualifications,  limitations  or
restrictions thereof, to be as stated and  expressed  in  a resolution or
resolutions providing for the issue of such series adopted  by  the Board
of Directors, subject to the limitations prescribed by law.  The Board of
Directors  in  any such resolution or resolutions is expressly authorized
to state for each such series:

          (i)  the voting powers, if any, of the holders of stock of such
     series in addition  to  any  voting rights affirmatively required by
     law;

          (ii)   the  rights of shareholders  in  respect  of  dividends,
     including, without  limitation,  the rate or rates per annum and the
     time or times at which (or the formula  or  other method pursuant to
     which such rate or rates and such time or times  may  be determined)
     and conditions upon which the holders of stock of such  series shall
     be  entitled  to  receive  dividends  and  other distributions,  and
     whether  any  such dividends shall be cumulative  or  non-cumulative
     and, if cumulative,  the  terms  upon  which such dividends shall be
     cumulative;

          (iii)   whether  the  stock  of  each  such   series  shall  be
     redeemable  by  the Corporation at the option of the Corporation  or
     the holder thereof,  and,  if  redeemable,  the terms and conditions
     upon which the stock of such series may be redeemed;

          (iv) the amount payable and the rights or  preferences to which
     the holders of the stock of such series shall be  entitled  upon any
     voluntary or involuntary liquidation, dissolution or winding  up  of
     the Corporation;

          (v)   the  terms,  if  any,  upon which shares of stock of such
     series shall be
<PAGE>
                                                                 Page 3


     convertible into, or  exchangeable  for,  shares  of stock  of  any
     other class or classes or of any other series of the same or any other
     class or classes, including the price or prices or the rate or rates
     of  conversion  or  exchange and  the  terms  of adjustment, if any; and

          (vi)    any  other  designations,  preferences,  and  relative,
     participating, optional or other special rights, and qualifications,
     limitations  or  restrictions  thereof,  so  far  as  they  are  not
     inconsistent  with   the   provisions   of   this   Certificate   of
     Incorporation  and  to the full extent now or hereafter permitted by
     the laws of the State of Delaware.

          All shares of the  Preferred  Stock  of any one series shall be
identical to each other in all respects, except  that  shares  of any one
series  issued  at different times may differ as to the dates from  which
dividends thereon, if cumulative, shall be cumulative.

          Subject  to  any  limitations  or  restrictions  stated  in the
resolution or resolutions of the Board of Directors originally fixing the
number  of  shares  constituting  a series, the Board of Directors may by
resolution or resolutions likewise  adopted  increase  (but not above the
total  number  of authorized shares of that class) or decrease  (but  not
below the number  of shares of the series then outstanding) the number of
shares of the series  subsequent  to  the issue of shares of that series;
and in case the number of shares of any series shall be so decreased, the
shares constituting the decrease shall  resume  that status that they had
prior to the adoption of the resolution originally  fixing  the number of
shares constituting such series.

          (b)  COMMON  STOCK.   All  shares  of  Common  Stock  shall  be
identical  to  each  other  in every respect.  The shares of Common Stock
shall entitle the holders thereof  to  one  vote  for  each  share on all
matters  on  which  shareholders have the right to vote.  The holders  of
Common Stock shall not  be  permitted  to  cumulate  their  votes for the
election of directors.

          Subject to the preferences, privileges and powers with  respect
to  each class or series of Preferred Stock having any priority over  the
Common   Stock,  and  the  qualifications,  limitations  or  restrictions
thereof, the  holders  of  the  Common  Stock  shall have and possess all
rights pertaining to the Capital Stock.


                             ARTICLE V

            LIMITATION ON BENEFICIAL OWNERSHIP OF STOCK

          SECTION 1.  APPLICABILITY OF ARTICLE.   The  provisions of this
Article  V  shall  become  effective  upon  (i) the consummation  of  the
conversion  of  The Dime Savings Bank of Williamsburgh,  a  savings  bank
organized under the laws of the United States (the "Bank"), from a mutual
to a stock savings  bank,  and  (ii)  the  concurrent  acquisition by the
Corporation  of  all  of the outstanding capital stock of the  Bank  (the
"Effective Date").  All  terms  used  in this Article V and not otherwise
defined herein shall have the meanings  ascribed to such terms in Section
3 of Article VIII, below.
<PAGE>
                                                                 Page 4


          SECTION 2.  PROHIBITIONS RELATING  TO  BENEFICIAL  OWNERSHIP OF
VOTING STOCK.  No Person (other than the Corporation, any Subsidiary,  or
any  pension,  profit-sharing,  stock  bonus  or  other compensation plan
maintained  by  the Corporation or by a member of a controlled  group  of
corporations or trades or businesses of which the Corporation is a member
for  the  benefit  of   the  employees  of  the  Corporation  and/or  any
Subsidiary,  or  any  trust   or  custodial  arrangement  established  in
connection with any such plan)  shall  directly  or indirectly acquire or
hold  the  beneficial  ownership of more than ten percent  (10%)  of  the
issued and outstanding Voting  Stock  of  the Corporation.  Any Person so
prohibited who directly or indirectly acquires  or  holds  the beneficial
ownership  of  more  than ten percent (10%) of the issued and outstanding
Voting Stock in violation  of  this  Section  2  shall  be subject to the
provisions of Sections 3 and 4 of this Article V, below.  The Corporation
is authorized to refuse to recognize a transfer or attempted  transfer of
any  Voting  Stock  to  any  Person  who  beneficially  owns,  or who the
Corporation  believes  would  become  by  virtue  of  such  transfer  the
beneficial owner of, more than ten percent (10%) of the Voting Stock.

          SECTION  3.   EXCESS SHARES.  If, notwithstanding the foregoing
prohibition, a Person shall,  voluntarily  or  involuntarily,  become  or
attempt  to become the purported beneficial owner (the "Purported Owner")
of shares  of  Voting  Stock in excess of ten percent (10%) of the issued
and outstanding shares of Voting Stock, the number of shares in excess of
ten percent (10%) shall  be  deemed to be "Excess Shares," and the holder
thereof shall be entitled to cast  one  hundredth (1/100) of one vote per
share for each Excess Share.

          The restrictions set forth in this  Article  V  shall  be noted
conspicuously on all certificates evidencing ownership of Voting Stock.

          SECTION 4.  POWERS OF THE BOARD OF DIRECTORS.

          (a)  The  Board  of  Directors may, to the extent permitted  by
law, from time to time establish,  modify,  amend or rescind, by Bylaw or
otherwise, regulations and procedures not inconsistent  with  the express
provisions  of this Article V for the orderly application, administration
and implementation  of the provisions of this Article V.  Such procedures
and  regulations shall  be  kept  on  file  with  the  Secretary  of  the
Corporation  and  with  the  Transfer  Agent, shall be made available for
inspection by the public and, upon request, shall be mailed to any holder
of Voting Stock of the Corporation.

          (b)  When  it appears that a particular  Person  has  become  a
Purported Owner of Excess  Shares  in  violation  of  Section  2  of this
Article V, or of the rules and regulations of the Board of Directors with
respect  to  this  Article  V, and that the provisions of this Article  V
require application, interpretation,  or construction, then a majority of
the  directors  of the Corporation shall  have  the  power  and  duty  to
interpret all of  the  terms  and  provisions  of  this Article V, and to
determine  on  the  basis of information known to them  after  reasonable
inquiry all facts necessary  to ascertain compliance with this Article V,
including, without limitation,  (i)  the number of shares of Voting Stock
beneficially  owned  by any Person or Purported
<PAGE>
                                                                 Page 5



Owner,  (ii)  whether  a Person or Purported Owner  is  an Affiliate or
Associate of, or is acting in concert with, any other Person  or Purported
Owner,  (iii) whether a Person or Purported Owner has an agreement,
arrangement or  understanding with any other Person or Purported Owner as
to the voting or  disposition of  any  shares  of  the Voting Stock, (iv)
the application of any  other definition or operative  provision  of this
Article V to the given facts, or (v) any other matter relating to the
applicability  or effect of this Article V.

          The Board of Directors shall have the right to  demand that any
Person  who  is  reasonably  believed  to be a Purported Owner of  Excess
Shares (or who holds of record Voting Stock  beneficially  owned  by  any
Person  reasonably  believed  to  be  a Purported Owner in excess of such
limit) supply the Corporation with complete  information  as  to  (i) the
record owner(s) of all shares of Voting Stock beneficially owned by  such
Person  or  Purported Owner and (ii) any other factual matter relating to
the applicability  or  effect  of  this  Article  V  as may reasonably be
requested of such Person or Purported Owner.

          Any applications, interpretations, constructions  or  any other
determinations made by the Board of Directors pursuant to this Article V,
in good faith and on the basis of such information and assistance  as was
then  reasonably  available  for  such  purpose,  shall be conclusive and
binding  upon  the  Corporation  and  its  shareholders and  neither  the
Corporation nor any of its shareholders shall have the right to challenge
any such construction, application or determination.

          SECTION  5.   SEVERABILITY.  In the  event  any  provision  (or
portion  thereof) of this  Article  V  shall  be  found  to  be  invalid,
prohibited  or unenforceable for any reason, the remaining provisions (or
portions thereof)  of  this  Article  V  shall  remain  in full force and
effect,  and  shall  be  construed  as  if  such  invalid, prohibited  or
unenforceable provision had been stricken herefrom  or otherwise rendered
inapplicable,   it  being  the  intent  of  this  Corporation   and   its
shareholders that  each  such remaining provision (or portion thereof) of
this Article V remain, to the fullest extent permitted by law, applicable
and enforceable as to all  shareholders,  including  Purported Owners, if
any, notwithstanding any such finding.

          SECTION 6.  EXCLUSIONS.  This Article V shall  not apply to (a)
any  offer or sale with a view towards public resale made exclusively  by
the Corporation  to  any  underwriter or underwriters acting on behalf of
the Corporation, or to the  selling group acting on such underwriter's or
underwriters' behalf, in connection  with a public offering of the Common
Stock; or (b) any reclassification of  securities  (including any reverse
stock split), or recapitalization of the Corporation,  or  any  merger or
consolidation  of  the  Corporation  with any of its Subsidiaries or  any
other  transaction  or reorganization that  does  not  have  the  effect,
directly or indirectly, of changing the beneficial ownership interests of
the Corporation's shareholders,  other  than  pursuant to the exercise of
any  dissenters'  appraisal  rights,  except  as a result  of  immaterial
changes due to fractional share adjustments, which changes do not exceed,
in the aggregate, one percent (1%) of the issued  and  outstanding shares
of such class of equity or convertible securities.

<PAGE>
                                                                 Page 6


                            ARTICLE VI

                        BOARD OF DIRECTORS
          SECTION  1.  NUMBER OF DIRECTORS.  The number of  directors  of
the Corporation shall be as determined only by resolution of the Board of
Directors, but shall  not  be  less  than  five (5) nor more than fifteen
(15).

          SECTION 2.  CLASSIFICATION OF BOARD.   Subject to the rights of
any holders of any series of Preferred Stock that  may  be  issued by the
Corporation  pursuant  to  a  resolution  or resolutions of the Board  of
Directors  providing  for  such issuance and subject  to  the  provisions
hereof, the directors of the  Corporation  shall  be  divided  into three
classes with respect to term of office, each class to contain, as near as
may  be  possible, one-third of the entire number of the Board, with  the
terms of office of one class expiring each successive year.  One class of
directors  shall  be  initially elected for a term expiring at the annual
meeting of shareholders  to  be  held  in  1996,  another  class shall be
initially  elected  for  a  term  expiring  at  the  annual  meeting   of
shareholders  to  be  held  in 1997, and another class shall be initially
elected for a term expiring at  the  annual meeting of shareholders to be
held in 1998.  At each annual meeting  of shareholders, the successors to
the class of directors (other than directors elected by holders of shares
of one or more series of Preferred Stock) whose term expires at that time
shall be elected by the shareholders to serve until the annual meeting of
shareholders held three years next following  and  until their successors
shall be elected and qualified.

          In  the  event  of  any intervening changes in  the  authorized
number of directors (other than directors elected by holders of shares of
one or more series of Preferred Stock), only the Board of Directors shall
designate the class or classes  to  which  the  increases or decreases in
directorships  shall  be  apportioned  in order more  nearly  to  achieve
equality  of number of directors among the  classes;  PROVIDED,  HOWEVER,
that no such apportionment or redesignation shall shorten the term of any
incumbent director.

          Unless  and to the extent that the Bylaws so provide, elections
of directors need not be by written ballot.

          SECTION 3.   VACANCIES.   Subject to the limitations prescribed
by law and this Certificate of Incorporation, all vacancies in the office
of director, including vacancies created  by  newly created directorships
resulting  from an increase in the number of directors  (subject  to  the
provisions of  Article VI, Section 5 hereof relating to directors elected
by holders of one  or  more  series  of Preferred Stock), shall be filled
only  by  a  vote  of a majority of the directors  then  holding  office,
whether or not a quorum,  and 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 successor
shall be elected and qualified.

          SECTION 4.  REMOVAL OF DIRECTORS.  Any or  all of the directors
(subject  to the provisions of Article VI, Section 5 hereof  relating  to
directors elected by holders of shares of
<PAGE>
                                                                 Page 7


one or more series of Preferred Stock) may  be  removed  at  any  time,
but only for cause, and any such removal shall require the vote, in
addition  to any vote required by law, of not less than eighty percent
(80%) of the total  votes  eligible to be cast  by the holders of all
outstanding shares of Capital Stock  entitled to  vote  generally  in
the  election  of  directors  at  a  meeting  of shareholders  expressly
called  for  that purpose.  For purposes of this Section  4,  conduct
worthy of removal for  "cause"  shall  include  (a) conduct  as a director
of  the  Corporation  or  any  subsidiary  of  the Corporation,  which
conduct involves willful material misconduct, breach of fiduciary duty
involving  personal  pecuniary gain or gross negligence in the performance
of duties, (b) conduct,  whether  or not as a director of  the  Corporation
or a subsidiary of the Corporation,  which  conduct involves dishonesty or
breach  of  fiduciary  duty  and is punishable by imprisonment for a term
exceeding one year under state  or federal law or (c) removal of such person
from the Board of Directors of  the  Bank,  if such  person  is so serving,
in accordance with the Federal Stock Charter and Bylaws of the Bank.

          SECTION   5.   DIRECTORS  ELECTED  BY  PREFERRED  SHAREHOLDERS.
Notwithstanding anything  set  forth in these Bylaws to the contrary, the
qualifications,  term  of  office  and  provisions  governing  vacancies,
removal and other matters pertaining  to  directors elected by holders of
one  or  more  series of Preferred Stock shall  be  as  set  forth  in  a
resolution or resolutions adopted by the Board of Directors setting forth
the designations,  preferences  and rights relating to any such series of
Preferred Stock pursuant to Article IV, Section 2 hereof.

          SECTION 6.  EVALUATION  OF ACQUISITION PROPOSALS.  The Board of
Directors  of  the  Corporation,  when   evaluating   any  offer  to  the
Corporation or to the shareholders of the Corporation from  another party
to (a) purchase for cash, or exchange any securities or property for, any
outstanding   equity   securities   of  the  Corporation,  (b)  merge  or
consolidate the Corporation with another  corporation  or (c) purchase or
otherwise acquire all or substantially all of the properties  and  assets
of  the  Corporation,  shall,  in  connection  with  the  exercise of its
judgment  in determining what is in the best interest of the  Corporation
and its shareholders,  give  due consideration to the extent permitted by
law not only to the price or other  consideration being offered, but also
to  all  other  relevant  factors  including,   without  limitation,  the
financial  and  managerial resources and future prospects  of  the  other
party, the possible  effects  on  the business of the Corporation and its
subsidiaries and on the employees,  customers, suppliers and creditors of
the Corporation and its subsidiaries,  and the effects on the communities
in which the Corporation's and its subsidiaries' facilities are located.

          SECTION  7.   POWER TO CALL SPECIAL  MEETING  OF  SHAREHOLDERS.
Special meetings of shareholders,  for  any purpose, may be called at any
time only by resolution of at least three-fourths of the Directors of the
Corporation then in office or by the Chairman of 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 prescribed by the
Bylaws of the Corporation.


                            ARTICLE VII
<PAGE>
                                                                 Page 8


             ACTION BY SHAREHOLDERS WITHOUT A MEETING

          Except  as  otherwise  provided for or fixed  pursuant  to  the
provisions of Article IV of this Certificate of Incorporation relating to
the rights of holders of any series of Preferred Stock, no action that is
required or permitted to be taken  by the shareholders of the Corporation
at  any annual or special meeting of  shareholders  may  be  effected  by
written consent of stockholders in lieu of a meeting of shareholders.


                           ARTICLE VIII

                   CERTAIN BUSINESS COMBINATIONS
          SECTION   1.    HIGHER   VOTE  REQUIRED  FOR  CERTAIN  BUSINESS
COMBINATIONS.  In addition to any affirmative  vote  required  by law, by
this Certificate of Incorporation, or by the provisions of any series  of
Preferred  Stock  that  may  at  the  time  be outstanding, and except as
otherwise expressly provided for in Section 2  of  this Article VIII, any
Business   Combination,  as  hereinafter  defined,  shall   require   the
affirmative  vote  of  not  less than eighty percent (80%) (to the extent
permitted by law, but in no event  less  than  two-thirds)  of  the total
number  of  votes  eligible  to be cast by the holders of all outstanding
shares of Voting Stock, voting  together  as  a  single  class  (it being
understood  that  for  purposes  of  this  Article VIII each share of the
Voting Stock shall have the number of votes  granted  to  it  pursuant to
Article IV and Article V of this Certificate of Incorporation or  in  any
resolution  or  resolutions  of  the  Board  of Directors for issuance of
shares  of Preferred Stock), together (to the extent  permitted  by  law)
with the  affirmative  vote  of at least fifty percent (50%) of the total
number of votes eligible to be  cast  by  the  holders of all outstanding
shares  of  the  Voting Stock not beneficially owned  by  the  Interested
Shareholder involved  or  any  Affiliate  or  Associate  thereof,  voting
together  as  a  single  class.   Such affirmative vote shall be required
notwithstanding the fact that no vote  may  be required, or that a lesser
percentage may be specified, by law or in any agreement with any national
securities exchange or otherwise.

          SECTION 2.  WHEN HIGHER VOTE IS NOT  REQUIRED.   The provisions
of  Section  1  of  this  Article  VIII  shall  not be applicable to  any
particular  Business  Combination,  and such Business  Combination  shall
require only such affirmative vote as  is  required  by  law or any other
provision   of   this  Certificate  of  Incorporation,  if  the  Business
Combination shall  have  been approved by a majority of the Disinterested
Directors then in office or  if  all  of  the conditions specified in the
following subsections (a) through (g) are met:

          (a)  The aggregate amount of the cash and the Fair Market Value
as  of  the Consummation Date of consideration  other  than  cash  to  be
received   per  share  by  holders  of  Common  Stock  in  such  Business
Combination shall be at least equal to the higher of the following:

          (i)  (if applicable) the highest per share price (including any
     brokerage

<PAGE>
                                                                 Page 9

     commissions,  transfer  taxes,  soliciting dealers' fees,
     dealer-management compensation, and other expenses,  including,  but
     not limited to, costs of newspaper advertisements, printing expenses
     and  attorneys'  fees)  paid  by  the Interested Shareholder for any
     shares of Common Stock acquired by it (A) within the two year period
     immediately  prior  to  the  Announcement   Date,   or  (B)  in  the
     transaction in which it became an Interested Shareholder,  whichever
     is  higher, plus interest compounded annually from the Determination
     Date  through the Consummation Date at the prime rate of interest of
     Citibank,  N.A.  (or other major bank headquartered in New York City
     selected  by a majority  of  the  Disinterested  Directors  then  in
     office) from  time  to  time  in  effect  in New York City, less the
     aggregate  amount of any cash dividends paid  and  the  Fair  Market
     Value of any dividends paid, other than in cash, per share of Common
     Stock from the  Determination  Date through the Consummation Date in
     an  amount  up to but not exceeding  the  amount  of  such  interest
     payable per share of Common Stock; or

          (ii)  the  Fair  Market  Value per share of Common Stock on the
     Announcement Date or on the Determination Date, whichever is higher.

          (b)  The aggregate amount of the cash and the Fair Market Value
as  of  the Consummation Date of consideration  other  than  cash  to  be
received  per  share  by  holders  of  shares  of  any class or series of
outstanding  Voting  Stock,  other  than Common Stock, in  such  Business
Combination shall be at least equal to the highest of the following (such
requirement being applicable to each  such class or series of outstanding
Voting Stock, whether or not the Interested  Shareholder  has  previously
acquired any shares of such class or series of Voting Stock):

          (i)  (if applicable) the highest per share price (including any
     brokerage  commissions,  transfer  taxes, soliciting dealers'  fees,
     dealer-management compensation, and  other  expenses, including, but
     not limited to, costs of newspaper advertisements, printing expenses
     and  attorneys'  fees)  paid by the Interested Shareholder  for  any
     shares of such class or series  of  Voting  Stock acquired by it (A)
     within  the two year period immediately prior  to  the  Announcement
     Date, or  (B)  in  the  transaction in which it became an Interested
     Shareholder, whichever is  higher, plus interest compounded annually
     from the Determination Date  through  the  Consummation  Date at the
     prime  rate  of  interest  of  Citibank,  N.A.  (or other major bank
     headquartered  in  New  York  City  selected  by a majority  of  the
     Disinterested Directors then in office) from time  to time in effect
     in  New  York City, less the aggregate amount of any cash  dividends
     paid, and  the Fair Market Value of any dividends paid other than in
     cash, per share  of  such  class  or series of Voting Stock from the
     Determination Date through the Consummation  Date in an amount up to
     but not exceeding the amount of such interest  payable  per share of
     such class or series of Voting Stock;

          (ii)  (if applicable) the highest preferential amount per share
     to  which  the  holders of shares of such class or series of  Voting
     Stock are entitled  in  the  event  of  any  voluntary or involuntary
     liquidation, dissolution or winding up of the Corporation; or

<PAGE>
                                                                 Page 10

          (iii)  the Fair Market Value per share  of such class or series
     of  Voting  Stock on the Announcement Date or on  the  Determination
     Date, whichever is higher.

          (c)  The  consideration  to  be  received  by  holders  of  any
particular  class or series of outstanding Voting Stock (including Common
Stock) in such  Business Combination shall be in cash or in the same form
as the Interested  Shareholder  has  previously  paid  for shares of such
class or series of Voting Stock.  If the Interested Shareholder  has paid
for  shares of any class or series of Voting Stock with varying forms  of
consideration,  the  form  of  consideration  for such class or series of
Voting Stock in such Business Combination shall  be  either  cash  or the
form used to acquire the largest number of shares of such class or series
of Voting Stock previously acquired by it.

          (d)  The holders of all outstanding shares of Voting Stock  not
beneficially owned by the Interested Shareholder immediately prior to the
Consummation   Date  shall  be  entitled  to  receive  in  such  Business
Combination cash  or  other  consideration for their shares in compliance
with subsections (a), (b) and (c) of this Section 2.

          (e)  After the Determination Date and prior to the Consummation
Date:

          (i)  except as approved  by  a  majority  of  the Disinterested
     Directors  then  in  office,  there  shall  have been no failure  to
     declare  and  pay,  or set aside for payment, at  the  regular  date
     therefor any full quarterly dividends (whether or not cumulative) on
     any outstanding Preferred Stock;

          (ii)  there shall have been (A) no reduction in the annual rate
     of dividends paid on  the  Common  Stock  (except  as  necessary  to
     reflect  any subdivision of the Common Stock), except as approved by
     a majority of the Disinterested Directors then in office, and (B) an
     increase in  such  annual  rate of dividends as necessary to reflect
     any   reclassification  (including   any   reverse   stock   split),
     recapitalization, reorganization or any similar transaction that has
     the effect  of  reducing  the  number  of  outstanding shares of the
     Common Stock, unless the failure so to increase  such annual rate is
     approved  by  a  majority  of  the Disinterested Directors  then  in
     office; and

          (iii)  such Interested Shareholder  shall  not  have become the
     beneficial owner of any additional shares of Voting Stock except (a)
     as   part  of  the  transaction  that  results  in  such  Interested
     Shareholder becoming an Interested Shareholder, (b) as the result of
     a stock dividend paid by the Corporation or (c) upon the exercise or
     conversion  of  securities of the Corporation issued pro rata to all
     holders of Common  Stock  which  are  exercisable for or convertible
     into shares of Voting Stock.

          (f)  After the Determination Date,  the  Interested Shareholder
shall  not  have  received  the  benefit, directly or indirectly  (except
proportionately as a shareholder),  of  any  loans, advances, guarantees,
pledges or other financial assistance or any tax  credits  or  other
tax advantages  provided by or through the Corporation or an Affiliate of
the Corporation,

<PAGE>
                                                                 Page 11
whether in anticipation of  or  in  connection with such Business
Combination or otherwise.

          (g)  A proxy or information statement describing  the  proposed
Business   Combination   in  accordance  with  the  requirements  of  the
Securities  Exchange  Act  of  1934,  as  amended,  whether  or  not  the
Corporation is then subject  to  such  requirements,  and  the  rules and
regulations thereunder (or any subsequent provisions replacing such  Act,
rules  or regulations) shall be mailed to shareholders of the Corporation
at least  thirty  (30)  days  prior  to the consummation of such Business
Combination  (whether  or  not such proxy  or  information  statement  is
required to be mailed pursuant  to  such  Act  or subsequent provisions).
The first page of such proxy or information statement  shall  prominently
display  the recommendation, if any, that a majority of the Disinterested
Directors  then  in  office  may  choose to make to the holders of Voting
Stock  regarding  the  proposed  Business  Combination.   Such  proxy  or
information  statement  shall  also  contain,   if   a  majority  of  the
Disinterested  Directors  then  in office so requests, an  opinion  of  a
reputable investment banking firm  (which firm shall be engaged solely on
behalf of the shareholders of the Corporation  other  than the Interested
Shareholder  and  shall  be  selected by a majority of the  Disinterested
Directors then in office, furnished  with  all  information it reasonably
requests, and paid a reasonable fee for its services  by  the Corporation
upon  the  Corporation's receipt of such opinion) as to the fairness  (or
lack of fairness)  of the terms of the proposed Business Combination from
the  point  of view of  the  holders  of  Voting  Stock  other  than  the
Interested Shareholder.

          SECTION  3.   DEFINITIONS.   For purposes of this Article VIII,
the following terms shall have the following meanings:

          (a)  "Affiliate"  and "Associate"  shall  have  the  respective
meanings ascribed to such terms  in  Rule  12b-2 of the General Rules and
Regulations under the Securities Exchange Act  of 1934, as amended, as in
effect on the date of filing by the Secretary of  State  of  the State of
Delaware  of  this  Certificate  of  Incorporation,  whether  or not  the
Corporation was then subject to such rule.

          (b)  "Announcement  Date"  shall  mean  the  date  of the first
public announcement of the proposal of the Business Combination.

          (c)  A  Person  shall be deemed the "beneficial owner,"  or  to
have "beneficial ownership," of any shares of Voting Stock that:

          (i)   such Person  or  any  of  its  Affiliates  or  Associates
     beneficially owns, directly or indirectly; or

          (ii)  such  Person  or  any  or  its  Affiliates or Associates,
     directly or indirectly, has (A) the right to  acquire  (whether such
     right is exercisable immediately or only after the passage  of time)
     pursuant  to  any  agreement,  arrangement  or understanding (but  a
     Person shall not be deemed to be the beneficial  owner of any Voting
     Stock solely by reason of an agreement, arrangement or understanding
     with the Corporation to effect a

<PAGE>
                                                                 Page 12

     Business Combination)  or  upon the exercise of conversion
     rights, exchange rights, warrants or options, or  otherwise,  or (B) the
     right to vote, or to direct the vote  of, pursuant to any agreement,
     arrangement or understanding; or

          (iii)  is beneficially  owned,  directly  or indirectly, by any
     other Person with which such first mentioned Person  or  any  of its
     Affiliates   or   Associates   has  any  agreement,  arrangement  or
     understanding  for  the purpose of  acquiring,  holding,  voting  or
     disposing of any shares of Voting Stock;

PROVIDED, HOWEVER, that no  director  or  officer of the Corporation (nor
any Affiliate or Associate of any such director  or  officer)  (y) shall,
solely  by  reason of any or all of such directors or officers acting  in
their capacities  as  such,  be  deemed,  for  any  purposes  hereof,  to
beneficially  own  any Voting Stock of the Corporation beneficially owned
by any other such director  or  officer  (or  any  Affiliate or Associate
thereof) or (z) shall be deemed to beneficially own  any  Voting Stock of
the  Corporation  owned  by any pension, profit-sharing, stock  bonus  or
other compensation plan maintained by the Corporation or by a member of a
controlled group of corporations  or  trades  or  businesses of which the
corporation is a member for the benefit of employees  of  the Corporation
and/or any Subsidiary, or any trust or custodial arrangement  established
in  connection  with  any  such plan, not specifically allocated to  such
Person's personal account.

          (d)  The term "Business Combination" shall mean any transaction
that is referred to in any one  or  more  of the following paragraphs (i)
through (vi):

          (i)  any merger or consolidation  of  the  Corporation  or  any
     Subsidiary  (other  than  a  merger  pursuant  to Section 253 of the
     General  Corporation  Law  of the State of Delaware)  with  (A)  any
     Interested Shareholder, or (B) any other entity (whether or not such
     other entity is itself an Interested Shareholder) which is, or after
     such merger or consolidation  would be, an Affiliate or Associate of
     any Interested Shareholder; or

          (ii)  any sale, lease, exchange,  mortgage, pledge, transfer or
     other disposition (in one transaction or  a  series of transactions)
     to or with any Interested Shareholder or any Affiliate  or Associate
     of  any  Interested Shareholder of any assets of the Corporation  or
     any Subsidiary  having  an aggregate Fair Market Value equal to five
     percent (5%) or more of the  total  assets of the Corporation or the
     Subsidiary in question, as of the end of its most recent fiscal year
     ending prior to the time the determination is being made; or

          (iii)   the issuance or transfer  by  the  Corporation  or  any
     Subsidiary (in  one  transaction or a series of transactions) of any
     securities of the Corporation  or  any  Subsidiary to any Interested
     Shareholder  or  any  Affiliate  or  Associate   of  any  Interested
     Shareholder  other than (A) on a pro rata basis to  all  holders  of
     Voting Stock,  (B)  in connection with the exercise or conversion of
     securities issued pro  rata that are exer-cisable for, or convertible
     into, securities of the  Corporation  or any  Subsidiary  of  the

<PAGE>
                                                                 Page 13

     Corporation or (C) the issuance or transfer of  such  securities
     having an aggregate Fair Market Value equal to less than one percent
     (1%)  of  the  aggregate Fair Market Value of all of the outstanding
     Capital Stock; or

          (iv)  the adoption  of any plan or proposal for the liquidation
     or dissolution of the Corporation  proposed  by  or on behalf of any
     Interested  Shareholder  or  any  Affiliate  or  Associate   of  any
     Interested Shareholder; or

          (v)   any reclassification of securities (including any reverse
     stock split),  or recapitalization of the Corporation, or any merger
     or consolidation  of the Corporation with any of its Subsidiaries or
     any other transaction  (whether  or  not  with  or into or otherwise
     involving an Interested Shareholder) which has the  effect, directly
     or  indirectly,  of  increasing  the  proportionate  share   of  the
     outstanding  shares  of any class or series of equity or convertible
     securities of the Corporation  or any Subsidiary that is directly or
     indirectly owned by any Interested  Shareholder  or any Affiliate or
     Associate  of  any  Interested Shareholder, except as  a  result  of
     immaterial  changes  due  to  fractional  share  adjustments,  which
     changes do not exceed,  in  the  aggregate,  1%  of  the  issued and
     outstanding  shares of such class or series of equity or convertible
     securities; or

          (vi)  the acquisition by the Corporation or a Subsidiary of any
     securities  of  an  Interested  Shareholder  or  its  Affiliates  or
     Associates.

          (e)  "Consummation   Date"   shall   mean   the   date  of  the
consummation of the Business Combination.

          (f)  "Determination  Date"  shall  mean  the date on which  the
Interested Shareholder became an Interested Shareholder.

          (g)  "Disinterested  Director"  shall mean any  member  of  the
Board  of  Directors  of  the  Corporation who is  not  an  Affiliate  or
Associate of, or otherwise affiliated  with,  the  Interested Shareholder
and  who  either  was  a member of the Board of Directors  prior  to  the
Determination Date, or was  recommended for election by a majority of the
Disinterested Directors in office at the time such director was nominated
for election.  If there is no  Interested Shareholder, each member of the
Board of Directors shall be a Disinterested Director.

          (h)  "Fair Market Value"  shall  mean (i) in the case of stock,
the highest closing price during the 30-day  period immediately preceding
the date in question of a share of such stock  on  the Composite Tape for
New York Stock Exchange listed stocks, or, if such stock is not quoted on
the Composite Tape, the New York Stock Exchange, or, if such stock is not
listed  on  such  Exchange,  on  the  principal United States  securities
exchange  registered  under  the Securities  Exchange  Act  of  1934,  as
amended, on which such stock is  listed,  or, if such stock is not listed
on any such exchange, the highest closing bid quotation with respect to a
share of such  stock during the 30-day period  preceding  the  date  in
question on the Nasdaq

<PAGE>
                                                                 Page 14

Stock  Market or any system then in use, or if no such  quotation is
available, the  fair  market  value  on  the  date  in question  of  a
share  of  such  stock  as determined in good faith by a majority of the
Disinterested Directors then in office, in each case with respect to any
class of stock, appropriately adjusted for any dividend or distribution in
shares  of  such  stock  or  any   stock   split   or reclassification of
outstanding  shares  of  such  stock  into  a greater number of shares of
such stock or any combination or reclassification  of outstanding  shares
of such stock into a smaller number of shares of such stock; and (ii)  in
the  case  of property other than cash or stock, the fair market value of
such property  on the date in question as determined in  good  faith  by a
majority of the Disinterested  Directors  then  in office.

          (i)  References to "highest per share price" shall in each case
with respect to any class  of stock reflect an appropriate adjustment for
any dividend or distribution  in  shares of such stock or any stock split
or reclassification of outstanding  shares  of  such stock into a greater
number of shares of such stock or any combination  or reclassification of
outstanding shares of such stock into a smaller number  of shares of such
stock.

          (j)  "Interested Shareholder" shall mean any Person (other than
the  Corporation,  any Subsidiary, or any pension, profit-sharing,  stock
bonus or other compensation  or  employee  benefit plan maintained by the
Corporation  or  by  a member of a controlled group  of  corporations  or
trades or businesses of which the corporation is a member for the benefit
of employees of the Corporation  and/or  any  Subsidiary, or any trust or
custodial arrangement established in connection  with  any such plan) who
or which:

          (i)  is the beneficial owner of ten percent (10%)  or  more  of
     the Voting Stock; or

          (ii)   is  an  Affiliate or Associate of the Corporation and at
     any time within the two-year period immediately prior to the date in
     question was the beneficial  owner  of  ten percent (10%) or more of
     the then outstanding Voting Stock; or

          (iii)   is  an assignee of or has otherwise  succeeded  to  any
     shares of Voting Stock  that  were  at  any time within the two-year
     period immediately prior to the date in question  beneficially owned
     by   any  other  Interested  Shareholder,  if  such  assignment   or
     succession  shall  have  occurred  in the course of a transaction or
     series of transactions not involving  a  public  offering within the
     meaning of the Securities Act of 1933, as amended,  and not executed
     on  any  exchange  or  in  the  over-the-counter  market  through  a
     registered broker or dealer.

In determining whether a Person is an Interested Shareholder pursuant  to
this  subsection  (j),  the number of shares of Voting Stock deemed to be
outstanding shall include  shares  deemed  owned  through  application of
subsection  (c) of this Section 3 but shall not include any other  shares
of  Voting  Stock  that  may  be  issuable  pursuant  to  any  agreement,
arrangement or  understanding,  or  upon  exercise  of conversion rights,
warrants or options, or otherwise.

          (k)  "Person"  shall mean any corporation, partnership,  trust,
unincorporated
<PAGE>
                                                                 Page 15

organization  or  association, syndicate, any other entity or a natural
person, together with  any  Affiliate  or  Associate of such person or any
other person acting in concert with such person.

          (l)  "Subsidiary" shall mean any corporation or entity of which
a majority of any class or series of equity securities is owned, directly
or  indirectly,  by  the  Corporation;  PROVIDED, HOWEVER, that  for  the
purposes  of  the  definition  of Interested  Shareholder  set  forth  in
subsection (j) of this Section 3, the term "Subsidiary" shall mean only a
corporation or entity of which a  majority  of  each  class  or series of
outstanding  voting securities is owned, directly or indirectly,  by  the
Corporation.

          (m)  "Voting Stock" shall mean all of the outstanding shares of
Capital Stock entitled to vote generally in the election of directors.

          SECTION  4.   POWERS  OF THE DISINTERESTED DIRECTORS.   When it
appears that a particular Person  may  be  an  Interested Shareholder and
that  the  provisions  of  this  Article  VIII  need  to  be  applied  or
interpreted,  then  a  majority  of the directors of the Corporation  who
would qualify as Disinterested Directors shall have the power and duty to
interpret all of the terms and provisions  of  this  Article VIII, and to
determine  on  the  basis  of information known to them after  reasonable
inquiry of all facts necessary  to ascertain compliance with this Article
VIII,  including,  without  limitation,   (a)  whether  a  Person  is  an
Interested  Shareholder,  (b)  the  number  of  shares  of  Voting  Stock
beneficially owned by any Person, (c) whether a Person is an Affiliate or
Associate of another, (d) the Fair Market Value of  (i)  the  assets that
are  the subject of any Business Combination, (ii) the securities  to  be
issued  or  transferred  by  the  Corporation  or  any  Subsidiary in any
Business  Combination,  (iii)  the consideration other than  cash  to  be
received by holders of shares of  any  class or series of Common Stock or
Voting Stock other than Common Stock in  any  Business  Combination, (iv)
the  outstanding  Capital  Stock, or (v) any other item the  Fair  Market
Value of which requires determination  pursuant to this Article VIII, and
(e) whether all of the applicable conditions  set  forth  in Section 2 of
this Article VIII have been met with respect to any Business Combination.

          Any constructions, applications, or determinations  made by the
Board  of  Directors  or  the  Disinterested  Directors  pursuant to this
Article  VIII,  in  good  faith and on the basis of such information  and
assistance as was then reasonably  available  for  such purpose, shall be
conclusive  and  binding upon the Corporation and its  shareholders,  and
neither the Corporation  nor any of its shareholders shall have the right
to challenge any such construction, application or determination.

          SECTION  5.  EFFECT  ON  FIDUCIARY  OBLIGATIONS  OF  INTERESTED
SHAREHOLDERS.  Nothing  contained in this Article VIII shall be construed
to relieve any Interested  Shareholder  from  any  fiduciary  obligations
imposed by law.

          SECTION 6.  AMENDMENT, REPEAL, ETC.  Notwithstanding  any other
provisions  of  this  Certificate  of  Incorporation  or  the Bylaws (and
notwithstanding  the  fact  that a lesser per-centage may be specified
by law, this Certificate of Incorporation or the Bylaws of the

<PAGE>
                                                                 Page 16

Corporation), in addition to any affirmative  vote  required by applicable
law and any voting  rights granted to  or held by holders of Preferred
Stock,  any amendment, alteration, repeal or rescission of  any
provision of this Article  VIII  must  also  be  approved by either (i) a
majority  of  the Disinterested Directors, or (ii)  the  affirmative  vote
of not less than eighty percent (80%) of the total number of votes eligible
to be cast by the  holders  of  all  outstanding  shares  of  the  Voting
Stock, voting together  as a single class, together with the affirmative
vote  of  not less than fifty percent (50%) of the total number of votes
eligible to be cast by the  holders  of  all  outstanding shares of the
Voting Stock not beneficially  owned  by  any  Interested Shareholder  or
Affiliate  or Associate thereof, voting together as a single class.


                            ARTICLE IX

                 LIMITATION OF DIRECTOR LIABILITY

          A director of the Corporation shall not be personally liable to
the Corporation or its shareholders for monetary  damages  for  breach of
fiduciary  duty  as a director, except to the extent such exemption  from
liability or limitation  thereof  is  expressly prohibited by the General
Corporation  Law of the State of Delaware  as  the  same  exists  or  may
hereafter be amended.

          Any  amendment, termination or repeal of this Article IX or any
provisions hereof  shall  not adversely affect or diminish in any way any
right  or  protection of a director  of  the  Corporation  existing  with
respect to any  act  or omission occurring prior to the time of the final
adoption of such amendment, termination or repeal.

          In addition  to  any  requirements  of  law  or  of  any  other
provisions of this Certificate of Incorporation, the affirmative vote  of
the  holders of not less than eighty percent (80%) of the total number of
votes  eligible  to  be  cast by the holders of all outstanding shares of
Capital Stock entitled to vote thereon shall be required to amend, alter,
rescind or repeal any provision of this Article IX.


                             ARTICLE X

                          INDEMNIFICATION
          SECTION 1.  ACTIONS,  SUITS  OR PROCEEDINGS OTHER THAN BY OR IN
THE RIGHT OF THE CORPORATION.  To the fullest  extent  permitted  by  the
General  Corporation  Law of the State of Delaware, the Corporation shall
indemnify any person who  is or was or has agreed to become a director or
officer of the Corporation who was or is made a party to or is threatened
to be made a party to any threatened,  pending  or completed action, suit
or proceeding, whether civil, criminal, administrative  or  investigative
(other than an action by or in the right of the Corporation) by reason of
the fact that he or she is or was or has agreed to become a director  or
officer  of the Corporation, or by reason of any action alleged to have
been taken or omitted

<PAGE>
                                                                 Page 17

in such capacity, and the Corporation may indemnify any other person who
is  or  was  or has agreed to become an employee or agent of the
Corporation who was or  is  made a party to or is threatened to be made a
party to any threatened, pending  or completed action, suit or proceeding,
whether civil, criminal, administrative  or  investigative (other than an
action by or in the right of the Corporation) by reason of the fact that he
or she is or was or has agreed to become an  employee or agent of the
Corporation, or by reason of any action alleged to have been taken  or
omitted  in  such  capacity, against costs, charges, expenses (including
attorneys'  fees),  judgments, fines  and  amounts  paid  in settlement
actually and reasonably incurred by him  or  her or on his or her  behalf
in connection with such action, suit or proceeding  and  any appeal therefrom,
if he or she acted in good faith and in a manner he or she reasonably believed
to  be in, or not opposed to, the best interests of  the  Corporation,  and,
with  respect  to  any criminal  action  or proceeding, had no reasonable
cause  to  believe  his or her conduct was unlawful.  The termination of any
action, suit or proceeding by judgment, order, settlement or conviction, or
upon a plea of NOLO CONTENDERE or its equivalent, shall not, of itself,
create a presumption that  the  person did  not  act  in  good  faith and in
a manner which he or she reasonably believed  to  be  in, or not  opposed  to,
the  best  interests of  the Corporation and, with  respect  to any criminal
action or proceeding, had reasonable  cause  to believe that  his  or  her
conduct  was  unlawful. Notwithstanding anything  contained  in  this
Article X, the Corporation shall not be obligated to indemnify any director
or officer in connection with an action, suit or proceeding, or part thereof,
initiated  by  such person against the Corporation unless such action, suit
or proceeding, or part thereof, was authorized or consented to by the Board
of Directors.

          SECTION  2.   ACTIONS  OR  SUITS  BY  OR  IN  THE  RIGHT OF THE
CORPORATION.   To the fullest extent permitted by the General Corporation
Law of the State  of Delaware, the Corporation shall indemnify any person
who is or was or has  agreed  to  become  a  director  or  officer of the
Corporation who was or is a party or is threatened to be made  a party to
any threatened, pending or completed action or suit by or in the right of
the Corporation to procure a judgment in its favor by reason of  the fact
that he or she is or was or has agreed to become a director or officer of
the Corporation, or by reason of any action alleged to have been taken or
omitted  in  such  capacity,  and the Corporation may indemnify any other
person who is or was or has agreed  to become an employee or agent of the
Corporation who was or is made a party  or  is  threatened  to  be made a
party to any threatened, pending or completed action or suit by or in the
right of the Corporation to procure a judgment in its favor by reason  of
the  fact that he or she is or was or has agreed to become an employee or
agent of the Corporation, or by reason of any action alleged to have been
taken  or  omitted  in such capacity, against costs, charges and expenses
(including attorneys'  fees)  actually  and reasonably incurred by him or
her or on his or her behalf in connection  with the defense or settlement
of such action or suit and any appeal therefrom,  if  he  or she acted in
good faith and in a manner he or she reasonably believed to be in, or not
opposed   to,   the   best   interests  of  the  Corporation,  except  no
indemnification shall be made in respect of any claim, issue or matter as
to  which such person shall have  been  adjudged  to  be  liable  to  the
Corporation  unless  and only to the extent that the Court of Chancery of
Delaware or the court  in  which  such  action  or suit was brought shall
determine  upon  application  that,  despite  the adjudication  of  such
liability but in view of all the


<PAGE>
                                                                 Page 18
circumstances of the  case,  such person is  fairly  and reasonably entitled
to indemnity for such costs,  charges and expenses  which  the Court of
Chancery or such other court shall deem proper.  Notwithstanding  anything
contained  in this  Article  X,  the Corporation  shall  not be obligated to
indemnify any director or officer in connection with an  action or suit, or
part thereof, initiated by such person against the Corporation  unless  such
action  or suit,  or  part thereof, was authorized or consented to by the
Board of Directors.

          SECTION 3.  INDEMNIFICATION FOR COSTS, CHARGES AND EXPENSES  OF
A  SUCCESSFUL PARTY.  To the extent that a director, officer, employee or
agent  of the Corporation has been successful, on the merits or otherwise
(including,  without  limitation,  the  dismissal  of  an  action without
prejudice), in defense of any action, suit or proceeding referred  to  in
Section  1  or  2 of this Article X, or in defense of any claim, issue or
matter therein, such  person  shall  be  indemnified  against  all costs,
charges  and expenses (including attorneys' fees) actually and reasonably
incurred by  such  person  or  on  such  person's  behalf  in  connection
therewith.

          SECTION 4.  INDEMNIFICATION FOR EXPENSES OF A WITNESS.   To the
extent  that  any person who is or was or has agreed to become a director
or officer of the  Corporation  is  made a witness to any action, suit or
proceeding to which he or she is not  a  party by reason of the fact that
he or she was, is or has agreed to become  a  director  or officer of the
Corporation, or is or was serving or has agreed to serve  as  a director,
officer,  employee  or  agent of another corporation, partnership,  joint
venture,  trust  or other enterprise,  at  the  written  request  of  the
Corporation, such  person shall be indemnified against all costs, charges
and expenses actually  and  reasonably incurred by such person or on such
person's behalf in connection therewith.

          To the extent that  any  person  who is or was or has agreed to
become an employee or agent of the Corporation  is  made a witness to any
action, suit or proceeding to which he or she is not a party by reason of
the fact that he or she was, is or has agreed to become  an  employee  or
agent  of the Corporation, or is or was serving or has agreed to serve as
a  director,   officer,   employee   or  agent  of  another  corporation,
partnership, joint venture, trust or other  enterprise,  at  the  written
request  of  the Corporation, such person may be indemnified against  all
costs, charges  and  expenses  actually  and  reasonably incurred by such
person or on such person's behalf in connection therewith.

          SECTION  5.   DETERMINATION OF RIGHT TO  INDEMNIFICATION.   Any
indemnification under Section 1 or 2 of this Article X (unless ordered by
a court) shall be made, if  at all, by the Corporation only as authorized
in the specific case upon a determination  that  indemnification  of  the
director,  officer,  employee  or agent is proper under the circumstances
because he or she has met the applicable standard of conduct set forth in
Section 1 or 2 of this Article X.  Any indemnification under Section 4 of
this Article X (unless ordered by  a  court) shall be made, if at all, by
the  Corporation  only  as  authorized  in  the   specific  case  upon  a
determination that indemnification of the director,  officer, employee or
agent  is proper under the circumstances.  Such determinations  shall  be
made by  (a)  a  majority  vote of directors who were not parties to such
action, suit or proceeding even though less than a quorum of the Board of
Directors, or (b) if there are no such directors, or if such directors so
direct, by

<PAGE>
                                                                 Page 19


independent counsel in a written opinion or (c) by the shareholders of the
Corporation.  To obtain indemnification under this Article X, any person
referred to in Section 1, 2, 3 or 4 of this Article X shall submit to the
Corporation a written  request, including therewith such  documents  as
are  reasonably available to  such  person  and  are reasonably necessary
to determine  whether and to what extent such person is entitled to
indemnification.

          SECTION 6.  ADVANCEMENT OF COSTS, CHARGES AND EXPENSES.  Costs,
charges and expenses (including attorneys' fees) incurred by or on behalf
of a director or officer in defending a civil or criminal action, suit or
proceeding referred to in Section 1  or 2 of this Article X shall be paid
by the Corporation in advance of the final  disposition  of  such action,
suit  or  proceeding; PROVIDED, HOWEVER, that the payment of such  costs,
charges and expenses incurred by or on behalf of a director or officer in
advance of the final disposition of such action, suit or proceeding shall
be made only upon receipt of a written undertaking by or on behalf of the
director or officer to repay all amounts so advanced in the event that it
shall ultimately  be  determined  that  such  director  or officer is not
entitled  to  be  indemnified  by the Corporation as authorized  in  this
Article X or by law.  No security  shall be required for such undertaking
and  such  undertaking  shall  be  accepted   without  reference  to  the
recipient's financial ability to make repayment.   The  majority  of  the
directors  who  were  not parties to such action, suit or proceeding may,
upon approval of such director  or  officer of the Corporation, authorize
the Corporation's counsel to represent  such  person, in any action, suit
or proceeding, whether or not the Corporation is  a party to such action,
suit or proceeding.

          SECTION 7.  PROCEDURE FOR INDEMNIFICATION.  Any indemnification
under  Section  1, 2, 3 or 4 of this Article X or advancement  of  costs,
charges and expenses  under  Section  6  of  this Article X shall be made
promptly, and in any event within sixty (60) days (except indemnification
to be determined by shareholders which will be  determined  at  the  next
annual meeting of shareholders), upon the written request of the director
or  officer.   The right to indemnification or advancement of expenses as
granted by this  Article X shall be enforceable by the director, officer,
employee  or agent  in  any  court  of  competent  jurisdiction,  if  the
Corporation  denies  such  request,  in  whole  or  in  part,  or  if  no
disposition  of  such  request  is  made  within  sixty  (60) days of the
request.    Such  person's  costs,  charges  and  expenses  incurred   in
connection  with   successfully   establishing   his   or  her  right  to
indemnification  or advancement, to the extent successful,  in  any  such
action shall also  be  indemnified  by  the  Corporation.   It shall be a
defense  to  any  such action (other than an action brought to enforce  a
claim for the advancement  of costs, charges and expenses under Section 6
of  this Article X where the  required  undertaking,  if  any,  has  been
received  by  the Corporation) that the claimant has not met the standard
of conduct set  forth in Section 1 or 2 of this Article X, but the burden
of proving such defense shall be on the Corporation.  Neither the failure
of  the Corporation  (including  its  directors,  its  independent  legal
counsel  and  its shareholders) to have made a determination prior to the
commencement of such  action  that  indemnification  of  the claimant is
proper  in  the circumstances  because  he or she has met the applicable
standard of conduct set forth in Section 1  or  2  of this Article X, nor
the fact that there has been an actual determination  by  the Corporation
(including its directors, its independent legal counsel and its
shareholders) that  the claimant has not met such applicable standard of
conduct, shall be a de-

<PAGE>
                                                                 Page 20

fense to  the  action or create a presumption that the claimant has not
met the applicable standard of conduct.

          SECTION 8.  SETTLEMENT.  The Corporation shall not be obligated
to reimburse the costs, charges and expenses  of  any settlement to which
it has not agreed.  If in any action, suit or proceeding  (including  any
appeal)  within the scope of Section 1 or 2 of this Article X, the person
to  be indemnified  shall  have  unreasonably  failed  to  enter  into  a
settlement  thereof  offered  or  assented  to  by  the opposing party or
parties  in  such  action, suit or proceeding, then, notwithstanding  any
other provision of this  Article X, the indemnification obligation of the
Corporation to such person  in  connection  with  such  action,  suit  or
proceeding  shall  not exceed the total of the amount at which settlement
could have been made  and  the  expenses incurred by or on behalf of such
person  prior  to the time such settlement  could  reasonably  have  been
effected.

          SECTION   9.    OTHER   RIGHTS;   CONTINUATION   OF   RIGHT  TO
INDEMNIFICATION;   INDIVIDUAL   CONTRACTS.    The   indemnification   and
advancement  of  costs,  charges  and  expenses  provided  by  or granted
pursuant  to  this  Article X shall not be deemed exclusive of any  other
rights to which those  persons  seeking indemnification or advancement of
costs,  charges  and  expenses  may be  entitled  under  law  (common  or
statutory) or any Bylaw, agreement,  policy  of indemnification insurance
or vote of shareholders or directors or otherwise,  both  as to action in
his or her official capacity and as to action in any other capacity while
holding office, and shall continue as to a person who has ceased  to be a
director,  officer,  employee or agent and shall inure to the benefit  of
the legatees, heirs, distributees,  executors  and administrators of such
person.  Nothing contained in this Article X shall  be deemed to prohibit
the Corporation from entering into, and the Corporation  is  specifically
authorized to enter into, agreements with directors, officers,  employees
and agents providing indemnification rights and procedures different from
those set forth herein.  All rights to indemnification under this Article
X  shall  be  deemed  to  be  a contract between the Corporation and each
director, officer, employee or  agent  of  the  Corporation who serves or
served in such capacity at any time while this Article X is in effect.

          SECTION 10.  SAVINGS CLAUSE.  If this Article  X or any portion
shall   be   invalidated   on  any  ground  by  any  court  of  competent
jurisdiction, the Corporation  shall nevertheless indemnify each director
or officer, and may indemnify each  employee or agent, of the Corporation
as  to  any  costs,  charges,  expenses  (including   attorneys'   fees),
judgments,  fines  and  amounts  paid  in  settlement with respect to any
action,  suit or proceeding, whether civil, criminal,  administrative  or
investigative   (including   an   action  by  or  in  the  right  of  the
Corporation), to the full extent permitted  by  any applicable portion of
this  Article  X that shall not have been invalidated  and  to  the  full
extent permitted by applicable law.

          SECTION  11.   INSURANCE.   The  Corporation  may  purchase and
maintain insurance, at its expense, to protect itself and any  person who
is  or  was  a  director,  officer,  employee or agent of the Corporation
against any costs, charges or expenses,  liability  or  loss incurred by
such person in any such capacity, or arising out of his status as  such,
whether  or

<PAGE>
                                                                 Page 21
not  the  Corporation would have the power to indemnify such person against
such costs,  charges  or expenses, liability or loss under the Certificate
of Incorporation or applicable  law;  PROVIDED, HOWEVER, that such insurance
is available on acceptable terms as determined by  a vote  of  a  majority
of  the  Board.   To the extent that any director, officer, employee or agent
is reimbursed by an insurance company under an indemnification  insurance
policy  for  any  costs,   charges, expenses (including  attorneys'  fees),
judgments,  fines  and  amounts paid  in settlement to the fullest extent
permitted by any applicable portion  of this  Article X, the Bylaws, any
agreement, the policy of indemnification insurance  or  otherwise,  the
Corporation  shall  not  be obligated to reimburse   the   person  to  be
indemnified  in  connection with  such proceeding.
          SECTION 12.   DEFINITIONS.  For purposes of this Article X, the
following terms shall have the following meanings:

          (a)  "The   Corporation"    shall   include   any   constituent
corporation  or  entity  (including  any constituent  of  a  constituent)
absorbed by way of an acquisition, consolidation,  merger  or  otherwise,
which, if its separate existence had continued, would have had power  and
authority to indemnify its directors, officers, employee or agent so that
any  person  who is or was a director, officer, employee or agent of such
constituent corporation  or  entity,  or is or was serving at the written
request  of such constituent corporation  or  entity  as  a  director  or
officer of another corporation, entity, partnership, joint venture, trust
or  other  enterprise,  shall  stand  in  the  same  position  under  the
provisions of  this  Article X with respect to the resulting or surviving
corporation or entity  as  he would have with respect to such constituent
corporation or entity if its separate existence had continued;

          (b)  "Other enterprises"  shall include employee benefit plans,
including,  but  not  limited  to,  any  employee  benefit  plan  of  the
Corporation;

          (c)  "Director or officer" of the Corporation shall include any
director, officer, partner or trustee who  is  or  was  or  has agreed to
serve  at the request of the Corporation as a director, officer,  partner
or trustee  of  another corporation, partnership, joint venture, trust or
other enterprise;

          (d)  "Serving  at the request of the Corporation" shall include
any service that imposes duties  on,  or involves services by a director,
officer, employee or agent of the Corporation with respect to an employee
benefit plan, its participants or beneficiaries,  including  acting  as a
fiduciary thereof;

          (e)  "Fines"  shall  include  any  penalties  and any excise or
similar  taxes  assessed on a person with respect to an employee  benefit
plan;

          (f)  To  the  fullest  extent permitted by law, person shall be
deemed to have acted in "good faith  and in a manner he or she reasonably
believed  to  be  in,  or  not opposed to,  the  best  interests  of  the
Corporation and, with respect  to  any criminal action or proceeding, had
no reasonable cause to believe his or  her  conduct was unlawful," if his
or  her  action  is based  on the records or books  of  account  of  the
Corporation or another enterprise,  or  on infor-

<PAGE>
                                                                 Page 22

mation supplied to him or her  by  the officers of the Corporation or
another  enterprise  in  the course of  their  duties, or  on  the  advice
of  legal counsel for the Corporation or another enterprise or on
information or  records  given or reports  made  to the Corporation or
another enterprise by an independent certified public accountant  or by an
appraiser or other expert selected with reasonable care by the Corporation
or another enterprise; and

          (g)  A person shall be  deemed  to  have acted in a manner "not
opposed  to the best interests of the Corporation,"  as  referred  to  in
Sections 1 and 2 of this Article X if such person acted in good faith and
in a manner  he  or  she reasonably believed to be in the interest of the
participants and beneficiaries of an employee benefit plan.

          SECTION 13.   SUBSEQUENT  AMENDMENT AND SUBSEQUENT LEGISLATION.
Neither the amendment, termination or  repeal  of  this  Article  X or of
relevant  provisions  of  the  General  Corporation  Law  of the State of
Delaware or any other applicable laws, nor the adoption of  any provision
of this Certificate of Incorporation or the Bylaws of the Corporation  or
of  any  statute inconsistent with this Article X shall eliminate, affect
or diminish  in  any way the rights of any director, officer, employee or
agent of the Corporation  to indemnification under the provisions of this
Article X with respect to any  action, suit or proceeding arising out of,
or relating to, any actions, transactions or facts occurring prior to the
final adoption of such amendment, termination or repeal.

          If the General Corporation  Law  of  the  State  of Delaware is
amended to expand further the indemnification permitted to directors  and
officers  of  the  Corporation, then the Corporation shall indemnify such
persons to the fullest extent permitted by the General Corporation Law of
the State of Delaware, as so amended.


                            ARTICLE XI

                            AMENDMENTS
          SECTION 1.   AMENDMENTS  OF  CERTIFICATE  OF INCORPORATION.  In
addition  to  any  affirmative vote required by applicable  law  and  any
voting rights granted  to  or  held by holders of any Series of Preferred
Stock, any alteration, amendment, repeal or rescission (collectively, any
"Change") of any provision of this  Certificate  of Incorporation must be
approved by a majority of the directors of the Corporation then in office
and by the affirmative vote of the holders of a majority (or such greater
proportion  as  may  otherwise  be  required  pursuant  to  any  specific
provision  of  this  Certificate  of  Incorporation)  of the total  votes
eligible to be cast by the holders of all outstanding shares  of  Capital
Stock  entitled  to  vote  thereon;  PROVIDED,  HOWEVER, that if any such
Change relates to Section 13 of Article X or Articles V, VI, VII or XI of
this  Certificate  of Incorporation, such Change must  also  be  approved
either (i) by not less  than  a  majority  of  the  authorized  number of
directors  and,  if  one  or more Interested Shareholders (as defined  in
Article  VIII  hereof)  exist,  by  not  less  than  a  majority  of  the
Disinterested Directors (as  defined  in Article VIII hereof), or (ii) by
the affirmative vote of the holders of  not  less  than two-thirds of the
total votes eligible to be cast by the holders of all  out-

<PAGE>
                                                                 Page 23


standing shares of Capital Stock entitled to vote thereon and, if the
Change  is proposed by  or  on  behalf of an Interested Shareholder or a
director who  is  an Affiliate or Associate (as such terms are defined in
Article VIII hereof) of an Interested  Shareholder,  by the affirmative
vote of the holders of not  less than a majority of the total  votes
eligible  to  be  cast  by holders  of  all  outstanding  shares  of
Capital Stock entitled to vote thereon  not  beneficially  owned  by  an
Interested  Shareholder  or  an Affiliate  or  Associate  thereof.
Subject   to   the   foregoing,  the Corporation reserves the right to amend
this Certificate of Incorporation from  time to time in any and as many
respects as may be desired  and  as may be  lawfully  contained  in  an
original certificate of incorporation filed at the time of making such
amendment.

          Except as may otherwise  be  provided  in  this  Certificate of
Incorporation, the Corporation reserves the right at any time,  and  from
time  to  time, to amend, alter, change or repeal any provision contained
in this Certificate  of  Incorporation,  and  to add or insert herein any
other provisions authorized by the laws of the  State  of Delaware at the
time in force, in the manner now or hereafter prescribed  by law, and all
rights,   preferences  and  privileges  of  any  nature  conferred   upon
shareholders,  directors  or any other persons whomsoever by and pursuant
to this Certificate of Incorporation  in its present form or as hereafter
amended are granted subject to the rights reserved in this Section 1.

          SECTION 2.  AMENDMENTS OF BYLAWS.   In  furtherance  and not in
limitation of the powers conferred by statute, the Board of Directors  of
the Corporation is expressly authorized to make, alter, amend, rescind or
repeal  from  time  to  time  any  of  the  Bylaws  of the Corporation in
accordance with the terms thereof; PROVIDED, HOWEVER, that any Bylaw made
by  the  Board  may  be  altered,  amended,  rescinded,  or  repealed  in
accordance  with  the  terms thereof 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.  Notwithstanding  the  foregoing,  any
provision of the Bylaws  that contains a supermajority voting requirement
shall only be altered, amended,  rescinded,  or repealed by a vote of the
Board or holders of shares of Capital Stock entitled to vote thereon that
is not less than the supermajority specified in such provision.
<PAGE>
                                                                 Page 24




                            ARTICLE XII

                              NOTICES
          The  name  and  mailing  address of the  incorporator  of  this
Corporation is:

               The Dime Savings Bank of Williamsburgh
               209 Havemeyer Street
               Brooklyn, New York 11211

          The Dime Savings Bank of Williamsburgh  caused this Certificate
of Incorporation to be signed by Vincent F. Palagiano,  President  of The
Dime Savings Bank of Williamsburgh, and attested to by Michael P. Devine,
Secretary  of  The  Dime  Savings Bank of Williamsburgh, this 11th day of
December, 1995.

                              THE DIME SAVINGS BANK OF WILLIAMSBURGH



                              By:     /S/     VINCENT     F.    PALAGIANO
                                   ---------------------------------------
                                   Vincent F. Palagiano
                                   President
Attest:



/S/ MICHAEL P. DEVINE
- -------------------------------
   Michael P. Devine
   Secretary


                                                                   Exhibit 3.2



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

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












                    AMENDED AND RESTATED BYLAWS


                                OF


                  DIME COMMUNITY BANCSHARES, INC.















                      Adopted on December 14, 1995
                  Amended and Restated on June 11, 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                                  3
Section 9. Voting; Proxies                                      3
Section 10. Inspectors of Election                              4 
Section 11. Procedure for Nominations                           4
Section 12. Substitution of Nominees                            5
Section 13. New Business                                        6

ARTICLE III   CAPITAL STOCK
Section 1. Certificates of Stock                                7
Section 2. Transfer Agent and Registrar                         7
Section 3. Registration and Transfer of Shares                  7
Section 4. Lost, Destroyed and Mutilated Certificates           8
Section 5. Holder of Record                                     8

ARTICLE IV   BOARD OF DIRECTORS
Section 1. Responsibilities; Number of Directors                8
Section 2. Qualifications                                       8
Section 3. Mandatory Retirement                                 9
Section 4. Regular and Annual Meetings                          9
Section 5. Special Meetings                                     9
Section 6. Notice of Meetings; Waiver of Notice                 9
Section 7. Conduct of Meetings                                  9
Section 8. Quorum and Voting Requirements                      10
Section 9. Informal Action by Directors                        10
Section 10. Resignation                                        10
Section 11. Vacancies                                          10
Section 13. Amendments Concerning the Board                    10

ARTICLE V   COMMITTEES
                                       ii
<PAGE>

Section 1. Standing Committees                                 11
Section 2. Executive Committee                                 11
Section 3. Audit Committee                                     12
Section 4. Compensation Committee                              12
Section 5. Nominating Committee                                13
Section 6. Other Committees                                    13

ARTICLE VI   OFFICERS
Section 1. Number                                              13
Section 2. Term of Office and Removal                          14
Section 3. Chairman of the Board                               14
Section 4. President                                           14
Section 5. Vice Presidents                                     15
Section 6. Secretary                                           15
Section 7. Chief Financial Officer                             15
Section 8. Comptroller                                         15
Section 9. Treasurer                                           15
Section 10. Other Officers and Employees                       15
Section 11. Compensation of Officers and Others                16

ARTICLE VII   DIVIDENDS
                                                               16


ARTICLE VIII   AMENDMENTS
                                                               16
                                       iii
<PAGE>


                              BYLAWS

                                OF

                  DIME COMMUNITY BANCSHARES, INC.



                             ARTICLE I

                              OFFICES
          SECTION 1. REGISTERED OFFICE.  The registered office of Dime
Community Bancshares, 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
<PAGE>
                                                                Page 2

less than ten (10) nor more than sixty (60) days before the date of such
meeting.  If mailed, such notice shall be deemed to be delivered when
deposited in the U.S. mail, with postage thereon prepaid, addressed to
the shareholder at his or her address as it appears on the stock transfer
books or records of the Corporation as of the record date prescribed in
Section 6 of this Article II, or at such other address as the shareholder
shall have furnished in writing to the Secretary.  Notice of any special
meeting shall indicate that the notice is being issued by or at the
direction of the person or persons calling such meeting.  When
any meeting of shareholders, either annual or special, is adjourned to
another time or place, no notice of the adjourned meeting need be given,
other than an announcement at the meeting at which such adjournment is
taken giving the time and place to which the meeting is adjourned;
provided, however, that if the adjournment is for more than thirty (30)
days, or if after adjournment, the Board fixes a new record date for the
adjourned meeting, notice of the adjourned meeting shall be given to each
shareholder of record entitled to vote at the meeting.

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

          SECTION 6. FIXING OF RECORD DATE.  For the purpose of
determining shareholders entitled to notice of or to vote at any meeting
of shareholders or any adjournment thereof, or shareholders entitled to
receive payment of any dividend or other distribution or the allotment of
any rights, or in order to make a determination of shareholders for any
other proper 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
<PAGE>
                                                                Page 3

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

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

          SECTION 9. VOTING; PROXIES.  Each shareholder entitled to vote
at any meeting may vote either in person or by proxy.  Unless otherwise
specified in the Certificate of Incorporation or in a resolution, or
resolutions, of the Board providing for the issuance of preferred stock,
each shareholder entitled to vote shall be entitled to one vote for each
share of capital stock registered in his or her name on the transfer
books or records of the Corporation.  Each shareholder entitled to vote
may authorize another person or persons to act for him or her by proxy.
All proxies shall be in writing, signed by the shareholder or by his or
her duly authorized attorney-in-fact, and shall be filed with the
Secretary before being voted.  No proxy shall be valid after three (3)
years from the date of its execution unless otherwise provided in the
proxy.  The attendance at any meeting by a shareholder who shall have
previously given a proxy applicable thereto shall not, as such, have the
effect of revoking the proxy.  The Corporation may treat any duly
executed proxy as not revoked and in full force and effect until it
receives a duly executed instrument revoking it, or a duly executed proxy
bearing a later date.  If ownership of a share of voting stock of the
Corporation stands in the name of two or more persons, in the absence of
written directions to the Corporation to the contrary, any one or more of
such shareholders may cast all votes to which such ownership is entitled.
If an attempt is made to cast conflicting votes by the several persons in
whose names shares of stock stand, the vote or votes to which those
persons are entitled shall be cast as directed by a majority of those
holding such stock and present at such meeting.  If such conflicting
votes are evenly split on any particular matter, each faction may vote
the securities in question
<PAGE>
                                                                Page 4

proportionally, or any person voting the shares, or a beneficiary, if any,
may apply to the Court of Chancery or such other court as may have
jurisdiction to appoint an additional person to act with the persons so
voting the shares, which shall then be voted as determined by a majority
of such persons and the person appointed by the Court.  Except for the
election of directors or as otherwise provided by law, the Certificate
of Incorporation or these Bylaws, at all meetings of shareholders, all
matters shall be determined by a vote of the holders of a majority of the
number of votes eligible to be cast by the holders of the outstanding
shares of capital stock of the Corporation present and entitled to vote
thereat.  Directors shall, except as otherwise required by law, these
Bylaws or the Certificate of Incorporation, be elected by a plurality of
the votes cast by each class of shares entitled to vote at a meeting of
shareholders, present and entitled to vote in the election.

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

          SECTION 11. PROCEDURE FOR NOMINATIONS.  Subject to the
provisions hereof, the Nominating Committee of the Board shall select
nominees for election as directors.  Except in the case of a nominee
substituted as a result of the death, incapacity, withdrawal or other
inability to serve of a nominee, the Nominating Committee shall deliver
written nominations to the Secretary at least sixty (60) days prior to
the date of the annual meeting.  Provided the Nominating Committee makes
such nominations, no nominations for directors except those made by the
Nominating Committee shall be voted upon at the annual meeting of
shareholders unless other nominations by shareholders are made in
accordance with the provisions of this Section 11.  Nominations of
individuals for election to the Board at an annual meeting of
shareholders may be made by any shareholder of record of the Corporation
entitled to vote for the election of directors at such meeting who
provides timely notice in writing to the Secretary as set forth in this
Section 11.  To be timely, a shareholder's notice must be delivered to or
received by the Secretary not later than the following dates:  (i) with
respect to an election of directors to be held at an annual meeting of
shareholders, sixty (60) days in advance of such meeting if such meeting
is to be held on a day which is within thirty (30) days preceding the
<PAGE>
                                                                Page 5

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

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

          SECTION 12. SUBSTITUTION OF NOMINEES.  In the event that a
person is validly designated as a nominee in accordance with Section 11
of this Article II and shall thereafter become unwilling or unable to
stand for election to the Board, the Nominating Committee may designate a
substitute nominee upon delivery, not fewer than five (5) days prior to
the date of the meeting for the election of such nominee, of a written
notice to the Secretary setting forth

<PAGE>
                                                                Page 6

such information regarding such substitute nominee as would have been
required to be delivered to the Secretary pursuant to Section 11 of
this Article II had such substitute nominee been initially proposed
as a nominee.  Such notice shall include a signed consent to serve as
a director of the Corporation, if elected, of each such substituted
nominee.

          SECTION 13. NEW BUSINESS.  Any new business to be taken up at
the annual meeting at the request of the Chairman of the Board, the
President or by resolution of at least three-fourths of the entire Board
shall be stated in writing and filed with the Secretary at least fifteen
(15) days before the date of the annual meeting, and all business so
stated, proposed and filed shall be considered at the annual meeting,
but, except as provided in this Section 13, no other proposal shall be
acted upon at the annual meeting.  Any proposal offered by any
shareholder may be made at the annual meeting and the same may be
discussed and considered, but unless properly brought before the meeting
such proposal shall not be acted upon at the meeting.  For a proposal to
be properly brought before an annual meeting by a shareholder, the
shareholder must be a shareholder of record and have given timely notice
thereof in writing to the Secretary.  To be timely, a shareholder's
notice must be delivered to or received by the Secretary not later than
the following dates:  (i) with respect to an annual meeting of
shareholders, sixty (60) days in advance of such meeting if such meeting
is to be held on a day which is within thirty (30) days preceding the
anniversary of the previous year's annual meeting, or ninety (90) days in
advance of such meeting if such meeting is to be held on or after the
anniversary of the previous year's annual meeting; and (ii) with respect
to an annual meeting of shareholders held at a time other than within the
time periods set forth in the immediately preceding clause (i), the close
of business on the tenth (10th) day following the date on which notice of
such meeting is first given to shareholders.  For purposes of this
Section 13, notice shall be deemed to first be given to shareholders when
disclosure of such date of the meeting of shareholders is first made in a
press release reported to Dow Jones News Services, Associated Press or
comparable national news service, or in a document publicly filed by the
Corporation with the Securities and Exchange Commission pursuant to
Section 13, 14 or 15(d) of the Securities Exchange Act of 1934, as
amended.  A shareholder's notice to the Secretary shall set forth as to
the matter the shareholder proposes to bring before the annual meeting
(a) a brief description of the proposal desired to be brought before the
annual meeting; (b) the name and address of the shareholder proposing
such business; (c) the class and number of shares of the Corporation
which are owned of record by the shareholder and the dates upon which he
or she acquired such shares; (d) the identification of any person
employed, retained, or to be compensated by the shareholder submitting
the proposal, or any person acting on his or her behalf, to make
solicitations or recommendations to shareholders for the purpose of
assisting in the passage of such proposal, and a brief description of the
terms of such employment, retainer or arrangement for compensation; and
(e) such other information regarding such proposal as would be required
to be included in a proxy statement filed pursuant to the proxy rules of
the Securities and Exchange Commission or required to be delivered to the
Corporation pursuant to the proxy rules of the Securities and Exchange
Commission (whether or not the Corporation is then subject to such
rules).  This provision shall not prevent the consideration and approval
or disapproval at an annual meeting of reports of officers, directors and
committees of the Board or the management of the Corporation, but
<PAGE>
                                                                Page 7


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
<PAGE>
                                                                Page 8

attorneys or legal representatives, on surrender and cancellation of
certificates for a like number of shares, accompanied by an assignment
or power of transfer endorsed thereon or attached thereto, duly executed,
with such guarantee or proof of the authenticity of the signature as the
Corporation or its agents may reasonably require and with proper evidence
of payment of any applicable transfer taxes.  Subject to the provisions of
the Certificate of Incorporation of the Corporation, a record shall be made
of each transfer.

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

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

                            ARTICLE IV

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

          SECTION 2. QUALIFICATIONS.  Each director shall be at least
eighteen (18) years of age.
          SECTION 3. MANDATORY RETIREMENT.  No director shall serve
beyond the end of the annual meeting of the Corporation coincident with
or immediately following the date on
<PAGE>
                                                                Page 9


which his or her seventy-fifth (75th) birthday occurs.

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

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

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

          SECTION 7. CONDUCT OF MEETINGS.  Meetings of the Board shall be
presided over by the Chairman of the Board or such other director or
officer as the Chairman of the Board shall designate, and in the absence
or incapacity of the Chairman of the Board, the presiding officer shall
be the then senior member of the Board in terms of length of service on
the Board (which length of service shall include length of service on the
Board of Directors of The Dime Savings Bank of Williamsburgh and any
predecessors thereto).  The Secretary or, in his absence, a person
appointed by the Chairman of the Board (or other presiding person), shall
act as secretary of the meeting.  The Chairman of the Board (or other
person presiding) shall conduct all meetings of the Board in accordance
with the best interests of the Corporation and shall have the authority
and discretion to establish reasonable procedural rules for the conduct
of Board meetings.  At the discretion of the Chairman of the Board, any
one or more directors may participate in a meeting of the Board or a
committee of the Board by means of a
<PAGE>
                                                                Page 10

conference telephone or similar communications equipment allowing all
persons participating in the meeting to hear each other at the same
time.  Participation by such means shall constitute presence in person
at any such meeting.

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

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

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

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

          SECTION 12. COMPENSATION.  From time to time, as the Board
deems necessary, the Board shall fix the compensation of directors, and
officers of the Corporation in such one or more forms as the Board may
determine.
          SECTION 13. AMENDMENTS CONCERNING THE BOARD.  The number,
retirement age, and other restrictions and qualifications for directors
of the Corporation as set forth in

<PAGE>
                                                                Page 11
these Bylaws may be altered only by a vote, in addition to any vote required
by law, of two-thirds of the entire Board or by the affirmative vote of the
holders of record of not less than eighty percent (80%) of the total votes
eligible to be cast by holders of all outstanding shares of capital stock of
the Corporation entitled to vote generally in the election of directors at a
meeting of the shareholders called for that purpose.

                             ARTICLE V

                            COMMITTEES

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

          (a)  Executive Committee

          (b)  Audit Committee

          (c)  Compensation Committee

          (d)  Nominating Committee

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

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

          The Chairman of the Board or such other director or officer as
the Chairman of the Board shall designate shall serve as chairman of the
Executive Committee or, if the office of the Chairman of the Board is
vacant, the President shall serve as chairman of the Executive Committee.
In the absence of the chairman of the Executive Committee, the committee
shall designate, from among its membership present, a person to preside
at any meeting held in such absence.  The Executive Committee shall
designate, from its membership or otherwise, a secretary who shall report
to the Board at its next regular meeting all proceedings and actions
taken by the Executive Committee.  The Executive Committee shall meet as
necessary at the
<PAGE>
                                                                Page 12


call of the Chairman of the Board, the President or at the call of a
majority of the members of the Executive Committee.

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

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

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

          The committee shall meet annually at the call of the chairman
of the committee, and may hold such additional meetings as the Chairman
of the Board may deem necessary.  A
<PAGE>
                                                                Page 13

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
<PAGE>
                                                                Page 14

same manner above provided.  Each person elected shall have such
authority, bear such title and perform such duties as provided in these
Bylaws and as the Board may prescribe from time to time.  All officers
elected or appointed by the Board shall assume their duties immediately
upon their election and shall hold office at the pleasure of the Board.
Whenever a vacancy occurs among the officers, it may be filled at any
regular or special meeting called for that purpose, in the same manner as
above provided.

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

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

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

          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
<PAGE>
                                                                Page 15

shall have such other powers as may be assigned to him by the Board,
its committees or the Chief Executive Officer.  The President will be
a member ex-officio, with power to vote on all matters, of all
Committees of the Board, except the Audit Committee; in his capacity
as ex-officio member of the Compensation Committee he will be without
any power to vote.

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

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

          SECTION 7. CHIEF FINANCIAL OFFICER. The Chief Financial Officer
of the Corporation 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 disbursements of the
funds of the Corporation as are authorized and monitor the accounts of
all such transactions and of the financial condition of the Corporation.
The Chief Financial Officer shall also perform such other duties as the
Board of Directors may from time to time prescribe.

          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
<PAGE>
                                                                Page 16

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.

                           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, res
cinded, 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.



                             FINANCIAL HIGHLIGHTS
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
The selected consolidated financial and other data of the Company set forth
below is derived in part from, and should be read in conjunction with, the
Consolidated Financial Statements of the Company and Notes thereto appearing
elsewhere herein.

<TABLE>
<CAPTION>
<S>                                           <C>            <C>             <C>               <C>            <C>
    At or for the fiscal years ended June 30,     1998              1997           1996 <F1>         1995           1994
- --------------------------------------------------------------------------------------------------------------------------------
SELECTED FINANCIAL CONDITION DATA:
Total assets <F2>                                 $1,623,926      $1,315,026      $1,371,821       $662,739       $646,458
Loans, net <F3>                                      938,046         739,858         575,874        424,680        427,960
Mortgage-backed securities <F4>                      410,589         308,525         209,941         91,548         94,356
Investment securities <F2> <F4>                      174,551         168,596         392,450        101,695         86,686
Federal funds sold <F2>                                9,329          18,902         115,130         17,809          7,029
Goodwill                                              24,028          26,433          28,438             -              -
Deposits                                           1,038,342         963,395         950,114        554,841        546,761
Borrowings                                           360,106         139,543          27,708         17,820         17,871
Stockholders' equity <F5>                            186,349         190,889         213,071         77,067         67,919
- --------------------------------------------------------------------------------------------------------------------------------
Tangible Stockholders' equity <F5>                   159,558         162,361         184,188         76,321         67,646
SELECTED OPERATING DATA:
Interest income                                     $106,464         $89,030         $52,619        $49,223        $49,821
Interest expense on deposits and
       borrowings                                     56,935          41,564          23,516         18,946         17,594
- --------------------------------------------------------------------------------------------------------------------------------
Net interest income                                   49,529          47,466          29,103         30,277         32,227
Provision for losses                                   1,635           4,200           2,979          2,950          4,105
- --------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision for
       loan losses                                    47,894          43,266          26,124         27,327         28,122
Non-interest income                                    7,007           4,133           1,375          1,773          2,267
Non-interest expense <F6>                             29,937          27,492          14,021         14,053         12,714
- --------------------------------------------------------------------------------------------------------------------------------
Income before income tax expense and
       cumulative effect of changes in
       accounting principle                           24,964          19,907          13,478         15,047         17,675
Income tax expense <F7>                               11,866           7,591           6,181          6,621          8,211
- --------------------------------------------------------------------------------------------------------------------------------
Income before cumulative effect of
       changes in accounting principle                13,098          12,316           7,297          8,426          9,464
Cumulative effect on prior years of
       changing to a different method of
       accounting for:
      Income taxes <F8>                                   -               -               -              -            (383)
      Postretirement benefits other than
             pensions <F9>                                -               -           (1,032)            -              -
- --------------------------------------------------------------------------------------------------------------------------------
Net income <F10>                                     $13,098         $12,316          $6,265         $8,426         $9,081
- --------------------------------------------------------------------------------------------------------------------------------
<FN>
<F1> Since the acquisition of Conestoga was completed on June 26, 1996, its
     contribution to the Company's earnings and the effect upon average 
     balance computations for the fiscal year ended June 30, 1996 were not
     material.
<F2> At June 30, 1996, investment securities and federal funds sold include
     125.0 million and $6.1 million, respectively,  of excess proceeds
     resulting from the oversubscription to the Company's initial public
     offering.  The excess proceeds were refunded on July 1, 1996.
<F3> Loans, net, represents gross loans less net deferred loan fees and
     allowance for loan losses.
<F4> Amount includes investment in Federal Home Loan Bank of New York
     ("FHLBNY") capital stock.
<F5> Stockholders' Equity and tangible stockholders' equity increased from
     June 30, 1995 to June 30, 1996 primarily due to the Company's initial
     public offering.
<F6> Excluding a non-recurring charge of $2.0 million related to the
     recapitalization of the Savings Association Insurance Fund ("SAIF") of
     the Federal Deposit Insurance Corporation ("FDIC") , non-interest
     expense was $25.5 million during the year ended June 30, 1997.
<F7> Excluding non-recurring New York State and New York City income tax
     recoveries of $1.9 million and $1.0 million, respectively, income tax
     expense was $10.5 million during the fiscal year ended June 30, 1997.
<F8> Pursuant to Statement of Financial Accounting Standards No. 109,
     "Accounting for Income Taxes," ('SFAS 109"), on July 1, 1993, the Bank
     changed prospectively to the deferred method of accounting for income
     taxes. The effect of the adoption of this standard is reflected in the
     selected operating data  as the cumulative effect of adopting a change in
     accounting principles.
<F9>The Bank adopted Statement of Financial Accounting Standards No. 106,
    ''Employers' Accounting for Postretirement Benefits Other Than Pensions''
    ("SFAS 106") effective July 1, 1995. The Bank elected to record the full
    accumulated post retirement benefit obligation upon adoption. This resulted
    in a cumulative effect adjustment of $1,032,000 (after reduction for income
    taxes of $879,000) to apply retroactively to previous years the new method
    of accounting, which is shown in the consolidated statement of income for
    the year ended June 30, 1996.
<F10> Excluding a non-recurring charge of $2.0 million relating to
    recapitalization of the SAIF and the recovery of New York State and City
    deferred income taxes previously provided, net income would have been $10.5
    million, and the 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 earnings per share
    would have been 0.86%, 5.08%, 5.85%, 2.07%, 50.30% and $0.81, respectively,
    for the year ended June 30, 1997. Earnings per share information for the
    Company for the fiscal years ended prior to June 30, 1996 are not
    meaningful since the sale of the Company's common stock and the merger of
    Conestoga Bancorp, Inc. into the Bank occurred on June 26, 1996.
<F11> With the exception of end of period ratios, all ratios are based on
    average daily balances during the indicated periods. Asset Quality Ratios
    and Regulatory Capital Ratios are end of period ratios.
<F12> Income before cumulative effect of changes in accounting principles is
    used to calculate return on average assets and return on average equity
    ratios.
NOTES CONTINUED ON NEXT PAGE
</TABLE>
                                       - 1 -

<PAGE>

<TABLE>
<CAPTION>
<S>                                                      <C>               <C>            <C>           <C>           <C>
    At or for the fiscal years ended June 30,                  1998              1997           1996          1995          1994
- ----------------------------------------------------------------------------------------------------------------------------------
SELECTED FINANCIAL RATIOS AND OTHER DATA <F11>:
FINANCIAL AND PERFORMANCE RATIOS:
   Return on average assets <F10> <F12>                        0.90%              1.00%          1.07%        1.33%           1.46%
   Return on average stockholders' equity <F10> <F12>          7.06               5.94           9.07        11.50           14.66
   Return on average tangible stockholders'
         equity <F10> <F12>                                    8.24               6.84          11.84        11.53           14.66
   Stockholders' equity to total assets
         at end of period                                     11.48              14.52          15.53        11.63           10.51
   Tangible equity to tangible assets at end of period         9.99              12.62          13.72        11.53           10.47
   Loans to deposits at end of period                         91.50              77.91          61.43        77.47           78.94
   Average interest rate spread <F13>                          2.97               3.38           3.85         4.51            4.80
   Net interest margin <F14>                                   3.56               4.07           4.41         4.91            5.12
   Average interest earning assets to average
         interest bearing liabilities                        114.38             119.33         115.68       113.15          111.50
   Non-interest expense to average assets <F10>                2.05               2.24           2.06         2.21            1.97
   Core non-interest expense to average assets <F16>           1.73               1.87           2.06         2.21            1.97
   Efficiency ratio <F10> <F15>                               56.09              54.32          45.98        44.11           37.63
   Core efficiency ratio <F15> <F16>                          47.39              45.55          45.98        44.11           37.63
   Dividend payout ration                                     21.10               0.05             -           N/A             N/A
PER SHARE DATA:
   Diluted Earnings per share <F10>                           $1.09              $0.95            N/A          N/A             N/A
   Cash dividends per share                                    0.23              0.045            $-           N/A             N/A
   Book value per share                                       15.30              14.58          14.65          N/A             N/A
   Tangible book value per share                              13.10              12.40          12.66          N/A             N/A
CASH EARNINGS INFORMATION:
   Cash return on average assets <F12> <F17>                   1.31%              1.36%          1.07%        1.33%           1.46%
   Cash return on average
         stockholders' equity <F12> <F17>                     10.30               8.06           9.07        11.50           14.66
   Cash return on average tangible stockholders'
         equity <F12> <F17>                                   12.01               9.27           9.07        11.50           14.66
   Cash earnings per share <F17>                              $1.74              $1.29            N/A          N/A             N/A
ASSET QUALITY RATIOS AND OTHER DATA:
   Total non-performing loans <F18>                            $884             $3,190         $6,551       $5,073          $6,248
   Other real estate owned, net                                 825              1,697          1,946        4,466           8,200
      Ratios:
        Non-performing loans to total loans <F18>              0.09%              0.43%          1.12%        1.18%           1.45%
        Non-performing loans and real estate
              owned to total assets <F18>                      0.11               0.37           0.62         1.44            2.23
ALLOWANCE FOR LOAN LOSSES TO:
        Non-performing loans <F18>                         1,365.95%            336.24%        119.25%      101.99%          58.15%
        Total loans <F19>                                      1.27               1.43           1.34         1.20            0.84
REGULATORY CAPITAL RATIOS: (Bank only)
   Tangible capital                                            8.32%              9.86%          9.49%       11.53%          10.47%
   Core capital                                                8.32               9.87           9.50        11.56           10.51
   Risk-based capital                                         16.58              19.99          21.24        22.18           19.83
FULL SERVICE BRANCHES                                            14                 15             15            7               7

<FN>
 <F13> Average interest rate spread represents the difference between the
       weighted average yield on interest-earning assets and the weighted
       average  cost of interest-bearing liabilities.              
<F14> The net interest margin represents net interest income as a percentage of
      average interest-earning assets.
<F15> The efficiency ratio represents non-interest expense as a percentage of
      the sum of net interest income and non-interest income, excluding any
      gains or losses on sales of assets.
<F16> In calculating these ratios, amortization expense related to goodwill and
      the SAIF recapitalization charge are excluded from non-interest expense.
<F17> In calculating these ratios, non-interest expense excludes expenses such
      as goodwill amortization and the after-tax effect of compensation expense
      related to the Company's stock benefit plans which are accretive to book
      value.  Excluding the effects of the SAIF Special Assessment and the
      recovery of New York State and City deferred income taxes previously
      provided, cash return on average assets, cash return on average
      stockholders' equity, cash return on average tangible stockholders'
      equity, and cash earnings per share would have been 1.21%, 7.19%, 8.28%,
      and $1.15 for the year ended June 30, 1997.    
<F18> Non-performing loans consist of non-accrual loans.  The Company did not
      have any loans that were 90 days or more past due and still accruing at
      any of the dates presented. Non-performing loans and non-performing assets
      do not include troubled-debt restructurings (''TDRs''). See "Asset
      Quality.''  Including TDR's, the ratio of non-performing loans to total
      loans would have been 0.51%, 1.05%, 1.92%, 2.96% and 3.17%, respectively,
      for the years ended June 30, 1998, 1997, 1996, 1995 and 1994, the ratio of
      non-performing assets to total assets would have been 0.35%, 0.73%, 0.96%,
      2.59% and 3.38%, respectively, for the years ended June 30, 1998, 1997,
      1996, 1995 and 1994, and the allowance for loan losses as a percentage of
      non-performing loans would have been 248.71%, 136.45%, 69.61%, 40.66% and
      26.58%, respectively for the years ended June 30, 1998, 1997, 1996, 1995
      and 1994.
<F19> Total loans represents loans, net, plus the allowance for loan losses.
</TABLE>

                                       - 2 -
<PAGE>
                     MANAGEMENT'S DISCUSSION AND ANALYSIS
               OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

   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  in connection
with the Conversion, which are invested primarily in federal funds  and  short-
term, investment grade marketable securities.

   The  Bank's  principal  business  has  been,  and continues to be, gathering
deposits from customers within its market area, and  investing  those deposits,
primarily  in  multi-family and one-to-four family residential mortgage  loans,
mortgage-backed  securities,  and  obligations of the U.S. Government and GSEs.
The Bank's revenues are derived principally  from  interest  on  its  loan  and
securities  portfolios. The Bank's primary sources of funds are: deposits; loan
amortization,   prepayments   and  maturities;  amortization,  prepayments  and
maturities of mortgage-backed and  investment  securities, borrowed funds; and,
to  a lesser extent, the sale of fixed-rate mortgage  loans  to  the  secondary
market.

   The  Company's consolidated results of operations are dependent primarily on
net interest income, which is the difference between the interest income earned
on its interest-earning  assets, such as loans and securities, and the interest
expense paid on its interest-bearing liabilities, such as deposits. The Company
also generates non-interest  income such as service charges and other fees. The
Company's non-interest expenses  primarily consist of employee compensation and
benefits, occupancy expenses, federal  deposit insurance premiums, net costs of
other real estate owned, data processing fees and other operating expenses. The
Company's  results of operations are also  significantly  affected  by  general
economic and  competitive  conditions  (particularly changes in market interest
rates), government policies, changes in  accounting  standards  and  actions of
regulatory agencies.

PROPOSED ACQUISITION OF FINANCIAL BANCORP, INC.

      On  July  18,  1998,  the Company entered into the Merger Agreement  with
Financial Bancorp, pursuant to  which Financial Bancorp will be merged into the
Company.  The Merger Agreement provides  that  each outstanding share of common
stock,  par  value  $.01  per share, of Financial Bancorp  ("Financial  Bancorp
Common Stock") will be converted  into the right to receive, at the election of
the holder thereof, either shares of  common  stock, par value $0.01 per share,
of the Company ("Company Common Stock") or cash  subject  to  the  election,
allocation  and proration  procedures  set  forth  in  the  Merger Agreement.
If the Company's average closing price for the ten-day period  ending  ten  days
prior  to  the anticipated  closing  of  the  Merger  (the "Average Closing
Price") is between $22.95  and $31.05, the value of the consideration per share
to be received by Financial Bancorp shareholders will be $40.50, and 50% of the
total consideration to be paid to Financial Bancorp's shareholders shall
consist of Company Common Stock and 50% shall consist of cash.  If the
Company's Average Closing Price is greater than $31.05 or less than  $22.95,
then the value of the consideration per share to be received by Financial
Bancorp shareholders in the Merger will be adjusted, and the percentage of the
total consideration consisting of the Company's Common Stock and cash will
change, all as set forth in the Merger  Agreement.   If the Company Common Stock
has a market value during the pricing period of less than or  equal  to $20.25,
Financial Bancorp has the right to termination the Merger Agreement unless  the
Company agrees to increase the per share consideration to Financial Bancorp's
shareholders to at least $38.12.

      The Financial  Acquisition is subject to (i) approval by the shareholders
of Financial Bancorp, (ii) approval of the OTS and (iii) satisfaction or waiver
of certain other conditions.   Financial  Bancorp  is  a  unitary  savings bank
holding company for its wholly owned subsidiary, Financial Federal,  a  federal
savings bank.


MANAGEMENT STRATEGY

   The  Bank's  primary management strategy is to increase the Bank's household
and  deposit market  shares  in  the  communities  it  serves,  either  through
acquisitions  or purchases of deposits, or by direct marketing, and to increase
its origination  of,  and  investment  in,  mortgage loans, with an emphasis on
multi-family loans. Multi-family lending is a  significant business of the Bank
and reflects the fact that much of the housing in  the  Bank's  primary lending
area  is  multi-family  housing. The Company also strives to provide  a  stable
source of liquidity and earnings  through  the  purchase  of  investment  grade
securities;  seeks  to  maintain  the  Bank's asset quality for loans
                                       - 3 -
<PAGE>

and other investments;  and  uses appropriate portfolio  and  asset/liability
management techniques in an effort  to  manage  the effects of interest rate
volatility on the Bank's profitability and capital.

   FRANCHISE EXPANSION.  On June 26, 1996 the Bank completed the acquisition of
Conestoga Bancorp, Inc. ("Conestoga")  resulting  in  the merger of Conestoga's
wholly-owned subsidiary, Pioneer Savings Bank, F.S.B. ("Pioneer") with and into
the Bank, with the Bank as the resulting financial institution  (the "Conestoga
Acquisition").   The  Conestoga Acquisition was accounted for in the  Company's
financial  statements using  the  purchase  method  of  accounting.  Under  the
purchase method of accounting, the acquired assets and liabilities of Conestoga
are recognized at their fair value as of the date of the Conestoga Acquisition.
Shareholders  of  Conestoga  were  paid  approximately  $101.3 million in cash,
resulting in goodwill of $28.4 million, which is being amortized  on a straight
line basis over a twelve year period.  Since the Conestoga Acquisition occurred
on  June  26,  1996,  its  impact  upon  the Company's consolidated results  of
operations for the fiscal year ended June  30,  1996  was  minimal.   The  full
effect  of the Conestoga Acquisition is reflected in the Company's consolidated
results of  operations  for  the  fiscal  year ended June 30, 1997, as well the
consolidated statements of financial condition as of June 30, 1997 and 1996.

On July 18, 1998, the Company entered into the Merger Agreement, which provides
for  the  acquisition  of Financial Bancorp and  its  wholly-owned  subsidiary,
Financial Federal.  The  Financial  Acquisition,  which  is  expected  to close
during  the  first  quarter of 1999, will add five retail branches to the Bank.
As of June 30, 1998, these branches totaled $229.0 million in deposits.

The Company continues to evaluate acquisition and other growth opportunities as
they become available.   Additionally,  management  plans  to  supplement  this
strategy  with direct marketing efforts designed to increase customer household
and/or deposit  balances  and  the  number  of  the  Bank's  services  used per
household among its existing customers.

   LOAN  ORIGINATIONS  WITH  AN  EMPHASIS ON MULTI-FAMILY LENDING.   Management
believes that multi-family loans provide  advantages  as portfolio investments.
First,  they  provide  a  higher yield than single family loans  or  investment
securities  of  comparable  maturities  or  terms  to  repricing.  Second,  the
Company's  market  area generally  has  provided  a  stable  flow  of  new  and
refinanced multi-family  loan  originations.  In  addition  to  its emphasis on
multi-family  lending,  the  Company  will  continue  to  market  and originate
residential  first mortgage loans secured primarily by owner-occupied,  one-to-
four family residences,  including  condominiums  and  cooperative  apartments.
Third,  origination  and processing costs for the Company's multi-family  loans
are lower per thousand  dollars  of  originations than comparable single family
costs. In addition, to address the higher  credit  risk  associated with multi-
family  lending,  management  has  developed  what  it  believes  are  reliable
underwriting standards for loan applications in order to  maintain a consistent
credit quality for new loans.

   CAPITAL  LEVERAGE  STRATEGY.  As  a result of the Company's  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.  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 "Discussion
of 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 at June 30, 1997, include $96.3 million related to the capital  leverage
program, which increased to $266.4 million as of June 30, 1998.

In  addition to the capital leverage strategy, the Bank undertook an additional
$40.3  million  in medium term borrowings from the FHLBNY during the year ended
June 30, 1998 in  order  to  fund  multi-family and underlying ccoperative loan
originations.  The Company earns a net  interest  rate spread between the yield
on  the  multi-family and underlying cooperative loans  and  the  cost  of  the
borrowings.

LIQUIDITY AND CAPITAL RESOURCES
                                       - 4 -
<PAGE>


   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 Company are the origination  of
multi-family  and  one-to-four-family  mortgage  loans,  and  the  purchase  of
mortgage-backed and other securities. During the year ended June 30, 1998,  the
Bank's loan originations totaled $326.3  million compared to $264.8 million for
the year ended June 30, 1997. Purchases of mortgage-backed and other securities
totaled $432.6 million for the year ended  June  30,  1998  compared  to $362.9
million  for  the  year  ended  June  30,  1997.   These activities were funded
primarily  by  principal  repayments  on loans and mortgage-backed  securities,
maturities of investment securities, and  borrowings  by  means  of  repurchase
agreements  and  FHLB  Advances.   Principal  repayments on loans and mortgage-
backed securities totaled $210.9 million during  the  year ended June 30, 1998,
compared  to $132.4 million for the year ended June 30,  1997.   Maturities  of
investment  securities  totaled $73.4 million and $378.8 million, respectively,
during the fiscal years ended June 30, 1998 and 1997.  Loan and security sales,
which totaled $116.9 million and $47.2 million, respectively, during the fiscal
years ended June 30, 1998 and 1997, provided some additional cash flows.

   Deposits increased $74.9  million  and  $13.3 million during the fiscal year
ended June 30, 1998 and 1997, respectively.   Deposit flows are affected by the
level  of  interest rates, the interest rates and  products  offered  by  local
competitors,  and other factors. Certificates of deposit which are scheduled to
mature in one year  or  less  from June 30, 1998 totaled $406.4 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.  Net borrowings increased $220.6 million during the  fiscal
year ended June  30,  1998,  with  the  majority  of this growth experienced in
securities sold under agreement to repurchase ("Repo") transactions, consistent
with the Company's capital leverage strategy.

   Stockholders' equity declined $4.5 million during  the  year  ended June 30,
1998.   During  the  fiscal  year  ended June 30, 1998, the Company repurchased
919,837 shares of its common stock into  treasury (the "Treasury Repurchases").
The aggregate cost of the Treasury Repurchases was $20.8 million, at an average
price of $22.58 per share.  Offsetting the  impact  of the Treasury Repurchases
was  net  income  of $13.1 million and amortization of the  Company's  Employee
Stock Ownership Plan  ("ESOP")  and  Recognition  and Retention Plan ("RRP") of
$5.4 million during the fiscal year ended June 30, 1998.

   In  June,  1997,  the Company commenced payment of  regular  quarterly  cash
dividends, the per share amount of which has been increased for each successive
dividend to date.  During  the  year  ended June 30, 1998, the Company declared
and paid three cash dividends totaling  $2.6  million, or $0.23 per outstanding
common share on the respective dates of record.   On July 16, 1998, the Company
declared  a  cash dividend of $0.10 per common share  to  all  shareholders  of
record on July 31, 1998.  This dividend was paid on August 13, 1998.

   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 March 31, 1998, the Bank's
liquidity ratio was 14.2%. 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 $215.1 million borrowing limit at the FHLBNY.  At
June 30, 1998,  the Bank had $215.1 million in short and medium term borrowings
outstanding at the  FHLBNY, comprised of outstanding Advances of $103.5 million
and securities sold under agreement to repurchase of $111.6 million.

   At June 30, 1998,  the Bank was in compliance with all applicable regulatory
capital requirements. Tangible  capital  totaled  $131.2  million,  or 8.32% of
total  tangible assets, exceeded a 1.50% regulatory requirement; core  capital,
at 8.32% of adjusted assets, exceeded the required 3.0% regulatory minimum; and
total risk-based  capital, at 16.58% of risk weighted assets, exceeded the 8.0%
regulatory minimum.   In  addition,  at  June 30, 1998, the Bank was considered
"well-capitalized" for all regulatory purposes.
                                       - 5 -
<PAGE>


DISCUSSION OF MARKET RISK

   As a financial institution, the Company's  primary  component of market risk
is  interest rate volatility.  Fluctuations in interest rates  will  ultimately
impact  both the level of income and expense recorded on a large portion of the
Bank's assets  and  liabilities,  and  the market value of all interest earning
assets, other than those which possess a  short  term  to maturity.  During the
year  ended  June  30,  1998, the Company operated under a "flat  yield  curve"
interest rate environment,  which  features little discrepancy in rates offered
on short-term and long-term investments.  Under a flat yield curve environment,
financial  institutions  often  experience   both   increased   interest   rate
competition   related   to  loan  originations,  and  above-average  prepayment
activities related to mortgage-backed  investments,  both  of  which  adversely
impact  long-term  profitability.  The flat yield curve environment experienced
during the 1998 fiscal  year  was  a  primary  factor  in  the reduction of the
Company's  interest  rate  spread  compared to the prior fiscal  year.   Recent
troubled economic conditions in several  nations  throughout  Europe,  Asia and
South  and  Central  America  have  created  interest  rate volatility for U.S.
government  and  agency  obligations.   As  a  result  of  this  interest  rate
volatility,  the U.S. stock market, especially amongst financial  institutions,
has experienced  even  greater  volatility  subsequent to June 30, 1998.  It is
unclear at this time what, if any, effect these  conditions  will  have  on the
local and regional economy and real estate market.

   Since all of the Company's interest bearing liabilities and virtually all of
the Company's interest earning assets are located at the Bank, virtually all of
the Company's interest rate risk exposure lies at the Bank level.  As a result,
all  significant interest rate risk management procedures are performed at  the
Bank level.   Based  upon  the  Bank's  nature  of  operations, the Bank is not
subject to foreign currency exchange or commodity price  risk.  The Bank's real
estate loan portfolio, concentrated primarily within New York  City, is subject
to  risks  associated  with  the local economy.  The Company does not  own  any
trading assets.  See "Asset Quality.".   The  Company  did  not  engage  in any
hedging  transactions  utilizing  derivative instruments (such as interest rate
swaps and caps) during the fiscal year  ended  June  30, 1998, and did not have
any such hedging transactions in place at June 30, 1998.   In  the  future, the
Company  may,  with  Board  approval,  engage in hedging transactions utilizing
derivative instruments.

   The Company's interest rate management strategy is designed to stabilize net
interest  income and preserve capital over  a  broad  range  of  interest  rate
movements and has three primary components:

   ASSETS.    The  Company's largest single asset type is the multi-family real
estate loan.  Multi-family  loans  typically  carry  a  shorter average term to
maturity than one-to-four family residential loans, thus significantly reducing
the  overall  level  of interest rate risk.  In addition, in  order  to  manage
interest rate risk, management emphasizes origination of adjustable rate multi-
family loans.  Due to  the  flat  yield  curve  environment,  as evidenced by a
relatively low level of medium- and long-term interest rates, the Company faced
increased  consumer  demand  for  fixed  rate  multi-family  loan originations.
However,  while  down  from the prior year level of 75%, approximately  60%  of
multi-family loans originated  during  the  year  ended  June  30,  1998,  were
adjustable  rate,  with  repricing  typically  occurring  after five years.  In
addition,  management  has  sought to include various types of  adjustable-rate
single family (including cooperative  apartment) whole loans and adjustable and
floating-rate investment securities in  its  portfolio,  which  generally  have
repricing  terms  of  3 years or less.  At June 30, 1998, adjustable-rate whole
loans totaled $617.2 million,  or  38.0%  of  total  assets,and adjustable-rate
investment securities (CMO's, REMIC's and mortgage-backed  securities issued by
GSEs) totaled $301.3 million, or 18.6% of total assets.

   DEPOSIT LIABILITIES.   The Bank, a traditional community-based savings bank,
is  largely  dependent  upon  its  base  of competitively priced core  deposits
(consisting  of  all  deposits  except  certificates  of  deposit)  to  provide
stability on the liability side of the balance  sheet.  The  Bank  has retained
many  loyal customers over the years through a combination of quality  service,
convenience,  and  a  stable  and experienced staff. Core deposits, at June 30,
1998  were  $426.0  million,  or 41.03%  of  total  deposits.  The  balance  of
certificates of deposit as of June  30,  1998  was $612.3 million, or 58.97% of
total  deposits, of which $206.0 million, or 33.6%  of  total  certificates  of
deposits,  mature  after  one  year. Depending on market conditions, management
prices its certificates of deposit  in  an effort to encourage the extension of
the average maturities of deposit liabilities beyond one year. Over the twelve-
month period ending June 30, 1998, the Bank experienced a strong retention rate
on maturing certificates of deposit.

   WHOLESALE FUNDS.   The Bank does not accept brokered deposits as a source of
funds and has no plans to do so in the future. However, the Bank is a member of
the FHLBNY which provides it with a borrowing  line  equal  to  $215.1 million.
From  time to time, the Bank will borrow from the FHLBNY for various  purposes.
At June  30,  1998,  the Bank had outstanding borrowings of $215.1 million with
the FHLBNY.
                                       - 6 -
<PAGE>


   The Bank actively manages interest rate risk through the use of a simulation
model which measures the  sensitivity of future net interest income and the net
portfolio value to changes  in interest rates.  In addition, the Bank regularly
monitors interest rate sensitivity  through  GAP  Analysis,  which measures the
terms  to  maturity  or  next  repricing  date  of interest earning assets  and
interest bearing liabilities.

GAP ANALYSIS

   The  following table sets forth the amounts of  the  Company's  consolidated
interest-earning   assets  and  interest-bearing  liabilities,  outstanding  at
June 30, 1998, which  are  anticipated,  based  upon  certain  assumptions,  to
reprice  or  mature  in each of the future time periods shown. Except as stated
below, the amount of assets  and  liabilities  shown  which  reprice  or mature
during  a  particular  period  were determined based on the earlier of term  to
repricing or the term to repayment  of  the  asset  or  liability. The table is
intended to provide an approximation of the projected repricing  of  assets and
liabilities   at  June  30,  1998  on  the  basis  of  contractual  maturities,
anticipated prepayments,  and  scheduled  rate adjustments within a three-month
period and subsequent selected time intervals.  For purposes of presentation in
the  following  table,  the Company utilized the national  deposit  decay  rate
assumptions  published  by  the  OTS  as  of  December  31,  1992  (the  latest
available), which for savings  accounts,  NOW  and Super NOW accounts and money
market  accounts  in the one year or less category,  were  14%,  37%  and  79%,
respectively. The loan amounts in the table reflect principal balances expected
to be redeployed and/or  repriced  as  a result of contractual amortization and
anticipated early payoffs of adjustable-and  fixed-rate  loans, and as a result
of  contractual  rate  adjustments  on  adjustable-rate  loans.   The   amounts
attributable  to mortgage-backed securities reflect principal balances expected
to  be  redeployed  and/or  repriced  as  a  result  of  anticipated  principal
repayments,  and as a result of contractual rate adjustments on adjustable-rate
mortgage-backed securities.
                                       - 7 -
<PAGE>

<TABLE>
<CAPTION>
<S>                   <C>          <C>           <C>           <C>           <C>           <C>          <C>         <C>
                                                    More than      More than    More than                   Non-
                         3 Months    3 Months      6 Months to     1 Year to    3 Years to    More than    interest
  At June 30, 1998       or Less     to 6 Months     1 Year        3 Years      5 Years  to   5 Years      bearing      Total
- ----------------------------------------------------------------------------------------------------------------------------------
INTEREST-EARNING                                                  ($ IN THOUSANDS)
ASSETS <F1>
Mortgages and
   other loans            $65,221       $60,744       $56,574       $223,924      $246,014     $297,644        $-       $950,121
Investment
   securities              26,168           250         5,485         52,270        72,699        6,925         -        163,797
Mortgage-backed
   securities <F2>         91,073        70,872        55,153        108,077        43,486       41,928         -        410,589
Federal funds sold          9,329            -             -              -             -            -          -          9,329
FHLB capital stock         10,754            -             -              -             -            -          -         10,754
Total interest
   earning assets         202,545       131,866       117,212        384,271       362,199      346,497         -      1,544,590
       
LESS:
Allowance for loan
   losses                     -              -             -              -             -            -     (12,075)      (12,075)
- ----------------------------------------------------------------------------------------------------------------------------------
Net interest-earning
   assets                 202,545       131,866       117,212        384,271       362,199      346,497    (12,075)    1,532,515
Non-interest-earning
   assets                  18,008            -             -              -             -            -      73,403        91,411
- ----------------------------------------------------------------------------------------------------------------------------------
Total assets             $220,553      $131,866      $117,212       $384,271      $362,199     $346,497    $61,328    $1,623,926
- ---------------------------------------------------------------------------------------------------------------------------------- 
INTEREST-BEARING
LIABILITIES:
Savings Accounts          $11,917       $11,917       $23,834        $76,249       $56,394     $160,170        $-       $340,481
NOW and Super
   NOW accounts             1,658         1,658         3,316          6,072         1,625        3,598         -         17,927
Money market
   accounts                 6,037         6,037        12,074          3,363         1,601        1,455         -         30,567
Certificates of
   Deposit                139,108       103,472       163,791        188,800        16,928          229         -        612,328
Borrowed funds            144,455        23,598            -          44,450        69,000       78,603         -        360,106
Interest-bearing
   escrow                      -             -             -              -             -         4,294         -          4,294
- ----------------------------------------------------------------------------------------------------------------------------------
Total interest-
  bearing liabilities     303,175       146,682       203,015        318,934       145,548      248,349         -      1,365,703
Checking accounts              -             -             -              -             -            -      37,039        37,039
Other non-interest                         
   bearing                 
   liabilities             12,062            -             -              -             -            -      22,773        34,835
Stockholders' equity           -             -             -              -             -            -     186,349       186,349
- ----------------------------------------------------------------------------------------------------------------------------------
Total liabilities
   and stockholders'     
   equity                $315,237      $146,682      $203,015       $318,934      $145,548     $248,349   $246,161    $1,623,926
- ----------------------------------------------------------------------------------------------------------------------------------
Interest sensitivity
   gap per period       $(100,630)     $(14,816)     $(85,803)       $65,337      $216,651      $98,148         -
- ------------------------------------------------------------------------------------------------------------------
Cumulative interest
   sensitivity gap      $(100,630)    $(115,446)    $(201,249)     $(135,912)      $80,739     $178,887         -
- ------------------------------------------------------------------------------------------------------------------
Cumulative interest
   sensitivity gap as
   a percent of     
   total assets             (6.20)%       (7.11)%      (12.39)%        (8.37)%        4.97%       11.02%        -
Cumulative total
   interest-
   earning assets as
   a percent of 
   cumulative               
   total interest
   bearing liabilities      66.81%        74.34%        69.17%         86.01%       107.23%      113.10%        -
<FN>       
   <F1> Interest-earning assets are included in the period in which the
        balances are expected to be redeployed and/or repriced as result of
        anticipated pre-payments, scheduled rate adjustments, and contractual
        maturities.
   <F2> Based upon historical repayment experience.

</TABLE>
                                       - 8 -
<PAGE>

   The Company's balance sheet is primarily comprised of assets which mature or
reprice within  five  years,  with  a significant portion maturing or repricing
within one year. In addition, the Company's deposit base is comprised primarily
of savings accounts, and certificates of deposit with maturities of three years
or less, representing 11.9% and 57.3%,  respectively, of total deposits at June
30,  1998.  As  a  result,  at June 30, 1998,  the  Company's  interest-bearing
liabilities maturing or repricing within one year totaled $652.9 million, while
interest earning assets maturing  or  repricing  within one year totaled $451.6
million, resulting in a negative one-year interest  sensitivity  gap  of $201.2
million,  or  12.4%  of  total  assets.   In  comparison, at June 30, 1997, the
Company had a negative one-year interest sensitivity  gap  of $98.5 million, or
7.5%  of  total  assets.   The Company's estimate of repricing liabilities  for
selected deposit types which  do  not  carry  contractual  maturities,  such as
savings accounts, is based upon the decay rate tables published by the OTS.

   Certain shortcomings are inherent in the method of analysis presented in the
foregoing table. For example, although certain assets and liabilities may  have
similar  maturities or periods to repricing, they may not react correspondingly
to changes  in market interest rates. Also, the interest rates on certain types
of assets and  liabilities may fluctuate with changes in market interest rates,
while interest rates  on other types of assets may lag behind changes in market
rates.  Additionally, certain  assets,  such  as  adjustable-rate  loans,  have
features,  like  annual  and  lifetime  rate  caps,  which  restrict changes in
interest  rates  both  on  a short-term basis and over the life of  the  asset.
Further, in the event of a change  in  interest  rates,  prepayment  and  early
withdrawal  levels  would  likely  deviate  from  those  assumed  in the table.
Finally, the ability of certain borrowers to make scheduled payments  on  their
adjustable-rate loans may decrease in the event of an interest rate increase.

   Under  interest  rate  scenarios  other  than that which existed on June 30,
1998,  the  gap ratio for the Company's assets  and  liabilities  could  differ
substantially  based  upon  different  assumptions about how core deposit decay
rates and loan prepayments would change.  For  example,  the Company's interest
rate  risk management model assumes that in a rising rate scenario,  by  paying
competitive  rates  on  non-core  deposits, a large share of core deposits will
transfer to certificates of deposit and be retained, although at higher cost to
the Company. Also, loan and mortgage-backed  security prepayment rates would be
expected to slow, as borrowers postpone property  sales  or  loan  refinancings
until rates again decline.

INTEREST RATE RISK EXPOSURE COMPLIANCE

   Increases in the level of interest rates also may adversely affect  the fair
value of the Company's securities and other earning assets. Generally, the fair
value  of  fixed-rate instruments fluctuates inversely with changes in interest
rates. As a  result,  increases  in interest rates could result in decreases in
the fair value of the Company's interest-earning  assets, which could adversely
affect the Company's results of operations if sold, or, in the case of interest
earning assets classified as available for sale, the  Company's   stockholders'
equity,  if retained. Under Generally Accepted Accounting Principles  ("GAAP"),
changes in  the  unrealized  gains  and  losses,  net  of  taxes, on securities
classified   as   available  for  sale  will  be  reflected  in  the  Company's
stockholders' equity.  As  of June 30, 1998, the Company's securities portfolio
included $449.6 million in securities  classified as available for sale. Due to
the  magnitude of the Company's holdings  of  securities  available  for  sale,
changes  in  interest  rates  could produce significant changes in the value of
such securities and could produce significant fluctuations in the stockholders'
equity of the Company.  The Company does not own any trading assets.

   On a quarterly basis, an interest  rate  risk  exposure compliance report is
prepared  and  presented  to  the Company's Board of Directors.   This  report,
prepared in accordance with Thrift  Bulletin #13 issued by the OTS, presents an
analysis of the change in net interest income and net portfolio value resulting
from an increase or decrease in the level  of  interest rates.  All changes are
measured as percentage changes from the values of projected net interest income
and net projected portfolio value in the flat rate  scenario.   The  calculated
estimates of change in net interest income and net portfolio value are compared
to  current  limits  established  by  management  and approved by the Board  of
Directors.  The following is a summary of the Company's  interest rate exposure
report as of June 30, 1998:
                                       - 9 -
<PAGE>


<TABLE>
<CAPTION>
                                                              PERCENTAGE CHANGE IN
                                  ---------------------------------------------------------------------------
                                            NET INTEREST INCOME                      NET PORTFOLIO VALUE
                                  ---------------------------------------------------------------------------
<S>                               <C>              <C>                  <C>                <C>
CHANGE IN INTEREST RATE               LIMIT            PROJECTED CHANGE        LIMIT         PROJECTED CHANGE
- -------------------------------------------------------------------------------------------------------------
- -400 Basis Points                     -50.00%               -5.43%               -50.00%            17.36
- -300 Basis Points                     -37.50                1.89                 -37.50             16.72
- -200 Basis Points                     -25.00                6.11                 -25.00             13.72
- -100 Basis Points                     -12.50                6.87                 -12.50              6.99
Flat Rate (1)                             -                   -                        -               -
+100 Basis Points                     -12.50                -9.37                -12.50             -7.61
+200 Basis Points                     -25.00                -19.04               -25.00            -18.40
+300 Basis Points                     -37.50                -29.80               -37.50            -30.38
+400 Basis Points                     -50.00%               -41.01               -50.00%           -42.29
</TABLE>

   The  model  utilized  to  create  the report presented above  makes  various
estimates  at each level of interest rate  change  regarding  cash  flows  from
principal repayments  on  loans  and  mortgage-backed  securities  and/or  call
activity  on  investment securities.  Actual results could differ significantly
from these estimates  which  would  result  in  significant  differences in the
calculated  projected  change.   In  addition, the limits stated above  do  not
necessarily  represent  the  level  of  change  under  which  management  would
undertake specific measures to realign its  portfolio  in  order  to reduce the
projected level of change.

ASSET QUALITY

   The  Company's  real  estate loan servicing policies and procedures  require
that the Company initiate  contact  with  a  delinquent  borrower  as  soon  as
possible  after the payment is late ten days. Generally, the policy calls for a
late notice  to  be  sent 10 days after the due date of the payment. If payment
has not been received  within  30 days of the due date, a letter is sent to the
borrower. Thereafter, periodic letters  and  phone  calls  are  placed  to  the
borrower  until  payment is received. In addition, Company policy calls for the
cessation of interest  accruals  on  loans  delinquent  90  days  or more. When
contact is made with the borrower at any time prior to foreclosure, the Company
will  attempt to obtain the full payment due, or work out a repayment  schedule
with the  borrower to avoid foreclosure. Generally, foreclosure proceedings are
initiated by  the  Company  when  a  loan  is  90  days  past  due.  As soon as
practicable  after  initiating foreclosure proceedings on a loan,  the  Company
prepares an estimate of the fair value of the underlying collateral.  It is the
Company's general policy  to dispose of properties acquired through foreclosure
or  deeds  in  lieu  thereof  as  quickly  and  as  prudently  as  possible  in
consideration of market conditions,  the physical condition of the property and
other mitigating conditions.  If a foreclosure  action  is  instituted  and the
loan is not brought current, paid in full, or refinanced before the foreclosure
sale,  the  real  property  securing  the  loan  is  generally  either  sold at
foreclosure  or  sold  subsequently  by  the  Company  as  soon  thereafter  as
practicable.

   Management  reviews delinquent loans on a periodic basis and reports monthly
to the Board of  Directors  regarding  the  status  of  all delinquent and non-
accrual loans in the Company's portfolio. The Company retains  outside  counsel
experienced   in   foreclosure   and   Companyruptcy  procedures  to  institute
foreclosure and other actions on the Company's  delinquent  loans.  It  is  the
policy  of the Company to initiate foreclosure proceedings after a loan becomes
90  days past  due.   As  soon  as  practicable  after  initiating  foreclosure
proceedings  on  a  loan, the Company prepares an estimate of the fair value of
the underlying collateral.  It  is  the  Company's general policy to dispose of
properties acquired through foreclosure or deeds in lieu thereof as quickly and
as prudently as possible in consideration  of  market  conditions, the physical
condition of the property, and any other mitigating conditions.

   The continued adherence to these procedures, as well  as a strong local real
estate market, resulted in a significant drop in problem loans in the Company's
portfolio, particularly multi-family and underlying cooperative  loans,  during
the  fiscal  year  ended  June  30,  1998.    Primarily, these declines reflect
satisfaction of loans out of successful foreclosure proceedings, as well as the
movement of loans to other real estate followed  by  the successful disposition
of  the underlying properties.  Evidence of this is reflected  in  declines  in
both  non-performing  loans  and  loans  delinquent 60-89 days.  Non-performing
loans totaled $884,000 at June 30, 1998, as  compared  to  $3.2 million at June
30, 1997. The Company had 35 loans totaling $328,000 delinquent  60-89  days at
June  30,  1998,  as compared to 33 such delinquent loans
                                       - 10 -
<PAGE>

totaling $603,000  at June 30, 1997.  The  Company  has experienced a shift in
the composition of its 60-89 day delinquencies from its  conventional  mortgage
portfolio, which loans typically carry larger average balances, to smaller
balance  FHA/VA insured ad consumer loans.  As a result, the number of
delinquent loans has  not  declined despite the decline in overall dollar level.

   Under   GAAP,   the   Company  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 Company, for economic or legal reasons related to the
borrower's financial difficulties, grants a concession to the borrower that the
Company 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  Company  had  three  loans classified  as
troubled-debt restructurings at June 30, 1998, totaling $3.9  million,  and all
are  currently  performing  according  to their restructured terms. The largest
restructured debt, a $2.7 million loan secured  by  a mortgage on an underlying
cooperative  apartment  building  located  in  Forest  Hills,   New  York,  was
originated in 1987. The loan was first restructured in 1988, and again in 1994.
The  current  regulations  of the OTS require that troubled-debt restructurings
remain classified as such until  either  the  loan  is repaid or returns to its
original  terms.  The Company did not have any new loan  restructurings  during
the fiscal year ended June 30, 1998.  All three troubled-debt restructurings as
of June 30,  1998  are  on  accrual  status  as  they  have  been performing in
accordance with the restructuring terms for over one year.

   Pursuant to Company guidelines for determining and measuring  impairment  in
loans  within the meaning of SFAS 114, in the event the carrying balance of the
loan, including  all  accrued interest, exceeds the estimate of fair value, the
loan is considered to be  impaired  and a reserve is established.  The recorded
investment in loans deemed impaired was  approximately  $3.1 million as of June
30, 1998, compared to $4.3 million at June 30, 1997, and the average balance of
impaired loans was $3.8 million for the year ended June 30,  1998  compared  to
$4.7  million  for  the year ended June 30, 1997. The impaired portion of these
loans is represented by specific reserves totaling $23,000 allocated within the
allowance for loan losses at June 30, 1998. At June 30, 1998, 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 June 30, 1998,
has performed in accordance with the provisions of the restructuring  agreement
signed in October, 1995.  The loan has been retained on accrual status  at June
30,  1998.  .   Generally,  the  Company  considers  non-performing loans to be
impaired loans.  However, at June 30, 1998, approximately  $428,000  of one-to-
four family, cooperative apartment and consumer loans on nonaccrual status  are
not  deemed  impaired.   All of these loans have outstanding balances less than
$227,000, and are considered  a homogeneous loan pool which are not required to
be evaluated for impairment.  See  "Notes to Consolidated Financial Statements"
for a further discussion of impaired loans.

   The balance of other real estate  owned  ("OREO")was $825,000, consisting of
14 properties, at June 30, 1998 compared to $1.7  million,  consisting  of   22
properties, at June 30, 1997.  During the year ended June 30, 1998, $779,000 in
loans  were  transferred  into OREO.  Offsetting this addition, were OREO sales
and charge-offs of $1.7 million  during  the  year  ended  June  30, 1998.  All
charge-offs  were  recorded  against  the  allowance for losses on real  estate
owned, which was $164,000 as of June 30, 1998.

   The  following table sets forth information  regarding  the  Company's  non-
performing  loans,  non-performing  assets,  impaired  loans  and troubled-debt
restructurings at the dates indicated.
                                       - 11 -
<PAGE>

<TABLE>
<CAPTION>
<S>                                                <C>              <C>             <C>             <C>             <C>
    At Year Ended June 30,                             1998              1997            1996           1995            1994
- ------------------------------------------------------------------------------------------------------------------------------
                                                                            ($ In Thousands)
NON-PERFORMING LOANS
   One-to-four family                                     $471          $1,123           $1,149           $572          $1,276
   Multi-family and underlying cooperative                 236           1,613            4,734          3,978           4,363
   Non-residential                                          -               -                -              -               -
   Cooperative apartment                                   133             415              668            523             609
   Other                                                    44              39               -              -               -
- ------------------------------------------------------------------------------------------------------------------------------
Total non-performing loans                                 884           3,190            6,551          5,073           6,248
Other Real Estate Owned                                    825           1,697            1,946          4,466           8,200
- ------------------------------------------------------------------------------------------------------------------------------
Total non-performing assets                             $1,709          $4,887           $8,497         $9,539         $14,448
- ------------------------------------------------------------------------------------------------------------------------------
Troubled-debt restructurings                            $3,971          $4,671           $4,671         $7,651          $7,421
Total non-performing assets and
   troubled-debt restructurings                         $5,680          $9,558          $13,168        $17,190         $21,869
Impaired loans <F1>                                     $3,136          $4,294           $7,419            N/A             N/A
RATIOS:
   Total non-performing loans to total loans              0.09%           0.43%            1.12%          1.18%           1.45%
   Total non-performing assets to total assets            0.11            0.37             0.62           1.44            2.23
   Total non-performing assets and troubled-
      debt restructurings to total assets                 0.35            0.73             0.96           2.59            3.38
<FN>
<F1> The Bank adopted SFAS 114 effective July 1, 1995.  Impaired loans were not
     measured prior to adoption.
</TABLE>

ANALYSIS OF NET INTEREST INCOME

   The  Company's  profitability, like that of most financial institutions,  is
dependent to a large  extent  upon  its  net  interest  income,  which  is  the
difference  between  its  interest  income  on interest-earning assets, such as
loans and securities, and its interest expense on interest-bearing liabilities,
such as deposits and borrowings.  Net interest income depends upon the relative
amounts  of interest-earning assets and interest-bearing  liabilities  and  the
interest rates earned or paid on them.

   The following table sets forth certain information relating to the Company's
consolidated  statements  of operations for the years ended June 30, 1998, 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.
                                       - 12 -
<PAGE>

<TABLE>
<CAPTION>
For the years ended June 30,          1998                                   1997                                1996
<S>                  <C>           <C>         <C>          <C>          <C>        <C>         <C>          <C>        <C>
                                                   AVERAGE                              Average                            Average
                        AVERAGE                     YIELD/     Average                  Yield/      Average                 Yield/
                        BALANCE       INTEREST      COST       Balance      Interest    Cost        Balance     Interest    Cost
- ----------------------------------------------------------------------------------------------------------------------------------
                                                    (In Thousands)
ASSETS:                                                    
Interest-earning
  assets
Real estate loans       $837,755       $69,824        8.33%    $642,913      $54,965      8.55%    $435,948     $39,314      9.02%
  <F1>
Other loans                5,393           487        9.03        5,444          460      8.45        3,497         340      9.72
Investment
  securities             164,265        10,798        6.57      215,809       13,654      6.33      107,206       5,738      5.35
  <F2> <F3>
Mortgage-backed
  securities <F2>        349,910        23,463        6.71      261,275       17,704      6.78       89,001       5,927      6.66
Federal funds sold        35,540         1,892        5.32       40,349        2,247      5.57       23,904       1,300      5.44
                       -----------------------                ----------------------                -------------------
Total interest-
  earning assets       1,392,863      $106,464        7.64    1,165,790      $89,030      7.64      659,556     $52,619     7.98%
                       -----------------------                ----------------------                -------------------
Non-interest earning
  assets                  66,008                                 64,148                              20,424
                      ----------                             ----------                            --------   
Total assets          $1,458,871                             $1,229,938                            $679,980
                      ----------                             ----------                            --------   
LIABILITIES AND
STOCKHOLDERS' EQUITY
LIABILITIES AND
STOCKHOLDERS' EQUITY
Interest bearing
  liabilities:
NOW, Super NOW
  and Money market
  accounts               $48,556       $1,131         2.33%     $55,327       $1,404      2.54%     $30,759        $634       2.06%
Savings accounts         338,062        7,628         2.26      349,821        8,192      2.34      232,631       5,789       2.49
Certificates of
  deposit                594,098       34,174         5.75      515,542       28,869      5.60      285,524      16,013       5.61
Mortgagors' escrow         4,700           94         2.00        3,792           79      2.08        3,371          72       2.14
Borrowed funds           232,385       13,908         5.98       52,495        3,020      5.75       17,854       1,008       5.65
                       -----------------------                ----------------------                -------------------
Total interest-
  bearing                     
  liabilities          1,217,801      $56,935         4.68%     976,977      $41,564      4.26%     570,139     $23,516       4.13%
                       -----------------------                ----------------------                -------------------
Checking accounts         31,457                                 27,653                              11,646
Other non-interest-
  bearing liabilities     24,097                                 18,131                              17,718
                      ----------                             ----------                            --------   
Total liabilities      1,273,355                              1,022,761                             599,503
Stockholders' equity     185,516                                207,177                              80,477
                      ----------                             ----------                            --------   
Total liabilities
  and stockholders'                                
  equity              $1,458,871                             $1,229,938                            $679,980
                      ----------                             ----------                            --------   
Net interest income/
  interest rate
  spread <F4>                         $49,529         2.97%                  $47,466      3.38%                 $29,103       3.85%
                                      -------                                -------                            -------
Net interest-earning
  assets/net interest                           
  margin <F5>           $175,062                      3.56%    $188,813                   4.07%     $89,417                   4.41%
                      ----------                             ----------                            --------   
Ratio of interest-
  earning assets to
  interest-bearing              
        liabilities                                 114.38%                             119.33%                             115.68%

<FN>
<F1> In computing the average balance of loans, non-accrual loans have been
     included.  Interest income includes loan servicing fees as defined under
     SFAS 91.
<F2> Includes securities classified ''available for sale.''
<F3> Includes interest bearing deposits in other banks and FHLB stock.
<F4> Net interest rate spread represents the difference between the average
     yield 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>
                                       - 13 -
<PAGE>

RATE/VOLUME ANALYSIS

   Net interest income can also be analyzed in terms of the impact of changing
interest rates on interest-earning assets and interest-bearing liabilities and
changing the volume or amount of these assets and liabilities. The following
table represents the extent to which changes in interest rates and changes in
the volume of interest-earning assets and interest-bearing liabilities have
affected the Company's interest income and interest expense during the periods
indicated. Information is provided in each category with respect to (i) changes
attributable to changes in volume (change in volume multiplied by prior rate),
(ii) changes attributable to rate (changes in rate multiplied by prior volume),
and (iii) the net change. Changes attributable to the combined impact of volume
and rate have been allocated proportionately to the changes due to the volume
and the changes due to rate.

<TABLE>
<CAPTION>
                                  YEAR ENDED                           Year Ended                         Year Ended
                                JUNE 30, 1998                         June 30, 1997                      June 30, 1996
                                  COMPARED TO                          Compared to                        Compared to
                                  YEAR ENDED                           Year Ended                         Year Ended
                                 JUNE 30, 1997                        June 30, 1996                     June 30, 1995
                              INCREASE/(DECREASE)                  Increase/(Decrease)                Increase/(Decrease)
                                    DUE TO                                Due to                           Due to
<S>               <C>           <C>         <C>          <C>          <C>         <C>        <C>          <C>         <C>
                       VOLUME       RATE        NET           Volume       Rate        Net       Volume       Rate        Net
- ----------------------------------------------------------------------------------------------------------------------------------
                                                       (Dollars in Thousands)
INTEREST-EARNING
ASSETS:
Real estate loans     $16,466     $(1,607)     $14,859       $18,182     $(2,531)    $15,651        $802         $137         $939
Other loans                (5)         32           27           177         (57)        120         (28)          61           33
Investment
  securities           (3,317)        462       (2,855)        6,339       1,577       7,916       1,431          (95)       1,336
Mortgage-backed
  securities            5,973        (215)       5,758        11,571         206      11,777         (24)         487          463
Federal funds sold       (261)        (94)        (355)          905          42         947       1,036         (411)         625
- ----------------------------------------------------------------------------------------------------------------------------------
Total                 $18,856     $(1,422)     $17,434       $37,174       $(763)    $36,411      $3,217         $179       $3,396
- ----------------------------------------------------------------------------------------------------------------------------------
INTEREST-BEARING
LIABILITIES
NOW, Super NOW
  and Money
  market                $(164)      $(109)       $(273)         $565        $205        $770        $(76)         $(6)        $(82)
accounts
Savings accounts         (280)       (284)        (564)        2,834        (431)      2,403        (976)         190         (786)
Certificates of
  deposit               4,465         840        5,305        12,893         (37)     12,856       3,846        1,596        5,442
Mortgagors' escrow         19          (4)          15             9          (2)          7           8           (7)           1
Borrowed funds         10,558         330       10,888         1,975          37       2,012          (6)           1           (5)
- ----------------------------------------------------------------------------------------------------------------------------------
Total                  14,598         773       15,371        18,276        (228)     18,048       2,796       $1,774        4,570
- ----------------------------------------------------------------------------------------------------------------------------------
Net change in
  net interest
  income               $4,258     $(2,195)      $2,063       $18,898       $(535)    $18,363        $421      $(1,595)     $(1,174)
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

COMPARISON OF FINANCIAL CONDITION AT JUNE 30, 1998 AND JUNE 30, 1997

ASSETS.  The  Company's  assets  totaled  $1.62 billion at June  30,  1998,  an
increase of $308.9 million from total assets of $1.32 billion at June 30, 1997.
The  growth  in  assets was experienced primarily  in  real  estate  loans  and
mortgage-backed securities  available for sale, which increased $199.9 million,
$133.7 million, respectively.

The  increase in real estate loans  resulted  primarily  from  originations  of
$321.2  million  during  the  fiscal  year ended June 30, 1998, of which $308.4
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 decline throughout the year medium-  and long-term market interest
rates.  The increase in mortgage backed securities  available for sale resulted
from purchases of $290.6 million during the year ended June 30, 1998, primarily
attributable  to  the  capital  leverage program.  See "Management  Strategy."
                                       - 14 -
<PAGE>

These purchases were partially offset by sales  and  calls of $92.8 million and
principal  repayments  of  $64.5 million on these securities.   Mortgage-backed
securities held-to-maturity  declined $31.7 million, as proceeds from sales and
principal  repayments  on  these securities   were   utilized  to  fund  loan
originations and purchases of mortgage-backed securities available for sale.

LIABILITIES. Funding for the growth in real estate loans was obtained primarily
from increased deposits of $74.9 million, primarily reflecting  an  increase in
certificates  of  deposit  with  maturities  of  one year or less and increased
FHLBNY advances of $40.3 million during the past fiscal  year.  Funding for the
increase  in  mortgage-backed  securities  available  for  sale   was  obtained
primarily   from  increased  securities  sold  under  agreement  to  repurchase
transactions of $180.3 million, consistent with the capital leverage program.

As of June 30,  1998,  assets  were increased by $18.0 million due to unsettled
sales of mortgage-backed securities,  and  liabilities  wre  increased by $12.1
million,  respectively  due  to  purchases  of  investment  and mortgage-backed
securities for which settlement had not occurred.

STOCKHOLDERS'  EQUITY.  Stockholders'  equity declined $4.6 million  to  $186.3
million at June 30, 1998, from $190.9 million  at  June  30,  1997.  During the
fiscal year ended June 30, 1998, the Company repurchased 919,837  shares of its
common  stock into treasury at an aggregate cost of $20.8 million.   Offsetting
the share repurchases was retained net income of $13.1 million, amortization of
the Company's  ESOP and RRP of $5.4 million, and an increase of $732,000 of the
unrealized gain  on  investment  and  mortgage-backed  securities available for
sale.  Also contributing to the decline on stockholders' equity during the year
ended  June  30,  1998  were  cash  dividends declared and paid  totaling  $2.6
million.

COMPARISON OF FINANCIAL CONDITION AT JUNE 30, 1997 AND JUNE 30, 1996

   The Company's assets totaled $1.32 billion at June 30, 1997, a decrease of
$56.8 million from total assets of $1.37 billion at June 30, 1996.  This
decline resulted primarily from the refund, on July 1, 1996, of $131.1 million
in excess proceeds related to the oversubscription to the Company's initial
public offering (the "Oversubscription Refund"), which were included in Escrow
and other deposits at June 30, 1996. The Oversubscription Refund was paid from
the proceeds of matured investment securities of $125.0 million, and from a
reduction of $6.1 million in federal funds sold.  Removing the effects of the
oversubscription refund, total assets increased $74.3 million, reflecting the
Company's capital leverage strategy.

   Real estate loans and loans held for sale increased $166.4 million,
resulting primarily from originations of $262.2 million during the year ended
June 30, 1997, of which $256.2 million were multi-family and underlying
cooperative and non-residential loans.  Mortgage backed securities increased
$98.6 million and investment securities held-to-maturity increased $58.0
million, respectively, during the fiscal year ended June 30, 1997.  Much of the
growth in these assets was realized from the movement of earning assets from
lower yielding investment securities available for sale and federal funds sold
into these higher-yielding assets.  In addition, in order to fund the growth in
these assets, borrowings increased $111.8 million and deposits increased $13.3
million.  At June 30, 1996, the Company had an unsettled security purchase
totaling $34.0 million, which was funded in July, 1996.  No such unsettled
trades existed as of June 30, 1997.

   Stockholders' equity totaled $190.9 million at June 30, 1997, a decrease of
$22.2 million from June 30, 1996.  The decrease resulted primarily from the
$27.7 million repurchase of the Company's common stock into treasury, and the
$10.8 million open market purchase of the Company's common stock by the RRP
during the year ended June 30, 1997.  Offsetting these items was net income of
$12.3 million, an increase of $1.7 million in the equity component of the
unrealized gain on available for sale securities and a  direct contribution to
stockholders' equity of $3.1 million related to the benefit expense associated
with the Company's ESOP and RRP Plans.

COMPARISON OF OPERATING RESULTS FOR THE FISCAL YEARS ENDED JUNE 30, 1998 AND
1997

   GENERAL. Net income for the fiscal  year  ended  June 30, 1998 totaled $13.1
million compared to $12.3 million during the fiscal year  ended  June 30, 1997.
Net income for the fiscal year ended June 30, 1997
                                       - 15 -
<PAGE>

was affected by the New York State and New York City income tax recoveries of
$1.9 million and $1.0 million, respectively, and the one-time special assessment
of $1.1 million, after taxes, for  the  recapitalization  of  the  SAIF
recorded  during  the  quarter ended September  30,  1996.   Net  income  for
the fiscal year ended June 30,  1997, excluding these non-recurring items,
was $10.5  million.   Net  income  for the year ended June 30, 1998, includes
an after-tax gain of $1.1 million related to the  sale of the Roslyn branch
premise, and an after-tax charge of $1.2 million related to an early retirement
program offered during the year.

      NET INTEREST INCOME. Net interest income totaled $49.5 million during the
year ended June 30, 1998, compared to $47.5 million in the previous year.  This
increase was attributable primarily to an increase of $227.1 million in average
balance  of  interest  earning  assets, offset by a decline in the net interest
rate spread of 41 basis points, reflecting  the  flat yield curve interest rate
environment experienced during the 1998 fiscal year.  See "Discussion of Market
Risk."  The net interest margin declined 51 basis  points  from  4.07%  for the
year ended June 30, 1997 to 3.56% for the year ended June 30, 1998.

      INTEREST  INCOME.  Interest  income  for the year ended June 30, 1998 was
$106.5 million, an increase of $17.5 million from $89.0 million during the year
ended June 30, 1997.  The largest components contributing to this increase were
interest  income  on  real estate loans and mortgage-backed  securities,  which
increased by $14.9 million  and  $5.8  million,  respectively.  The increase in
interest income on real-estate loans was attributable  primarily to an increase
of $194.8 million in the average balance of real estate  loans,  resulting from
new loan originations of $321.2 million during the fiscal year ended  June  30,
1998.   The increases in interest income on mortgage-backed securities was also
attributable  primarily  to increases in the average balances of $88.6 million,
resulting from $169.1 million in net purchases of mortgage-backed securities as
part of  the Company's capital  leverage  program.   Partially offsetting these
increases to interest income was a decrease in interest  income  on  investment
securities  of  $2.9  million,  primarily  resulting  from a decline in average
balance of investment securities of $51.5  million.  The decline in the average
balance  resulted  from  the  Company utilizing funds from  matured  investment
securities to fund loan originations.   Overall,  the yield on interest earning
assets remained constant at 7.64%, as the impact from  the  movement  of  funds
from investment securities to higher-yielding real estate loans, was offset  by
a  decline  in average yield on real estate loans of 22 basis points due to the
decline in medium-  and  long-term  interest  rates and increased interest rate
competition throughout the 1998 fiscal year.  See  "Discussion of Market Risk."
In addition, the yield on mortgage-backed securities  declined  7  basis points
due  to  both  prepayments on higher-yielding securities and the interest  rate
environment experienced during the year.


      INTEREST EXPENSE.  Interest  expense  increased  $15.3  million, to $56.9
million during the fiscal year ended June 30, 1998, from $41.6  million  during
the  fiscal  year  ended  June 30, 1997.  This increase resulted primarily from
increases of $5.3 million and  $10.9 million in interest expense on certificate
of deposit accounts and borrowed  funds, respectively, which resulted primarily
from  increased  average  balances  of   $78.6   million  and  $179.9  million,
respectively,  during  the fiscal year ended June 30,  1998,  compared  to  the
fiscal year ended June 30,  1997.  The  increase  in  the  average  balance  on
certificates  of deposit resulted primarily from increased deposit flows due to
competitive rates  offered on selected certificate accounts for the past twelve
months.  The increase  in  average balance of borrowed funds resulted primarily
from approximately $180.3 million  of  borrowed funds added for the period July
1, 1997 to June 30, 1998, under the capital  leverage  program.  In addition to
the  growth  in  average  balances,  the  average  cost  of  interest   bearing
liabilities  increased 42 basis points to 4.68% for the fiscal year ended  June
30, 1998, from  4.26%  in  the  previous  year.   The  increase in average cost
resulted  from  an  increase  of  $78.6  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 the average cost on
certificate of deposit accounts resulting  from a rate promotion instituted for
the past twelve months, and an increase of 42  basis points in the average cost
on borrowed funds resulting from an increase in  the average balance of higher-
rate, longer-term borrowings undertaken during the  recent fiscal year in order
to fund loan originations and the capital leverage program.
                                       - 16 -
<PAGE>

   PROVISION  FOR  LOAN LOSSES. The provision for loan  losses  decreased  $2.6
million to $1.6 million  for  the  fiscal  year  ended  June 30, 1998 from $4.2
million for the fiscal year ended June 30, 1997. The Allowance  for Loan Losses
increased  by $1.3 million during the fiscal year ended June 30, 1998,  as  the
loan loss provision  of $1.6 million was partially offset by net charge-offs of
$286,000.  While the allowance  for loan losses increased, non-performing loans
declined from $3.2 million at June 30, 1997, to $884,000 at June 30, 1998.  The
Allowance for Loan Losses as a percentage  of  non-performing  loans  and total
loans  was  1,365.95%  and  1.27%, respectively, at June 30, 1998, compared  to
336.24% and 1.43%, respectively,  at  June  30,  1997.   The  reduction  in the
provision  reflects the significant decline experienced in non-performing loans
during the past  year.   However,  in  management's judgment, it was prudent to
continue the loan loss provision, and thereby increase the loan loss allowance,
based upon the Company's growing volume  of multi-family loan originations, the
composition  of  its  loan portfolio and the  Company's  historical  charge-off
experience.  See "Asset Quality."

   NON-INTEREST INCOME.   Non-interest  income  increased  $2.9 million to $7.0
million  during the fiscal year ended June 30, 1998 compared  to  $4.1  million
during the  fiscal  year  ended  June 30, 1997.  This increase was attributable
primarily to a gain of $1.9 million  from  the sale of the Bank's Roslyn branch
premise in May, 1998.  In addition, service  charges  and  other fees increased
$418,000 due to various increases in loan and deposit fees,  and  other  income
increased  $459,000  due  primarily to increased income on FHLBNY capital stock
and a reimbursement of $182,000  of  legal  expenses previously provided, which
was recorded in other income.  See "-Non-Interest Expense."

   NON-INTEREST EXPENSE.  Non-interest expense  increased $2.4 million to $29.9
million during the fiscal year ended June 30, 1998  from  $27.5  million during
the  fiscal  year  ended June 30, 1997.  This increase resulted primarily  from
increases of $3.0 million  and $2.3 million in salary and employee benefits and
ESOP and RRP compensation expense,  respectively,  offset  by  declines of $2.1
million,  $336,000  and  $484,000,  respectively, in federal deposit  insurance
premiums, provision for losses on OREO,  and  other  expenses.  The increase in
salaries and employee benefits was attributable primarily  to a one-time charge
of  $1.6  million  related  to  benefit  costs,  other than RRP related  costs,
associated  with an early retirement program offered  during  the  fiscal  year
ended June 30,  1998.   The  remainder  of  the  increase resulted from general
salary and staff increases.  The increase in ESOP  and RRP compensation expense
was  attributable  primarily  to  several  factors.   First,  the  RRP  expense
increased $1.5 million as a full twelve months of expense  was  recorded during
the  fiscal  year  ended  June  30,  1998,  compared  to five months of expense
recorded during the fiscal year ended June 30, 1997.  The  RRP  was approved in
December, 1996, and expense recognition began in February, 1997.   In addition,
a  one-time  charge of $598,000 was recorded during the fiscal year ended  June
30,  1998, related  to  vested  shares  of  retirees  who  accepted  the  early
retirement  program.  Finally, the ESOP compensation expense increased $787,000
due to the 50%  appreciation in the average price of the Company's common stock
during the fiscal  year  ended June 30, 1998, as the periodic ESOP compensation
expense, under GAAP is recorded  based  upon  the  average  market value of the
Company's common stock.

   The increase in data processing costs resulted from both increased  loan and
deposit  system  utilization charges and expenses recorded related to the  Year
2000 computer compliance.  See "The Year 2000 Problem."  The decline in federal
deposit insurance  expense  resulted  primarily  from  the  non-recurring  SAIF
special  assessment  of  $2.1 million which was recorded during the fiscal year
ended June 30, 1997.  The  reduction  in  provision for losses on OREO resulted
primarily from a decline of 49% in the average  balance of OREO during the most
recent fiscal year.  The reduction in other expenses was attributable primarily
to reduced legal expenses due to the settlement of  a  lawsuit  during the past
fiscal  year,  which  had caused an increase in legal expenses in prior  years.
The settlement of such  lawsuit  resulted in a reimbursement of certain of such
expenses.  The Company anticipates  that  its sale of the Roslyn branch premise
will result in cost efficiencies for future  periods  related  to occupancy and
equipment and other operating expenses.

   INCOME TAX EXPENSE.  Income tax expense totaled $11.9 million for the fiscal
year  ended June 30, 1998, compared to $7.6 million for the fiscal  year  ended
June 30,  1997.   Income  tax  expense  was  reduced by $2.9 million during the
fiscal  year  ended June 30, 1997, due to New York  State  and  New  York  City
recoveries of $1.9  million  and  $1.0  million,  respectively,  related to the
Bank's  deferred  tax  liability.
                                       - 17 -
<PAGE>

Income  tax  expense,  exclusive  of  these recoveries,  totaled  $10.5 million
during the fiscal year ended June 30, 1997. The increase of $1.4 million  in
income  taxes,  excluding  the  non-recurring recoveries, was primarily
attributable to an increase of $5.1 million  in  pre-tax  income,  offset by a
reduction in the effective tax rate.  During the year ended June 30,  1998,
the  Company's effective tax rate was 47.53% compared to 52.61% in the prior
year (excluding  the  non-recurring income tax recoveries). The decline in the
effective tax rate was primarily attributable to certain tax benefits
associated with the formation and  funding of subsidiaries of the Bank during
the fiscal year ended June 30, 1998.

COMPARISON OF OPERATING RESULTS FOR THE FISCAL YEARS ENDED JUNE 30, 1997 AND
1996

   GENERAL. Net income for the fiscal year ended  June  30,  1997 totaled $12.3
million compared to $6.3 million during the fiscal year ended  June  30,  1996.
Net income for the fiscal year ended June 30, 1997 was affected by the New York
State and New York City income tax recoveries of $1.9 million and $1.0 million,
respectively, and the one-time special assessment of $1.1 million, after taxes,
for  the  recapitalization  of  the  SAIF  recorded  during  the  quarter ended
September  30,  1996.   Net  income  for  the fiscal year ended June 30,  1997,
excluding these non-recurring items, was $10.5 million.

   Also affecting the comparison of the fiscal  years  ended  June 30, 1997 and
1996  was  the Company's adoption, on July 1, 1995, of Statement  of  Financial
Accounting Standards  No.  106,  "Accounting for Post-Retirement Benefits Other
than Pensions," whereby the Company  elected  to  record  the  full accumulated
post-retirement  medical  benefit obligation upon adoption.  Adoption  of  this
standard  resulted  in  a  cumulative   effect   reduction  of  net  income  of
approximately $1.0 million for the fiscal year ended  June  30,  1996.   Income
before cumulative effect of change in accounting principles for the fiscal year
ended June 30, 1996 was $7.3 million.

   NET  INTEREST  INCOME.  Net interest income totaled $47.5 million during the
year  ended  June  30, 1997 compared  to  $29.1  million.   This  increase  was
attributable primarily  to  an increase of $506.2 million in average balance of
interest earning assets, offset by a decline in the net interest rate spread of
47 basis points.  The net interest  margin  declined 34 basis points from 4.41%
for the year ended June 30, 1996 to 4.07% for the year ended June 30, 1997.

   INTEREST INCOME. Interest income for the year  ended June 30, 1997 was $89.0
million, an increase of $36.4 million from $52.6 million  during the year ended
June  30,  1996.   The  largest components contributing to this  increase  were
interest income on real estate loans, investment securities and mortgage-backed
securities, which increased  by $15.7 million, $7.9 million, and $11.8 million,
respectively.   The  increase in  interest  income  on  real-estate  loans  was
attributable primarily  to an increase of $207.0 million in the average balance
of real estate loans, resulting  from both the acquisition of $113.1 million of
loans from Conestoga on June 26, 1996,  and  new  loan  originations  of $262.2
million during the fiscal year ended June 30, 1997, offset by a 47 basis  point
decrease in the average yield as compared to the prior year.  The increases  in
interest  income  on  investment securities and mortgage-backed securities were
also attributable primarily  to increases in average balances of $108.6 million
and $172.3 million, respectively,  during  the  fiscal year ended June 30, 1997
compared  to the fiscal year ended June 30, 1996.  The  acquisition  of  $170.8
million  and  $124.4  million  of  investment  securities  and  mortgage-backed
securities,  respectively,  from  Conestoga, contributed significantly to these
average  balance  increases.  In addition,  the  average  yield  on  investment
securities and mortgage-backed  securities  increased by 98 basis points and 12
basis  points,  respectively,  during the fiscal  year  ended  June  30,  1997,
compared to the fiscal year ended  June 30, 1996, contributing significantly to
the increase in interest income. This  increase  in  yields  resulted primarily
from both higher yields on securities acquired or repricing during  the  fiscal
year  ended  June  30,  1997,  as  well  as  the acquisition of higher yielding
investment and mortgage-backed securities from Conestoga.

   INTEREST EXPENSE. Interest expense increased $18.1 million, to $41.6 million
during  the  fiscal year ended June 30, 1997, from  $23.5  million  during  the
fiscal year ended  June  30,  1996.   This  increase  resulted  primarily  from
increases  of  $12.9 million, $2.4 million and $2.0 million in interest expense
on certificate of  deposit  accounts,  savings  accounts  and  borrowed  funds,
respectively, which resulted from increased average balances of $230.0 million,
$117.2  million  and  $34.6 million, respectively, during the
                                       - 18 -
<PAGE>

fiscal year ended June  30,  1997, compared  to  the  fiscal  year  ended  June
30, 1996. The acquisition of $216.3  million  and  $129.2 million of certificate
of deposit accounts and savings accounts, respectively, from Conestoga
contributed significantly to these average balance increases.  The increase in
borrowing resulted from the capital leverage strategy instituted during the
current fiscal year.  See "Management Strategy."  Overall, the average cost of
interest bearing liabilities increased 13 basis points from 4.12% during the
fiscal year ended June 30, 1996, to 4.25% during the fiscal year  ended
June 30, 1997, due primarily to an increase of 48 basis points in the average
cost  on  NOW, Super Now  and money market accounts, which resulted from
increased rates offered  on these deposits under  management's deposit pricing
strategy, and an increase of 10 basis  points  on the cost of borrowed funds
resulting from the current year borrowing activity.

   PROVISION FOR LOAN  LOSSES.  The  provision  for  loan losses increased $1.2
million  to  $4.2 million for the fiscal year ended June  30,  1997  from  $3.0
million for the  fiscal year ended June 30, 1996. The allowance for loan losses
increased by $2.9  million  during  the fiscal year ended June 30, 1997, as the
loan loss provision of $4.2 million was  partially offset by net charge-offs of
$1.3 million.  While the allowance for loan  losses  increased,  non-performing
loans declined from $6.6 million at June 30, 1996, to $3.2 million  at June 30,
1997.   The  allowance for loan losses as a percentage of non-performing  loans
and total loans was 336.24% and 1.43%, respectively, at June 30, 1997, compared
to  119.25% and  1.34%,  respectively,  at  June  30,  1996.   In  management's
judgment,  it  was  prudent  to  continue  the  loan loss provision in order to
supplement the loan loss allowance, based upon the  Company's growing volume of
multi-family loan originations, the composition of its  loan  portfolio and the
Company's historical charge-off experience.  See "Asset Quality."

   NON-INTEREST  INCOME.   Non-interest income increased $2.7 million  to  $4.1
million during the fiscal year  ended  June  30,  1997 compared to $1.4 million
during  the  fiscal year ended June 30, 1996.  This increase  was  attributable
primarily to increases  of  $1.0  million  and  $733,000 in service charges and
other fees, and other income, respectively.  Contributing  to  the  increase in
service  charges  and  other fees were increased income of $465,000 related  to
deposit accounts attributable to the growth in deposits from the acquisition of
Conestoga, and increases  of  $272,000  and  $162,000, respectively, related to
safe deposit boxes and the Company's funding of  official  checks. The increase
in  other  income  was  attributable  primarily to increased rental  income  of
$241,000  received  from retail and other  commercial  premises  acquired  from
Conestoga. Also contributing  to the increase in other income were increases of
$170,000  and  $120,000  on FHLBNY  capital  stock  dividend  income  and  loan
prepayment penalty income,  respectively.   In  addition,  net gains on sale of
assets totaled $984,000 during the year ended June 30, 1997  compared  to a net
loss  of  $18,000  during  the year ended June 30, 1996.  Sales of assets occur
periodically in response to management's review of portfolio assets in light of
current market conditions.

   NON-INTEREST EXPENSE.  Non-interest expense increased $13.5 million to $27.5
million during the fiscal year  ended  June  30, 1997 from $14.0 million during
the  fiscal  year  ended  June 30, 1996. Several factors  contributed  to  this
increase, including an increase  of  $2.3  million in federal deposit insurance
premium  expense.   As  a  result  of the Conestoga  Acquisition,  the  Company
acquired $394.3 million in deposits  which  were  insured  by  the  SAIF.   The
Company  paid higher assessment rates on these deposits during the three months
ended September  30,  1996.   In addition, the Company was required to pay $2.0
million, before taxes, related  to  the SAIF special assessment paid during the
three months ended September 30, 1996  on  all of its SAIF deposits, which were
primarily comprised of the deposits obtained from Conestoga. As a result of the
recapitalization of SAIF, the Company, which  currently  has  a  Bank Insurance
Fund ("BIF")/SAIF deposit ratio of 54/46, has experienced a reduction  in  FDIC
insurance  expense during all fiscal quarters subsequent to September 30, 1996.
See "Impact  of Recent Legislation."  Should the Company maintain its status as
a well-capitalized  institution,  given the current FDIC assessment rates, this
reduction in quarterly FDIC insurance  expense  is expected to continue. During
the fiscal year ended June 30, 1996, the Company  received  a  refund  from the
FDIC of $319,000 related to the Company's insurance expense, which reduced  its
federal  deposit  insurance premium expense for the period to $109,000.  During
the fiscal year ended  June  30,  1996, virtually all of the Company's deposits
were insured by the BIF.  See "Impact of Recent Legislation."
                                       - 19 -
<PAGE>

   Salary and employee benefits, occupancy  and equipment, data processing, and
other operating expenses increased $2.4 million,  $1.3  million,  $443,000, and
$1.8  million,  respectively, resulting from both the acquisition of  Conestoga
and  increased costs  associated  with  activities  as  a  public  company.  In
addition,  during  the  fiscal  year  ended June 30, 1997, the Company incurred
increased expenses of $2.9 million related  ESOP  and  RRP  benefits,  and $2.4
million  related  to  goodwill  amortization resulting from its acquisition  of
Conestoga.  Only minor expenses were recorded during the fiscal year ended June
30, 1996 related to these items,  as  the  Company completed its initial public
offering (from which the ESOP and RRP were generated)  and  its  acquisition of
Conestoga  (from  which  goodwill  was  generated)  on June 26, 1996. Partially
offsetting  these  increased  expenses was a decrease of  $136,000  related  to
losses on other real estate owned,  resulting from management's periodic review
of reserves established for losses on  other  real estate owned.  Overall, non-
interest expense was 2.24% of average assets for the fiscal year ended June 30,
1997.   Excluding the effects of the non-recurring  SAIF  charge,  non-interest
expense was  2.07% of average assets during the fiscal year ended June 30, 1997
compared to 2.06% for the fiscal year ended June 30, 1996.

   INCOME TAX  EXPENSE.   Income  tax expense totaled $7.6 million.  Income tax
expense was reduced by $2.9 million during the fiscal year ended June 30, 1997,
due to New York State and New York  City  recoveries  of  $1.9 million and $1.0
million, respectively, related to the Company's deferred tax  liability.   Both
of  these  recoveries  resulted  from recent tax legislation passed by both New
York State and New York City.  See  "Impact of Recent Legislation."  Income tax
expense, exclusive of these recoveries, totaled $10.5 million during the fiscal
year ended June 30, 1997, compared to $6.2 million during the fiscal year ended
June 30, 1996, an increase of $4.3 million.   This increase was attributable to
both an increase of $6.4 million in pre-tax income  and   an  increase  in  the
effective tax rate from 45.9% for the fiscal year ended June 30, 1996, to 52.6%
for  the  fiscal  year  ended  June 30, 1997.  The increased effective tax rate
during  the  fiscal year ended June  30,  1997,  (before  recoveries)  resulted
primarily from  the  acquisition of Conestoga being accounted for as a tax-free
transaction, resulting  in  the  Company  receiving no tax benefit for goodwill
expense. In addition, the Company received  no  tax  deduction  for $666,000 of
ESOP  compensation  expense  related  to the excess of the average fair  market
value of the Company's stock during the  fiscal  year ended June 30, 1997, over
the original purchase price of the stock by the ESOP.  Excluding the effects of
these items, the effective tax rate for the fiscal year ended June 30, 1997 was
45.6%.

IMPACT OF INFLATION AND CHANGING PRICES

   The  Financial  Statements  and  Notes thereto presented  herein  have  been
prepared in accordance with GAAP, which  require  the  measurement of financial
position  and  operating  results  in  terms  of  historical  dollars   without
considering the changes in the relative purchasing power of money over time due
to inflation. The impact of inflation is reflected in the increased cost of the
Company's operations. Unlike industrial companies, nearly all of the assets and
liabilities of the Company are monetary in nature. As a result, interest  rates
have  a  greater  impact  on  the  Company's performance than do the effects of
general levels of inflation. Interest rates do not necessarily move in the same
direction or to the same extent as the price of goods and services.


IMPACT OF RECENT LEGISLATION

    DEPOSIT INSURANCE - SAIF RECAPITALIZATION.  In response to the disparity in
deposit insurance asessment rates that existed between banks insured by the BIF
and thrifts insured by the SAIF, the  Deposit  Funds Insurance Act of 1996 (the
"Funds Act") was enacted on September 30, 1996.   The Funds Act authorized FDIC
to  impose  a  special  assessment  on  all institutions  with  SAIF-assessable
deposits in the amount necessary to recapitalize  the  SAIF.   The special SAIF
assessment for the Company of $2.0 million, or $1.1 million net  of  taxes, was
charged  against  income  in  the quarter ended September 30, 1996 and paid  in
November, 1996.

As a result of the recapitalization  of the SAIF in 1996 after the enactment of
the Funds Act, the FDIC reduced the assessment  rates for deposit insurance for
SAIF-assessable deposits for 1997 to a range of 0  to
                                       - 20 -
<PAGE>


27  basis  points.   The Company's SAIF-assessable deposits are also subject to
assessments for payments on the bonds issued in the late 1980's by the Financial
Corporation (the "FICO" bonds)  to  recapitalize  the  now  defunct  Federal
Savings and Loan Insurance Corporation.  The Company's total expenses for  the
fiscal year ended June 30, 1998,  for  the  assessments for deposit insurance
and the  FICO  payments  was $350,000, which was  a  reduction from the total
amount of $423,000 paid during the fiscal year ended June 30, 1997.

    RECAPTURE OF BAD DEBT  RESERVES.  The  Company, as a "large Bank" (one with
assets having an adjusted basis of more than  $500  million), is unable to make
additions to its tax bad debt reserve, is permitted to deduct bad debts only as
they occur and is required to recapture (I.E., take into  income) over a multi-
year  period,  a  portion  of  the  balance  of  its  bad debt reserves  as  of
June 30, 1997.  Since the Company has already provided  a  deferred  income tax
liability  for this tax for financial reporting purposes, there was no  adverse
impact to the  Company's  financial condition or results of operations from the
enactment of federal legislation that imposed such recapture

   New York State (the "State")  has  enacted legislation, that has enabled the
Company to avoid recapture into income  the  State  tax  bad debt reserves that
otherwise would have occurred as a result of changes in the  federal  law.  New
York City has enacted legislation similar to the State legislation.

THE YEAR 2000 PROBLEM

The  Year  2000  Problem  centers  upon  the  inability  of computer systems to
recognize  the  year 2000.  Many existing computer programs  and  systems  were
originally programmed  with  six  digit  dates that provided only two digits to
identify the calendar year in the date field,  without considering the upcoming
change  in  the  century.  With the impending millennium,  these  programs  and
computers will recognize "00" as the year 1900 rather than the year 2000.  Like
most financial providers,  the  Company and its operations may be significantly
affected by the Year 2000 Problem  due  to the nature of financial information.
Software, hardware and equipment both within  and  outside the Company's direct
control  and with whom the Company electronically or  operationally  interfaces
(e.g., third  party  vendors  providing  data  processing,  information  system
management, maintenance of computer systems, and credit bureau information) are
likely  to  be  affected.   Furthermore, if computer systems are not adequately
changed to identify the Year  2000,  many  computer  applications could fail or
create erroneous results.  As a result, many calculations  which  rely upon the
date  field  information,  such  as  interest,  payment or due dates and  other
operating  functions,  will  generate  results  which  could  be  significantly
misstated, and the Company could experience a temporary  inability  to  process
transactions,  send  invoices  or engage in similar normal business activities.
In addition, under certain circumstances,  failure  to  adequately  address the
Year  2000  Problem  could  adversely  affect  the  viability  of the Company's
suppliers  and creditors and the creditworthiness of its borrowers.   Thus,  if
not adequately  addressed,  the Year 2000 Problem could result in a significant
adverse impact upon the Company's products, services and competitive condition.

The Company has fully completed  its  assessment of the Year 2000 Problem.  The
Company has already replaced and/or upgraded  several internal systems in order
to ensure Year 2000 compliance and has entered  the compliance testing phase on
its loan and deposit systems.  All testing is expected to be completed prior to
December 31, 1998. The Company utilizes outside vendors for software related to
its  major application systems.  As a part of its  assessment  procedures,  the
Company  assessed  the  action  plans  regarding the Year 2000 Problem for each
outside  vendor.   The  Company  presently  believes   that,   with   continued
modifications  to  existing software and conversions to new software, the  Year
2000 Problem will be  mitigated  without causing a material adverse effect upon
the  operations  of the Company.  At  this  time,  management  of  the  Company
believes that all critical modifications and conversions will be completed in a
timely manner.  However, if such modifications and conversions are not made, or
are not completed  timely,  the Year 2000 Problem could have a material adverse
impact upon the Company's operations.

In the event that system failures  occur  related to the Year 2000 Problem, the
Company has developed contingency plans, which  involve,  among  other actions,
utilization  of  an alternate service provider or alternate products  available
through the current vendor.
                                       - 21 -
<PAGE>

Monitoring and managing  the Year 2000 project will result in additional direct
and indirect costs to the  Company.   Direct costs include potential charges by
third  party  software  vendors for product  enhancements,  costs  involved  in
testing software products for year 2000 compliance, and any resulting costs for
developing and implementing  contingency  plans  for critical software products
which are not enhanced.  Indirect costs will principally  consist  of  the time
devoted  by  existing employees in monitoring software vendor progress, testing
enhanced software  products  and  implementing any necessary contingency plans.
The Company estimates that total costs  related  to  the Year 2000 Problem will
not  exceed $100,000.  Both direct and indirect costs of  addressing  the  Year
2000 Problem  will  be charged to earnings as incurred.  To date, over one-half
of the total estimated costs associated with the Year 2000 Problem have already
been expensed.

IMPACT OF RECENT ACCOUNTING STANDARDS

In June, 1997, the Financial  Accounting  Standards  Board  issued Statement of
Financial  Accounting  Standards  No.  130,  "Reporting Comprehensive  Income''
("SFAS  130").  SFAS 130 establishes standards for  reporting  and  display  of
comprehensive income  and  its  components  in  a  full  set of general purpose
financial statements.  SFAS 130 requires that financial statements  report  and
display  comprehensive income in the same prominence as net income, but permits
the statement  of  comprehensive income to be presented either together with or
apart from the income  statement.  Comprehensive income, as defined by SFAS 130
includes revenues, expenses, and gains  and  losses  which, under current GAAP,
bypass  net income and are typically reported as a component  of  stockholders'
equity.   SFAS  130  is applicable for all entities which present a full set of
financial statements and is effective for fiscal years beginning after December
15, 1997, with early adoption  permitted.   Management  is currently evaluating
SFAS 130.

In  June,  1997, the Financial Accounting Standards Board issued  Statement  of
Financial Accounting  Standards  No.  131,  "Disclosures  About  Segments of an
Enterprise  and Related Information'' ("SFAS 131"). SFAS 131 introduces  a  new
method for segment  reporting  referred  to as the "management approach," which
focuses upon the manner in which the chief  operating  decision makers organize
segments  within  a  company  for  making  operating  decisions  and  assessing
performance.  Under the management approach, reportable  segments  can be based
upon,  but  are  not limited to, products and services, geography and legal  or
management structure.   SFAS  131  requires  full financial disclosure for each
segment, but only requires limited quarterly segment  disclosure.  SFAS  131 is
applicable  for  all  public, for-profit companies, and is effective for fiscal
years beginning after December  15,  1997,  with  early application encouraged.
Management is currently evaluating SFAS 131.

In February, 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 132, "Disclosures  About  Pensions and Other
Postretirement Benefits" ("SFAS 132"). SFAS 132 amends disclosure  requirements
related to pension and other postretirement benefits previously required  under
Statements  of Financial Accounts Standards Nos. 87, 88 and 106.  SFAS 132 does
not change the  measurement or recognition of these plans. Adoption of SFAS 132
is required for all fiscal years beginning after December 15, 1997.

In June, 1998, the  Financial  Accounting  Standards  Board issued Statement of
Financial Accounting Standards No. 133, "Accounting for  Derivative Instruments
and  Hedging  Activities  "  ("SFAS  133").   SFAS 133 requires  that  entities
recognize all derivatives as either assets or liabilities  in  the statement of
financial  condition and measure those instruments at fair value.   Under  SFAS
133 an entity  may  designate  a  derivative  as  a hedge of exposure to either
changes  in:  (a)  fair  value  of  a  recognized asset or  liability  or  firm
commitment, (b) cash flows of a recognized  or  forecasted  transaction, or (c)
foreign currencies of a net investment in foreign operations, firm commitments,
available-for-sale securities or a forecasted transaction.  Depending  upon the
effectiveness of the hedge and/or the transaction being hedged, any changes  in
the fair value of the derivative instrument is either recognized in earnings in
the   current  year,  deferred  to  future  periods,  or  recognized  in  other
comprehensive  income.  Changes in the fair value of all derivative instruments
not recognized as  hedge  accounting  are  recognized in current year earnings.
Adoption  of  SFAS  133 is required for all fiscal  quarters  or  fiscal  years
beginning after June 15, 1999.
                                       - 22 -
<PAGE>

MARKET FOR THE COMPANY'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS

   Dime Community Bancshares,  Inc.  Common  Stock  is  traded  on  the  Nasdaq
National  Market  and  quoted under the symbol "DCOM."  Prior to June 15, 1998,
the Company's common stock was quoted under the symbol "DIME."

   The following table shows  the  high  and  low sales price for the Company's
common stock and dividends declared by the Company during the period indicated.
The Company's Common stock began trading on June  26,  1996,  the  date  of the
initial public offering.

<TABLE>
<CAPTION>
                                                Fiscal Year                           Fiscal Year
                                               End June 30, 1998                    End June 30, 1997
<S>                         <C>             <C>             <C>             <C>             <C>             <C>            
Quarter Ended                                    High            Low                             High            Low
                                Dividends        Sales           Closing        Dividends        Sales          Sales
                                Declared         Price           Price          Declared         Price          Price
- -----------------------------------------------------------------------------------------------------------------------
September 30th                    $-            $20-1/2         $18-3/8              -          $14              11-3/4
December 31st                    0.06            25-3/4          18-3/8              -           15-1/8          13-1/4
March 31st                       0.08            25-1/4          18-3/4              -           19-5/8          14-1/2
June 30th                        0.09            29-1/2          24-3/8           $0.045         20              16-5/8

   On  June  30,  1998, the last trading date in the fiscal year, the Company's
stock closed at $27{3/4}.   At September 25, 1998 the Company had approximately
1,029 shareholders of record,  not  including the number of persons or entities
holding stock in nominee or street name  through  various  brokers  and  banks.
There were 12,176,513 shares of common stock outstanding at June 30, 1998.

   As the principal asset of the Company, from time-to-time the Bank may be the
principal  source  of  funds  for payment of dividends by the Company. The Bank
will  not  be  permitted  to  pay  dividends   on  its  capital  stock  if  its
stockholders' equity would be reduced below applicable  regulatory requirements
or  the  amount  required  for the liquidation account established  during  the
Bank's conversion.  See Note  2 to the Consolidated Financial Statements of the
Company for a further discussion  of  the liquidation account.  The OTS capital
distribution regulations applicable to  savings institutions (such as the Bank)
that  meet  their  regulatory capital requirements,  generally  limit  dividend
payments in any year to the greater of (i) 100% of year-to-date net income plus
an amount that would  reduce  surplus  capital  by  one-half or (ii) 75% of net
income for the most recent four quarters.  Surplus capital  is  the  excess  of
actual  capital  at  the  beginning  of the year over the institution's minimum
regulatory capital requirement.  In addition,  capital  distributions  from the
Bank  to  the  Company,  if  in  excess  of established limits, could result in
recapture of the Bank's New York State and City bad debt reserves.  See Note 14
to  the  Consolidated  Financial  Statements  of  the  Company  for  a  further
discussion of this tax matter.

      Unlike  the  Bank,  the  Company  is  not  subject   to   OTS  regulatory
restrictions  on  the  payment  of dividends to its shareholders, although  the
source of such dividends will be  dependent on the net proceeds retained by the
Company and earnings thereon and may be dependent, in part, upon dividends from
the Bank. The Company is subject, however, to the requirements of Delaware law,
which generally limits dividends to  an  amount  equal to the excess of the net
assets  of  the  Company  (the  amount  by  which  total  assets  exceed  total
liabilities) over its statutory capital, or if there is no  such excess, to its
net profits for the current and/or immediately preceding fiscal year.
                                       - 23 -
<PAGE>




                         INDEPENDENT AUDITORS' REPORT


To the Stockholders and the Board of Directors of
 the Dime Community Bancshares, Inc. and Subsidiary

We have audited the accompanying consolidated statements of condition  of  Dime
Community   Bancshares,  Inc.  (formerly  Dime  Community  Bancorp,  Inc.)  and
Subsidiary (the  ''Company'')  as  of  June  30, 1998 and 1997, and the related
consolidated statements of operations, changes in stockholders' equity and cash
flows for each of the three years in the period  ended  June  30,  1998.  These
financial  statements  are  the responsibility of the Company's management. Our
responsibility is to express  an opinion on these financial statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally  accepted  auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether  the  consolidated  financial statements are
free of material misstatement. An audit includes examining,  on  a  test basis,
evidence supporting the amounts and disclosures in the financial statements. An
audit  also  includes  assessing the accounting principles used and significant
estimates made by management,  as  well  as  evaluating  the  overall financial
statement  presentation. We believe that our audits provide a reasonable  basis
for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all  material  respects,  the  financial  position of Dime Community
Bancshares, Inc. and Subsidiary as of June 30, 1998 and  1997,  and the results
of  their  operations and their cash flows for each of the three years  in  the
period ended  June  30,  1998  in conformity with generally accepted accounting
principles.

As discussed in Notes 1 and 15, effective July 1, 1995, the Company changed its
method of accounting for postretirement  benefits other than pensions to comply
with Statement of Financial Accounting Standards No. 106.



/s/ DELOITTE & TOUCHE LLP

New York, New York
August 14, 1998
                                       - 24 -
<PAGE>


                DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARY
                CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                  (Dollars in thousands except share amounts)


</TABLE>
<TABLE>
<CAPTION>
<S>                                                                                     <C>                       <C>
JUNE 30,                                                                                        1998                  1997
- ----------------------------------------------------------------------------------------------------------------------------------
ASSETS:
Cash and due from banks                                                                        $16,266                  $19,198
Investment securities held-to-maturity (estimated market value of
   $78,593 and $102,024 at June 30, 1998 and 1997, respectively)  (Note 4)                      78,091                  101,587
Investment securities available for sale (Note 4):
    Bonds and notes (amortized cost of $72,715 and $52,426 at
      June 30, 1998 and 1997, respectively)                                                     73,031                   52,798
    Marketable equity securities (historical cost of $10,425 and $4,912
      at June 30, 1998 and 1997, respectively)                                                  12,675                    5,889
Mortgage-backed securities held-to-maturity (estimated market
     value of $47,443 and $79,075 at June 30, 1998 and 1997,
     respectively) (Note 5)                                                                     46,714                   78,388
Mortgage backed securities available for sale (amortized cost of
     $361,372 and $227,776 at June 30, 1998 and 1997,
     respectively)(Note 5)                                                                     363,875                  230,137
Federal funds sold                                                                               9,329                   18,902
Loans (Note 6):
    Real estate                                                                                943,864                  744,246
    Other loans                                                                                  5,716                    6,076
    Less allowance for loan losses (Note 7)                                                    (12,075)                 (10,726)
- ----------------------------------------------------------------------------------------------------------------------------------
   Total loans, net                                                                            937,505                  739,596
Loans held for sale                                                                                541                      262
Premises and fixed assets (Note 9)                                                              10,742                   13,995
Federal Home Loan Bank of New York capital stock (Note 10)                                      10,754                    8,322
Other real estate owned, net (Note 7)                                                              825                    1,697
Goodwill (Note 3)                                                                               24,028                   26,433
Receivable for securities sold                                                                  18,008                       -
Other assets (Notes 14 and 15)                                                                  21,542                   17,822
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL ASSETS                                                                                $1,623,926               $1,315,026
- ----------------------------------------------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
Due to depositors (Note 11)                                                                 $1,038,342                 $963,395
Escrow and other deposits                                                                       15,395                   14,974
Securities sold under agreements to repurchase (Note 12)                                       256,601                   76,333
Federal Home Loan Bank of New York advances (Note 13)                                          103,505                   63,210
Payable for securities purchased                                                                12,062                       -
Accrued postretirement benefit obligation (Note 15)                                              2,721                    2,546
Other liabilities (Note 15)                                                                      8,951                    3,679
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES                                                                            1,437,577                1,124,137
- ----------------------------------------------------------------------------------------------------------------------------------
COMMITMENTS AND CONTINGENCIES (Note 16)
STOCKHOLDERS' EQUITY
Preferred stock ($0.01 par, 9,000,000 shares authorized, none issued or
   outstanding at June 30, 1998 and June 30, 1997)                                                  -                        -
Common stock ($0.01 par, 45,000,000 shares authorized, 14,551,100 shares and
   14,547,500 shares issued at June 30, 1998 and 1997, respectively, and
   12,176,513 and 13,092,750 shares outstanding at June 30, 1998 and 1997, respectively.           145                      145
Additional paid-in capital                                                                     143,322                  141,716
Unallocated common stock of Employee Stock Ownership Plan  (Note 15)                            (9,175)                 (10,324)
Unearned common stock of Recognition and Retention Plan  (Note 15)                              (6,963)                  (9,671)
Common stock held by Benefit Maintenance Plan (Note 15)                                           (431)                      -
Treasury stock, at cost (2,374,587 shares and 1,454,750 shares at
   June 30, 1998 and 1997, respectively ) (Note 18)                                            (48,470)                 (27,703)
Retained earnings (Note 2)                                                                     105,158                   94,695
Unrealized gain on securities available for sale, net of deferred taxes                          2,763                    2,031
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL STOCKHOLDERS' EQUITY                                                                     186,349                  190,889
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                  $1,623,926               $1,315,026
</TABLE>

See Notes to consolidated financial statements.
                                       - 25 -
<PAGE>

                DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                  (Dollars in thousands except share amounts)

<TABLE>
<CAPTION>
<S>                                                                       <C>                   <C>                    <C>
FOR THE YEARS ENDED JUNE 30,                                                       1998                 1997                1996
- ----------------------------------------------------------------------------------------------------------------------------------
INTEREST INCOME:
Loans secured by real estate                                                    $69,824              $54,965               $39,314
Other loans                                                                         487                  460                   340
Investment securities                                                            10,798               13,654                 5,738
Mortgage-backed securities                                                       23,463               17,704                 5,927
Federal funds sold                                                                1,892                2,247                 1,300
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL INTEREST  INCOME                                                          106,464               89,030                52,619
- ----------------------------------------------------------------------------------------------------------------------------------
INTEREST EXPENSE:
Deposits  and escrow                                                             43,027               38,544                22,508
Borrowed funds                                                                   13,908                3,020                 1,008
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL INTEREST EXPENSE                                                           56,935               41,564                23,516
- ----------------------------------------------------------------------------------------------------------------------------------
NET INTEREST INCOME                                                              49,529               47,466                29,103
Provision for loan losses                                                         1,635                4,200                 2,979
- ----------------------------------------------------------------------------------------------------------------------------------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                              47,894               43,266                26,124
NON-INTEREST INCOME:
Service charges and other fees                                                    2,352                1,934                   911
Net gain on sales and redemptions of securities and
   other assets                                                                   2,873                  859                   (30)
Net gain on sales of loans                                                          108                  125                    12
Other                                                                             1,674                1,215                   482
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL NON-INTEREST INCOME                                                         7,007                4,133                 1,375
- ----------------------------------------------------------------------------------------------------------------------------------
NON-INTEREST EXPENSE:
Salaries and employee benefits                                                   12,748                9,794                 7,359
ESOP and RRP compensation expense                                                 5,378                3,058                   114
OCCUPANCY AND EQUIPMENT                                                           3,011                3,084                 1,775
SAIF special assessment                                                              -                 2,032                    -
Federal deposit insurance premiums                                                  350                  423                   109
Data processing costs                                                             1,169                1,000                   557
Provision for losses on other real estate owned                                     114                  450                   586
Goodwill amortization                                                             2,405                2,405                    25
Other                                                                             4,762                5,246                 3,496
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL NON-INTEREST EXPENSE                                                       29,937               27,492                14,021
- ----------------------------------------------------------------------------------------------------------------------------------
INCOME BEFORE INCOME TAXES AND CUMULATIVE
   EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE                                      24,964               19,907                13,478
Income tax expense                                                               11,866                7,591                 6,181
- ----------------------------------------------------------------------------------------------------------------------------------
INCOME BEFORE CUMULATIVE EFFECT OF CHANGE IN
   ACCOUNTING PRINCIPLE                                                          13,098               12,316                 7,297
CUMULATIVE EFFECT ON PRIOR YEARS OF  CHANGING TO A DIFFERENT
   METHOD OF ACCOUNTING FOR:
Postretirement benefits other than pensions                                         -                    -                  (1,032)
- ----------------------------------------------------------------------------------------------------------------------------------
NET INCOME                                                                      $13,098              $12,316                $6,265
- ----------------------------------------------------------------------------------------------------------------------------------
EARNINGS PER SHARE:
BASIC                                                                             $1.19                $0.95                   N/A
- ----------------------------------------------------------------------------------------------------------------------------------
DILUTED                                                                           $1.09                $0.95                   N/A
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

See Notes to consolidated financial statements.
                                       - 26 -
<PAGE>

                DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARY
          CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                     (In Thousands Except Per Share Data)

<TABLE>
<CAPTION>
<S>                                                                    <C>                   <C>                   <C>
FOR THE YEARS ENDED JUNE 30,                                                       1998                  1997                1996
- ----------------------------------------------------------------------------------------------------------------------------------
COMMON STOCK (PAR VALUE $0.01):
Balance at beginning of period                                                    $145                  $145                   $-
Issuance of common stock in initial public offering                                 -                     -                    145
- ----------------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                           145                   145                   145
- ----------------------------------------------------------------------------------------------------------------------------------

ADDITIONAL PAID-IN CAPITAL:
Balance at beginning of period                                                 141,716               141,240                    -
Issuance of common stock in initial public offering                                 -                     -                145,330
Cost of issuance of common stock                                                    -                   (190)               (4,107)
Stock options exercised                                                             52                    -                     -
Tax benefit of RRP shares                                                           33                    -
Amortization of excess fair value over cost - ESOP stock                         1,521                   666                    17
- ----------------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                       143,322               141,716               141,240
- ----------------------------------------------------------------------------------------------------------------------------------

EMPLOYEE STOCK OWNERSHIP PLAN:
Balance at beginning of period                                                 (10,324)              (11,541)                   -
Common stock acquired by ESOP                                                       -                     -                (11,638)
Amortization of earned portion of ESOP stock                                     1,149                 1,217                    97
- ----------------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                        (9,175)              (10,324)              (11,541)
- ----------------------------------------------------------------------------------------------------------------------------------

RECOGNITION AND RETENTION PLAN:
Balance at beginning of period                                                  (9,671)                   -                     -
Common stock acquired by RRP                                                        -                (10,846)                   -
Amortization of earned portion of RRP stock                                      2,708                 1,175                    -
- ----------------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                        (6,963)               (9,671)                   -
- ----------------------------------------------------------------------------------------------------------------------------------

TREASURY STOCK:
Balance at beginning of period                                                 (27,703)                   -                     -
Purchase of treasury shares, at cost                                           (20,767)              (27,703)                   -
- ----------------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                       (48,470)              (27,703)                   -
- ----------------------------------------------------------------------------------------------------------------------------------

COMMON STOCK HELD BY BENEFIT MAINTENANCE PLAN:
Balance at beginning of period                                                      -                     -                     -
Common stock acquired                                                             (431)                   -                     -
- ----------------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                          (431)                   -                     -
- ----------------------------------------------------------------------------------------------------------------------------------

RETAINED EARNINGS:
Balance at beginning of period                                                  94,695                82,916                76,651
Net income for the period                                                       13,098                12,316                 6,265
CASH DIVIDENDS DECLARED AND PAID                                                (2,635)                 (537)                   -
- ----------------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                       105,158                94,695                82,916
- ----------------------------------------------------------------------------------------------------------------------------------

UNREALIZED GAIN ON SECURITIES AVAILABLE FOR SALE, NET:
Balance at beginning of period                                                   2,031                   311                   416
Change in unrealized gain on securities available for sale
   during the period, net of deferred taxes                                        732                 1,720                  (105)
- ----------------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                        $2,763                $2,031                  $311
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

See Notes to consolidated financial statements.
                                       - 27 -
<PAGE>

                DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (Dollars In thousands)
<TABLE>
<CAPTION>
<S>                                                                      <C>                 <C>                 <C>
FOR THE YEARS ENDED JUNE 30,                                                        1998                1997               1996
- ----------------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income                                                                         $13,098             $12,316             $6,265
ADJUSTMENTS TO RECONCILE NET INCOME TO NET
CASH PROVIDED BY OPERATING ACTIVITIES
Net gain on investment and mortgage backed securities called                            (9)                 -                 (79)
Net (gain) loss on investment and mortgage backed securities sold                   (1,123)               (768)               164
Net gain on sale of loans held for sale                                               (108)               (125)               (12)
Net gain on sale of other assets                                                    (1,973)                (19)                -
Net depreciation and amortization (accretion)                                          847                (958)               102
ESOP and RRP compensation expense                                                    5,378               3,058                114
Provision for loan losses                                                            1,635               4,200              2,979
Goodwill amortization                                                                2,405               2,405                 25
(Increase) decrease in loans held for sale                                            (171)                322               (310)
(Increase) decrease in other assets and other real estate owned                     (3,476)             (2,401)             3,040
Increase in accrued postretirement benefit obligation                                  175                 165              2,115
Increase in receivable for securities purchased                                    (18,008)                 -                  -
Increase (decrease) in payable for securities purchased                             12,062             (33,994)            33,994
Increase in other liabilities                                                        5,272                 858              1,677
- ----------------------------------------------------------------------------------------------------------------------------------
Net cash provided by (used in) Operating Activities                                 16,004             (14,941)            50,074
- ----------------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Net decrease (increase) in federal funds sold                                        9,573              96,228            (52,253)
Proceeds from maturities of investment securities held to maturity                  10,250              19,075             13,065
Proceeds from maturities of investment securities available for sale                63,145             359,710            399,135
Proceeds from calls of investment securities held to maturity                       42,500               5,000             11,056
Proceeds from calls of investment securities available for sale                     11,500              26,011             11,323
Proceeds from sales of investment securities available for sale                     13,437              27,253                501
Proceeds from sales of mortgage backed securities held to maturity                   5,317                  -               2,555
Proceeds from sales and calls of mortgage backed securities available               92,776              16,713                 -
for sale
Purchases of investment securities held to maturity                                (29,082)            (82,010)            (9,292)
Purchases of investment securities available for sale                             (112,930)           (126,741)          (541,951)
Purchases of mortgage backed securities held to maturity                                -              (38,842)           (11,714)
Purchases of mortgage backed securities available for sale                        (290,576)           (115,265)           (11,554)
Principal collected on mortgage backed securities held to maturity                  26,216              12,820              9,995
Principal collected on mortgage backed securities available for sale                64,470              28,201             15,877
Net increase in loans                                                             (199,545)           (168,381)           (41,856)
Cash disbursed in acquisition of Conestoga Bancshares, net of cash                      -                 (400)           (93,074)
acquired
Sales (Purchases) of fixed assets, net                                               4,262                (652)              (779)
Purchase of Federal Home Loan Bank stock                                            (2,432)               (718)              (123)
- ----------------------------------------------------------------------------------------------------------------------------------
Net cash (used in) provided by Investing Activities                               (291,119)             58,002           (299,089)
- ----------------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase in due to depositors                                                   74,947              13,281              1,019
Net increase (decrease) in escrow and other deposits                                   421            (126,758)           128,625
Proceeds from Federal Home Loan Bank of New York Advances                           40,295              47,500                 -
Increase (decrease) in securities sold under agreements to repurchase              180,268              64,335               (111)
Proceeds from issuance of common stock, net of ESOP stock purchase                      -                   -             133,837
Common stock issued for exercise of Stock Options and tax benefits of                   85                  -                  -
RRP
Cash disbursed for expenses related to issuance of common stock                         -                 (190)            (4,107)
Purchase of common stock by the Recognition and Retention Plan                          -              (10,846)                -
Purchase of common stock by Benefit Maintenance Plan                                  (431)                 -                  -
Cash dividends paid to stockholders                                                 (2,635)               (537)                -
Purchase of treasury stock                                                         (20,767)            (27,703)                -
- ----------------------------------------------------------------------------------------------------------------------------------
Net cash (used in) provided by Financing Activities                                272,183             (40,918)           259,263
- ----------------------------------------------------------------------------------------------------------------------------------
(DECREASE) INCREASE IN CASH AND DUE FROM BANKS                                      (2,932)              2,143             10,248
CASH AND DUE FROM BANKS, BEGINNING OF PERIOD                                        19,198              17,055              6,807
- ----------------------------------------------------------------------------------------------------------------------------------
CASH AND DUE FROM BANKS, END OF PERIOD                                             $16,266             $19,198            $17,055
- ----------------------------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for income taxes                                                         $10,984              $8,486             $6,993
- ----------------------------------------------------------------------------------------------------------------------------------
Cash paid for interest                                                             $54,941             $41,270            $23,744
- ----------------------------------------------------------------------------------------------------------------------------------
Transfer of loans to other real estate owned                                          $779              $1,407             $1,069
- ----------------------------------------------------------------------------------------------------------------------------------
Transfer of investment and mortgage backed securities held-to-maturity                 $-                  $-              $3,300
  to available for sale
- ----------------------------------------------------------------------------------------------------------------------------------
Change in unrealized gain on available for sale securities, net of                    $732              $1,720              $(105)
deferred taxes
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

On June 26, 1996, the Bank acquired all of the outstanding common stock of
Conestoga Bancshares, Inc. for cash.  In connection with this acquisition, the
following assets were acquired and liabilities assumed:
    Fair Value of Investments, Loans and Other Assets Acquired, net   $507,023
    Cash paid for Common Stock                                        (101,272)
- ------------------------------------------------------------------------------
    Deposits and Other Liabilities Assumed                            $405,751
- ------------------------------------------------------------------------------
See Notes to consolidated financial statements.
                                       - 28 -
<PAGE>

                DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARY
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                (DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

1.   NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF OPERATIONS - Dime Community Bancshares, Inc. (formerly Dime Community
Bancorp, Inc.) (the "Company"), is a Delaware corporation organized by the Bank
for the purpose of acquiring all of the capital stock of The Dime Savings Bank
of Williamsburgh (the "Bank") issued in the Conversion on June 26, 1996.
Presently, the significant assets of the Company are the capital stock of the
Bank, the Company's loan to the Bank's ESOP, and investments of the net
conversion proceeds retained by the Company. The Company is subject to the
financial reporting requirements of the Securities Exchange Act of 1934, as
amended.

The Bank was originally founded in 1864 as a New York State-chartered mutual
savings bank.  On November 1, 1995, the Bank converted to a federal mutual
savings bank.  The Bank has been, and intends to continue to be, a community-
oriented financial institution providing financial services and loans for
housing within its market areas.  The Bank maintains its headquarters in the
Williamsburgh section of the borough of Brooklyn.  Thirteen additional offices
are located in the boroughs of Brooklyn, Queens, and the Bronx, and in Nassau
County.

Since the sale of the Company's stock and the merger of Conestoga Bancorp, Inc.
into the Bank occurred on June 26, 1996, the Company's results of operations
for the year ended June 30, 1996 are comprised of the results of operations of
the Bank.  Earnings per share information for the Company for the year ended
June 30, 1996 is not meaningful.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - The accounting and reporting
policies of the Company conform to generally accepted accounting principles.
The following is a description of the significant policies:

PRINCIPLES OF CONSOLIDATION - The accompanying 1998, 1997 and 1996 consolidated
financial statements include the accounts of the Company, and its wholly-owned
subsidiary, the Bank.  All financial statements presented include the accounts
of the Bank's five wholly-owned subsidiaries, Havemeyer Equities Corp.
(''HEC''), Boulevard Funding Corp. (''BFC''), Havemeyer Brokerage Corp.
(''HBC''), Havemeyer Investments Inc. ("HII") and DSBW Residential Preferred
Funding Corp. ("DRPFC").  HBC's primary function is the management of an
investment securities portfolio.  HII was established during the fiscal year
ended June 30, 1998, and its primary function is the sale of insurance and
annuity products.  DRPFC , established in March, 1998, is intended to qualify
as real estate investment trust for federal tax purposes.  BFC  was established
in order to invest in real estate joint ventures and other real estate assets.
BFC has no investments in real estate at June 30, 1998, and is currently
inactive.  HEC was also originally established in order to invest in real
estate joint ventures and other real estate assets.  In June, 1998, HEC assumed
direct ownership of DSBW Preferred Funding Corp. ("DPFC").  DPFC, established
as a direct subsidiary of the Bank in March, 1998, is intended to qualify as
real estate investment trust for federal tax purposes.  HEC has no other
investments as of June 30, 1998.  All significant intercompany accounts and
transactions have been eliminated in consolidation.

INVESTMENT SECURITIES AND MORTGAGE-BACKED SECURITIES - Purchases and sales of
investments and mortgage-backed securities are recorded on trade date.  Gains
and losses on sales of investment and mortgage-backed securities are recorded
on the specific identification basis.

SFAS No. 115, ''Accounting for Investments in Debt and Equity Securities''
(''SFAS 115'') requires that debt and equity securities that have readily
determinable fair values be carried at fair value unless they are held to
maturity. Debt securities are classified as held to maturity and carried at
amortized cost only if the reporting entity has a positive intent and ability
to hold these securities to maturity. If not classified as held to maturity,
such securities are classified as securities available for sale or as trading
securities. Unrealized holding gains or losses on securities available for sale
are excluded from earnings and reported net of income taxes as a separate
component of stockholders' equity.  At June 30, 1998 and 1997, all equity
securities are classified as available for sale.

LOANS HELD FOR SALE - Mortgage loans originated and intended for sale in the
secondary market are carried at the lower of aggregate cost or estimated market
value.
                                       - 29 -
<PAGE>

ALLOWANCE FOR LOAN LOSSES - It is the policy of the Bank to provide a valuation
allowance for estimated losses on loans based on the Bank's past loan loss
experience, known and inherent risks in the portfolio, adverse situations which
may affect the borrower's ability to repay, estimated value of underlying
collateral and current economic conditions in the Bank's lending area. The
allowance is increased by provisions for loan losses charged to operations and
is reduced by charge-offs, net of recoveries. Management's periodic evaluation
of the adequacy of the allowance is based on the Bank's past loan loss
experience, known and inherent risks in the portfolio, adverse situations that
may affect the borrower's ability to repay, the estimated value of any
underlying collateral, and current economic conditions. While management uses
available information to estimate losses on loans, future additions to the
allowance may be necessary based on changes in economic conditions beyond
management's control. In addition, various regulatory agencies, as an integral
part of their examination process, periodically review the Bank's allowance for
loan losses. Such agencies may require the Bank to recognize additions to the
allowance based on judgments different from those of management. Management
believes, based upon all relevant and available information, that the allowance
for loan losses is adequate to absorb losses inherent in the portfolio.

SFAS No. 114, ''Accounting by Creditors for Impairment of a Loan'' (''SFAS
114'') requires all creditors to account for impaired loans, except those loans
that are accounted for at fair value or at the lower of cost or fair value, at
the present value of expected future cash flows discounted at the loan's
effective interest rate. As an expedient, creditors may account for impaired
loans at the fair value of the collateral or at the observable market price of
the loan if one exists.

LOAN INCOME RECOGNITION - Interest income on loans is recorded under the level
yield method.  Under this method, discount accretion and premium amortization
are included in interest income.

Accrual of interest is discontinued when its receipt is in doubt, generally,
when a loan becomes ninety days past due as to principal or interest.  When
interest accruals are discontinued, any interest credited to income in the
current year is reversed. Payments on nonaccrual loans are applied to
principal.  Management may elect to continue the accrual of interest when a
loan is in the process of collection and the estimated fair value of collateral
is sufficient to cover the principal balance and accrued interest.  Loans are
returned to accrual status once the doubt concerning collectibility has been
removed and the borrower has demonstrated performance in accordance with the
loan terms and conditions.

LOAN FEES - Loan origination fees and certain direct loan origination costs are
deferred and amortized as a yield adjustment over the contractual loan terms.

OTHER REAL ESTATE OWNED, NET - Properties acquired as a result of foreclosure
on a mortgage loan are classified as other real estate owned and are recorded
at the lower of the recorded investment in the related loan or the fair value
of the property at the date of acquisition, with any resulting write down
charged to the allowance for loan losses.  Subsequent write downs are charged
to the valuation allowance for possible losses on other real estate owned.

PREMISES AND FIXED ASSETS - Land is stated at original cost. Buildings and
furniture and equipment are stated at cost less accumulated depreciation.
Depreciation is computed by the straight-line method over the estimated useful
lives of the properties as follows:

Buildings                                        2.22% to 2.50% per year
Furniture and equipment                                     10% per year

Leasehold improvements are amortized over the remaining non-cancelable terms of
the related leases.

EARNINGS PER SHARE ("EPS")- In December, 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, which replaced  APB  Opinion  No.  15 (issued by the American
Institute  of  Certified  Public  Accountants  in  1971) as  the  authoritative
guidance  for  calculation  and disclosure of earnings  per  share.   SFAS  128
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.  Earnings  per share amounts for the year
ended June 30, 1997 have been restated to reflect the adoption of SFAS 128.
                                       - 30 -
<PAGE>

The following is a reconciliation of the numerator  and  denominator  of  basic
earnings per share for the years ended June 30, 1998 and 1997.

<TABLE>
<CAPTION>
<S>                                                                           <C>                        <C>
    Fiscal Year Ended June 30,                                                      1998                      1997
                                                                               -------------------------------------
NUMERATOR:
Net Income                                                                           $13,098                 $12,316
- --------------------------------------------------------------------------------------------------------------------
DENOMINATOR:
Average shares outstanding utilized in the calculation of basic earnings per      
   share                                                                          11,000,744              12,897,686
- --------------------------------------------------------------------------------------------------------------------
Unvested shares of Recognition and Retention Plan                                    516,777                  35,932
Common stock equivalents due to the dilutive effect of stock options                 523,207                  46,572
- --------------------------------------------------------------------------------------------------------------------
Average shares outstanding utilized in the calculation of diluted earnings
   per share                                                                      12,040,728              12,980,190
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

Common  stock  equivalents  due  to  the  dilutive  effect of stock options are
calculated based upon the average market value of the  Company's  common  stock
during the fiscal years ended June 30, 1998 and 1997.

GOODWILL - Goodwill generated from the Bank's acquisition of Conestoga Bancorp,
Inc. on June 26, 1996 is recorded on a straight line basis over a twelve year
period.  In March 1995, the FASB issued SFAS No. 121, ''Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of''
which requires that long-lived assets and certain identifiable intangibles to
be held and used by an entity be reviewed for impairment and reported at the
lower of carrying amount or fair value, less cost to sell, whenever events or
changes in circumstances indicate that the carrying amount of an asset may not
be recoverable.  Since June 26, 1996, no such event or change in circumstance
has occurred which has caused the Company to review the recorded level of
goodwill associated with assets acquired from Conestoga.

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.

CASH FLOWS - For purposes of the Consolidated Statement of Cash Flows, the Bank
considers cash and due from banks to be cash equivalents.

EMPLOYEE BENEFITS - The Company maintains a Retirement Plan and 401(k) Plan for
substantially all of its employees, both of which are tax qualified under the
Employee Retirement Income Security Act of 1974 (ERISA).

The Company provides additional postretirement benefits to employees, which are
recorded in accordance with Statement of Financial Accounting Standards No.
106, ''Employers' Accounting for Postretirement Benefits Other Than Pensions''
("SFAS 106").  This Statement requires accrual of postretirement benefits (such
as health care benefits) during the years an employee provides services. The
Company adopted SFAS 106 on July 1, 1995. As permitted by SFAS 106, the Bank
elected to record the full cumulative liability at the time of adoption, which
resulted in a cumulative effect adjustment of $1,032, after reduction for
income taxes of $879, which was charged to operations during the fiscal year
ended June 30, 1996.

The Company maintains an Employee  Stock Ownership Plan for employees ("ESOP").
Compensation expense related to the ESOP is recorded in accordance with SOP 93-
6, which requires the compensation expense  to be recorded during the period in
which  the  shares  become  committed  to  be released  to  participants.   The
compensation expense is measured based upon  the fair market value of the stock
during  the  period,  and, to the extent that the  fair  value  of  the  shares
committed to be released  differs  from  the  original cost of such shares, the
difference is recorded as an adjustment to additional paid-in capital.

In December, 1996, the Company adopted a Recognition and Retention Plan for
employees and outside directors ("RRP') and Stock Option Plan for Employees and
Outside Directors (the "Stock Option Plan"), which are subject to the
accounting requirements of Statement of Financial Accounting Standards No. 123,
"Accounting for Stock-Based Compensation," ("SFAS 123").  SFAS 123 encourages,
but does not require companies to record compensation cost for stock-based
employee compensation plans at fair value.  The Company has chosen to continue
to account for stock-based compensation using the intrinsic value method
prescribed in Accounting Principles Board Opinion No. 25, "Accounting for Stock
Issued to Employees," and related Interpretations ("APB 25").  Accordingly,
compensation cost for stock options is measured as the excess, if any, of the
quoted market price of the Company's stock at the date of the grant over the
amount an employee must pay to acquire the stock.  To date, no compensation
expense
                                       - 31 -
<PAGE>

has been recorded for stock options, since, for all granted options,
the market price on the date of grant equals the amount employees must pay to
acquire the stock.   In accordance with APB 25, compensation expense related to
the RRP is recorded for all shares earned by participants during the period at
$18.64 per share, the average historical cost of the shares of all RRP shares
acquired.

FINANCIAL INSTRUMENTS - Statement of Financial Accounting Standards No. 119
"Disclosure About Derivative Financial Instruments and Fair Value of Financial
Instruments requires disclosures about financial instruments, which are defined
as futures, forwards, swap and option contracts and other financial instruments
with similar characteristics.  On balance sheet receivables and payables are
excluded from this definition.  The Company did not hold any derivative
financial instruments as defined by SFAS 119 at June 30, 1998, 1997 or 1996.

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

In June, 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 130, "Reporting Comprehensive Income''
("SFAS 130"). SFAS 130 establishes standards for reporting and display of
comprehensive income and its components in a full set of general purpose
financial statements.  SFAS 130 requires that financial statements report and
display comprehensive income in the same prominence as net income, but permits
the statement of comprehensive income to be presented either together with or
apart from the income statement. Comprehensive income, as defined by SFAS 130
includes revenues, expenses, and gains and losses which, under current GAAP,
bypass net income and are typically reported as a component of stockholders'
equity.  SFAS 130 is applicable for all entities which present a full set of
financial statements and is effective for fiscal years beginning after December
15, 1997, with early adoption permitted.  Management is currently evaluating
SFAS 130.

In June, 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 131, "Disclosures About Segments of an
Enterprise and Related Information'' ("SFAS 131"). SFAS 131 introduces a new
method for segment reporting referred to as the "management approach," which
focuses upon the manner in which the chief operating decision makers organize
segments within a company for making operating decisions and assessing
performance.  Under the management approach, reportable segments can be based
upon, but are not limited to, products and services, geography and legal or
management structure.  SFAS 131 requires full financial disclosure for each
segment, but only requires limited quarterly segment disclosure. SFAS 131 is
applicable for all public, for-profit companies, and is effective for fiscal
years beginning after December 15, 1997, with early application encouraged.
Management of the Company is currently evaluating SFAS 131.

In February, 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 132, "Disclosures About Pensions and Other
Postretirement Benefits" ("SFAS 132"). SFAS 132 amends disclosure requirements
related to pension and other postretirement benefits previously required under
Statements of Financial Accounts Standards Nos. 87, 88 and 106.  SFAS 132 does
not change the measurement or recognition of these plans. Adoption of SFAS 132
is required for all fiscal years beginning after December 15, 1997.

In June, 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 133, "Accounting for Derivative Instruments
and Hedging Activities " ("SFAS 133").  SFAS 133 requires that entities
recognize all derivatives as either assets or liabilities in the statement of
financial condition and measure those instruments at fair value.  Under SFAS
133 an entity may designate a derivative as a hedge of exposure to either
changes in: (a) fair value of a recognized asset or liability or firm
commitment, (b) cash flows of a recognized or forecasted transaction, or (c)
foreign currencies of a net investment in foreign operations, firm commitments,
available-for-sale securities or a forecasted transaction.  Depending upon the
effectiveness of the hedge and/or the transaction being hedged, any changes in
the fair value of the derivative instrument is either recognized in
                                       - 32 -
<PAGE>

earnings in the current year, deferred to future periods, or recognized in
other comprehensive income.  Changes in the fair value of all derivative
instruments not recognized as hedge accounting are recognized in current year
earnings. Adoption of SFAS 133 is required for all fiscal quarters or fiscal
years beginning after June 15, 1999.  Adoption of SFAS 133 is not expected to
have an impact upon the Company's consolidated financial condition or results
of operations.

USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS - The preparation
of financial statements in conformity with generally accepted accounting
principles requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements and the reported
amounts of revenues and expenses during the reporting period. Actual results
could differ from those estimates. Areas in the accompanying financial
statements where estimates are significant include the allowance for loans
losses, the carrying value of other real estate, purchase accounting
adjustments related to the acquisition of Conestoga and the fair value of
financial instruments.

RECLASSIFICATION - Certain June 30, 1997, and 1996 amounts have been
reclassified to conform to the June 30, 1998 presentation.

2.   CONVERSION TO STOCK FORM OF OWNERSHIP

On November 2, 1995, the Board of Directors of the Bank adopted a Plan of
Conversion to convert from mutual to stock form. As part of the conversion, the
Company was incorporated under Delaware law for the purpose of acquiring and
holding all of the outstanding stock of the Bank. On June 26, 1996, the Company
completed its initial public offering and issued 14,547,500 shares of common
stock (par value $.01 per share) at a price of $10.00 per share, resulting in
net proceeds of approximately $141,368 prior to the acquisition of stock by the
Employee Stock Ownership Plan. The Company retained approximately $53,397 of
the net proceeds and used the remaining net proceeds to purchase all of the
outstanding stock of the Bank.  Costs related to the conversion were charged
against the Company's proceeds from the sale of the stock.

At the time of conversion, the Bank established a liquidation account in an
amount equal to the retained earnings of the Bank as of the date of the most
recent financial statements contained in the final conversion prospectus. The
liquidation account will be reduced annually to the extent that eligible
account holders have reduced their qualifying deposits as of each anniversary
date. Subsequent increases will not restore an eligible account holder's
interest in the liquidation account. In the event of a complete liquidation,
each eligible account holder will be entitled to receive a distribution from
the liquidation account in an amount proportionate to the current adjusted
qualifying balances for accounts then held.

As discussed in Note 3, the Company acquired Conestoga Bancorp, Inc. on June
26, 1996.  The liquidation account previously established by Conestoga's
subsidiary, Pioneer Savings Bank, F.S.A. during its initial public offering in
March, 1993, was assumed by the Company in the acquisition.

The Bank may not declare or pay cash dividends on or repurchase any of its
shares of common stock if the effect thereof would cause stockholders' equity
to be reduced below applicable regulatory capital maintenance requirements, the
amount required for the liquidation account, or if such declaration and payment
would otherwise violate regulatory requirements.

3.   ACQUISITION OF CONESTOGA BANCORP, INC.

On June 26, 1996, the Bank completed the acquisition of Conestoga Bancorp,
Inc., the holding company for Pioneer Savings Bank, F.S.B.  The Bank received
approximately $170,836, $124,411 and $111,991 of investment securities,
mortgage-backed securities and loans, respectively, at fair value and assumed
approximately $394,250 of customer deposit liabilities.  Approximately $10,000
of investment securities acquired were classified as held-to-maturity at June
30, 1996.  All other securities acquired were classified as available for sale.
Total cash paid for the acquisition was $101,272.  The goodwill generated in
the transaction of $28,438 is being amortized on a straight line basis over 12
years for financial reporting purposes.

This acquisition was recorded using the purchase method of accounting;
accordingly,  the purchase price is allocated to the respective assets acquired
and liabilities assumed based on their estimated fair values.
                                       - 33 -
<PAGE>

All operations of Conestoga acquired by the Bank are reflected in the
consolidated statement of operations of the Company for the years ended June
30, 1998 and 1997.  The consolidated statements of financial condition as of
June 30, 1998 and 1997 include the assets acquired from Conestoga.  The
information below presents, on an unaudited pro forma basis, the consolidated
statement of operations for the Company for the year ended June 30, 1996.  All
information below is adjusted for the acquisition of Conestoga, as if the
transaction had been consummated on July 1, 1995.

    Pro Forma for Year Ended June 30,                        1996
- ------------------------------------------------------------------
Net interest income                                        $43,129
Provision for possible loan losses                           3,083
Non-interest income                                          3,965
Non-interest expense:
   Goodwill amortization                                     2,350
   Other non-interest expense                               20,540
- ------------------------------------------------------------------
Total non-interest expense                                  22,890
- ------------------------------------------------------------------
Income before income taxes                                 $21,121
- ------------------------------------------------------------------


4.   INVESTMENT SECURITIES HELD TO MATURITY AND AVAILABLE FOR SALE

The amortized cost, gross unrealized gains and losses and estimated market
value of investment securities held to maturity at June 30, 1998 were as
follows:
<PAGE>

<TABLE>
<CAPTION>
                                                                        Investment Securities Held to Maturity
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                           <C>                   <C>                   <C>                  <C>
                                                                        Gross                 Gross                Estimated
                                                  Amortized             Unrealized            Unrealized           Market
                                                    Cost                 Gains                Losses               Value
- ----------------------------------------------------------------------------------------------------------------------------
DEBT SECURITIES:
U.S. Treasury securities and obligations
   of U.S. Government corporations and
   agencies                                        $64,448                 $412                  $(49)               $64,811
Obligations of state and political
   subdivisions                                      1,899                   43                    -                   1,942
Corporate securities                                11,494                   96                    -                  11,590
Public utilities                                       250                   -                     -                     250
- ----------------------------------------------------------------------------------------------------------------------------
                                                   $78,091                 $551                  $(49)               $78,593
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

The amortized cost and estimated market value of investment securities held to
maturity at June 30, 1998, by contractual maturity, are shown below. Expected
maturities may differ from contractual maturities because issuers may have the
right to call or prepay obligations with or without call or prepayment
penalties.

<TABLE>
<CAPTION>
<S>                                              <C>                      <C>
                                                     Amortized                Estimated Market
                                                     Cost                        Value
- ----------------------------------------------------------------------------------------------
Due in one year or less                                $9,224                       $9,233
Due after one year through five years                  65,568                       66,034
Due after five years through ten years                  3,299                        3,326
                                                     -------------------------------------
                                                      $78,091                      $78,593
                                                     -------------------------------------
</TABLE>

During the year ended June 30, 1998, proceeds from the calls of investment
securities held to maturity totaled $42,500.  A gain of $9 resulted on these
calls.  There were no sales of investment securities held to maturity during
the year ended June 30, 1998.

The amortized/historical cost, gross unrealized gains and losses and estimated
market value of investment securities available for sale at June 30, 1998 were
as follows:
                                       - 34 -
<PAGE>


<TABLE>
<CAPTION>
                                                                        Investment Securities Available for Sale
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                           <C>                   <C>                   <C>                  <C>
                                                  Amortized              Gross                 Gross              Estimated
                                                  Historical           Unrealized            Unrealized            Market
                                                    Cost                 Gains                Losses               Value
- ----------------------------------------------------------------------------------------------------------------------------
DEBT SECURITIES:
U.S. Treasury securities and obligations
  of U.S. Government corporations and
  agencies                                         $28,377                 $133                  $(19)               $28,491
Corporate securities                                37,494                  295                   (43)                37,746
Public utilities                                     6,844                   14                   (64)                 6,794
- ----------------------------------------------------------------------------------------------------------------------------
                                                    72,715                  442                  (126)                73,031
EQUITY SECURITIES:                                  10,425                2,317                   (67)                12,675
- ----------------------------------------------------------------------------------------------------------------------------
                                                   $83,140               $2,759                 $(193)               $85,706
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

The amortized cost and estimated market value of investment securities
available for sale at June 30, 1998, by contractual maturity, are shown below.
Expected maturities may differ from contractual maturities because issuers may
have the right to call or prepay obligations with or without call or prepayment
penalties.

<TABLE>
<CAPTION>

                                                     Amortized                Estimated Market
                                                     Cost                         Value
<S>                                              <C>                      <C>
Due in one year or less                                 $10,008                  $10,005
Due after one year through five years                    59,066                   59,401
Due after five years through ten years                    3,641                    3,625
                                                     -------------------------------------
                                                        $72,715                  $73,031
                                                     -------------------------------------
</TABLE>

During the year ended June 30, 1998, proceeds from the sales and calls of
investment securities available for sale totaled $13,437 and $11,500,
respectively.  A gain of $520 resulted from the sales.  No gain or loss
resulted from the calls.

The amortized cost, gross unrealized gains and losses and estimated market
value of investment securities held to maturity at June 30, 1997 were as
follows:
<TABLE>
<CAPTION>
                                                                        Investment Securities Held to Maturity
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                           <C>                   <C>                   <C>                  <C>
                                                                        Gross                 Gross                Estimated
                                                  Amortized             Unrealized            Unrealized           Market
                                                    Cost                 Gains                Losses               Value
- ----------------------------------------------------------------------------------------------------------------------------
DEBT SECURITIES:
U.S. Treasury securities and obligations
    of U.S. Government corporations and
    agencies                                       $86,036                 $498                  $(116)              $86,418
Obligations of state and political
    subdivisions                                     1,974                   43                      -                 2,017
Corporate securities                                13,327                   28                    (14)               13,341
Public utilities                                       250                   -                      (2)                  248
- ----------------------------------------------------------------------------------------------------------------------------
                                                  $101,587                 $569                  $(132)             $102,024
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

During the year ended June 30, 1997, proceeds from the calls of investment
securities held to maturity totaled $5,000. No gain or loss was recognized on
these calls. There were no sales of investment securities held to maturity
during the year ended June 30, 1997.

The amortized/historical cost, gross unrealized gains and losses and estimated
market value of investment securities available for sale at June 30, 1997 were
as follows:
                                       - 35 -
<PAGE>



<TABLE>
<CAPTION>
                                                      Investment Securities Available for Sale
<S>                                           <C>                   <C>                   <C>                  <C>
                                                  Amortized/               Gross                 Gross             Estimated
                                                  Historical             Unrealized          Unrealized              Market
                                                    Cost                   Gains                Losses               Value
- ----------------------------------------------------------------------------------------------------------------------------
DEBT SECURITIES:
U.S. Treasury securities and obligations
   of U.S. Government corporations and
   agencies                                        $33,706                  $130                  $(28)              $33,808
Corporate securities                                17,471                   277                    (5)               17,743
Public utilities                                     1,249                    12                   (14)                1,247
                                                    52,426                   419                   (47)               52,798
- ----------------------------------------------------------------------------------------------------------------------------
EQUITY SECURITIES:                                   4,912                   980                    (3)                5,889
- ----------------------------------------------------------------------------------------------------------------------------
                                                   $57,338                $1,399                  $(50)              $58,687
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

During the year ended June 30, 1997, proceeds from the sales and calls of
investment securities available for sale totaled $27,253 and $26,011,
respectively. A loss of $273 and gain of $11 were recognized from the sales and
calls, respectively.

5.   MORTGAGE-BACKED SECURITIES HELD TO MATURITY AND AVAILABLE FOR SALE

The amortized cost, gross unrealized gains and losses and the estimated market
value of mortgage-backed securities held to maturity at June 30, 1998 were as
follows:

<TABLE>
<CAPTION>
                                                                        Mortgage-Backed Securities Held to Maturity          
<S>                                           <C>                   <C>                   <C>                  <C>
                                                                        Gross                 Gross                Estimated
                                                  Amortized             Unrealized            Unrealized           Market
                                                    Cost                 Gains                Losses               Value
- ----------------------------------------------------------------------------------------------------------------------------
GNMA pass-through certificates                      $7,364                   $344                  $-                 $7,708
FHLMC pass-through certificates                     23,086                    229                 (11)                23,304
FNMA pass-through certificates                      16,264                    173                  (6)                16,431
- ----------------------------------------------------------------------------------------------------------------------------
                                                   $46,714                   $746                $(17)               $47,443
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

Proceeds from the sales of mortgage-backed securities held to maturity were
$5,317 during the fiscal year ended June 30, 1998.  A gain of $175 was
recognized from these sales.  The unpaid principal of the securities at the
dates of sale was less than 15% of their acquired par value, and thus are
permissable sales under SFAS 115.

The amortized cost, gross unrealized gains and losses and the estimated market
value of mortgage-backed securities available for sale at June 30, 1998 were as
follows:

<TABLE>
<CAPTION>
                                      Mortgage-Backed Securities Available for Sale
<S>                                           <C>                   <C>                   <C>                  <C>
                                                                        Gross                 Gross                Estimated
                                                  Amortized             Unrealized            Unrealized           Market
                                                    Cost                 Gains                Losses               Value
- ----------------------------------------------------------------------------------------------------------------------------
Collateralized mortage obligations                $255,334               $1,072                $(230)               $256,176
GNMA pass-through certificates                      80,525                1,473                    -                  81,998
FHLMC pass-through certificates                      8,692                   34                  (14)                  8,712
FNMA pass-through certificates                      16,821                  208                  (40)                 16,989
- ----------------------------------------------------------------------------------------------------------------------------
                                                  $361,372               $2,787                $(284)               $363,875
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

Proceeds from the calls and sales of mortgage-backed securities available for
sale were $92,776 during the year ended June 30, 1998.  A gain of $428 was
recognized on these sales.
                                       - 36 -
<PAGE>

The amortized cost, gross unrealized gains and losses and the estimated market
value of mortgage-backed securities held to maturity at June 30, 1997 were as
follows:

<TABLE>
<CAPTION>

                                                                        Mortgage-Backed Securities Held to Maturity           
<S>                                           <C>                   <C>                   <C>                  <C>
                                                                        Gross                 Gross                Estimated
                                                  Amortized             Unrealized            Unrealized           Market
                                                    Cost                 Gains                Losses               Value
- ----------------------------------------------------------------------------------------------------------------------------
GNMA pass-through certificates                      $15,100               $562                   $(2)                $15,660
FHLMC pass-through certificates                      40,528                127                   (56)                 40,599
FNMA pass-through certificates                       22,760                120                   (64)                 22,816
- ----------------------------------------------------------------------------------------------------------------------------
                                                    $78,388               $809                 $(122)                $79,075
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

There were no sales of mortgage-backed securities held to maturity during the
fiscal year ended June 30, 1997.

The amortized cost, gross unrealized gains and losses and the estimated market
value of mortgage-backed securities available for sale at June 30, 1997 were as
follows:

<TABLE>
<CAPTION>
                                      Mortgage-Backed Securities Available for Sale
<S>                                           <C>                   <C>                   <C>                  <C>
                                                                        Gross                 Gross                Estimated
                                                  Amortized             Unrealized            Unrealized           Market
                                                    Cost                 Gains                Losses               Value
- ----------------------------------------------------------------------------------------------------------------------------

Collateralized mortage obligations                  $72,343                 $333                $(176)               $72,500
GNMA pass-through certificates                       88,874                1,903                   (6)                90,771
FHLMC pass-through certificates                      17,698                  293                  (54)                17,937
FNMA pass-through certificates                       48,861                  416                 (348)                48,929
- ----------------------------------------------------------------------------------------------------------------------------
                                                   $227,776               $2,945                $(584)              $230,137
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

Proceeds from the sale of mortgage-backed securities available for sale were
$16,713 during the year ended June 30, 1997.  A gain of $495 was recognized on
these sales.

6.   LOANS

The Company's real estate loans are comprised of the following:

<TABLE>
<CAPTION>
<S>                                         <C>                     <C>
    At June 30,                                        1998                    1997
- --------------------------------------------------------------------------------------
One-to-four family                                    $125,163                $140,536
Multi-family and underlying
   cooperative                                         717,638                 498,536
Nonresidential                                          50,062                  43,180
F.H.A. and V. A. insured mortgage loans                 11,934                  14,153
Co-op loans                                             42,553                  50,931
- --------------------------------------------------------------------------------------
                                                       947,350                 747,336
Net unearned fees                                       (3,486)                 (3,090)
- --------------------------------------------------------------------------------------
                                                      $943,864                $744,246
- --------------------------------------------------------------------------------------
</TABLE>

The Bank originates both adjustable and fixed interest rate real estate loans.
At June 30, 1998, the approximate composition of these loans was as follows:
<PAGE>

<TABLE>
<CAPTION>
                                                    Fixed Rate                           Variable Rate
<S>                                      <C>                           <C>                                      <C>
Period to Maturity or Next Repricing         Book Value                     Period to Maturity or Next Repricing     Book Value
- --------------------------------------------------------                    ---------------------------------------------------
1 month-1 year                                   $16,520                    1 month-1 year                             $127,240
1 year-3 years                                    22,939                    1 year-3 years                              118,181
3 years-5 years                                    7,317                    3 years-5 years                             241,405
5 years-10 years                                 209,855                    5 years-10 years                            130,415
Over 10 years                                     73,478                    Over 10 years                                    -
- --------------------------------------------------------                    ---------------------------------------------------
                                                $330,109                                                               $617,241
- --------------------------------------------------------                    ---------------------------------------------------
</TABLE>
                                       - 37 -
<PAGE>

The adjustable rate loans have interest rate adjustment limitations and are
generally indexed to the Federal Home Loan Bank of New York ("FHLBNY") five-
year borrowing funds rate, the one-year constant maturity Treasury index, or
the Federal Home Loan Bank national mortgage contract rate.

A concentration of credit risk exists within the Bank's loan portfolio, as the
majority of real estate loans are collateralized by properties located in New
York City and Long Island.

The Company's other loans are comprised of the following:

  At June 30,                              1998                    1997
- -----------------------------------------------------------------------
Student loans                              $677                  $1,005
Passbook loans (secured by savings
   and time deposits)                     2,367                   2,801
Home improvement loans                    1,753                   1,243
Consumer installment and other loans        919                   1,027
- -----------------------------------------------------------------------
                                          5,716                   6,076
Unearned discount                            -                       -
- -----------------------------------------------------------------------
                                         $5,716                  $6,076
- -----------------------------------------------------------------------

Loans on which the accrual of interest has been discontinued were $884 and
$3,190 at June 30, 1998 and 1997, respectively. If interest on those loans had
been accrued, interest income would have been increased by approximately $51
and $247 for the years ended June 30, 1998 and 1997, respectively.

The Bank had outstanding loans considered troubled-debt restructurings of
$3,971 and $4,671 at June 30, 1998 and 1997, respectively. Income recognized on
these loans was approximately $306  and $357 for the years ended June 30, 1998
and 1997, respectively, compared to interest income of $415 and $471 calculated
under the original terms of the loans, for the years ended June 30, 1998 and
1997, respectively.

The recorded investment in loans for which impairment has been recognized under
the guidance of SFAS 114 was approximately $3,136 and $4,294 at June 30, 1998
and 1997, respectively. The average balance of impaired loans was approximately
$3,838 and $4,736 for the years ended June 30, 1998 and 1997, respectively.
Write-downs of $45 and $985 were taken on impaired loans during the years ended
June 30, 1998 and 1997, respectively.  At June 30, 1998 and 1997, specific
reserves totaling $23 and $122 were allocated within the allowance for loan
losses for impaired loans.  Net principal received and interest income
recognized on impaired loans during the years ended June 30, 1998 and 1997 were
not material. At June 30, 1998 and 1997, one loan totaling $2,681, was deemed
impaired for which no reserves have been provided.  This loan, which is
included in troubled-debt restructurings at June 30, 1998 and 1997, has
performed in accordance with the provisions of the restructuring agreement
signed in October, 1995.  The loan was  on accrual status at both June 30, 1998
and 1997.  All other loans deemed impaired, which total 3 and 6 loans as of
June 30, 1998 and 1997, respectively, have reserves allocated towards their
outstanding balance.

The following assumptions were utilized in evaluating the loan portfolio
pursuant to the provisions of SFAS 114:

HOMOGENOUS LOANS - One-to-four family residential mortgage loans and loans on
cooperative apartments having a balance of less than $227 and consumer loans
are considered to be small balance homogenous loan pools and, accordingly, are
not covered by SFAS 114.

LOANS EVALUATED FOR IMPAIRMENT - All non-homogeneous loans greater than $1,000
are individually evaluated for potential impairment. Additionally, residential
mortgage loans exceeding $227 and delinquent in excess of 60 days are evaluated
for impairment.  A loan is considered impaired when it is probable that all
contractual amounts due will not be collected in accordance with the terms of
the loan. A loan is not deemed to be impaired if a delay in receipt of payment
is expected to be less than 30 days or if, during a longer period of delay, the
Bank expects to collect all amounts due, including interest accrued at the
contractual rate during the period of the delay. Factors considered by
management include the property location, economic conditions, and any unique
circumstances affecting the loan. Except as noted above, at June 30, 1998 and
1997, all impaired loans were on nonaccrual status. In addition, at June 30,
1998 and 1997, respectively, approximately $428 and $1,577 of one-to-four
family residential mortgage loans, loans on cooperative apartments and consumer
loans with a balance of less than $227 were on nonaccrual status. These loans
are considered as a homogeneous loan pool not covered by SFAS 114.
                                       - 38 -
<PAGE>

RESERVES AND CHARGE-OFFS - The Bank allocates a portion of its total allowance
for loan losses to loans deemed impaired under SFAS 114. All charge-offs on
impaired loans are recorded as a reduction in both loan principal and the
allowance for loan losses. Management evaluates the adequacy of its allowance
for loan losses on a regular basis. At June 30, 1998, management believes that
its allowance is adequate to provide for losses inherent in the total loan
portfolio, including impaired loans.

MEASUREMENT OF IMPAIRMENT - Since all impaired loans are collateralized by real
estate properties, the fair value of the collateral is utilized to measure
impairment.

INCOME RECOGNITION - Accrual of interest is discontinued on loans identified as
impaired and past due ninety days. Subsequent cash receipts are applied
initially to the outstanding loan principal balance. Additional receipts beyond
the recorded outstanding balance at the time interest is discontinued are
recorded as recoveries in the Bank's allowance for loan losses.

7. ALLOWANCE FOR LOAN LOSSES AND POSSIBLE LOSSES ON OTHER REAL ESTATE OWNED

Changes in the allowance for loan losses were as follows:

For the year ended June 30,          1998            1997             1996
- ---------------------------------------------------------------------------
Balance at beginning of period      $10,726          $7,812          $5,174
Provision charged to operations       1,635           4,200           2,979
Loans charged off                      (328)         (1,388)         (1,023)
Recoveries                               42             102              14
Reserve acquired in purchase
 of Conestoga                          -               -                668
- ---------------------------------------------------------------------------
                                    $12,075         $10,726          $7,812
- ---------------------------------------------------------------------------

Changes in the allowance for possible losses on real estate owned were as
follows:

For the year ended June 30,      1998                1997                1996
- -----------------------------------------------------------------------------
Balance at beginning of period   $187                $114                 $-
Provision charged to operations   114                 450                 586
Charge-offs, net of recoveries   (137)               (377)               (472)
- -----------------------------------------------------------------------------
                                 $164                $187                $114
- -----------------------------------------------------------------------------

Prior to July 1, 1995, no valuation allowance for possible losses on Other real
estate owned was maintained by the Bank.

8.   MORTGAGE SERVICING ACTIVITIES

At June 30, 1998 and 1997, the Bank was servicing loans for others having
principal amounts outstanding of approximately $58,619 and $69,648
respectively.  Servicing loans for others generally consists of collecting
mortgage payments, maintaining escrow accounts, disbursing payments to
investors and foreclosure processing. In connection with these loans serviced
for others, the Bank held borrowers' escrow balances of approximately $569,
$652 and $1,055 at June 30, 1998, 1997 and 1996, respectively.

9.   PREMISES AND FIXED ASSETS

The following is a summary of premises and fixed assets:
    At June 30,                                1998                 1997
- ------------------------------------------------------------------------
Land                                          $2,164              $3,964
Buildings                                     11,753              12,778
Leasehold improvements                         1,282               1,190
Furniture and equipment                        6,503               7,105
- ------------------------------------------------------------------------
                                              21,702              25,037
Less:  accumulated appreciation
  and amortization                           (10,960)            (11,042)
- ------------------------------------------------------------------------
                                             $10,742             $13,995
- ------------------------------------------------------------------------

Depreciation and amortization expense amounted to approximately $964, $1,076,
and $501 for the years ended June 30, 1998, 1997 and 1996, respectively.
                                       - 39 -
<PAGE>

10.   FEDERAL HOME LOAN BANK OF NEW YORK CAPITAL STOCK

The Bank is a Savings Bank Member of the FHLBNY.  Membership requires the
purchase of shares of FHLBNY capital stock at $100 per share. The Bank owned
107,535 and 83,215 shares at June 30, 1998 and 1997, respectively. The FHLBNY
paid dividends on the capital stock of 7.2% , 6.4%, and 6.9% during the years
ended June 30, 1998, 1997 and 1996, respectively.

11.   DUE TO DEPOSITORS

The deposit accounts of each deposit household are insured up to $100 by either
the Bank Insurance Fund or the Savings Association Insurance Fund of the
Federal Deposit Insurance Corporation ("FDIC").

Deposits are summarized as follows:

    June 30,                                1998               1997
- ----------------------------------------------------------------------------- 
                                EFFECTIVE               Effective
                                  COST       LIABILITY     Cost     Liability
- ----------------------------------------------------------------------------- 
Savings accounts                    2.27%     $340,481     2.27%     $344,377
Certificates of deposit             5.84       612,328     5.61       541,773
Money market accounts               3.09        30,567     2.96        33,530
NOW and Super NOW accounts          1.24        17,927     1.24        16,324
Non-interest bearing checking
 accounts                             -         37,039       -         27,391
- ----------------------------------------------------------------------------- 
                                    4.30%   $1,038,342     4.09%     $963,395
- ----------------------------------------------------------------------------- 

The distribution of certificates of deposits by remaining maturity was as
follows:

    At June 30,                              1998                 1997
- -----------------------------------------------------------------------
Maturity in three months or less             $139,108          $116,828
Over 3 through 6 months                       103,472            88,912
Over 6 through 12 months                      163,791           107,714
Over 12 months                                205,957           228,319
- -----------------------------------------------------------------------
Total certificates of deposit                $612,328          $541,773
- -----------------------------------------------------------------------

The aggregate amount of Certificates of deposits with a minimum denomination of
$100 was approximately $60,259 and $46,806 at June 30, 1998 and 1997,
respectively.

12.   SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

Presented below is information concerning securities sold with agreement to
repurchase:

    At or for the year ended June 30,                1998              1997
- -------------------------------------------------------------------------------
Balance outstanding at end of period                 $256,601         $76,333
Average interest cost at end of period                   5.74%           5.69%
Average balance outstanding                          $145,676         $32,374
Average interest cost during the year                    5.95%           5.73%
Carrying value of underlying collateral              $267,469         $83,778
Estimated market value of underlying
   collateral                                        $268,991         $84,172
Maximum balance outstanding at month
   end during period                                 $256,601         $76,333

13.   FEDERAL HOME LOAN BANK OF NEW YORK ADVANCES

The Bank had borrowings (''Advances'') from the FHLBNY totaling $103,505 and
$63,210 at  June 30, 1998 and 1997, respectively. The average cost of FHLB
advances was 6.04% and 5.79%, respectively, during the years ended June 30,
1998 and 1997, and the average interest rate on outstanding FHLB advances was
6.05% and 6.18%, respectively, at June 30, 1998 and 1997.  At June 30, 1998, in
accordance with the Advances, Collateral Pledge and Security Agreement, the
Bank maintained in excess of $113,856 of qualifying collateral (principally
bonds and mortgage-backed securities), as defined, to secure such advances.

14.   INCOME TAXES

The Company's Federal, State and City income tax provisions were comprised of
the following:
                                       - 40 -
<PAGE>

<TABLE>
<CAPTION>
Year Ended June 30,         1998                                   1997                                  1996
- -------------------------------------------------------------------------------------------------------------------------
<S>       <C>         <C>           <C>           <C>         <C>          <C>         <C>         <C>          <C>
                            STATE                                State                                   State
              FEDERAL    AND CITY      TOTAL         Federal    and City      Total       Federal      and City    Total
- -------------------------------------------------------------------------------------------------------------------------
Current        $8,687      $2,698      $11,385       $6,047      $4,541       $10,588     $4,218       $2,563      $6,781
Deferred          776        (295)         481        2,153      (5,150)       (2,997)      (332)        (268)       (600)
- -------------------------------------------------------------------------------------------------------------------------
               $9,463      $2,403      $11,866       $8,200       $(609)       $7,591     $3,886       $2,295      $6,181
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>

In accordance with SFAS 109, deferred tax assets  and  liabilities are recorded
for  temporary  differences  between  the  book  and tax bases  of  assets  and
liabilities.

The components of Federal and net State and City deferred income tax assets and
liabilities were as follows:
<TABLE>
<CAPTION>
At June 30,                                        1998                                     1997
<S>                                   <C>                 <C>                 <C>                 <C>
                                                               STATE                                  State
                                          FEDERAL             AND CITY            Federal            and City
- -------------------------------------------------------------------------------------------------------------
DEFERRED TAX ASSETS:
Excess book bad debt over tax
  bad debt reserve                         $2,990               $2,188              $2,417            $1,880
Net operating loss carryforward                -                    -                  305                -
Employee benefit plans                      2,858                1,682                 735               448
Tax effect of purchase
  accounting fair value
  adjustments                                 366                  216               1,173               715
Other                                          -                    -                  147               119
- -------------------------------------------------------------------------------------------------------------
Total deferred tax assets                   6,214                4,086               4,777             3,162
Less: Valuation allowance on
  deferred tax assets                          -                    -                   -                 -
- -------------------------------------------------------------------------------------------------------------
Deferred tax assets after
  valuation allowance                      $6,214               $4,086              $4,777            $3,162
- -------------------------------------------------------------------------------------------------------------
DEFERRED TAX LIABILITIES:
Undistributed earnings of
  subsidiary                               $1,677                 $358                 $-                $-
Difference in book and tax
  carrying value of fixed assets              412                  245                 265               164
Tax effect of unrealized gain on
  securities available for sale             1,436                  871               1,057               623
Other                                         122                    7                  -                 -
- -------------------------------------------------------------------------------------------------------------
Total deferred tax liabilities             $3,647               $1,481              $1,322              $787
- -------------------------------------------------------------------------------------------------------------
Net deferred tax asset (liability)         $2,567               $2,605              $3,455            $2,375
- -------------------------------------------------------------------------------------------------------------
</TABLE>

During the year ended June 30, 1998, deferred tax liabilities include an
increase of $627 resulting from adjustments pursuant to SFAS 115.

The provision for income taxes differed from that computed at the Federal
statutory rate as follows:

    Year ended June 30,                     1998       1997      1996
- ---------------------------------------------------------------------
Tax at Federal statutory rate               $8,737   $6,967    $4,717
State and local taxes, net of
  Federal income tax benefit                 1,562     (396)    1,492
Goodwill amortization                          843      843        -
Amortization of excess fair value
  over cost - ESOP stock                       532      233        -
Reserve for losses on sale of
  loans                                         -        -         -
Utilization of capital loss on sale
  of securities                                 -        -         -
Other, net                                     193      (56)      (28)
- ---------------------------------------------------------------------
                                           $11,867   $7,591    $6,181
- ---------------------------------------------------------------------
Effective tax rate                         47.53%     38.13%     45.9%
- ---------------------------------------------------------------------

Savings banks that meet certain definitions, tests, and other conditions
prescribed by the Internal Revenue Code are allowed to deduct, with
limitations, a bad debt deduction.  Prior to August, 1996, this deduction could
be computed as a percentage of taxable income before such deduction ("PTI
Method") or based upon actual loss experience for Federal, New York State and
New York City income taxes.

Pursuant to SFAS 109, the Bank is not required to provide deferred taxes on its
tax loan loss reserve as of December 31, 1987 ("base year reserve").  The
amount of this reserve on which no deferred taxes have been provided is
approximately $12,153.  This reserve could be recognized as taxable income and
create a current tax
                                       - 41 -
<PAGE>


liability using the income tax rates then in effect if one of the following
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 or
distributions in liquidation; 2) the Bank fails to qualify as a Bank as
provided by the Internal Revenue Code, or 3) there is a change in federal
tax law.

On August 20, 1996, Federal legislation was signed into law which repealed the
reserve method of accounting for bad debts, including the percentage of taxable
income method used by the Bank.  This repeal is effective for the Bank's
taxable year beginning January 1, 1996.  In addition, the legislation requires
the Bank to include in taxable income its bad debt reserves in excess of its
base year reserve over a 6 to 8 year period depending upon the maintenance of
certain loan origination levels.  Since the percentage of taxable income method
tax bad debt deduction and the corresponding increase in the tax bad debt
reserve in excess of the base year have been treated as temporary differences
pursuant to SFAS 109, this change in tax law will have no effect on the
Company's future consolidated statement of operations.  Since the Bank's bad
debt reserve exceeds its base year reserve by $3,100, approximately $176 will
be currently payable as a result of the legislation.

In  anticipation  of  the Federal legislation, on July 30, 1996, New York State
(the "State") enacted legislation,  effective  January 1, 1996, which generally
retains the percentage of taxable income method  for  computing  allowable  bad
debt  deductions  and  does not require the Bank to recapture into income State
tax bad debt reserves unless  one  of the following events occur: 1) the Bank's
retained earnings represented by the reserve is used for purposes other than to
absorb losses from bad debts, including  dividends  in  excess  of  the  Bank's
earnings and profits or distributions in liquidation or in redemption of stock;
2)  the Bank fails to qualify as a thrift as provided by the State tax law,  or
3) there is a change in state tax law. The Bank had a deferred tax liability of
approximately  $1.9  million  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  year  ended  June  30,  1997 for the full amount of the
recovered deferred tax liability.

On  March  11, 1997, New York City enacted legislation,  effective  January  1,
1996, which  conformed  its  tax  law regarding bad debt deductions to New York
State's tax law.  As a result of this  legislation,  the  Bank, in March, 1997,
recovered  a  deferred  tax liability of approximately $1.0 million  previously
recorded for the excess of New York City tax bad debt reserves over its reserve
at December 31, 1987. This  recovery  resulted  in  a  reduction  of income tax
expense  during  the  year  ended  June  30,  1997  for the full amount of  the
recovered deferred tax liability.

15. EMPLOYEE BENEFIT PLANS

EMPLOYEE RETIREMENT PLAN - The Bank is a participant in a noncontributory
defined benefit retirement plan with the RSI Retirement Trust. Substantially
all full-time employees are eligible for participation after one year of
service. In addition, a participant must be at least 21 years of age at the
date of enrollment.  During the year ended June 30, 1998, the Bank offered an
early retirement program to all Plan participants who met certain eligibility
criterion.  As a result of the early retirement program, a non-recurring charge
of $1,611 was recorded.

The retirement cost for the pension plan includes the following components
(including, for 1998, a non-recurring charge of $1,611 related to an early
retirement program):

    For the year ended June 30,        1998         1997           1996
- -----------------------------------------------------------------------
Service cost                            $332        $400           $206
Interest cost                            781         727            488
Actual return on plan assets          (2,931)       (838)          (546)
Net amortization and deferral          1,843        (224)           (82)
Expense associated with early
  retirement program                   1,611          -               -
- -----------------------------------------------------------------------
Net periodic cost                     $1,636         $65            $66
- -----------------------------------------------------------------------
                                       - 42 -
<PAGE>


The funded status of the plan was as follows:
    At June 30,                                      1998            1997
- -------------------------------------------------------------------------
Accumulated benefit obligation, including
    vested benefits of $11,428 and $8,976,
    respectively                                     $11,490       $9,031
- -------------------------------------------------------------------------
Projected benefit obligation                         $12,675      $10,015
Plan assets at fair value (investments in
    trust funds managed by RSI and
    comingled New York State Retirement
    Fund)                                             13,599       11,121
- -------------------------------------------------------------------------
Excess of plan assets over projected
    benefit obligation                                   924        1,106
Additional employer contribution                          -           126
Unrecognized loss from experience
    different from that assumed                          560          380
Unrecognized transition asset                             -           (72)
Unrecognized net past service liability                 (207)        (239)
Accrued liability related to early retirement
    program                                           (1,611)          -
- -------------------------------------------------------------------------
(Accrued) Prepaid retirement expense included in
Other (liabilities) assets                             $(334)      $1,301
- -------------------------------------------------------------------------

Major assumptions utilized were as follows:
    At June 30,                             1998                    1997
- -------------------------------------------------------------------------
Discount rate                              6.75%                    8.00%
Rate of increase in compensation levels    4.50                     6.00
Expected long-term return on plan assets   9.00                     9.00


BENEFIT MAINTENANCE PLAN AND DIRECTORS' RETIREMENT PLAN - During the fiscal
year ended June 30, 1994, The Bank established a Supplemental Executive
Retirement Plan (''SERP'') for its executive officers. The SERP was established
to compensate the executive officers for any curtailments in benefits due to
the statutory limitations on benefit plans. The SERP exists as a nonqualified
plan which supplements the existing qualified plans. Defined benefit and
defined contribution costs are incurred annually related to the SERP.  During
the year ended June 30, 1997, the SERP was renamed the Benefit Maintenance Plan
("BMP"), and sponsorship was transferred to the Company .  As of June 30, 1998,
the Benefit Maintenance Plan has an investment in the Company's common stock of
$431.

Effective July 1, 1996, The Company established a non-qualified Retirement Plan
for all of its outside directors, which will provide benefits to each eligible
outside director commencing upon his termination of Board service or at age 65.
Each outside director who serves or has agreed to serve as an outside director
will automatically become a participant in the Plan.

The retirement cost for the defined benefit portion of the BMP and Directors'
Retirement plan include the following components:

    For the year ended June 30,        1998         1997          1996
- ----------------------------------------------------------------------
Service cost                           $104         $203           $56
Interest cost                           248          211            88
Net amortization and deferral           170          178            49
- ----------------------------------------------------------------------
                                       $522         $592          $193
- ----------------------------------------------------------------------


The defined contribution costs incurred by the Bank related to the BMP/SERP
for the years ended June 30, 1998, 1997 and 1996 were $522, $305 and $25,
respectively.  During the fiscal year ended June 30, 1997, benefits related
to the Employee Stock Ownership Plan were added to the defined contribution
cost of the BMP.
                                       - 43 -
<PAGE>

The funded status of the defined benefit portion of the plans was as follows:

    At June 30,                                 1998                 1997
- -------------------------------------------------------------------------
Accumulated benefit obligation, including
   vested benefits of $1,999 and $1,530
   respectively                                $2,278              $1,808
- -------------------------------------------------------------------------
Projected benefit obligation                   $3,562              $3,276
Plan assets at fair value                          -                   -
- -------------------------------------------------------------------------
Deficiency of plan assets over projected
   benefit obligation                          (3,562)             (3,276)
Unrecognized loss from experience
   different from that assumed                  1,443                 834
Unrecognized net past service liability           535               1,350
- -------------------------------------------------------------------------
Accrued expense prior to additional
   minimum liability included in other
   liabilities                                 (1,584)             (1,092)
- -------------------------------------------------------------------------
Additional minimum liability                     (860)               (931)
- -------------------------------------------------------------------------
Accrued expense after minimum liability       $(2,444)            $(2,023)
- -------------------------------------------------------------------------

Major assumptions utilized were as follows:
At June 30,                         1998                     1997
- ---------------------------------------------------------------------------
                          DIRECTORS'                   Directors'
                       RETIREMENT PLAN      BMP     Retirement Plan     BMP
- ---------------------------------------------------------------------------
Discount rate                6.75%         6.50%          7.50%        7.25%
Rate of increase in
  compensation levels        4.50          4.00           5.50         4.00

401(K) PLAN - The Bank also has a 401(k) plan which covers substantially all
employees. Prior to May 31, 1996, under such plan the Bank matched 50% of each
participant's contribution up to 6% of the participant's annual compensation
for the first four years of participation and thereafter 100% of the
participant's contribution up to a maximum of 6%.  Effective May 31, 1996, the
plan was amended whereby the Bank ceased all contributions to the plan.
Participation in the 401(k) plan is voluntary. A salaried employee becomes
eligible for the plan after completion of one year of service. The Bank
contributed approximately $181 to the plan for the year ended June 30, 1996.
The 401(k) plan owns participant investments in the Company's common stock
which totaled $6,630, $4,758 and $2,092 at June 30, 1998, 1997 and 1996,
respectively.

POSTRETIREMENT BENEFITS OTHER THAN PENSIONS - The Bank offers additional
postretirement benefits to its retired employees who have provided at least
five (5) consecutive years of credited service and were active employees prior
to April 1, 1991, as follows:

   (1) Employees who retired prior to April 1, 1991 receive full medical
       coverage in effect until their death at no cost to such retirees;

   (2) Eligible employees retiring after April 1, 1991 will be eligible for
       continuation of their medical coverage in effect at the time of such
       employees' retirement until their death. Throughout an employee's
       retirement, the Bank will continue to pay the premiums for this coverage
       up to the premium amount paid for the first year of retirement coverage.
       Should the premiums increase, the employee will have to pay the
       differential to maintain full medical coverage.

Postretirement medical benefits are only available to those full-time employees
who, upon termination of service, start collecting retirement benefits
immediately from the Bank. The Bank reserves the right at any time, and to the
extent permitted by law, to change, terminate or discontinue any of the group
benefits, and can exercise the maximum discretion permitted by law, in
administering, interpreting, modifying or taking any other action with respect
to the plan or benefits.

The Bank accrues the cost of such benefits during the years an employee renders
the necessary service. The Bank adopted SFAS 106 effective July 1, 1995. The
Bank elected to record the full accumulated postretirement benefit obligation
upon adoption. This resulted in a cumulative effect adjustment of $1,032 (after
reduction for income taxes of $879), which is shown in the consolidated
statement of income for the year ended June 30, 1996.
                                       - 44 -
<PAGE>

The postretirement cost includes the following components:

    For the year ended June 30,               1998         1997
- ---------------------------------------------------------------
Service cost                                  $37           $75
Interest cost                                 178           192
Unrecognized past service liability           (29)           -
- ---------------------------------------------------------------
                                              $186         $267
- ---------------------------------------------------------------

The funded status of the postretirement benefit plan was as follows:

    At June 30,                                      1998            1997
- ---------------------------------------------------------------------------
Accumulated benefit obligation:
   Retirees                                          $1,503          $1,229
   Fully eligible active participants                   514             163
   Other active participants                            697             963
- ---------------------------------------------------------------------------
Total                                                 2,714           2,355
Plan assets at fair value                                -               -
- ---------------------------------------------------------------------------
Deficiency of plan assets over
   accumulated benefit obligation                     2,714           2,355
Unrecognized loss (gain) from experience
   different from that assumed                           (7)            191
- ---------------------------------------------------------------------------
Accrued postretirement benefit obligation            $2,721          $2,546
- ---------------------------------------------------------------------------

The assumed medical cost trend rates used in computing the accumulated
postretirement benefit obligation was 7.0% in 1998 and was assumed to decrease
gradually to 5.0% in 2003 and to remain at that level thereafter. Increasing
the assumed medical care cost trend rates by 1% in each year would increase the
accumulated postretirement benefit obligation by approximately $137.

The assumed discount rate and rate of compensation increase used to measure the
accumulated postretirement benefit obligation at June 30, 1998 were 6.75% and
4.5%, respectively. The assumed discount rate and rate of compensation increase
used to measure the accumulated postretirement benefit obligation at June 30,
1997 were 8.0% and 6.0%, respectively.

EMPLOYEE STOCK OWNERSHIP PLAN - In connection with the conversion, the Board of
Directors of the Company adopted the Dime Community Bancshares Employee Stock
Ownership Plan (the "ESOP").  The ESOP borrowed $11,638 from the Company and
used the funds to purchase 1,163,800 shares of the Company's common stock.  The
loan will be repaid principally from the Bank's discretionary contributions to
the ESOP over a period of time not to exceed 10 years.  The Bank's obligation
to make such contributions is reduced by any investment earnings realized on
such contributions or any dividends paid by the Company on stock held in the
unallocated account.  The loan had an outstanding balance of $9,175 and
$10,324, respectively at June 30, 1998 and 1997, and a fixed rate of 8.0%.

Shares purchased with the loan proceeds are held in a suspense account for
allocation among participants as the loan is repaid.  Contributions to the ESOP
and shares released from the suspense account are allocated among participants
on the basis of compensation, as described in the plan, in the year of
allocation.  The ESOP vests at a rate of 25% per year of service beginning
after two years with full vesting after five years, or upon attainment of age
65, death, disability, retirement or in the event of a "change of control" of
the Company as defined in the ESOP.  Shares of common stock allocated to
participating employees totaled 116,380  and 121,702 during the years ended
June 30, 1998 and 1997. The ESOP benefit expense recorded in accordance with
SOP 93-6 for allocated shares totaled $2,670 and $1,883, respectively,  for the
years ended June 30, 1998 and 1997.

STOCK BENEFIT PLANS

      RECOGNITION AND RETENTION PLAN ("RRP") - In December, 1996, the
shareholders approved the RRP, which is designed to encourage key officers and
directors of the Company and Bank to remain with the Company, as well as to
provide these persons with a proprietary interest in the Company.  During the
year ended June 30, 1997, the Bank contributed $10.8 million to the RRP, which
purchased 581,900 shares of the Company's common stock in open market
transactions.  As of June 30, 1998, all of the shares under the RRP have been
awarded to officers or directors of the Company or Bank.  The RRP shares vest
on February 1{st }of each year over a total period of five years.  Shares
become 100% vested in the event of death or disability of the participant, or
in the event of a "change of control" of the Company as defined by the RRP.  As
of June 30, 1998 and 1997, 164,876 shares and 15,870 shares have vested under
the RRP, respectively.  The Company recognized compensation expense of $2,708
and $1,175 during the years ended June 30, 1998 and 1997, which related to the
earned portion of vested shares.
                                       - 45 -
<PAGE>


The Company continues to account for compensation expense under the RRP under
APB 25, measuring compensation cost based upon the average acquisition value of
the RRP shares.  Had the Company recorded compensation expense under the fair
value methodology encouraged under SFAS 123, compensation expense would have
decreased by $601 and $315, respectively, for the years ended June 30, 1998 and
1997, net income would have increased $325 and $173 for the years ended June
30, 1998 and 1997, respectively and basic and diluted earnings per share would
increased by $0.03 and $0.02, respectively for the year ended June 30, 1998,
and $0.01 and $0.01, respectively for the year ended June 30, 1997.  The
effects of applying SFAS 123 for disclosing compensation cost may not be
representative of the effect on reported net income for future years.

      STOCK OPTION PLAN - In November, 1996, the Company adopted the Dime
Community Bancshares, Inc. 1996 Stock Option Plan for Outside Directors,
Officers and Employees (the "1996 Stock Option Plan"), which permits the
Company  to grant up to 1,454,750 incentive or non-qualified stock options to
outside directors, officers and other employees of the Company or the Bank.
The Compensation Committee of the Board of Directors administers the Stock
Option Plan and authorizes all option grants.

On December 26, 1996, 1,393,425 stock options were granted to outside
directors, officers and certain employees.  All stock options granted under the
1996 Stock Option Plan expire on December 26, 2006.  One-fifth of the shares
granted to participants under the 1996 Stock Option Plan become exercisable by
participants on December 26, 1997, 1998, 1999, 2000 and 2001, respectively.
Activity related to the Stock Option Plan for the fiscal years ended June 30,
1998 and 1997 is as follows:
<TABLE>
<CAPTION>
<S>                                                                 <C>                               <C>      
                                                                        FISCAL YEAR ENDED                 FISCAL YEAR ENDED
                                                                          JUNE 30, 1998                     JUNE 30, 1997
- ----------------------------------------------------------------------------------------------------------------------------
Options outstanding - beginning of year                                          1,393,425                                -
Options granted                                                                         -                          1,393,425
Options exercised                                                                    3,600                                -
Options forfeited                                                                    1,600                                -
Options outstanding - end of year                                                1,388,225                         1,393,425
Remaining options available for grant under the plan                                62,925                            61,325
</TABLE>

The exercise price on all stock options granted under the Plan was $14.50,
which, under the terms of the Stock Option Plan, was equivalent to the fair
market value of the Company's stock as of the close of business on the grant
date.  At June 30, 1998 and 1997, respectively, 305,225 and 39,675 options are
exercisable.

The weighted average fair value per option at the date of grant for stock
options granted was estimated to be $5.72 using the Binomial Option Pricing
model with the following assumptions:

Expected life (in years)                                             10
Interest rate                                                      5.79%
Volatility                                                        22.89
Dividend yield                                                     1.40

The Company continues to account for Stock Options under APB 25, accordingly no
compensation cost has been recognized.  Had the Company recorded compensation
expense under the fair value methodology encouraged under SFAS 123,
compensation expense would have increased by $1,063 and $532, respectively, for
the years ended June 30, 1998 and 1997, net income would have decreased by $574
and $287 respectively for the years ended June 30, 1998 and 1997, both basic
and diluted earnings per share would have decreased by $0.05 for the year ended
June 30, 1998, and both basic and diluted earnings would have decreased by
$0.02 during the year ended June 30, 1997.   The effects of applying SFAS 123
for disclosing compensation cost may not be representative of the effect on
reported net income for future years.


16.   COMMITMENTS AND CONTINGENCIES

MORTGAGE LOAN COMMITMENTS AND LINES OF CREDIT - At June 30, 1998 and 1997, the
Bank had outstanding commitments to make mortgage loans aggregating
approximately $158,042 and $115,076, respectively.

At June 30, 1998, commitments to originate fixed rate and adjustable rate
mortgage loans were $62,904 and $95,138 respectively.  Interest rates on fixed
rate commitments ranged between 6.38% to  10.25%. Substantially all
                                       - 46 -
<PAGE>

of the Bank's commitments will expire within two months.  A concentration risk
exists with these commitments as virtually all of the outstanding mortgage loan
commitments involve properties located within New York City.

The Bank had available at June 30, 1998 unused lines of credit with the Federal
Home Loan Bank of New York totaling $100,000, expiring on September 11, 1998.

LEASE COMMITMENTS - At June 30, 1998, aggregate net minimum annual rental
commitments on leases are as follows:

 Year Ended June 30,   Amount
- -----------------------------
1999                     $428
2000                      449
2001                      451
2002                      399
2003                      415
Thereafter              1,511

Net rental expense for the years ended June 30, 1998, 1997 and 1996 approximated
$183, $197, and $278, respectively.

LITIGATION - The Company and its subsidiary are subject to certain pending and
threatened legal actions which arise out of the normal course of business.
Management believes that the resolution of any pending or threatened litigation
will not have a material adverse effect on the financial condition or results of
operations.

17.   FAIR VALUE OF FINANCIAL INSTRUMENTS
The following disclosure of the estimated fair value of financial instruments
is made in accordance with the requirements of Statement of Financial Standards
No. 107, ''Disclosures About Fair Value of Financial Instruments.'' The
estimated fair value amounts have been determined by the Bank using available
market information and appropriate valuation methodologies. However,
considerable judgment is required to interpret market data to develop the
estimates of fair value. Accordingly, the estimates presented herein are not
necessarily indicative of the amounts the Bank could realize in a current
market exchange. The use of different market assumptions and/or estimation
methodologies may have a material effect on the estimated fair value amounts.

CASH AND DUE FROM BANKS - The fair value is assumed to be equal to their
carrying value as these amounts are due upon demand.

INVESTMENT SECURITIES AND MORTGAGE-BACKED SECURITIES - The fair value of these
securities is based on quoted market prices obtained from an independent
pricing service.

FEDERAL FUNDS SOLD - The fair value of these assets, principally overnight
deposits, is assumed to be equal to their carrying value due to their short
maturity.

FEDERAL HOME LOAN BANK OF NEW YORK (FHLBNY) STOCK - The fair value of FHLBNY
stock is assumed to be equal to the carrying value as the stock is carried at
par value and redeemable at par value by the FHLBNY.

LOANS AND LOANS HELD FOR SALE - The fair value of loans receivable is
determined by utilizing either secondary market prices, or, to a greater
extent, by discounting the future cash flows, net of prepayments of the loans
using a rate for which similar loans would be originated to new borrowers with
similar terms.  This methodology is applied to all loans, inclusive of impaired
and non-accrual loans.

DEPOSITS - The fair value of savings, money market, NOW, Super NOW and checking
accounts is assumed to be their carrying amount. The fair value of certificates
of deposit is based upon the discounted value of contractual cash flows using
current rates for instruments of the same remaining maturity.

ESCROW, OTHER DEPOSITS AND BORROWED FUNDS - The estimated fair value of escrow,
other deposits and borrowed funds is assumed to be the amount payable at the
reporting date.

OTHER LIABILITIES - The estimated fair value of other liabilities, which
primarily include trade accounts payable, is assumed to be their carrying
amount.
                                       - 47 -
<PAGE>

COMMITMENTS TO EXTEND CREDIT - The fair value of commitments is estimated using
the fees currently charged to enter into similar agreements, taking into
account the remaining terms of the agreements and the present creditworthiness
of the counterparties. For fixed-rate loan commitments, fair value also
considers the difference between current levels of interest rates and the
committed rates.

The estimated fair values of the Bank's financial instruments at June 30, 1998
and 1997 were as follows:

<TABLE>
<CAPTION>                                                            
<S>                                                                <C>                      <C>
                                                                         CARRYING                FAIR
     JUNE 30, 1998                                                       AMOUNT                 VALUE
- ---------------------------------------------------------------------------------------------------------
ASSETS:
Cash and due from banks                                                  $16,266                  $16,266
Investment securities held to maturity                                    78,091                   78,593
Investment securities available for sale                                  85,706                   85,706
Mortgage-backed securities held to maturity                               46,714                   47,443
Mortgage-backed securities available for sale                            363,875                  363,875
Loans and loans held for sale                                            938,046                  942,341
Federal funds sold                                                         9,329                    9,329
FHLB stock                                                               $10,754                  $10,754
- ---------------------------------------------------------------------------------------------------------
LIABILITIES:
Savings, money market, NOW Super NOW and checking accounts              $426,014                 $426,014
Certificates of Deposit                                                  612,328                  610,296
Escrow, other deposits and borrowed funds                                375,501                  375,501
Other liabilities                                                         23,734                   23,734
Off-balance sheet liability-commitments to extend credit                     $-                   $(1,431)
- ---------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>                                                            
<S>                                                                <C>                      <C>
                                                                         CARRYING                FAIR
     JUNE 30, 1998                                                       AMOUNT                 VALUE
- -------------------------------------------------------------------------------------------------------
ASSETS:
Cash and due from banks                                                $19,198                  $19,198
Investment securities held to maturity                                 101,587                  102,024
Investment securities available for sale                                58,687                   58,687
Mortgage-backed securities held to maturity                             78,388                   79,075
Mortgage-backed securities available for sale                          230,137                  230,137
Loans and loans held for sale                                          739,858                  738,958
Federal funds sold                                                      18,902                   18,902
FHLB stock                                                              $8,322                   $8,322
- ---------------------------------------------------------------------------------------------------------
LIABILITIES:
Savings, money market, NOW Super NOW and checking accounts            $421,622                 $421,622
Certificates of Deposit                                                541,773                  540,319
Escrow , other deposits and borrowed funds                             154,517                  154,517
Other liabilities                                                        6,225                    6,225
Off-balance sheet liability-commitments to extend credit                   $-                   $(1,179)
- ---------------------------------------------------------------------------------------------------------
</TABLE>

18. TREASURY STOCK

The Company repurchased 919,837 shares and 1,454,750 shares of its common stock
into treasury during the fiscal years ended June 30, 1998 and 1997,
respectively.  The average cost of all shares repurchased was $22.58 and
$19.04, respectively during the years ended June 30, 1998 and 1997.  All shares
were repurchased in accordance with applicable regulations of the Office of
Thrift Supervision and Securities and Exchange Commission.

19. REGULATORY MATTERS

The Bank is subject to various regulatory capital requirements administered by
the federal banking agencies.  Failure to meet minimum capital requirements can
initiate certain mandatory--and possibly additional discretionary-actions by
regulators that, if undertaken, could have a direct material effect on the
Bank's financial statements.  Under capital adequacy guidelines and the
regulatory framework for prompt corrective action, the Bank must meet specific
capital guidelines that involve quantitative measures of the Bank's assets,
liabilities, and certain off-balance-sheet items as calculated under regulatory
accounting practices.  The Bank's capital amounts and classification are also
subject to qualitative judgments by the regulators about components, risk
weightings, and other factors.

Quantitative measures that have been established by regulation to ensure
capital adequacy require the Bank to maintain minimum capital amounts and
ratios (set forth in the table below).  The Bank's primary regulatory agency,
the OTS, requires that the Bank maintain minimum ratios of tangible capital (as
defined in the
                                       - 48 -
<PAGE>

regulations) of 1.5%, core capital (as defined) of 3%, and total
risk-based capital (as defined) of 8%.  The Bank is also subject to prompt
corrective action requirement regulations set forth by the FDIC.  These
regulations require the Bank to maintain minimum of Total and Tier I capital
(as defined in the regulations) to risk-weighted assets (as defined), and of
Tier I capital (as defined) to average assets (as defined).  Management
believes, as of June 30, 1998, that the Bank meets all capital adequacy
requirements to which it is subject.

As of June 30, 1998, the most recent notification from the OTS categorized the
Bank as "well capitalized" under the regulatory framework for prompt corrective
action.  To be categorized as "well capitalized" the Bank must maintain minimum
total risk-based, Tier I risk-based, Tier I leverage ratios as set forth in the
table.  There are no conditions or events since that notification that
management believes have changed the institution's category.




<TABLE>
<CAPTION>
                                                                                                          To Be Categorized as
                                                                                                           "Well Capitalized"
                                                                                   For Capital               Under Prompt 
                                                                                    Adequacy                Corrective Action
                                                           Actual                   Purposes                   Provisions
                                                   ----------------------------------------------------------------------------
    As of June 30, 1998                             Amount        Ratio         Amount        Ratio         Amount        Ratio
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                             <C>           <C>           <C>           <C>           <C>           <C>
Tangible capital                                    $131,186        8.32%        $23,655         1.5%           N/A         N/A
Core capital                                         131,186        8.32          47,309         3.0%           N/A         N/A
Total risk-based capital (to risk weighted           
   assets)                                           141,885       16.58          68,472         8.0%       $85,590       10.00%
Tier I risk-based capital (to risk weighted          
   assets)                                           131,186       15.33             N/A         N/A         51,354        6.00
Tier I leverage capital (to average assets)          131,186        9.06             N/A         N/A         72,380        5.00
</TABLE>


<TABLE>
<CAPTION>
                                                                                                          To Be Categorized as
                                                                                                           "Well Capitalized"
                                                                                   For Capital               Under Prompt 
                                                                                    Adequacy                Corrective Action
                                                           Actual                   Purposes                   Provisions
                                                   ----------------------------------------------------------------------------
    As of June 30, 1997                             Amount        Ratio         Amount        Ratio         Amount        Ratio
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                             <C>           <C>           <C>           <C>           <C>           <C>
Tangible capital:                                   $124,118        9.86%        $18,873         1.5%           N/A         N/A
Core capital:                                        124,182        9.87          37,748         3.0%           N/A         N/A
Total risk-based capital (to risk weighted          
   assets)                                           132,465       19.99          53,009         8.0%       $66,261       10.00%
Tier I risk-based capital (to risk weighted         
   assets)                                           124,182       18.74             N/A         N/A         39,756        6.00
Tier I leverage capital (to average assets)          124,182       10.35             N/A         N/A         59,980        5.00
</TABLE>

The following is a reconciliation of generally accepted accounting principles
(GAAP) capital to regulatory capital for the Bank:
                                       - 49 -
<PAGE>


<TABLE>
<CAPTION>
    At June 30,                                              1998                           1997
- ------------------------------------------------------------------------------------------------------------------
<S>                         <C>              <C>          <C>             <C>          <C>           <C>       
                                 TANGIBLE        CORE        RISK-BASED      Tangible      Core         Risk-Based
                                 CAPITAL         CAPITAL      CAPITAL         Capital     Capital        Capital
                              -----------------------------------------      -------------------------------------
GAAP capital                     $156,718       $156,718       $156,718       $152,198     $152,198      $152,198
Non-allowable assets:
Core deposit intangible                -              -              -             (64)          -             -
Unrealized gain on
   available for sale
   securities                      (1,504)        (1,504)        (1,504)        (1,583)      (1,583)       (1,583)
Goodwill                          (24,028)       (24,028)       (24,028)       (26,433)     (26,433)      (26,433)
General valuation
   allowance                           -              -          10,699             -            -          8,283
- ------------------------------------------------------------------------------------------------------------------
Regulatory capital                131,186        131,186        141,885        124,118      124,182       132,465
Minimum capital
   requirement                     23,655         47,309         68,472         18,873       37,748        53,009
- ------------------------------------------------------------------------------------------------------------------
Regulatory capital
   excess                        $107,531        $83,877        $73,413       $105,245      $86,434       $79,456
- ------------------------------------------------------------------------------------------------------------------
</TABLE>

20.   QUARTERLY FINANCIAL INFORMATION

The following represents the unaudited results of operations for each of the
quarters during the fiscal years ended June 30, 1998 and 1997.

<TABLE>
<CAPTION>
<S>                             <C>                    <C>                    <C>                 <C>
    For the three                   
    months ended                    September 30, 1997     December 31, 1997      March 31, 1998      June 30, 1998
- --------------------------------------------------------------------------------------------------------------------
Net interest income                        $12,026                $12,279                $12,459             $12,765
Provision for loan losses                      525                    525                    525                  60
Net interest income after
   provision for loan losses                11,501                 11,754                 11,934              12,705
Non-interest income                            981                  1,032                  1,261               3,733
Non-interest expense:                        6,746                  6,860                  7,063               9,268
- --------------------------------------------------------------------------------------------------------------------
Income before income taxes                   5,736                  5,926                  6,132               7,170
Income tax expense                           2,898                  3,039                  2,794               3,135
- --------------------------------------------------------------------------------------------------------------------
Net income                                  $2,838                 $2,887                 $3,338              $4,035
- --------------------------------------------------------------------------------------------------------------------
EARNINGS PER SHARE <F1>:
  Basic                                      $0.25                  $0.26                  $0.31               $0.37
- --------------------------------------------------------------------------------------------------------------------
  Diluted                                    $0.23                  $0.24                  $0.28               $0.34
- --------------------------------------------------------------------------------------------------------------------
<FN>
<F1> The quarterly earnings per share amounts, when added, may not agree to
     earnings per share reported on the Consolidated Statement of Operations
     due to differences in the computed weighted average shares outstanding
     as well as rounding differences.
</TABLE>

<TABLE>
<CAPTION>
<S>                             <C>                    <C>                    <C>                 <C>
    For the three                   
    months ended                    September 30, 1996     December 31, 1996      March 31, 1997      June 30, 1997
- --------------------------------------------------------------------------------------------------------------------
Net interest income                          $11,165                $11,969               $12,116            $12,216
Provision for loan losses                      1,050                  1,050                 1,050              1,050
Net interest income after
    provision for loan losses                 10,115                 10,919                11,066             11,166
Non-interest income                              757                  1,052                   781              1,543
Non-interest expense:                          8,132                  5,604                 6,741              7,015
- --------------------------------------------------------------------------------------------------------------------
Income before income
    taxes                                      2,740                  6,367                 5,106              5,694
Income tax expense                             1,516                  1,428                 1,608              3,039
- --------------------------------------------------------------------------------------------------------------------
Net income                                    $1,224                 $4,939                $3,498             $2,655
- --------------------------------------------------------------------------------------------------------------------
EARNINGS PER SHARE <F1>:
  Basic                                        $0.09                  $0.37                 $0.26              $0.22
- --------------------------------------------------------------------------------------------------------------------
  Diluted                                      $0.09                  $0.37                 $0.26              $0.22
- --------------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURE
SAIF special assessment
    charge                                    $2,032                    $-                    $-                 $-
Income tax recovery                               -                   1,848                 1,034                 -
Diluted EPS
    excluding SAIF special
    assessment and income
    tax recoveries                             $0.17                  $0.23                 $0.19              $0.22
- --------------------------------------------------------------------------------------------------------------------

<FN>
<F1> The quarterly earnings per share amounts, when added, may not agree to
     earnings per share reported on the Consolidated Statement of Operations
     due to differences in the computed weighted average shares outstanding
     as well as rounding differences.
</TABLE>
                                       - 50 -
<PAGE>


21. CONDENSED PARENT COMPANY ONLY FINANCIAL STATEMENTS

The Company began operations on June 26, 1996.  The following statements of
condition as of June 30, 1998 and 1997, and the related statements of
operations and cash flows for the years ended June 30, 1998, 1997 and 1996
reflect the Company's investment in its wholly-owned subsidiary, the Bank,
using the equity method of accounting:

                        DIME COMMUNITY BANCSHARES, INC.
                  CONDENSED STATEMENTS OF FINANCIAL CONDITION
                  (Dollars in thousands except share amounts)

<TABLE>
<CAPTION>
<S>                                                                <C>                         <C>
        At June 30,                                                        1998                            1997
- -----------------------------------------------------------------------------------------------------------------
ASSETS:
Cash and due from banks                                                       $55                             $17
Investment securities available for sale                                   18,677                          22,363
Federal funds sold                                                          1,291                           6,040
ESOP loan to subsidiary                                                     9,175                          10,324
Investment in subsidiary                                                  156,718                         152,198
Receivable for securities sold                                              1,264                              -
Other assets                                                                  184                             344
- -----------------------------------------------------------------------------------------------------------------
TOTAL ASSETS                                                             $187,364                        $191,286
- -----------------------------------------------------------------------------------------------------------------

LIABILITIES AND STOCKHOLDERS' EQUITY:
Other liabilities                                                          $1,015                            $397
Stockholders' equity                                                      186,349                         190,889
- -----------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY:                                $187,364                      $191,286
- -----------------------------------------------------------------------------------------------------------------
</TABLE>


                        DIME COMMUNITY BANCSHARES, INC.
                      CONDENSED STATEMENTS OF OPERATIONS
                  (Dollars in thousands except share amounts)

<TABLE>
<CAPTION>
<S>                                                             <C>                   <C>                   <C>
        For the year ended June 30,                                     1998                 1997               1996
- --------------------------------------------------------------------------------------------------------------------
Interest income                                                         $2,041              $3,585               $27
Dividends received from Bank                                            13,000                  -                 -
Gain on sales of securities                                                521                  11                -
Non-interest expense                                                       481                 446                -
- --------------------------------------------------------------------------------------------------------------------
Income before income taxes and equity of undistributed
  (overdistributed) earnings of the Bank                                15,081                3,150               27
Income tax expense                                                         935                1,487               -
- --------------------------------------------------------------------------------------------------------------------
Income before equity of undistributed (overdistributed)
   earnings of the Bank                                                 14,146                1,663               27
Equity in (overdistributed) undistributed earnings of the               
   Bank <F1>                                                            (1,048)              10,653            6,238
- --------------------------------------------------------------------------------------------------------------------
NET INCOME                                                             $13,098              $12,316           $6,265
- --------------------------------------------------------------------------------------------------------------------
<FN>
   <F1> The equity in overdistributed earnings of the Bank for the year ended
        June 30, 1998, represents dividends paid to the Company in excess of
        the Bank's current year's earnings.        
</TABLE>
                                       - 51 -
<PAGE>

                        DIME COMMUNITY BANCSHARES, INC.
                      CONDENSED STATEMENTS OF CASH FLOWS
                  (Dollars in thousands except share amounts)

<TABLE>
<CAPTION>
<S>                                                            <C>                    <C>                    <C>
        For the year ended June 30,                                    1998                  1997                 1996
- ----------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                           $13,098              $12,316                 $6,265
Adjustments to reconcile net income to net cash provided
  by operating activities:
    Equity in overdistributed (undistributed) earnings of             
      Bank                                                             1,048              (10,653)                (6,238)
    Gain on sale of investment securities available for sale            (520)                 (11)                    -
     Net accretion of discount on investment securities                                         
      available for sale                                                (291)              (1,130)                    -
     Decrease (Increase) in other assets                                 160                 (321)                   (23)
     Increase in receivable for securities purchased                  (1,264)                  -                      -
     (Decrease) Increase in payable for securities purchased              -               (33,994)                33,994
     (Decrease)Increase in other liabilities                             (71)                (225)                   241
- ----------------------------------------------------------------------------------------------------------------------------
Net cash (used in) provided by operating activities                   12,160              (34,018)                34,239
CASH FLOWS FROM INVESTING ACTIVITIES:
Decrease (Increase) in federal funds sold                              4,749               47,583                (53,623)
Proceeds from sale of investment securities available for sale        13,439               10,011                     -
Proceeds from calls and maturities of investment securities
  available for sale                                                  13,500              120,595                     -
Purchases of investment securities available for sale                (20,940)            (117,006)               (33,994)
Principal repayments on ESOP loan                                        911                1,165                     97
Cash disbursed in purchase of subsidiary stock                            -                    -                 (76,332)
- ----------------------------------------------------------------------------------------------------------------------------
Net cash provided by (used in) investing activities                   11,659               62,348               (163,852)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from issuance of common stock                                -                    -                 129,730
Cash disbursed for expenses related to issuance of
  common stock                                                            -                  (190)                    -
COMMON STOCK ISSUED FOR EXERCISE OF STOCK OPTIONS                         52                   -                      -
CASH DIVIDENDS PAID TO STOCKHOLDERS                                   (2,635)                (537)                    -
PURCHASE OF TREASURY STOCK                                           (20,767)             (27,703)                    -
PURCHASE OF COMMON STOCK BY BENEFIT MAINTENANCE PLAN                    (431)                  -                      -
- ----------------------------------------------------------------------------------------------------------------------------
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES                  (23,781)             (28,430)               129,730
- ----------------------------------------------------------------------------------------------------------------------------
NET (DECREASE) INCREASE IN CASH AND DUE FROM BANKS                        38                 (100)                   117
CASH AND DUE FROM BANKS, BEGINNING OF PERIOD                              17                  117                     -
- ----------------------------------------------------------------------------------------------------------------------------
CASH AND DUE FROM BANKS, END OF PERIOD                                   $55                  $17                   $117
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

22.   PENDING ACQUISITION OF FINANCIAL BANCORP, INC. (UNAUDITED)

      On  July  18,  1998,  the  Company entered into the Merger Agreement with
Financial Bancorp, pursuant to which  Financial Bancorp will be merged into the
Company.  The Merger Agreement provides  that  each outstanding share of common
stock,  par  value  $.01  per share, of Financial Bancorp  ("Financial  Bancorp
Common Stock") will be converted  into the right to receive, at the election of
the holder thereof, either shares of  common  stock, par value $0.01 per share,
of the Company ("Company Common Stock") or cash  (the  "Merger Consideration");
PROVIDED, HOWEVER, that 50% of the total consideration to  be paid to Financial
Bancorp's  shareholders  shall consist of Company Common Stock  and  50%  shall
consist of cash.  The Merger  Consideration  will  be  calculated  to produce a
value  of  $40.50  per share of Financial Bancorp Common Stock if the Company's
average closing price  for  the  ten  day  period  ending ten days prior to the
anticipated  closing  of the Merger (the "Average Closing  Price")  is  between
$22.95 and $31.05.  If  the  Company's  Average  Closing  Price is greater than
$31.05 or less than $22.95, then the amount of the Merger Consideration will be
increased or decreased as set forth in the Merger Agreement.   If  the  Company
Common  Stock   has  a  market  value during the pricing period of less than or
equal to $20.25, Financial Bancorp  has  the  right  to  termination the Merger
Agreement unless the Company agrees to increase the per share  consideration to
Financial Bancorp's shareholders to at least $38.12.

      The Financial Acquisition is subject to (i) approval by the  shareholders
of Financial Bancorp, (ii) approval of the OTS and (iii) satisfaction or waiver
of  certain  other  conditions.   Financial  Bancorp is a unitary savings  bank
holding company for its wholly owned subsidiary,  Financial  Federal, a federal
savings  bank.   Financial Bancorp's asets, deposits, and stockholders'  equity
totaled $340,999, $229,027 and $28,730 respectively, at June 30, 1998.
                                       - 52 -
<PAGE>


<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
In Thousands Except Per Share
</LEGEND>
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JUN-30-1998
<PERIOD-START>                             JUL-01-1997
<PERIOD-END>                               JUN-30-1998
<CASH>                                           16266
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                  9329
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     449581
<INVESTMENTS-CARRYING>                          124805
<INVESTMENTS-MARKET>                            126036
<LOANS>                                         950121
<ALLOWANCE>                                      12075
<TOTAL-ASSETS>                                 1623926
<DEPOSITS>                                     1038342
<SHORT-TERM>                                    168053
<LIABILITIES-OTHER>                              39129
<LONG-TERM>                                     192053
                                0
                                          0
<COMMON>                                           145
<OTHER-SE>                                      186204
<TOTAL-LIABILITIES-AND-EQUITY>                 1623926
<INTEREST-LOAN>                                  70311
<INTEREST-INVEST>                                34261
<INTEREST-OTHER>                                  1892
<INTEREST-TOTAL>                                106464
<INTEREST-DEPOSIT>                               43027
<INTEREST-EXPENSE>                               56935
<INTEREST-INCOME-NET>                            49529
<LOAN-LOSSES>                                     1635
<SECURITIES-GAINS>                                 900
<EXPENSE-OTHER>                                  29937
<INCOME-PRETAX>                                  24964
<INCOME-PRE-EXTRAORDINARY>                       13098
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     13098
<EPS-PRIMARY>                                     1.19
<EPS-DILUTED>                                     1.09
<YIELD-ACTUAL>                                    7.64
<LOANS-NON>                                        884
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                  3971
<LOANS-PROBLEM>                                   3917
<ALLOWANCE-OPEN>                                 10726
<CHARGE-OFFS>                                      328
<RECOVERIES>                                        42
<ALLOWANCE-CLOSE>                                12075
<ALLOWANCE-DOMESTIC>                             12075
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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