DIME COMMUNITY BANCSHARES INC
10-Q, 1999-02-16
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: ULTRADATA CORP, SC 13G/A, 1999-02-16
Next: MOSAIC FOCUS FUND TRUST, 24F-2NT, 1999-02-16



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

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

     For the quarterly period ended December 31, 1998

                                  OR

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

     For the transition period from                 to

     Commission file number 0-27782

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

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

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

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

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


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

     CLASSES OF COMMON STOCK     NUMBER OF SHARES OUTSTANDING, JANUARY 31, 1999

           $.01 Par Value                        13,009,688
<PAGE>
                                        -2-

                                                                          PAGE
Item 1.     Financial Statements
            Consolidated  Statements of Condition at December 31, 1998
              (Unaudited) and June 30, 1998                                  3
            Consolidated Statements of Operations for the Three Months
               and Six Months Ended December 31, 1998 and 1997 (Unaudited)   4
            Consolidated Statements of Changes in Stockholders' Equity
               for the Six Months Ended December 31, 1998 (Unaudited)        5
            Consolidated Statements of Cash Flows for the Six Months
               Ended December 31, 1998 and 1997 (Unaudited)                  6
            Notes to Consolidated Financial Statements (Unaudited)         7-8
Item 2.     Management's Discussion and Analysis of Financial Condition
               and Results of Operations                                  9-26
Item 3      Quantitative and Qualitative Disclosure About Market Risk       26

                                  PART II - OTHER INFORMATION
Item 1.     Legal Proceedings                                               27
Item 2.     Changes in Securities and Use of Proceeds                       27
Item 3.     Defaults Upon Senior Securities                                 27
Item 4.     Submission of Matters to a Vote of Security Holders             27
Item 5.     Other Information                                               28
Item 6.     Exhibits and Reports on Form 8-K                                28
            Signatures                                                      29
            Exhibits


EXPLANATORY NOTE:  This Form 10-Q contains certain "forward looking statements"
within the meaning of the Private Securities Litigation Reform Act of 1995, and
may be identified by the use of such words as "believe," "expect," anticipate,"
"should," "planned," "estimated" and "potential".  Examples of forward looking
statements include, but are not limited to, estimates with respect to the
financial condition, results of operations and business of the Company that are
subject to various factors which could cause actual results to differ
materially from these estimates.  These factors include:  changes in general,
economic and market conditions, and legislative and regulatory conditions, or
the development of an adverse interest rate environment that adversely affects
the interest rate spread or other income anticipated from the Company's
operations and investments.

<PAGE>
                                        -3-

DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(IN THOUSANDS EXCEPT SHARE AMOUNTS)
<TABLE>
<CAPTION>
                                                                                    AT DECEMBER 31,
                                                                                         1998                         AT JUNE 30,
                                                                                      (UNAUDITED)                        1998
                                                                              ----------------------------          ---------------
<S>                                                                          <C>                           <C>
ASSETS:
Cash and due from banks                                                                           $20,355                  $16,266
Investment securities held to maturity (estimated market value of $42,257
   and $78,593 at December 31, 1998 and June 30, 1998, respectively)                               41,725                   78,091
Investment securities available for sale:
    Bonds and notes (amortized cost of $106,223 and $72,715 at December 31,
    1998 and June 30, 1998, respectively)                                                         106,551                   73,031
Marketable equity securities (historical cost of $7,708 and $10,425 at
    December 31, 1998 and June 30, 1998, respectively)                                              9,182                   12,675
Mortgage backed securities held to maturity (estimated market value of
    $33,897 and $47,443 at December 31, 1998 and June 30, 1998, respectively)                      33,213                   46,714
Mortgage backed securities available for sale (amortized cost of $429,137
    and $361,372 at December 31, 1998 and June 30, 1998, respectively)                            430,070                  363,875
Federal funds sold                                                                                 29,750                    9,329
Loans:
   Real estate                                                                                  1,085,069                  943,864
   Other loans                                                                                      6,398                    5,716
   Less: Allowance for loan losses                                                                (12,046)                 (12,075)
                                                                                       -------------------          ---------------
   Total loans, net                                                                             1,079,421                  937,505
                                                                                       -------------------          ---------------
Loans held for sale                                                                                   269                      541
Premises and fixed assets                                                                          10,704                   10,742
Federal Home Loan Bank of New York Capital Stock                                                   21,843                   10,754
Other real estate owned, net                                                                          492                      825
Goodwill                                                                                           22,825                   24,028
Receivable for securities sold                                                                         -                    18,008
Other assets                                                                                       23,275                   21,542
                                                                                       -------------------          ---------------
TOTAL ASSETS                                                                                   $1,829,675               $1,623,926
                                                                                       ===================          ===============
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
Due to depositors                                                                              $1,023,992               $1,038,342
Escrow and other deposits                                                                          30,893                   15,395
Securities sold under agreements to repurchase                                                    352,054                  256,601
Federal Home Loan Bank of New York advances                                                       227,500                  103,505
Payable for securities purchased                                                                       -                    12,062
Accrued postretirement benefit obligation                                                           2,725                    2,721
Other liabilities                                                                                  15,068                    8,951
                                                                                       -------------------          ---------------
TOTAL LIABILITIES                                                                               1,652,232                1,437,577
                                                                                       -------------------          ---------------
STOCKHOLDERS' EQUITY:
Preferred stock ($0.01 par, 9,000,000 shares authorized,
   none outstanding at December 31, 1998 and June 30, 1998)                                            -                        -
Common stock ($0.01 par, 45,000,000 shares authorized, 14,582,700 shares
   and 14,551,100 shares issued at December 31, 1998 and June 30, 1998,
   respectively, and 11,504,984 shares and 12,176,513 shares outstanding
   at December 31, 1998 and June 30, 1998, respectively)                                              145                      145
Additional paid-in capital                                                                        144,829                  143,322
Retained earnings (substantially restricted)                                                      111,408                  105,158
Accumulated other comprehensive income:
   Unrealized gain on securities availabke for sale, net of deferred taxes                          1,513                    2,763
LESS:
   Unallocated common stock of Employee Stock Ownership Plan                                       (8,593)                  (9,175)
   Unearned common stock of Recognition and Retention Plan                                         (6,664)                  (6,963)
   Common stock held by Benefit Maintenance Plan                                                     (831)                    (431)
   Treasury stock, at cost (3,077,716 shares and 2,374,587 shares at
      December 31, 1998 and June 30, 1998, respectively)                                          (64,364)                 (48,470)
                                                                                       -------------------          ---------------
TOTAL STOCKHOLDERS' EQUITY                                                                        177,443                  186,349
                                                                                       -------------------          ---------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                     $1,829,675               $1,623,926
                                                                                       ===================          ===============
</TABLE>
See notes to consolidated financial statements
<PAGE>
                                        -4-
DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED)
(IN THOUSANDS EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                    FOR THE THREE MONTHS                FOR THE SIX MONTHS
                                                                     ENDED DECEMBER 31,                  ENDED DECEMBER 31,
<S>                                                   <C>               <C>                 <C>              <C>
                                                                 1998               1997              1998                1997
                                                               --------           ---------         --------         ----------
INTEREST INCOME:
Loans secured by real estate                                    $20,886             $17,059         $40,815             $33,328
Other loans                                                         126                 122             253                 251
INVESTMENT SECURITIES                                             2,458               2,866           4,857               5,550
MORTGAGE-BACKED SECURITIES                                        7,208               5,713          14,060              10,906
FEDERAL FUNDS SOLD                                                  397                 591             673               1,044
                                                               --------            --------         --------           --------
   TOTAL INTEREST  INCOME                                        31,075              26,351          60,658              51,079
                                                               --------            --------         --------           --------
INTEREST EXPENSE:
Deposits  and escrow                                             10,462              10,940          21,342              21,272
Borrowed funds                                                    8,127               3,132          14,230               5,502
                                                               --------            --------         --------           --------
   TOTAL INTEREST EXPENSE                                        18,589              14,072          35,572              26,774
      NET INTEREST INCOME                                        12,486              12,279          25,086              24,305
PROVISION FOR LOAN LOSSES                                            60                 525             120               1,050
                                                               --------            --------         --------           --------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES              12,426              11,754          24,966              23,255
                                                               --------            --------         --------           --------
NON-INTEREST INCOME:
Service charges and other fees                                      618                 596           1,161               1,230
Net gain on sales and redemptions of securities and
    other assets                                                    510                 163             754                 178
Net gain on sales of loans                                            9                   6              27                  24
Other                                                             1,270                 267           1,719                 581
                                                               --------            --------         --------           --------
   TOTAL NON-INTEREST INCOME                                      2,407               1,032           3,661               2,013
                                                               --------            --------         --------           --------
NON-INTEREST EXPENSE:
Salaries and employee benefits                                    3,002               2,658           5,798               5,245
ESOP and RRP compensation expense                                 1,159               1,327           2,290               2,533
Occupancy and equipment                                             662                 753           1,222               1,495
Federal deposit insurance premiums                                   85                  85             174                 171
Data processing costs                                               310                 279             621                 559
Provision (credit) for losses on Other real estate                   
   owned                                                             -                   24              (2)                 79
Goodwill amortization                                               602                 601           1,203               1,202
Other                                                             1,254               1,133           2,460               2,322
                                                               --------            --------         --------           --------
   TOTAL NON-INTEREST EXPENSE                                     7,074               6,860          13,766              13,606
                                                               --------            --------         --------           --------
INCOME BEFORE INCOME TAXES AND CUMULATIVE
   EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE                       7,759               5,926          14,861              11,662
INCOME TAX EXPENSE                                                3,074               3,039           6,193               5,937
                                                               --------            --------         --------           --------
        NET INCOME                                               $4,685              $2,887          $8,668              $5,725
                                                               ========            ========         ========           ========
EARNINGS PER SHARE:
   BASIC                                                          $0.46               $0.25           $0.83               $0.49
                                                               ========            ========         ========           ========  
   DILUTED                                                        $0.42               $0.24           $0.77               $0.47
                                                               ========            ========         ========           ========  
STATEMENT OF COMPREHENSIVE INCOME:
   Net Income                                                   $4,685               $2,887          $8,668              $5,725
   Change in unrealized gain on securities available            
      for sale, net of deferred taxes                           (2,367)                 124          (1,250)              1,069
                                                               --------            --------         --------           --------
Total comprehensive income                                      $2,318               $3,011          $7,418              $6,794
                                                               ========            ========         ========           ========
</TABLE>
See notes to consolidated financial statements
<PAGE>
                                        -5-

DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED)
(IN THOUSANDS)
<TABLE>
<CAPTION>
<S>                                                                     <C>
                                                                                         FOR THE SIX
                                                                                         MONTHS ENDED
                                                                                      DECEMBER 31, 1998
                                                                               ---------------------------
COMMON STOCK (PAR VALUE $0.01):
Balance at beginning of period                                                                       $145
                                                                               ---------------------------
Balance at end of period                                                                              145
                                                                               ---------------------------
ADDITIONAL PAID-IN CAPITAL:
Balance at beginning of period                                                                    143,322
Amortization of excess fair value over cost - ESOP stock                                              736
Exercise of stock options and tax benefits of stock options and RRP                                   
   shares                                                                                             771
                                                                               ---------------------------
Balance at end of period                                                                          144,829
                                                                               ---------------------------
RETAINED EARNINGS:
Balance at beginning of period                                                                    105,158
Net income for the period                                                                           8,668
Cash dividends declared and paid                                                                   (2,418)
                                                                               ---------------------------
Balance at end of period                                                                          111,408
                                                                               ---------------------------
ACCUMULATED OTHER COMPREHENSIVE INCOME, NET:
Balance at beginning of period                                                                      2,763
Change in unrealized gain on securities available for sale
   during the period, net of deferred taxes                                                        (1,250)
                                                                               ---------------------------
Balance at end of period                                                                           $1,513
                                                                               ---------------------------
EMPLOYEE STOCK OWNERSHIP PLAN:
Balance at beginning of period                                                                     (9,175)
Amortization of earned portion of ESOP stock                                                          582
                                                                               ---------------------------
Balance at end of period                                                                           (8,593)
                                                                               ---------------------------
RECOGNITION AND RETENTION PLAN:
Balance at beginning of period                                                                     (6,963)
Common stock acquired by RRP                                                                         (672)
Amortization of earned portion of RRP stock                                                           971
                                                                               ---------------------------
Balance at end of period                                                                           (6,664)
                                                                               ---------------------------
BENEFIT MAINTENANCE PLAN:
Balance at beginning of period                                                                       (431)
Common stock acquired by Benefit Maintenance Plan                                                    (400)
                                                                               ---------------------------
Balance at end of period                                                                             (831)
                                                                               ---------------------------
TREASURY STOCK:
Balance at beginning of period                                                                    (48,470)
Purchase of treasury shares, at cost                                                              (15,894)
                                                                               ---------------------------
Balance at end of period                                                                          (64,364)
                                                                               ---------------------------
</TABLE>

See notes to consolidated financial statements
<PAGE>
                                        -6-

DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                                      FOR THE SIX MONTHS
                                                                                                      ENDED DECEMBER 31,
<S>                                                                                   <C>                    <C>
                                                                                               1998                   1997
                                                                                        --------------------     -----------------
CASH FLOWS FROM OPERATING ACTIVITIES:                                                                     (In THOUSANDS)
Net Income                                                                                            $8,668                $5,725
ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES:
Net gain on investment and mortgage backed securities sold                                              (546)                 (117)
Net gain on investment and mortgage backed securities called                                             (86)                   (9)
Net gain on sale of loans held for sale                                                                  (27)                  (24)
Net depreciation and amortization                                                                        723                   371
ESOP and RRP compensation expense                                                                      2,290                 2,533
Provision for loan losses                                                                                120                 1,050
Goodwill amortization                                                                                  1,203                 1,202
Decrease in loans held for sale                                                                          299                   125
Increase in other assets and other real estate owned                                                    (316)               (2,274)
Decrease in receivable for securities sold                                                            18,008                    -
Increase in payable for securities purchased                                                         (12,062)                   -
Increase in accrued postretirment benefit obligation and other liabilities                             6,121                 1,863
                                                                                         --------------------    ------------------
Net cash provided by operating activities                                                             24,395                10,445
                                                                                         --------------------    ------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Net increase in Federal funds sold                                                                   (20,421)              (18,641)
Proceeds from  maturities of investment securities held to maturity                                    1,290                 2,250
Proceeds from  maturities of investment securities available for sale                                  5,479                20,500
Proceeds from calls of investment securities held to maturity                                         35,160                24,500
Proceeds from calls of investment securities available for sale                                        2,000                 6,000
Proceeds from sales of investment securities available for sale                                        9,873                11,300
Proceeds from sales of mortgage backed securities available for sale                                      -                 49,882
Purchases of investment securities held to maturity                                                       -                (29,082)
Purchases of investment securities available for sale                                                (47,684)              (46,924)
Purchases of mortgage backed securities held to maturity                                                  -                     -
Purchases of mortgage backed securities available for sale                                          (127,931)             (124,231)
Principal collected on mortgage backed securities held to maturity                                    13,451                 9,209
Principal collected on mortgage backed securities available for sale                                  59,985                18,204
Net increase in loans                                                                               (142,036)              (99,567)
Purchases of fixed assets                                                                               (365)                  (92)
Purchase of Federal Home Loan Bank stock                                                             (11,089)               (1,153)
                                                                                         --------------------    ------------------
Net cash used in investing activities                                                               (222,288)             (177,845)
                                                                                         --------------------    ------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net (decrease) increase in due to depositors                                                         (14,350)               63,851
Net increase in escrow and other deposits                                                             15,498                11,341
Proceeds from Federal Home Loan Bank of New York Advances                                            123,995                22,795
Increase in securities sold under agreements to repurchase                                            95,453                77,885
Cash dividends paid                                                                                   (2,418)                 (696)
Exercise of stock options and tax benefits of stock options and RRP                                      770                    -
Purchase of common stock by Benefit Maintenance Plan and RRP                                          (1,072)                   -
Purchase of treasury stock                                                                           (15,894)              (13,319)
                                                                                          -------------------    ------------------
Net Cash provided by financing activities                                                            201,982               161,857
                                                                                          -------------------    ------------------
DECREASE IN CASH AND DUE FROM BANKS                                                                    4,089                (5,543)
CASH AND DUE FROM BANKS, BEGINNING OF PERIOD                                                          16,266                19,198
                                                                                          -------------------    ------------------
CASH AND DUE FROM BANKS, END OF PERIOD                                                               $20,355               $13,655
                                                                                          ===================    ==================
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for income taxes                                                                             3,923                 5,774
                                                                                          ===================    ==================
Cash paid for interest                                                                                34,769                25,785
                                                                                          ===================    ==================
Transfer of loans to Other real estate owned                                                              48                   582
                                                                                          ===================    ==================
Change in unrealized gain on available for sale securities, net of deferred taxes                     (1,250)                1,069
                                                                                          ===================    ==================
</TABLE>
 See Notes to consolidated financial statements
<PAGE>
                                        -7-

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

1.   NATURE OF OPERATIONS

Dime  Community  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"), a federally chartered  savings
bank,  for the purpose of acquiring all of the capital stock of the Bank issued
in the Bank's  conversion from a federal mutual savings bank to a federal stock
savings bank form  (the  "Conversion")  on June 26, 1996, in exchange for $76.4
million (54%) of the net proceeds of the  offering  of 14,547,500 shares of the
Company's common stock (the "Offering").  As of December  31,  1998,  the  only
significant  assets  of  the  Company  are  the  capital stock of the Bank, the
Company's loan to the ESOP, and short-term investment securities.

The  Bank  has  been,  and  intends  to  continue to be,  a  community-oriented
financial institution providing financial services and loans for housing within
its market areas.  The Bank and the Company  maintain their headquarters in the
Williamsburgh section of the borough of Brooklyn.   As  of  December  31, 1998,
fourteen  additional  offices  of  the  Bank  are  located  in  the boroughs of
Brooklyn, Queens, and the Bronx, and in Nassau County.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

In the opinion of management, the accompanying unaudited consolidated financial
statements  contain  all  adjustments  (consisting  only  of  normal  recurring
adjustments)  necessary  for  a  fair  presentation  of the Company's financial
condition  as of December 31, 1998, the results of operations  for  the  three-
month and six-month  periods  ended  December 31, 1998 and 1997, cash flows for
the six months ended December 31, 1998  and  1997, and changes in stockholders'
equity for the six months ended December 31, 1998.   The  results of operations
for  the  three-month and six-month periods ended December 31,  1998,  are  not
necessarily  indicative  of  the  results  of operations to be expected for the
remainder  of  the year.  Certain information  and  note  disclosures  normally
included in financial statements prepared in accordance with generally accepted
accounting principles  ("GAAP")  have  been  omitted  pursuant to the rules and
regulations of the Securities and Exchange Commission.

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

These consolidated financial statements should be read in conjunction  with the
audited consolidated financial statements as of and for the year ended June 30,
1998 and notes thereto of the Company.


3.   TREASURY STOCK

During  the six months ended December 31, 1998, the Company repurchased 703,129
shares of  its  common  stock  into treasury. The average price of the treasury
shares acquired was $22.60 per share,  and all shares have been recorded at the
acquisition cost.

<PAGE>
                                        -8-

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

1. EARNINGS PER SHARE

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

2. COMPREHENSIVE INCOME

The Company recently  adopted  Statement  of Financial Accounting Standards No.
130 "Reporting Comprehensive Income" ("SFAS  130").    SFAS  130  requires  all
items  that  are  components  of  "comprehensive  income"  to  be reported in a
financial  statement  that  is  displayed  with  the  same prominence as  other
financial  statements.   Comprehensive  income is defined  as  "the  change  in
equity, or net assets, of a business enterprise  during  a  period  from  which
transactions  and  other  events and circumstances from non-owner sources."  It
includes all changes in equity  during  a  period  except  those resulting from
investments  by  owners  and distribution to owners.  The Company  adopted  the
provisions of SFAS 130 during the quarter ended September 30, 1998, and as such
was required to (a) classify  items  of  other  comprehensive  income  by their
nature  in a financial statement; (b) display the accumulated balance of  other
comprehensive  income  separately from retained earnings and additional paid-in
capital in the equity section  of the statement of financial condition, and (c)
reclassify prior periods presented.   As  the  requirements  of  SFAS  130  are
disclosure  only, its implementation had no impact upon the Company's financial
condition or results of operations.

<PAGE>
                                        -9-

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


General

     Dime Community Bancshares, Inc. ("DCB") or the "Company")  is  a  Delaware
corporation  and  parent  corporation of The Dime Savings Bank of Williamsburgh
("DSBW" or the "Bank"), a federally chartered stock savings bank.

     The Company was organized  in December, 1995 at the direction of the Board
of Directors of the Bank for the  purpose of acquiring all of the capital stock
of the Bank issued in the conversion  of the Bank from a federal mutual savings
bank to a federal stock savings bank (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.  The  Company  had  no  operations
prior to June 26, 1996.

ACQUISITION OF FINANCIAL BANCORP, INC.

     As  of the close of business on January 21, 1999, (the "Effective  Time"),
DCB,  completed   an   acquisition  of  Financial  Bancorp,  Inc.,  a  Delaware
corporation ("FIBC"), pursuant  to the Agreement and Plan of Merger dated as of
July 18, 1998, by and between DCB  and  FIBC (the "Merger Agreement").  As part
of the acquisition, FIBC's wholly-owned subsidiary,  Financial  Federal Savings
Bank,  merged  with  and  into  DSBW,  with  DSBW  as  the  resulting financial
institution.

     Pursuant  to  the  Merger  Agreement, FIBC stockholders were  entitled  to
receive an aggregate of $34.5 million  in  cash  and  1,504,703  shares  of DCB
common stock.  Based upon the closing price of DCB common stock on January  21,
1999, the total consideration paid to FIBC stockholders, in the form of cash or
DCB stock, was $66.5 million.

     The  transaction  was  accounted  for  as  a  purchase transaction, and is
expected to result in the addition of approximately  $43.0  million in goodwill
to  DCB's balance sheet, to be amortized over approximately 20  years.   FIBC's
total assets and deposits were approximately $319.0 million and $231.0 million,
respectively at December 31, 1998.


<PAGE>
                                        -10-

SELECTED FINANCIAL HIGHLIGHTS AND OTHER DATA
(DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
                                                                        AT OR FOR THE THREE MONTHS       AT OR FOR THE SIX MONTHS
                                                                            ENDED DECEMBER 31,              ENDED DECEMBER 31,
                                                                        --------------------------       -------------------------
<S>                                                            <C>                    <C>             <C>              <C>
                                                                        1998<F1>            1997            1998<F1>          1997
                                                                        -------            ------           ------            -----

PERFORMANCE AND OTHER SELECTED RATIOS:
Reported Return on Average Assets                                          1.05%            0.81%            1.01%            0.83%
Core Return on Average Assets                                              0.97%            0.81%            0.98%            0.83%
Reported Return on Average Tangible Stockholders' Equity                  12.34%            7.40%           11.29%            7.25%
Core Return on Average Tangible Stockholders' Equity                      11.42%            7.40%           10.99%            7.25%
Average Interest Rate Spread <F2>                                          2.42%            3.01%            2.54%            3.11%
Net Interest Margin <F2>                                                   2.92%            3.59%            3.04%            3.67%
Non-interest Expense to Average Assets <F3>                                1.45%            1.75%            1.46%            1.79%
Efficiency Ratio <F3>                                                     45.03%           47.63%           44.92%           47.50%
Effective Tax Rate <F4>                                                   39.62%           51.28%           41.67%           50.91%
Tangible Equity to Total Tangible Assets                                   8.48%           10.81%            8.48%           10.81%
Loans/Earning Assets                                                      61.89%           59.58%           61.89%           59.58%
Loans/Deposits                                                           106.62%           82.72%          106.62%           82.72%
CASH EARNINGS DATA <F1>:
Cash Earnings                                                             $6,088           $4,410          $11,445           $8,651
Cash Return on Average Assets                                              1.37%            1.23%            1.33%            1.25%
Cash Return on Average Tangible Equity                                    16.04%           11.31%           14.90%           10.96%
Cash Non-interest Expense to Average Assets <F5>                           1.19%            1.38%            1.20%            1.42%
Cash Efficiency Ratio <F5>                                                36.96%           37.53%           36.73%           37.80%
PER SHARE DATA:
Reported EPS (Diluted)                                                    $ 0.42           $ 0.24           $ 0.77           $ 0.47
Core EPS  (Diluted)                                                         0.39           $ 0.24           $ 0.75             0.47
Cash EPS (Diluted)                                                          0.55             0.37             1.01             0.71
Stated Book Value                                                          15.42            14.97            15.42            14.97
Tangible Book Value                                                        13.31            12.69            13.31            12.69
BALANCE SHEET AVERAGES:
Average Loans                                                         $1,054,953        $ 819,873       $1,021,666        $ 799,103
Average Assets                                                         1,780,701        1,429,984        1,718,490        1,387,710
Average Earning Assets                                                 1,709,344        1,368,610        1,648,776        1,323,207
Average Deposits                                                       1,023,689        1,010,630        1,027,024          994,500
Average Equity                                                           177,184          184,248          179,728          186,252
Average Tangible Equity                                                  151,842          155,977          153,584          157,914
ASSET QUALITY SUMMARY:
Net charge-offs                                                              $ 5            $ 160            $ 149            $ 261
Nonperforming Loans                                                        1,327            2,268            1,327            2,268
Nonperforming Assets/Total Assets                                          0.10%            0.22%            0.10%            0.22%
Allowance for Loan Loss/Total Loans                                        1.10%            1.36%            1.10%            1.36%
Allowance for Loan Loss/Nonperforming Loans                              907.76%          507.72%          907.76%          507.72%

<FN>
<F1>Core earnings  for the three-month and six-month periods ended December 31,
    1998 exclude non-recurring income tax recoveries of $350,000 and $225,000,
    respectively.  Cash earnings for all periods exclude non-cash expenses
    related to goodwill amortization and the after-tax effect of compensation
    related to stock benefit plans.

<F2>Interest expense for the three months and six months ended December 31,
    1998 include $618,000 of prepayment penalties on borrowings.  Excluding
    these penalties, the net interest rate spread and net interest margin would
    have been 2.58% and 3.07%, respectively, for the three months ended
    December 31, 1998 and 2.63% and 3.12%, respectively, for the six months
    ended December 31, 1998.

<F3>In calculating these ratios, non-interest expense excludes  goodwill
    amortization.  The actual efficiency ratio and ratio of  non-interest
    expense to average assets were 49.21% and 1.59%, respectively, for the
    three months ended  December 31, 1998, 52.20% and 1.92%, respectively,  for
    the three months ended December 31, 1997, 49.22% and 1.60%, respectively,
    for the six months ended December 31, 1998, and  52.10% and 1.96%,
    respectively, for the six months ended December 31, 1997.

<F4>Excluding the non-recurring New York State and New York City deferred
    income tax recoveries, the effective tax rate was 42.8% and 42.5%,
    respectively, during the three months  and six months ended December 31,
    1998.

<F5>In calculating these ratios, non-interest expense excludes non-cash
    expenses related to goodwill amortization and amortization costs related to
    stock benefit plans.
</TABLE>
<PAGE>
                                        -11-

LIQUIDITY AND CAPITAL RESOURCES

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

     The primary investing  activities  of  the  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 six  months ended December 31,
1998,  the Bank's loan originations totaled $258.9 million  compared  to $145.5
million  for  the  six  months  ended December 31, 1997. Purchases of mortgage-
backed and other securities totaled  $175.6  million  for  the six months ended
December 31, 1998 compared to $200.2 million for the six months  ended December
31,  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 Federal Home Loan Bank of New
York ("FHLBNY") advances.  Principal  repayments  on  loans and mortgage-backed
securities  totaled  $193.7 million during the six months  ended  December  31,
1998, compared to $72.1  million  for  the  six months ended December 31, 1997.
This increase has resulted from both increased  balances  of loans and mortgage
backed securities and recent interest rate declines, which  have  increased the
rate   of  principal  repayments  on  loans  and  mortgage  backed  securities.
Maturities  and  calls of investment securities totaled $43.9 million and $53.3
million, respectively,  during the six months ended December 31, 1998 and 1997.
Net borrowings in the form  of FHLBNY advances or repurchase agreements totaled
$219.4 million during the six  months  ended  December  31,  1998,  compared to
$100.7  million  during  the  six  months  ended  December  31, 1997.  Loan and
security  sales,  which totaled $12.8 million and $62.6 million,  respectively,
during the six months  ended  December  31,  1998  and 1997, also provided some
additional funding.

     Deposits decreased $14.4 million during the six  months ended December 31,
1998,  compared  to an increase of $63.9 million during the  six  months  ended
December 31, 1997.   The  decrease  in  deposits  was  experienced primarily in
certificate  of  deposit  accounts,  which  declined  $18.2  million,  due  the
cessation  of  deposit rate promotions that the Company maintained  from  July,
1997 to June, 1998.  Deposit flows are affected by the level of interest rates,
the interest  rates  and  products  offered  by  local  competitors,  and other
factors.  Certificates of deposit which are scheduled to mature in one year  or
less from December  31,  1998 totaled $463.4 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 $219.4 million during  the  six  months ended December 31,
1998, with $124.0 million of this growth experienced in FHLBNY advances.

     In the normal course of its business, the Company  routinely  enters  into
various  commitments,  primarily  relating  to  the origination and purchase of
loans and the leasing of certain office facilities.   Although  completed after
December 31, 1998, the cash component of the merger consideration  paid to FIBC
stockholders  was  funded  by operational cash flows and FHLBNY advances.   The
Company anticipates that it  will  have  sufficient funds available to meet its
current commitments.

     Stockholders' equity declined $8.9 million  during  the  six  months ended
December 31, 1998.  During the six months ended December 31, 1998, the  Company
repurchased  703,129  shares  of  its common stock into treasury (the "Treasury
Repurchases").   The aggregate cost  of  the  Treasury  Repurchases  was  $15.9
million, at an average price of $22.60 per share.  Offsetting the impact of the
Treasury Repurchases  was  net  income  of $8.7 million and amortization of the
Company's Employee Stock Ownership Plan ("ESOP")  and Recognition and Retention
Plan ("RRP") of $2.3 million during the six months ended December 31, 1998.
<PAGE>
                                        -12-

     During the six months ended December 31, 1998,  the  Company  declared and
paid  cash  dividends  totaling  $2.4 million, or $0.22 per outstanding  common
share, on the respective dates of  record.   On  January  14, 1999, the Company
declared  a  cash  dividend of $0.14 per outstanding common share,  payable  on
February 10, 1999 to all shareholders of record on January 29, 1999.

     The Bank is required to maintain a minimum average daily balance of liquid
assets as defined by  Office of Thrift Supervision (the "OTS") regulations. The
minimum required liquidity  ratio is currently 4.0%.  At December 31, 1998, the
Bank's liquidity ratio was 11.2%.  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.  At December 31, 1998, the Bank had $436.9 million in short
and medium term borrowings  outstanding at the FHLBNY, comprised of outstanding
advances of $227.5 million and securities sold under agreement to repurchase of
$209.4 million.  In the event  that  the Bank should require funding beyond its
ability to generate it internally, additional sources are available through the
use of the Bank's current $436.9 million  borrowing  limit at the FHLBNY, which
may  be  increased  through  the Bank's purchase of additional  FHLBNY  capital
stock.

     At December 31, 1998, the  Bank  was  in  compliance  with  all applicable
regulatory  capital  requirements. Tangible capital totaled $130.1 million,  or
7.26% of total tangible  assets, and exceeded the 1.50% regulatory requirement;
core  capital,  at  7.26%  of  adjusted  assets,  exceeded  the  required  3.0%
regulatory minimum; and total  risk-based  capital,  at 14.28% of risk weighted
assets,  exceeded the 8.0% regulatory minimum.  In addition,  at  December  31,
1998, the Bank was considered "well-capitalized" for all regulatory purposes.

ASSET QUALITY

     Non-performing  loans  (loans  past due 90 days or more as to principal or
interest) totaled $1.3 million at December 31, 1998, as compared to $884,000 at
June  30, 1998.  The increase resulted  primarily  from  one  multi-family  and
underlying  cooperative  loan  with  an  aggregate principal amount of $657,000
which became 90 days past due during the quarter  ended  September 30, 1998 and
for which the Company recorded a charge-off of $92,000 during the quarter ended
September  30,  1998.   In  addition,  the Bank had 23 loans totaling  $485,000
delinquent 60-89 days at December 31, 1998,  as  compared to 33 such delinquent
loans totaling $328,000 at June 30, 1998.  Other than  the  one  loan discussed
above, the majority of the non-performing loans and loans delinquent 60-89 days
are  represented  by  FHA/VA  mortgage  and consumer loans which possess  small
outstanding balances.

     Under Generally Accepted Accounting  Priciples  ("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  two  loans  classified  as  troubled-debt  restructurings at
December  31,  1998,  totaling  $1.3 million, and all are currently  performing
according to their restructured terms.   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.  Both troubled-debt
restructurings as of December 31, 1998 are on accrual status as they  have been
performing in accordance with the restructuring terms for over one year.
<PAGE>
                                        -13-

     Under  GAAP,  the  Company  established  guidelines  for  determining  and
measuring  impairment in loans.  A loan is determined to be impaired when it is
not performing  in  accordance  with  its  original  terms.   In  the event the
carrying  balance of an impaired loan, including all accrued interest,  exceeds
the estimate  of  its fair value, a reserve is required to be established.  The
recorded investment  in loans deemed impaired was approximately $1.1 million as
of December 31, 1998,  compared  to  $3.1  million  at  June  30, 1998, and the
average  balance  of impaired loans was $2.5 million for the six  months  ended
December 31, 1998 compared  to  $4.2  million for the six months ended December
31,  1997.  The impaired portion of these  loans  is  represented  by  specific
reserves  totaling  $79,000  allocated  within the allowance for loan losses at
December 31, 1998.  Generally, the Company considers non-performing loans to be
impaired loans.  However, at December 31,  1998, approximately $216,000 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. As of December 31, 1998 all  impaired
loans are on non-accrual status.

     The balance  of other real estate owned has declined from $825,000 at June
30, 1998 to $492,000  at  December  31,  1998,  due primarily to total sales of
other  real estate owned properties of $393,000 during  the  six  months  ended
December  31,  1998,  which  was  comprised  primarily of one property totaling
$185,000 sold in September, 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.

<TABLE>
<CAPTION>
<S>                                                     <C>                         <C>
                                                                  AT DECEMBER 31,            AT JUNE 30,
                                                                       1998                      1998
                                                               -------------------        ----------------
                                                                          (Dollars In Thousands)
NON-PERFORMING LOANS:
   One- to four-family                                                        $101                    $471
   Multi-family and underlying cooperative                                   1,112                     236
   Non-residential                                                              -                       -
   Cooperative apartment                                                       100                     133
   Other loans                                                                  14                      44
                                                               -------------------        ----------------
TOTAL NON-PERFORMING LOANS                                                   1,327                     884
TOTAL OREO                                                                     492                     825
                                                               -------------------        ----------------
TOTAL NON-PERFORMING ASSETS                                                 $1,819                  $1,709
                                                               ===================        ================
TROUBLED-DEBT RESTRUCTURINGS                                                $1,290                  $3,971
TOTAL NON-PERFORMING ASSETS AND TROUBLED-DEBT                                
   RESTRUCTURINGS                                                            3,109                   5,680
IMPAIRED LOANS                                                               1,112                   3,136
TOTAL NON-PERFORMING LOANS TO TOTAL LOANS                                     0.12%                   0.09%
TOTAL IMPAIRED LOANS TO TOTAL LOANS                                           0.10                    0.33
TOTAL NON-PERFORMING ASSETS TO TOTAL ASSETS                                   0.10                    0.11
TOTAL NON-PERFORMING ASSETS AND TROUBLED-DEBT
   RESTRUCTURINGS TO TOTAL ASSETS                                             0.17                    0.35
</TABLE>
<PAGE>
                                        -14-

Comparison of Financial Condition at December 31, 1998 and June 30, 1998

     Assets. The Company's assets totaled $1.830  billion at December 31, 1998,
an increase of $205.7 million from total assets of  $1.624  billion at June 30,
1998. The growth in assets was experienced primarily in real  estate  loans and
mortgage-backed  securities  available for sale, which increased $141.2 million
and $66.2 million, respectively.   The  increase  in real estate loans resulted
primarily  from  originations of $258.9 million during  the  six  months  ended
December 31, 1998,  of  which  $245.5  million were multi-family and underlying
cooperative and non-residential loans, offset by principal repayments of $117.7
million.   The  increase  in  mortgage backed  securities  available  for  sale
resulted from purchases of $127.9  million during the six months ended December
31,  1998,  reflecting  the continuation  of  the  Company's  capital  leverage
strategy described in more  detail  below,  offset  by  principal repayments of
$60.0 million.  In addition, the Company experienced growth  of  $33.5  million
and  $20.4  million,  respectively, in investment securities available for sale
and federal funds sold,  both  of  which were funded primarily through calls of
investment  securities held to maturity  and  principal  paydowns  of  mortgage
backed securities  held  to  maturity  of  $35.2  million  and  $13.5  million,
respectively.

     Offsetting   the   increase  in  real  estate  loans  and  mortgage-backed
securities available for  sale was a decline of $18.0 million in receivable for
securities  sold,  reflecting  the  settlement  in  July,  1998,  of  unsettled
securities sales transactions as of June 30, 1998.

     LIABILITIES. Funding  for  the  growth  in  real estate loans was obtained
primarily  from  increased FHLBNY advances of $124.0  million  during  the  six
months ended December  31,  1998.   Funding for the increase in mortgage-backed
securities available for sale was obtained  primarily from increased securities
sold under agreement to repurchase transactions  of  $95.5  million.   Deposits
decreased  $14.4  million  to  $1.024  billion at December 31, 1998 from $1.038
billion at June 30, 1998 due primarily to  the  cessation  of  a  deposit  rate
promotion that the Company maintained from July, 1997 to June, 1998.

     STOCKHOLDERS'  EQUITY.  Stockholders'  equity declined $8.9 million during
the six months ended December 31, 1998.  The decline was primarily attributable
to Treasury Repurchases of $15.9 million during  the  six months ended December
31, 1998.  The decline in stockholders' equity also resulted  from  the payment
of cash dividends of $2.4 million, purchases of the Company's common  stock  on
the  open market by the Benefit Maintenance Plan and RRP of $1.1 million, and a
decline  of  $1.3  million  of  the unrealized gain on investment and mortgage-
backed  securities  available  for  sale.    Offsetting   these   declines   in
stockholders'  equity  was  net  income of $8.7 million and amortization of the
Company's stock plans of $2.3 million  during the six months ended December 31,
1998.

     Capital Leverage Strategy.  The Company  continues  to  deploy  its excess
capital  through  the  use  of  a capital leverage strategy whereby the Company
invests in high quality mortgage-backed  securities  ("leverage assets") funded
by short term borrowings from various third party lenders under securities sold
under  agreement  to  repurchase transactions.  The capital  leverage  strategy
generates additional earnings  for the Company by virtue of a positive interest
rate spread between the yield on  the  leverage  assets  and  the  cost  of the
borrowings.   Since the average term to maturity of the leverage assets exceeds
that of the borrowings  used  to  fund  their purchase, the net interest income
earned  on the leverage strategy would be  expected  to  decline  in  a  rising
interest  rate  environment.  See "Market Risk."  To date, the capital leverage
strategy has been undertaken in accordance with limits established by the Board
of  Directors, aimed  at  enhancing  profitability  under  moderate  levels  of
interest rate exposure.

COMPARISON  OF  THE  OPERATING  RESULTS FOR THE THREE MONTHS ENDED DECEMBER 31,
     1998 AND 1997

   GENERAL. Net income for the three  months  ended  December 31, 1998, totaled
$4.7 million compared to $2.9 million during the three  months  ended  December
31, 1997.  The increase in net income resulted from an increase of $207,000  in
net interest income, a decline of $465,000 in the provision for loan losses, an
<PAGE>
                                        -15-

increase of $1.4 million in non-interest income, and a decline in the Company's
effective  tax  rate from 51.3% for the three months ended December 31, 1997 to
39.6% for the three months ended December 31, 1998.

   NET INTEREST INCOME.   The  discussion  of net interest income for the three
months ended December 31, 1998 and 1997, presented  below,  should  be  read in
conjunction  with  the  following  table,  which sets forth certain information
relating to the Company's consolidated statements  of  operations for the three
months  ended  December 31, 1998 and 1997, and reflects the  average  yield  on
assets and average  cost  of liabilities for the periods indicated. Such yields
and costs are derived by dividing  income  or expense by the average balance of
assets or liabilities, respectively, for the  periods  shown.  Average balances
are  derived  from  average  daily balances. The yields and costs include  fees
which are considered adjustments to yields.
<PAGE>
                                        -16-
<TABLE>
<CAPTION>

                                                              FOR THE THREE MONTHS ENDED DECEMBER 31,
                                    --------------------------------------------------------------------------------------
                                                         1998                                        1997
                                    --------------------------------------------------------------------------------------
<S>                                 <C>             <C>           <C>            <C>             <C>           <C>
                                                                      AVERAGE                                       AVERAGE
                                         AVERAGE                       YIELD/            AVERAGE                     YIELD/
                                         BALANCE        INTEREST       COST             BALANCE       INTEREST        COST
                                        -----------     ---------     ---------        ---------      --------      --------
                                                                (DOLLARS IN THOUSANDS)
Assets:                                                  
  Interest-earning assets:
    Real Estate Loans <F1>               $1,049,096       $20,886         7.96%         $814,442       $17,059        8.38%
    Other loans                               5,857           126         8.61             5,431           122        8.99
    MORTGAGE-BACKED SECURITIES <F2>         464,429         7,208         6.21           332,763         5,713        6.87
    INVESTMENT SECURITIES <F2>              156,189         2,458         6.29           171,990         2,866        6.67
    FEDERAL FUNDS SOLD                       33,773           397         4.70            43,984           591        5.37
                                        -----------     ---------                      ---------      --------     
      TOTAL INTEREST-EARNING ASSETS       1,709,344       $31,075         7.27%        1,368,610       $26,351        7.70%
                                        -----------     =========                      ---------      ========
     NON-INTEREST EARNING ASSETS             71,357                                       61,374
                                        -----------                                    ---------
TOTAL ASSETS                             $1,780,701                                   $1,429,984
                                        ===========                                    =========
LIABILITIES AND STOCKHOLDERS'
EQUITY:
  INTEREST-BEARING LIABILITIES:
    NOW, SUPER NOW AND
       MONEY MARKET ACCOUNTS                $49,879          $297         2.36%          $48,746          $287        2.34%
    SAVINGS ACCOUNTS                        335,914         1,786         2.11           336,129         1,913        2.26
    CERTIFICATES OF DEPOSIT                 596,877         8,353         5.55           597,359         8,706        5.78
    MORTGAGORS' ESCROW                        5,090            26         2.03             4,586            34        2.94
    BORROWED FUNDS <F3>                     533,426         8,127         5.70           203,967         3,132        6.09
                                        -----------     ---------                      ---------      --------
      TOTAL INTEREST-BEARING              
         LIABILITIES                      1,521,186       $18,589         4.85%        1,190,787       $14,072        4.69%
                                        -----------     =========                      ---------      ========
  CHECKING ACCOUNTS                          41,019                                       28,396
  OTHER NON-INTEREST-BEARING                 
     LIABILITIES                             41,312                                       26,553
                                        -----------                                    ---------
  TOTAL LIABILITIES                       1,603,517                                    1,245,736
  STOCKHOLDERS' EQUITY                      177,184                                      184,248
                                        -----------                                    ---------
TOTAL LIABILITIES AND STOCKHOLDERS'      
   EQUITY                                $1,780,701                                   $1,429,984
                                        ===========                                    =========
NET INTEREST INCOME/ INTEREST RATE                        
   SPREAD<F4>                                             $12,486         2.42%                        $12,279        3.01%
                                                          =======                                     ========
NET INTEREST-EARNING ASSETS/NET
   INTEREST MARGIN <F5>                    $188,158                       2.92%         $177,823                      3.59%
                                          =========                                    =========
RATIO OF INTEREST-EARNING ASSETS
   TO INTEREST-BEARING LIABILITIES                                      112.37%                                     114.93%
<FN>
<F1> In computing the average balance of loans, non-accrual loans have been
       included.
<F2> Includes securities classified "available for sale.
<F3> In calculating the average cost of borrowed funds for the three months
       ended December 31, 1998, a prepayment penalty of $618,000, which was
       included in interest expense borrowed funds during the period, was not
       annualized.
<F4> Net interest rate spread represents the difference between the average rate
       on interest-earning assets and the average cost of interest-bearing
       liabilities.
<F5> Net interest margin represents net interest income as a percentage of
average interest-earning assets.
</TABLE>
<PAGE>
                                        -17-

RATE/VOLUME ANALYSIS
<TABLE>
<CAPTION>

                                                               THREE MONTHS ENDED
                                                                 DECEMBER 31, 1998
                                                                    COMPARED TO
                                                               THREE MONTHS ENDED
                                                                 DECEMBER 31, 1997
                                                                INCREASE/ (DECREASE)
                                                                      DUE TO
                                                  VOLUME              RATE             TOTAL
<S>                                          <C>              <C>               <C>
                                               --------------      ------------     -------------
  Interest-earning assets:                                      (DOLLARS IN THOUSANDS)
    Real Estate Loans                                 $4,799             $(972)           $3,827
    Other loans                                           10                (6)                4
    Mortgage-backed securities                         2,152              (657)            1,495
    Investment securities                               (254)             (154)             (408)
    Federal funds sold                                  (128)              (66)             (194)
                                               --------------      ------------     -------------
      Total                                           $6,579           $(1,855)           $4,724
                                               ==============      ============     =============
  Interest-bearing liabilities:
    NOW, Super Now and money market accounts              $7                $3               $10
    Savings accounts                                      -               (127)             (127)
    Certificates of deposit                               (7)             (346)             (353)
    Mortgagors' escrow                                     4               (12)               (8)
    Borrowed funds                                     5,128              (133)            4,995
                                               --------------      ------------      ------------
      Total                                            5,132              (615)            4,517
                                               --------------      ------------      ------------
Net change in net interest income                     $1,447           $(1,240)             $207
                                               ==============      ============      ============
</TABLE>

     Net interest income for the three months ended December  31,  1998
increased $207,000 to $12.5 million from $12.3 million during the three
months   ended  December  31,  1997.   The  increase  was  attributable
primarily  to an increase of $340.7 million in average interest earning
assets, offset by a decline in the net interest rate spread of 59 basis
points.  The  net  interest  margin declined 67 basis points from 3.59%
for the three months ended December  31,  1997  to  2.92% for the three
months ended December 31, 1998.

     The narrowing in spread and margin reflects in part  the Company's
exposure  to interest rate risk resulting from certain changes  in  the
shape of the yield curve (particularly a flattening or inversion of the
yield curve)  and  to  differing  indices  upon  which the yield on the
Company's interest-earnings assets and the cost of its interest-bearing
liabilities are based.  For example, over the past two years the market
has experienced a more significant reduction in interest rates on long-
term  instruments  as  compared to the reduction in interest  rates  on
short-term instruments resulting  in  rates  on  long-term  instruments
approximating  (and in some cases, going below) the rates on short-term
instruments.   More   importantly,  the  spreads  earned  on  the  rate
differential between assets  and  the  liabilities  funding such assets
have  narrowed  more  with respect to long-term assets as  compared  to
short-term assets.  Since  a  larger percentage of the Company's assets
are longer term, the Company has  experienced a continuous narrowing of
spreads as well as a negative impact  on  net  interest income that has
been  more  than  offset  by  the Company's growth in  interest-earning
assets.   The narrowing of the spread  and  margin  also  reflects  the
continued activities  of  the capital leverage program, as the interest
rate spread between assets and underlying liabilities under the capital
leverage program are significantly  less  than the interest rate spread
between  the  Company's  other  interest earning  assets  and  interest
bearing liabilities.
<PAGE>
                                        -18-

     INTEREST  INCOME.  Interest income  for  the  three  months  ended
December 31, 1998, was $31.1  million, an increase of $4.7 million from
$26.4 million during the three  months  ended  December  31, 1997.  The
increase  in  interest  income  was attributable to increased  interest
income  on  real estate loans and mortgage-backed  securities  of  $3.8
million and $1.5  million,  respectively.   The  increase  in  interest
income  on  real estate loans was attributable primarily to an increase
of  $234.7 million  in  the  average  balance  of  real  estate  loans,
resulting primarily from $439.7 million of real estate loans originated
during  the  period  January  1,  1998  through December 31, 1998.  The
increases in interest income on mortgage-backed  securities  were  also
attributable  primarily  to  an  increase in average balances of $131.7
million, resulting from $294.3 million  in  mortgage-backed  securities
purchased  in  accordance  with  the Company's capital leverage program
during the period January 1, 1998  to  December  31,  1998.  Offsetting
these increases to interest income were decreases in interest income on
investment securities and federal funds sold of $408,000  and $194,000,
respectively,  resulting  from  a  decline  in the average balances  of
investment securities and federal funds sold of $15.8 million and $10.2
million, respectively.  The decline in these  average balances resulted
from the Company utilizing funds from matured investment securities and
federal funds sold to fund loan originations.   Overall,  the  yield on
interest earning assets decreased 43 basis points from 7.70% during the
three  months  ended December 31, 1997 to 7.27% during the three months
ended December 31, 1998.  The decline was attributable primarily to the
decrease of 42 basis  points  in  average  yield  on real estate loans,
resulting from increased competition in the real estate lending market.
The  decline  also reflects declines in the average yield  on  mortgage
backed securities  and  investment securities of 66 basis points and 38
basis points, respectively,  due to recent declines in overall interest
rates.

     INTEREST EXPENSE.  Interest  expense  increased  $4.5  million, to
$18.6  million  during  the three months ended December 31, 1998,  from
$14.1 million during the  three  months  ended December 31, 1997.  This
increase resulted primarily from increased  interest  expense  of  $5.0
million  on  borrowed funds, which resulted from an increase in average
balance of $329.5  million  during  the three months ended December 31,
1998  compared  to  the  three months ended  December  31,  1997.   The
increase in the average balance  of  borrowed  funds resulted primarily
from $197.8 million of borrowed funds added during  the  period January
1,  1998  to December 31, 1998 under the capital leverage program.  The
increase in  the  average  balance  of borrowed funds also reflects the
Company's shift to FHLBNY advances, which  generally  are  medium  term
interest-bearing  liabilities, to fund the Company's loan originations.
In addition to the  growth  in  average  balances,  the average cost of
interest bearing liabilities increased 16 basis points  to 4.85% during
the  quarter  ended  December  31, 1998, from 4.69% during the  quarter
ended December 31, 1997.  The increase  in the average cost of interest
bearing liabilities resulted from the increase  in the average balances
of  borrowed  funds,  which  generally have higher average  costs  than
deposits, the average balances of which remained relatively stable.  In
addition, interest expense on  borrowings  include a prepayment penalty
of  $618,000,  as  the  Company, in response to  recent  reductions  in
interest rates, replaced $10.0 million of existing long-term borrowings
with new borrowings at an  extended  maturity  and  substantially lower
average   cost.   Offsetting  the  increase  in  interest  expense   on
borrowings  were  declines  of  $353,000 and $127,000, respectively, in
interest  expense on certificates  of  deposit  and  savings  accounts.
These declines  resulted  primarily from reductions in the average cost
of certificates of deposit  and savings accounts of 23 basis points and
15 basis points, respectively.   The decline in average cost of savings
accounts  resulted  from  recent rate  reductions  by  the  Company  in
response to an overall decline in interest rates in the Company's local
market. The decline in the  average  cost  of  certificates  of deposit
accounts  resulted  primarily  from  the  cessation  of   deposit  rate
promotions that the Company maintained from July, 1997 to June, 1998.

   PROVISION  FOR  LOAN LOSSES. The provision for loan losses decreased
$465,000 to $60,000  for the three months ended December 31, 1998, from
$525,000 for the three  months  ended December 31, 1997. The decline in
the provision for loan losses reflects  the  decline  in non-performing
loans  from  $2.3  million  at  December  31, 1997, to $1.3 million  at
December  31, 1998, although non-performing  loans  increased  to  $1.3
million during  the  six  months ended December 31, 1998, from $884,000
million  at  June  30, 1998 (primarily  relating  to  one  loan).   The
allowance  for loan losses  decreased  slightly  to  $12.0  million  at
December 31,  1998, from $12.1 million at June 30, 1998, as net charge-
offs of $149,000   (primarily  due  to
<PAGE>
                                        -19-

the same loan that comprised the increase in non-performing loans) during
the period exceeded the loan loss provision of $120,000.  See "Asset Quality."

     NON-INTEREST INCOME. Non-interest income increased $1.4 million to
$2.4  million  during the quarter ended December 31,  1998,  from  $1.0
million during the  quarter  ended  December 31, 1997, primarily due to
increased  prepayment  penalties  of  $748,000,   which  resulted  from
increased interest rate competition on new loans. In  addition,  income
on  FHLBNY capital stock increased $197,000, due to an increase in  the
balance  of FHLBNY capital stock from $9.5 million at December 31, 1997
to $21.8 million  at  December  31,  1998.  The increase in the average
balance of FHLBNY capital stock resulted  from  the Company's desire to
increase  its  overall  borrowing  level  with the FHLBNY  during  this
period.  See "Liquidity and Capital Resources."   The  increase in non-
interest income also reflects increased gains on sales and  redemptions
of securities of $373,000, due primarily to the sale of $1.4 million in
equity  securities,  and  increased  service  fees and customer charges
related to deposit accounts of $81,000.

     NON-INTEREST  EXPENSE. Non-interest expenses  increased  $214,000,
from $6.9 million during  the  quarter ended December 31, 1997, to $7.1
million  during the quarter ended  December  31,  1998.   Salaries  and
employee benefit  expense increased $344,000 due to staffing and salary
increases during the  past  twelve months.  This increase was partially
offset by a decline of $168,000  in compensation expense related to the
Company's ESOP and RRP, resulting  from  both  a reduction in allocated
RRP  shares  resulting from retirees under the Company's  recent  early
retirement window,  and  the reduction in the overall ESOP compensation
expense resulting from the  decline  in the average market price of the
Company's common stock during the quarter  ended December 31, 1998.  In
May, 1998, the Company offered 26 employees  who  met  specific age and
years of service criteria, the opportunity to retire early.   Of the 26
persons offered, 15 accepted and eleven declined.

     Occupancy and equipment expense declined $91,000 due primarily  to
cost savings associated with the sale of the Company's Roslyn office in
May, 1998.

     Data  processing  costs increased $31,000 during the quarter ended
December 31, 1998, compared to the quarter ended December 31, 1997, due
primarily to increased loan  activity  and  Year 2000 compliance costs.
See  "The  Year  2000  Problem."   Offsetting  the   increase  in  data
processing costs was a decline of $24,000 in the provision  for  losses
on  other  real estate owned, which resulted primarily from a reduction
in other real  estate owned balance from $965,000 at December 31, 1997,
to $492,000 at December 31, 1998.  See "Asset Quality."

     Other  expenses   increased  $121,000  during  the  quarter  ended
December 31, 1998 compared  to  the quarter ended December 31, 1997 due
primarily  to payments totaling $78,000  received  during  the  quarter
ended December 31, 1997 related to outstanding claims against Nationar,
a failed check  processing agent, which were recorded as a reduction in
non-interest expense.   The  increase  in  other expenses also reflects
increased audit and accounting expenses.

     INCOME TAX EXPENSE.  Income tax expense  totaled  $3.1 million for
the three months ended December 31, 1998, compared to $3.0  million for
the  three  months  ended  December  31,  1997, an increase of $35,000.
During the three months ended December 31, 1998, the Company recorded a
recovery  of  deferred  New  York  State  and City  deferred  taxes  of
$350,000.  Excluding this recovery, the Company's  income  tax  expense
would  have  increased $385,000, reflecting an increase of $1.8 million
in pre-tax income, offset by a reduction in the effective tax rate from
51.3% during the  quarter  ended December 31, 1997, to 42.8% during the
quarter ended December 31, 1998.  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 in April, 1998.
<PAGE>
                                        -20-

COMPARISON OF THE OPERATING RESULTS  FOR  THE SIX MONTHS ENDED DECEMBER
     31, 1998 AND 1997

     GENERAL. Net income for the six months  ended  December  31, 1998,
totaled  $8.7  million  compared  to $5.7 million during the six months
ended December 31, 1997.  The increase  in  net income resulted from an
increase of $781,000 in net interest income,  a  decline of $930,000 in
the  provision  for loan losses, an increase of $1.6  million  in  non-
interest income, and a decline in the Company's effective tax rate from
50.9% for the six  months  ended December 31, 1997 to 41.7% for the six
months ended December 31, 1998.

     NET INTEREST INCOME.  The  discussion  of  net interest income for
the  six  months  ended  December 31, 1998 and 1997,  presented  below,
should be read in conjunction  with  the  following  table,  which sets
forth  certain  information  relating  to  the  Company's  consolidated
statements of operations for the six months ended December 31, 1998 and
1997,  and  reflects  the  average yield on assets and average cost  of
liabilities  for the periods  indicated.  Such  yields  and  costs  are
derived by dividing  income or expense by the average balance of assets
or liabilities, respectively,  for  the periods shown. Average balances
are derived from average daily balances.  The  yields and costs include
fees which are considered adjustments to yields.
<PAGE>
                                        -21-
<TABLE>
<CAPTION>
                                                               FOR THE SIX MONTHS ENDED DECEMBER 31,
                                   -----------------------------------------------------------------------------------------
                                                        1998                                         1997
                                   -----------------------------------------------------------------------------------------
<S>                                 <C>             <C>           <C>            <C>             <C>           <C>
                                                                      AVERAGE                                      AVERAGE
                                         AVERAGE                       YIELD/          AVERAGE                       YIELD/
                                         BALANCE       INTEREST         COST           BALANCE        INTEREST        COST
                                       ------------    ----------     ---------       ----------      --------    ---------
Assets:                                                                    (DOLLARS IN THOUSANDS)
  Interest-earning assets:
    Real Estate Loans <F1>               $1,015,970       $40,815          8.03%        $793,640       $33,328        8.40%
    Other loans                               5,696           253          8.88            5,463           251        9.19
    MORTGAGE-BACKED SECURITIES <F2>         442,282        14,060          6.36          318,317        10,906        6.85
    INVESTMENT SECURITIES <F2>              157,567         4,857          6.16          167,296         5,550        6.55
    FEDERAL FUNDS SOLD                       27,261           673          4.94           38,491         1,044        5.42
                                       ------------    ----------                     ----------      -------- 
      TOTAL INTEREST-EARNING ASSETS       1,648,776       $60,658          7.36%       1,323,207       $51,079        7.72%
                                       ------------    ==========                     ----------      ========
     NON-INTEREST EARNING ASSETS             69,714                                       64,503
                                       ------------                                   ----------
TOTAL ASSETS                             $1,718,490                                   $1,387,710
                                       ============                                   ==========
LIABILITIES AND STOCKHOLDERS'
  EQUITY:
  INTEREST-BEARING LIABILITIES:
    NOW, SUPER NOW AND
       MONEY MARKET ACCOUNTS                $49,840          $589          2.34%         $48,942          $579        2.35%
    SAVINGS ACCOUNTS                        337,003         3,708          2.18          338,367         3,849        2.26
    CERTIFICATES OF DEPOSIT                 600,753        16,995          5.61          579,225        16,792        5.75
    MORTGAGORS' ESCROW                        4,857            50          2.04            4,125            52        2.50
    BORROWED FUNDS <F3>                     472,598        14,230          5.84          180,268         5,502        6.05
                                       ------------    ----------                     ----------      --------
      TOTAL INTEREST-BEARING              
        LIABILITIES                       1,465,051       $35,572          4.82%       1,150,927       $26,774        4.61%
                                       ------------    ==========                     ----------      ========
  CHECKING ACCOUNTS                          39,428                                       27,966
  OTHER NON-INTEREST-BEARING                 
     LIABILITIES                             34,282                                       22,565
                                       ------------                                   ----------
      TOTAL LIABILITIES                   1,538,761                                    1,201,458
  STOCKHOLDERS' EQUITY                      179,728                                      186,252
                                       ------------                                   ----------
TOTAL LIABILITIES AND STOCKHOLDERS'      
   EQUITY                                $1,718,489                                   $1,387,710
                                       ============                                   ==========
NET INTEREST INCOME/ INTEREST RATE                        
   SPREAD <F4>                                            $25,086          2.54%                       $24,305        3.11%
                                                       ==========                                     ========
NET INTEREST-EARNING ASSETS/NET
   INTEREST MARGIN <F5>                    $183,725                        3.04%        $172,280                      3.67%
                                       ============                                   ==========
RATIO OF INTEREST-EARNING ASSETS
   TO INTEREST-BEARING LIABILITIES                                       112.54%                                    114.97%
<FN>
<F1> In computing the average balance of loans, non-accrual loans have been
       included.
<F2> Includes securities classified "available for sale.
<F3> In calculating the average cost of borrowed funds for the three months
       ended December 31, 1998, a prepayment penalty of $618,000, which was
       included in interest expense on borrowed funds during the period, was not
       annualized.
<F4> Net interest rate spread represents the difference between the average
       rate on interest-earning assets and the average cost of interest-bearing
       liabilities.
<F5> Net interest margin represents net interest income as a percentage of
       average interest-earning assets.
</TABLE>
<PAGE>
                                        -22-
RATE/VOLUME ANALYSIS
<TABLE>
<CAPTION>
                                                                  SIX MONTHS ENDED
                                                                  DECEMBER 31, 1998
                                                                    COMPARED TO
                                                                  SIX MONTHS ENDED
                                                                  DECEMBER 31, 1997
                                                                 INCREASE/ (DECREASE)
                                                                      DUE TO
<S>                                          <C>              <C>               <C>
                                                  VOLUME              RATE              TOTAL
                                               --------------      ------------      ------------
                                                               (DOLLARS IN THOUSANDS)
  Interest-earning assets:                        
    Real Estate Loans                                 $9,146           $(1,659)           $7,487
    Other loans                                           11                (9)                2
    Mortgage-backed securities                         4,091              (937)            3,154
    Investment securities                               (311)             (382)             (693)
    Federal funds sold                                  (292)              (79)             (371)
                                               --------------      ------------      ------------
      Total                                          $12,645           $(3,066)           $9,579
                                               ==============      ============      ============
  Interest-bearing liabilities:
    NOW, Super Now and money market accounts             $12               $(2)              $10
    Savings accounts                                     (10)             (131)             (141)
    Certificates of deposit                              618              (415)              203
    Mortgagors' escrow                                     9               (11)               (2)
    Borrowed funds                                     8,921              (193)            8,728
                                               --------------      ------------      ------------
      Total                                            9,550              (752)            8,798
                                               --------------      ------------      ------------
Net change in net interest income                     $3,095           $(2,314)             $781
                                               ==============      ============      ============
</TABLE>

     Net interest income for the six months ended  December  31,
1998  increased  $781,000  to  $25.1  million from $24.3 million
during the six months ended December 31, 1997.  The increase was
attributable  primarily  to  an increase of  $325.6  million  in
average interest earning assets,  offset by a decline in the net
interest  rate  spread  of 57 basis points.   The  net  interest
margin declined 63 basis  points  from  3.67% for the six months
ended  December  31,  1997  to 3.04% for the  six  months  ended
December 31, 1998.

     The narrowing in spread  and  margin  reflects  in part the
Company's exposure to interest rate risk resulting from  certain
changes  in  the  shape  of  the  yield  curve  (particularly  a
flattening  or  inversion  of  the yield curve) and to differing
indices upon which the yield on  the Company's interest-earnings
assets  and  the  cost of its interest-bearing  liabilities  are
based.  For example,  over  the  past  two  years the market has
experienced  a more significant reduction in interest  rates  on
long-term instruments  as  compared to the reduction in interest
rates on short-term instruments  resulting in rates on long-term
instruments approximating (and in  some  cases, going below) the
rates on short-term instruments.  More importantly,  the spreads
earned   on   the  rate  differential  between  assets  and  the
liabilities funding  such assets have narrowed more with respect
to long-term assets as  compared  to short-term assets.  Since a
larger percentage of the Company's  assets  are longer term, the
Company  has experienced a continuous narrowing  of  spreads  as
well as a  negative  impact on net interest income that has been
more than offset by the  Company's  growth  in  interest-earning
assets.   The  narrowing of the spread and margin also  reflects
the continued activities of the capital leverage program, as the
interest rate spread  between  assets and underlying liabilities
under the capital leverage program  are  significantly less than
the  interest rate spread between the Company's  other  interest
earning assets and interest bearing liabilities.
<PAGE>
                                        -23-

     INTEREST  INCOME.  Interest income for the six months ended
December  31,  1998, was $60.7  million,  an  increase  of  $9.6
million from $51.1  million during the six months ended December
31, 1997.  The increase  in  interest income was attributable to
increased interest income on real  estate  loans  and  mortgage-
backed   securities   of   $7.5   million   and   $3.2  million,
respectively.   The  increase in interest income on real  estate
loans  was attributable  primarily  to  an  increase  of  $222.3
million  in  the average balance of real estate loans, resulting
primarily from  $439.7  million  of real estate loans originated
during the period January 1, 1998  through  December  31,  1998.
The  increases  in interest income on mortgage-backed securities
were also attributable  primarily  to  an  increase  in  average
balances  of  $124.0  million, resulting from $294.3 million  in
mortgage-backed securities  purchased  in  accordance  with  the
Company's  capital leverage program during the period January 1,
1998  to December  31,  1998.   Offsetting  these  increases  to
interest  income was a decrease in interest income on investment
securities  and  federal  funds  sold  of $693,000 and $371,000,
respectively, resulting, in part, from a  decline in the average
balances of investment securities and federal funds sold of $9.7
million and $11.2 million, respectively.  The  decline  in these
average balances resulted from the Company utilizing funds  from
matured  investment  securities  and  federal funds sold to fund
loan  originations.   Overall,  the yield  on  interest  earning
assets  decreased 36 basis points  from  7.72%  during  the  six
months ended  December  31,  1997 to 7.36% during the six months
ended December 31, 1998.  The decline was attributable primarily
to the decrease of 37 basis points  in  average  yield  on  real
estate  loans,  resulting from increased competition in the real
estate lending market.   The  decline  also reflects declines in
the average yield on mortgage backed securities  and  investment
securities of 49 basis points and 47 basis points, respectively,
due to recent declines in overall interest rates.

     INTEREST EXPENSE.  Interest expense increased $8.8 million,
to $35.6 million during the six months ended December 31,  1998,
from  $26.8  million  during  the  six months ended December 31,
1997.  This increase resulted primarily  from increased interest
expense of $8.7 million on borrowed funds,  which  resulted from
an increase in the average balance of $292.3 million  during the
six  months  ended December 31, 1998 compared to the six  months
ended December  31,  1997.   The increase in the average balance
resulted primarily from $197.8  million  of borrowed funds added
during the period January 1, 1998 to December 31, 1998 under the
capital leverage program. The increase in  the  average  balance
also  reflects  the  Company's  shift  to FHLBNY advances, which
generally are medium term interest-bearing  liabilities, to fund
the Company's loan originations.  In addition  to  the growth in
average   balances,   the   average  cost  of  interest  bearing
liabilities increased 21 basis  points  to  4.82% during the six
months ended December 31, 1998, from 4.61% during the six months
ended December 31, 1997.  The increase in the  average  cost  of
interest  bearing  liabilities  resulted  from increased average
balances of certificate of deposit accounts  and borrowed funds,
which generally have higher average costs than  other  deposits,
the  average  balances  of  which  remained  relatively  stable.
Offsetting the increase in interest expense on borrowings  was a
decline  of  $141,000  in  interest expense on savings accounts.
This decline resulted primarily  from  reductions in the average
cost  of savings accounts of 8 basis points,  reflecting  recent
rate reductions by the Company in response to an overall decline
in interest rates in the Company's local market.

     PROVISION  FOR  LOAN  LOSSES. The provision for loan losses
decreased $930,000 to $120,000 for the six months ended December
31, 1998, from $1.1 million  for  the  six months ended December
31, 1997. The decline in the provision for  loan losses reflects
the  decline  in  non-performing  loans  from  $2.3  million  at
December  31,  1997,  to  $1.3  million  at  December 31,  1998,
although non-performing loans increased to $1.3  million  during
the six months ended December 31, 1998, from $884,000 million at
June  30,  1998 (primarily relating to one loan).  The allowance
for loan losses  decreased slightly to $12.0 million at December
31, 1998, from $12.1  million  at  June 30, 1998, as net charge-
offs of $149,000  (primarily due to the same loan that comprised
the increase in non-performing loans) during the period exceeded
the loan loss provision of $120,000.  See "Asset Quality."

     NON-INTEREST  INCOME. Non-interest  income  increased  $1.7
million to $3.7 million  during  the  quarter ended December 31,
1998, from $2.0 million during the quarter  ended  December  31,
1997,   primarily  due  to  increased  prepayment  penalties  of
$797,000,   which   resulted   from   increased   interest  rate
competition on new loans. In addition, income on FHLBNY  capital
stock  increased $288,000, due to an increase in the
<PAGE>
                                        -24-

balance of FHLBNY capital stock from $9.5 million at December 31, 1997
to $21.8 million at December 31, 1998.  The increase in the average
balance of FHLBNY capital  stock  resulted  from  the  Company's
desire  to increase its overall borrowing level with the  FHLBNY
during this period.  See "Liquidity and Capital Resources."  The
increase in non-interest income also reflects increased gains on
sales and  redemptions  of securities of $506,000, due primarily
to the sale of $1.4 million  in equity securities, and increased
service fees and customer charges related to deposit accounts of
$158,000.

     NON-INTEREST   EXPENSE.  Non-interest   expense   increased
$160,000,  from  $13.6  million  during  the  six  months  ended
December 31, 1997,  to $13.8 million during the six months ended
December  31,  1998.   Salaries  and  employee  benefit  expense
increased $553,000 due to  staffing  and salary increases during
the past twelve months.  This increase was partially offset by a
decline  of  $243,000  in compensation expense  related  to  the
Company's ESOP and RRP,  resulting  from  both  a  reduction  in
allocated RRP shares resulting from retirees under the Company's
recent early retirement window, and the reduction in the overall
ESOP  compensation  expense  resulting  from  the decline in the
average  market price of the Company's common stock  during  the
six months  ended  December 31, 1998.  In May, 1998, the Company
offered 26 employees  who  met specific age and years of service
criteria, the opportunity to  retire  early.   Of the 26 persons
offered, 15 accepted and eleven declined.

     Occupancy  and  equipment  expense  declined  $273,000  due
primarily to refunds of $144,000 related to real estate taxes on
branch  properties,  which  were  recorded  as  a  reduction  of
occupancy   and  equipment  expense  during  the  quarter  ended
September 30, 1998, and cost savings associated with the sale of
the Company's Roslyn office in May, 1998.

     Data processing  costs  increased  $62,000  during  the six
months ended December 31, 1998, compared to the six months ended
December 31, 1997, due primarily to increased loan activity  and
Year  2000  compliance  costs.  See  "The  Year  2000  Problem."
Offsetting  the  increase in data processing costs was a decline
of $81,000 the in  the provision for losses on other real estate
owned, which resulted  primarily  from  a reduction in the other
real estate owned balance from $965,000 at December 31, 1997, to
$492,000 at December 31, 1998.

     Other expenses increased $138,000 due primarily to payments
of  $78,000 received during the six months  ended  December  31,
1997  related  to  outstanding claims against Nationar, a failed
check processing agent,  which  were  recorded as a reduction in
non-interest  expense.   The  increase in  other  expenses  also
reflects increased audit and accounting expenses.

     INCOME  TAX  EXPENSE.   Income  tax  expense  totaled  $6.2
million for the six months ended  December 31, 1998, compared to
$5.9  million for the six months ended  December  31,  1997,  an
increase  of $256,000.  During the six months ended December 31,
1998, the Company recorded a recovery of deferred New York State
and City deferred  taxes  of $350,000.  Excluding this recovery,
the Company's income tax expense  would have increased $606,000,
reflecting an increase of $3.2 million in pre-tax income, offset
by a reduction in the effective tax  rate  from 50.9% during the
six  months  ended December 31, 1997, to 42.5%  during  the  six
months ended December  31,  1998.   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 in April, 1998.

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
<PAGE>
                                        -25-

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  and
therefore,  its  results  of  operations  and could be deemed to
imperil the safety and soundness of the Company.

   There has been limited litigation filed against corporations
regarding the Year 2000 Problem and their compliance efforts.

   The  OTS,  the  Company's  primary  federal  bank  regulatory
agency,  along  with the other federal bank regulatory  agencies
has published substantive guidance  on the Year 2000 Problem and
has included Year  2000  compliance  as  a  substantive  area of
examination  for  both  regularly  scheduled  and  special  bank
examinations.   These  publications,  in  addition  to providing
guidance  as to examination criteria, have outlined requirements
for creation  and implementation of a compliance plan and target
dates for testing  and  implementation  of corrective action, as
discussed below.  As a result of the oversight  by and authority
vested  in  the  federal  bank regulatory agencies, a  financial
institution  that  does not become  Year  2000  compliant  could
become  subject  to administrative  remedies  similar  to  those
imposed on financial  institutions  otherwise  found  not  to be
operating  in  a  safe  and  sound  manner,  including  remedies
available under prompt correction active regulations.

   The  Company  has  developed  and is implementing a Year 2000
Project Plan (the "Plan") to address  the  Year 2000 Problem and
its effects on the Company.  The Plan includes  five  components
which    address   issues   involving   awareness,   assessment,
renovation,  validation  and  implementation.   The  Company has
completed  the  awareness  and  assessment  phases  of the Plan.
During  the  awareness  and  assessment phases of the Plan,  the
Company  inventoried  all  material   information   systems  and
reviewed  them  for  Year  2000  compliance.   Among the systems
reviewed   were   computer   hardware   and   systems  software,
applications software and communications hardware  and  software
as well as embedded or automated devices.  As noted below,  this
review  included  both internal systems and those of third party
vendors which provide systems such as retail deposit processing,
loan origination processing,  loan  servicing and general ledger
and  accounting  systems  and software.    The  Company  is  now
actively   involved   in   the   renovation,    validation   and
implementation  phase, which is 40% complete.  Under  regulatory
guidelines issued  by  the  federal banking regulators, the Bank
and  the Company must substantially  complete  testing  of  core
mission  critical  internal  systems  by  December 31, 1998 with
testing  of  both  internally  and  externally supplied  systems
complete and all renovation substantially  complete  by June 30,
1999.    In   accordance  with  those  guidelines,  the  Company
completed testing  of  its  mission  critical  systems  prior to
September  1,  1998,  and its customer systems prior to December
31, 1998.  The Company  has  agreed  to  use its facilities as a
test  site for its major retail deposit processor  allowing  the
Company  additional  opportunity to test and stress such system.
The Company expects to meet the deadlines noted above.

     As  part  of  the  Plan,   the   Company   has  had  formal
communications   with  all  of  its  significant  suppliers   to
determine the extent to which the Company is vulnerable to those
third parties' failure  to remediate their own Year 2000 Problem
and has been following the  progress of those vendors with their
Year 2000 compliance status.   The  Company  presently  believes
that, with modifications to existing software and conversions to
new software and hardware where necessary, the Year 2000 Problem will be
<PAGE>
                                        -26-

mitigated without causing a material adverse impact  on
the operations  of  the  Company.   At  this  time,  the Company
anticipates most of its hardware and software systems  to become
Year  2000  compliant,  tested  and  operational within the OTS'
suggested  time  frame.   However,  if  such  modifications  and
conversions are not made or are not complete  on a timely basis,
the  Year  2000  Problem  could  have an adverse impact  on  the
operations of the Company.

   Despite its best efforts to ensure  Year  2000 compliance, it
is  possible  that  one  or  more of the Company's  internal  or
external systems may fail to operate.   At  this time, while the
Company expects to become Year 2000 compliant,  the  probability
of  such  likelihood  cannot  be  determined. 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.   The
Company is currently revising  its  contingency plan to
specifically address other potential business continuance issues
related  to  the  Year  2000  Problem  such as general  utility
failures.   The  revised  contingency  plan is  expected  to  be
approved by the Company's of Directors prior to June 30, 1999.

     The  Company has reviewed its customer  base  to  determine
whether they  pose  significant  Year 2000 risks.  The Company's
customer base consists primarily of  individuals who utilize the
Company's  services for personal, household  or  consumer  uses.
Individually,  such customers are not likely to pose significant
Year  2000  risks   directly.    The   Company  has  had  formal
communications  with  its  significant  borrowers  in  order  to
determine  the  extent  to which the Company  is  vulnerable  to
failure, by these significant  borrowers, to remediate their own
Year  2000  Problem.    The  Company  has  been  monitoring  the
progress  of those borrowers with  their  Year  2000  compliance
status.  It  is  not possible at this time to gauge the indirect
risks which could  be  faced  if  employers, or  other  business
entities   from  which  these  significant  borrowers  derive  a
substantial portion  of  their  cash flows, encounter unresolved
Year 2000 issues.

   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,  two-thirds  of  the  total
estimated costs  associated  with  the  Year  2000  Problem have
already been expensed.

ITEM  3.   QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT  MARKET RISK

Quantitative  and  qualitative  disclosure about  market risk is
presented  at June 30, 1998 in Exhibit  13.1  to  the  Company's
Annual Report  on  Form  10-K,  filed  with  the  Securities and
Exchange Commission on September 28, 1998.   There  have been no
material  changes  in the Company's market risk at December  31,
1998 compared to June  30,  1998.  The following is an update of
the discussion provided therein:

   GENERAL.   The Company's largest  component  of  market  risk
continues to be  interest rate risk.  Virtually all of this risk
continues to reside  at the Bank level.  The Bank is not subject
to  foreign  currency exchange  or  commodity  price  risk.   At
December 31, 1998,  neither  the  Company nor the Bank owned any
trading assets, nor did they utilize  hedging  transactions such
as interest rate swaps and caps.

   ASSETS, DEPOSIT LIABILITIES AND WHOLESALE FUNDS.   There  has
been  no  material  change in the composition of assets, deposit
liabilities or wholesale  funds  from  June 30, 1998 to December
31, 1998.
<PAGE>
                                        -27-
                                        
   GAP ANALYSIS.  The one-year and five-year cumulative interest
sensitivity  gap  as  a percentage of total  assets  still  fall
within 2% of their levels  at  June  30, 1998 utilizing the same
assumptions as at June 30, 1998.

   INTEREST RATE RISK COMPLIANCE. The  Bank continues to monitor
the impact of interest rate volatility upon  net interest income
and net portfolio value in the same manner as  at June 30, 1998.
There  have  been  no  changes in the board approved  limits  of
acceptable variance in net  interest  income  and  net portfolio
value  at December 31, 1998 compared to June 30, 1998,  and  the
projected  changes  continue  to  fall within the board approved
limits at all levels of potential interest rate volatility.




PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

The Company and its subsidiaries are  involved  in various 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 Company.

ITEM 2.    CHANGES IN SECURITIES AND USE OF PROCEEDS

     None.

ITEM 3.    DEFAULTS UPON SENIOR SECURITIES

     None.

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

     (n) The  Company's  Annual Meeting of Shareholders was held
        on November 12, 1998.

     (o) Not applicable.

     (c) The following is a summary of the matters voted upon at
the meeting and the votes obtained:
<PAGE>
                                        -28-
<TABLE>
<CAPTION>
<S>                           <C>             <C>             <C>             <C>             <C>
                                                       VOTES                          VOTES          BROKER
DESCRIPTION                         VOTES FOR         AGAINST     ABSTENTIONS        WITHHELD       NON-VOTES
1)  Election of the following
individuals as Director for a
term of six years:
     Patrick E. Curtin             10,002,949             -0-             -0-         110,377             -0-
     Fred P. Fehrenbach            10,040,599             -0-             -0-          72,727             -0-
     Malcolm T. Kitson             10,039,900             -0-             -0-          73,426             -0-
     Stanley Meisels               10,041,499             -0-             -0-          71,827             -0-

2)    Ratification   of   the
appointment   of  Deloitte  &
Touche   LLP   to   act    as
independent  auditors for the
Company for the  fiscal  year
ended June 30, 1999                10,040,310          33,853          39,163             -0-             -0-
</TABLE>

     (d) Not applicable.

ITEM 5.     OTHER INFORMATION

     None.

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

     (p) EXHIBITS
           Exhibit 11.   Statement Re:  Computation of Per Share Earnings

           Exhibit 27.   Financial  Data  Schedule  (included only
                           with EDGAR filing).

     (B)   REPORTS ON FORM 8-K

           On  October  20,  1998,  the Company filed a  Current
Report on Form 8-K, relating to the release  of its earnings for
the quarterly period ended September 30, 1998.


<PAGE>
                                        -29-

                              SIGNATURES

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

                             Dime Community Bancshares, Inc.


Dated:   February 16, 1999          By:   /s/ VINCENT F. PALAGIANO
                                         -------------------------------
                                          Vincent F. Palagiano
                                          Chairman  of the Board and
                                            Chief Executive Officer
                                        





Dated:   February 16, 1999            By: /s/   KENNETH J. MAHON
                                         -------------------------------
                                         Kenneth J. Mahon
                                         Executive  Vice  President and
                                           Chief Financial Officer


                                   EXHIBITS
                                   ========

                                                              EXHIBIT NUMBER 11

DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARY
STATEMENT RE:  COMPUTATION OF PER SHARE EARNINGS
<TABLE>
<CAPTION>
                                              For the Three Months                   For the Six Months
                                               Ended December 31,                     Ended December 31,
                                              ---------------------                 --------------------
                                                                    Amounts in thousands
<S>                                       <C>           <C>                     <C>          <C>
                                                 1998          1997                  1998           1997
                                                -------       -------               -------       -------
Net income                                       $4,685        $2,887                $8,668       $5,725
Weighted average common shares                   
  outstanding                                    10,219        11,509                11,671       11,671

Basic earnings per common shares                  $0.46         $0.25                 $0.83        $0.49
                                                =======       =======               =======      =======
Total weighted average common shares             
  outstanding                                    10,219        11,509                11,671       11,671

Unvested shares of Recognition and

Retention Plan and common stock
  equivalents due to dilutive                       
  effect of stock options                           922           510                   927          437
                                                -------       -------               -------      -------
Total weighted average common shares and
  common share equivalents utilized for
  diluted earnings per share                     11,141        12,019                11,298       12,108
                                                =======       =======               =======      =======
Diluted earnings per common share and
  common share equivalents                        $0.42         $0.24                 $0.77        $0.47
                                                =======       =======               =======      =======
</TABLE>



<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JUN-30-1999
<PERIOD-END>                               DEC-31-1998
<CASH>                                           20355
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                 29750
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     545803
<INVESTMENTS-CARRYING>                           74938
<INVESTMENTS-MARKET>                             76154
<LOANS>                                        1091736
<ALLOWANCE>                                      12046
<TOTAL-ASSETS>                                 1829675
<DEPOSITS>                                     1023992
<SHORT-TERM>                                    188525
<LIABILITIES-OTHER>                              48686
<LONG-TERM>                                     391029
                                0
                                          0
<COMMON>                                           145
<OTHER-SE>                                      179298
<TOTAL-LIABILITIES-AND-EQUITY>                 1829675
<INTEREST-LOAN>                                  41068
<INTEREST-INVEST>                                18917
<INTEREST-OTHER>                                   673
<INTEREST-TOTAL>                                 60658
<INTEREST-DEPOSIT>                               21342
<INTEREST-EXPENSE>                               35572
<INTEREST-INCOME-NET>                            25086
<LOAN-LOSSES>                                      120
<SECURITIES-GAINS>                                 632
<EXPENSE-OTHER>                                  13766
<INCOME-PRETAX>                                  14861
<INCOME-PRE-EXTRAORDINARY>                        8668
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                      8668
<EPS-PRIMARY>                                     0.83
<EPS-DILUTED>                                     0.77
<YIELD-ACTUAL>                                    7.36
<LOANS-NON>                                       1327
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                  3971
<LOANS-PROBLEM>                                   4113
<ALLOWANCE-OPEN>                                 12075
<CHARGE-OFFS>                                      151
<RECOVERIES>                                         2
<ALLOWANCE-CLOSE>                                12046
<ALLOWANCE-DOMESTIC>                             12046
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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