DIME COMMUNITY BANCSHARES INC
10-Q, 2000-11-14
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: SMITH BARNEY PRINCIPAL PLUS FUTURES FUND LP II, 10-Q, EX-27, 2000-11-14
Next: DIME COMMUNITY BANCSHARES INC, 10-Q, EX-11, 2000-11-14



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

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

     For the quarterly period ended September 30, 2000

                                  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, OCTOBER 31, 2000

           $.01 Par Value                        11,530,916
<PAGE>
                                      -2-

                      PART I - FINANCIAL INFORMATION

                                                                      PAGE
Item 1. Financial Statements

        Consolidated  Statements of Condition at September 30, 2000
           (Unaudited) and June 30, 2000                                3
        Consolidated Statements of Operations for the Three Months
           Ended September 30, 2000 and 1999 (Unaudited)                4
        Consolidated Statements of Changes in Stockholders' Equity
           for the Three Months Ended September 30, 2000 and
           Comprehensive Income for the Three Months Ended September
           30, 2000 and 1999 (Unaudited)                                5
        Consolidated Statements of Cash Flows for the Three Months
           Ended September 30, 2000 and 1999 (Unaudited)                6
           Notes to Consolidated Financial Statements (Unaudited)       7

Item 2. Management's Discussion and Analysis of Financial Condition
           Financial   Condition  and Results of Operations          8-17
Item 3  Quantitative  and  Qualitative  Disclosure  About
           Market  Risk                                                17

                      PART II - OTHER INFORMATION

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

        Signatures                                                     20
        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.

As  used  in  this  Form  10-Q, "we" and "us" and "our" refer to Dime Community
Bancshares,  Inc.  and/or  its  consolidated  subsidiaries,  depending  on  the
context.
<PAGE>
                                      -3-

DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(IN THOUSANDS EXCEPT SHARE AMOUNTS)
<TABLE>
<CAPTION>
<S>                                                                          <C>                           <C>
                                                                                   AT SEPTEMBER 30,
                                                                                         2000                   AT JUNE 30,
                                                                                      (UNAUDITED)                  2000
                                                                                   ---------------             ------------
ASSETS:
Cash and due from banks                                                                    $17,839                  $15,371
Investment securities held to maturity (estimated market value of $17,502
   and $17,351 at September 30, 2000 and June 30, 2000, respectively)                       17,553                   17,489
Investment securities available for sale:
    Bonds and notes (amortized cost of $107,809 and $109,057 at September
    30, 2000 and June 30, 2000, respectively)                                              105,454                  105,316
Marketable equity securities (historical cost of $14,963 and $14,948 at
    September 30, 2000 and June 30, 2000, respectively)                                     16,562                   15,805
Mortgage backed securities held to maturity (estimated market value of
    $11,745 and $13,263 at September 30, 2000 and June 30, 2000,
    respectively)                                                                           11,739                   13,329
Mortgage backed securities available for sale (amortized cost of $421,305
    and $438,160 at September 30, 2000 and June 30, 2000, respectively)                    416,468                  429,361
Federal funds sold                                                                          18,340                    9,449
Loans:
    Real estate                                                                          1,758,759                1,713,552
    Other loans                                                                              7,651                    7,648
    Less: Allowance for loan losses                                                        (14,839)                 (14,785)
    Total loans, net                                                                     1,751,571                1,706,415
Loans held for sale                                                                             -                       100
Premises and fixed assets, net of accumulated depreciation                                  14,773                   14,771
Federal Home Loan Bank of New York Capital Stock                                            42,650                   42,423
Other real estate owned, net                                                                   381                      381
Goodwill                                                                                    59,100                   60,254
Other assets                                                                                70,170                   71,675
                                                                                   ---------------             ------------
TOTAL ASSETS                                                                            $2,542,600               $2,502,139
                                                                                   ===============             ============
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
Due to depositors                                                                       $1,242,781               $1,219,148
Escrow and other deposits                                                                   45,357                   35,161
Securities sold under agreements to repurchase                                             428,416                  434,027
Federal Home Loan Bank of New York advances                                                557,500                  555,000
Subordinated notes payable                                                                  25,000                   25,000
Other liabilities                                                                           31,967                   26,634
                                                                                   ---------------             ------------
TOTAL LIABILITIES                                                                        2,331,021                2,294,970
                                                                                   ---------------             ------------
STOCKHOLDERS' EQUITY:
Preferred stock ($0.01 par, 9,000,000 shares authorized,
    none outstanding at September 30, 2000 and June 30, 2000)                                   -                        -
Common stock ($0.01 par, 45,000,000 shares authorized, 14,583,765 shares
    issued at September 30, 2000 and June 30, 2000, respectively, and
    11,544,174 shares and 11,664,174 shares outstanding at
    September 30, 2000 and June 30, 2000, respectively)                                        145                      145
ADDITIONAL PAID-IN CAPITAL                                                                 150,127                  150,034
RETAINED EARNINGS                                                                          137,127                  133,769
ACCUMULATED OTHER COMPREHENSIVE LOSS                                                        (3,084)                  (6,309)
UNALLOCATED COMMON STOCK OF EMPLOYEE STOCK OWNERSHIP PLAN                                   (6,727)                  (6,853)
UNEARNED COMMON STOCK OF RECOGNITION AND RETENTION PLAN                                     (3,842)                  (4,324)
COMMON STOCK HELD BY BENEFIT MAINTENANCE PLAN                                               (2,449)                  (1,790)
TREASURY STOCK, AT COST (3,039,591 SHARES AND 2,919,591 SHARES AT
    SEPTEMBER 30, 2000 AND JUNE 30, 2000, RESPECTIVELY)                                    (59,718)                 (57,503)
                                                                                   ---------------             ------------
TOTAL STOCKHOLDERS' EQUITY                                                                 211,579                  207,169
                                                                                   ---------------             ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                              $2,542,600               $2,502,139
                                                                                   ===============             ============
</TABLE>
See notes to consolidated financial statements
<PAGE>
                                      -4-

DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(IN THOUSANDS EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
                                                        FOR THE THREE MONTHS
                                                         ENDED SEPTEMBER 30,
<S>                                               <C>               <C>
                                                          2000              1999
                                                      ---------          --------
INTEREST INCOME:
Loans secured by real estate                            $33,321           $27,003
OTHER LOANS                                                 178               149
INVESTMENT SECURITIES                                     2,175             2,585
MORTGAGE-BACKED SECURITIES                                7,388             8,099
OTHER                                                       980               773
                                                      ---------          --------
   TOTAL INTEREST INCOME                                 44,042            38,609
                                                      ---------          --------
INTEREST EXPENSE:
Deposits and escrow                                      12,015            11,224
Borrowed funds                                           16,180            10,825
                                                      ---------          --------
   TOTAL INTEREST EXPENSE                                28,195            22,049

      NET INTEREST INCOME                                15,847            16,560
PROVISION FOR LOAN LOSSES                                    60                60
                                                      ---------          --------
NET INTEREST INCOME AFTER PROVISION
   FOR LOAN LOSSES                                       15,787            16,500
                                                      ---------          --------
NON-INTEREST INCOME:
Service charges and other fees                              965               976
Net gain on sales and redemptions of securities
   and other assets                                          35               132
Net gain (loss) on sales of loans                             2                (9)
Other                                                       800             1,004
                                                      ---------          --------
   TOTAL NON-INTEREST INCOME                              1,802             2,103
                                                      ---------          --------
NON-INTEREST EXPENSE:
Salaries and employee benefits                            3,296             3,424
ESOP and RRP compensation expense                           692             1,129
Occupancy and equipment                                     972               937
Federal deposit insurance premiums                           63               115
Data processing costs                                       424               432
Goodwill amortization                                     1,154             1,154
Other                                                     1,766             1,695
                                                      ---------          --------
   TOTAL NON-INTEREST EXPENSE                             8,367             8,886
                                                      ---------          --------
INCOME BEFORE INCOME TAXES                                9,222             9,717
INCOME TAX EXPENSE                                        3,649             4,157
                                                      ---------          --------
        NET INCOME                                       $5,573            $5,560
                                                      =========          ========
EARNINGS PER SHARE:
   BASIC                                                  $0.52             $0.48
                                                      =========          ========
   DILUTED                                                $0.50             $0.45
                                                      =========          ========
</TABLE>
See notes to consolidated financial statements
<PAGE>
                                      -5-

DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY AND COMPREHENSIVE
INCOME (UNAUDITED)    (IN THOUSANDS)
<TABLE>
<CAPTION>
<S>                                                                 <C>
                                                                                      FOR THE THREE
                                                                                       MONTHS ENDED
                                                                                   SEPTEMBER 30, 2000
                                                                               -----------------------
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                                                                 150,034
Stock options exercised                                                                              9
Amortization of excess fair value over cost - ESOP stock                                            84
                                                                               -----------------------
Balance at end of period                                                                       150,127
                                                                               -----------------------
RETAINED EARNINGS:
Balance at beginning of period                                                                 133,769
Net income for the period                                                                        5,573
Cash dividends declared and paid                                                                (2,215)
                                                                               -----------------------
Balance at end of period                                                                       137,127
                                                                               -----------------------
ACCUMULATED OTHER COMPREHENSIVE LOSS, NET:
Balance at beginning of period                                                                  (6,309)
Change in unrealized loss on securities available for sale
   during the period, net of deferred taxes                                                      3,225
Balance at end of period                                                                        (3,084)
EMPLOYEE STOCK OWNERSHIP PLAN:
Balance at beginning of period                                                                  (6,853)
Amortization of earned portion of ESOP stock                                                       126
                                                                               -----------------------
Balance at end of period                                                                        (6,727)
                                                                               -----------------------
RECOGNITION AND RETENTION PLAN:
Balance at beginning of period                                                                  (4,324)
Amortization of earned portion of RRP stock                                                        482
                                                                               -----------------------
Balance at end of period                                                                        (3,842)
                                                                               -----------------------
BENEFIT MAINTENANCE PLAN:
Balance at beginning of period                                                                  (1,790)
Common stock acquired by BMP                                                                      (659)
                                                                               -----------------------
Balance at end of period                                                                        (2,449)
                                                                               -----------------------
TREASURY STOCK:
Balance at beginning of period                                                                 (57,503)
Purchase of 120,000 shares, at cost                                                             (2,215)
                                                                               -----------------------
Balance at end of period                                                                       (59,718)
                                                                               -----------------------
</TABLE>

<TABLE>
<CAPTION>
STATEMENTS OF COMPREHENSIVE INCOME:
<S>                                                              <C>                               <C>
                                                                                THREE MONTHS ENDED            THREE MONTHS ENDED
                                                                                SEPTEMBER 30, 2000            SEPTEMBER 30, 1999
                                                                               -------------------           -------------------
Net Income                                                                                  $5,573                        $5,560
Reclassification adjustment for securities sold, net of taxes
   of $54 during the three months ended September 30, 1999.                                     -                            (63)
Net unrealized securities gains (losses) arising during the
   period, net of deferred taxes of $2,747 and $(74) during the
   three months ended September 30, 2000 and 1999, respectively                              3,225                           (87)
                                                                               -------------------           -------------------
Total comprehensive income                                                                  $8,798                        $5,410
                                                                               ===================           ===================
</TABLE>
See notes to consolidated financial statements
<PAGE>
                                      -6-

DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                      FOR THE THREE MONTHS
                                                                                                       ENDED SEPTEMBER 30,
<S>                                                                                   <C>                     <C>
                                                                                                       2000                  1999
                                                                                         --------------------     ----------------
CASH FLOWS FROM OPERATING ACTIVITIES:                                                                     (In THOUSANDS)
Net Income                                                                                            $5,573                $5,560
ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES:
Net gain on investment and mortgage backed securities sold                                                -                   (117)
Net loss (gain) on sale of loans held for sale                                                            (2)                    9
Net gain on sale of other assets                                                                         (35)                  (15)
Net depreciation and amortization                                                                        168                   495
ESOP and RRP compensation expense                                                                        692                 1,129
Provision for loan losses                                                                                 60                    60
Goodwill amortization                                                                                  1,154                 1,154
(Increase) decrease in loans held for sale                                                               102                  (178)
Increase in other assets and other real estate owned                                                  (1,207)               (1,818)
Increase in other liabilities                                                                          5,333                 3,060
                                                                                         --------------------     ----------------
Net cash provided by operating activities                                                             11,838                 9,339
                                                                                         --------------------     ----------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Net increase in Federal funds sold                                                                    (8,891)               (1,974)
Proceeds from  maturities of investment securities available for sale                                  1,220                 7,527
Proceeds from calls of investment securities held to maturity                                             -                 10,000
Proceeds from calls of investment securities available for sale                                           -                  2,400
Proceeds from sales of investment securities available for sale                                           -                    341
Purchases of investment securities available for sale                                                    (10)              (17,443)
Purchases of mortgage backed securities available for sale                                                -                 (9,799)
Principal collected on mortgage backed securities held to maturity                                     1,590                 2,624
Principal collected on mortgage backed securities available for sale                                  16,773                25,357
Net increase in loans                                                                                (45,216)             (102,800)
Purchases of fixed assets                                                                               (247)                 (350)
Purchase of Federal Home Loan Bank stock                                                                (227)               (7,110)
                                                                                         --------------------     ----------------
Net cash used in investing activities                                                                (35,008)              (91,227)
                                                                                         --------------------     ----------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase (decrease) in due to depositors                                                          23,633               (32,960)
Net (decrease) increase in escrow and other deposits                                                  10,196                (4,534)
Proceeds from Federal Home Loan Bank of New York Advances                                              2,500               120,000
(Decrease) Increase in securities sold under agreements to repurchase                                 (5,611)                  679
Cash dividends paid                                                                                   (2,215)               (1,800)
Stock options exercised and tax benefits of RRP                                                            9                   164
Purchase of common stock by Benefit Maintenance Plan and RRP                                            (659)                 (959)
Purchase of treasury stock                                                                            (2,215)               (1,093)
                                                                                         --------------------     ----------------
Net cash provided by financing activities                                                             25,638                79,497
                                                                                         --------------------     ----------------
INCREASE (DECREASE) IN CASH AND DUE FROM BANKS                                                         2,468                (2,391)
CASH AND DUE FROM BANKS, BEGINNING OF PERIOD                                                          15,371                17,801
                                                                                         --------------------     ----------------
CASH AND DUE FROM BANKS, END OF PERIOD                                                               $17,839               $15,410
                                                                                         ====================     ================
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for income taxes                                                                                -                  3,054
                                                                                         ====================     ================
Cash paid for interest                                                                                26,631                22,496
                                                                                         ====================     ================
Transfer of loans to Other real estate owned                                                              -                    315
                                                                                         ====================     ================
Change in unrealized gain (loss) on available for sale securities,
    net of deferred taxes                                                                              3,225                  (150)
                                                                                         ====================     ================
</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.  is  a  Delaware  corporation  organized in
December,  1995 at the direction of the Board of Directors of The Dime  Savings
Bank of Williamsburgh  (referred to as 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 on June 26, 1996.

   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. We maintain our headquarters in the Williamsburgh  section of
the  borough  of  Brooklyn.   As  of September 30, 2000, the Bank has seventeen
additional offices located in the boroughs  of Brooklyn, Queens, and the Bronx,
and in Nassau County.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   In our opinion, the accompanying unaudited consolidated financial statements
contain  all  adjustments  (consisting  only of normal  recurring  adjustments)
necessary for a fair presentation of our  financial  condition  as of September
30, 2000, the results of operations for the three-month periods ended September
30, 2000 and 1999, cash flows for the three months ended September 30, 2000 and
1999, changes in stockholders' equity for the three months ended  September 30,
2000 and comprehensive income for the three months ended September 30, 2000 and
1999.  The results of operations for the three-month period ended September 30,
2000,  are  not  necessarily  indicative  of the results of operations for  the
remainder  of  the year.  Certain information  and  note  disclosures  normally
included  in  financial  statements  prepared  in  accordance  with  accounting
principles generally  accepted  in the United States of America (referred to as
U.S. GAAP) have been omitted pursuant  to  the  rules  and  regulations  of the
Securities and Exchange Commission.

   The  preparation  of  financial  statements  in  conformity  with  U.S. 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
our audited consolidated financial statements as of and for the year ended June
30, 2000 and notes thereto.

3.   TREASURY STOCK

   During the three months  ended  September  30,  2000, we repurchased 120,000
shares of our common stock into treasury. The average  price  of  the  treasury
shares acquired was $18.45 per share, and all shares have been recorded  at the
acquisition cost.

3.   RECENTLY ISSUED ACCOUNTING STANDARDS

   ACCOUNTING   FOR   TRANSFERS   AND   SERVICING   OF   FINANCIAL  ASSETS  AND
EXTINGUISHMENTS  OF  LIABILITIES - In September 2000, the Financial  Accounting
Standards Board issued  Statement  of  Financial  Accounting  Standards No. 140
"Accounting for Transfers and Servicing of Financial Assets and Extinguishments
of  Liabilities,"  ("SFAS 140") replacing Financial Accounting Standards  Board
Statement No. 125.
<PAGE>
                                      -8-

SFAS 140 revises the standard for accounting and reporting
for  transfers  and  servicing  of  financial  assets  and  extinguishments  of
liabilities.   The new  standard  is  based  on  consistent  application  of  a
financial-components  approach  that  recognizes  the  financial  and servicing
assets it controls and the liabilities it has incurred, derecognizes  financial
assets  when  control  has  been  surrendered and derecognizes liabilities when
extinguished.   SFAS  140  provides consistent  guidelines  for  distinguishing
transfers of financial assets  from transfers that are secured borrowings.  The
Company is required to adopt SFAS  140  by  March  31,  2001.   SFAS 140 is not
expected  to  have a material impact upon the Company's consolidated  financial
statements.



ITEM 2.    MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL CONDITION AND
RESULTS OF OPERATIONS


GENERAL

   Dime  Community  Bancshares,  Inc.  is  a  Delaware corporation  and  parent
corporation of The Dime Savings Bank of Williamsburgh  (referred  to as DSBW or
the  Bank),  a  federally chartered stock savings bank.   We were 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.

SELECTED FINANCIAL HIGHLIGHTS AND OTHER DATA
(DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
                                                                      AT OR FOR THE THREE MONTHS
                                                                          ENDED SEPTEMBER 30,
                                                            ----------------------------------------
<S>                                                     <C>                         <C>
                                                                    2000                      1999
                                                            -------------               ------------
PERFORMANCE AND OTHER SELECTED RATIOS:
Return on Average Assets                                             0.89%                      0.98%
Return on Average Stockholders' Equity                              10.69                      10.51
Core Return on Average Stockholders' Equity <F1>                    10.63                       9.72
Stockholders Equity to Total Assets                                  8.32                       9.18
Tangible Equity to Total Tangible Assets                             6.12                       6.60
Loans to Deposits at End of Period                                 142.13                     122.42
Loans to Earning Assets at End of Period                            73.75                      67.05
Average Interest Rate Spread                                         2.33                       2.67
Net Interest Margin                                                  2.68                       3.07
Average Interest Earning Assets to average interest                108.20                     110.39
bearing liabilities
Core Non-interest Expense to Average Assets <F2>                     1.11                       1.33
Core Efficiency Ratio <F2>                                          39.79                      40.59
Effective Tax Rate                                                  39.57                      42.78
Dividend payout ratio                                               38.00                      33.33
Average Tangible Equity                                          $152,113                   $146,428
PER SHARE DATA:
Reported EPS (Diluted)                                               0.50                       0.45
Core EPS  (Diluted) <F1>                                             0.50                       0.42
Cash dividends per share                                             0.19                       0.15
Stated Book Value                                                   18.33                      16.86
Tangible Book Value                                                 13.17                      11.78
CASH EARNINGS DATA <F3>:
Cash Earnings                                                       7,625                      8,049
Cash EPS (Diluted)                                                   0.68                       0.66
Core Cash EPS  (Diluted) <F1>                                        0.68                       0.62
Cash Return on Average Assets                                        1.21%                      1.42%
(TABLE CONTINUED ON NEXT PAGE)
</TABLE>
<PAGE>
                                      -9-
<TABLE>
<CAPTION>
                                                                      AT OR FOR THE THREE MONTHS
                                                                          ENDED SEPTEMBER 30,
                                                            ----------------------------------------
<S>                                                     <C>                         <C>
                                                                    2000                      1999
                                                            -------------               ------------
Cash Return on Average Stockholders' Equity                         14.63                      15.21
Core Cash Return on Average Stockholders' Equity <F1>               14.57                      14.42
Cash Non-interest Expense to Average Assets <F4>                     1.00                       1.13
Cash Efficiency Ratio <F4>                                          35.86                      34.50
ASSET QUALITY SUMMARY:
Net charge-offs                                                        $6                        $48
Non-performing Loans                                                4,418                      3,201
Other real estate owned                                               381                      1,083
Non-performing Loans/Total Loans                                     0.25%                      0.22%
Non-performing Assets/Total Assets                                   0.19                       0.18
Allowance for Loan Loss/Total Loans                                  0.84                       1.02
Allowance for Loan Loss/Non-performing Loans                       335.88                     471.51
REGULATORY CAPITAL RATIOS: (BANK ONLY)
Tangible capital                                                     5.95%                      5.82%
Leverage capital                                                     5.95                       5.82
Total risk-based capital                                            11.51                      11.15
EARNINGS TO FIXED CHARGES RATIOS
Including interest on deposits                                       1.33x                      1.44x
Excluding interest on deposits                                      1.57                       1.90

<FN>
<F1> Amounts exclude gains and losses on sales of assets, and other significant non-
     recurring income or expense items.

<F2> In calculating these ratios, amortization expense related to goodwill and
     core deposit intangibles are excluded from non-interest expense.  The actual
     efficiency ratio and ratio of  non-interest expense to average assets were
     47.51% and 1.33%, respectively, for the three months ended September 30,
     2000, and 47.93% and 1.57%, respectively,  for the three months ended
     September 30, 1999.

<F3> Amounts exclude non-cash expenses related to goodwill and core deposit
     intangible amortization and compensation expense related to stock benefit
     plans.

<F4> In calculating these ratios, non-interest expense excludes non-cash
     expenses related to goodwill and core deposit intangible amortization and
     compensation expense related to stock benefit plans.
</TABLE>

LIQUIDITY AND CAPITAL RESOURCES

   Our 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.

   Our primary investing activities are the  origination  of  multi-family  and
single-family  mortgage  loans,  and  the purchase of mortgage-backed and other
securities. Recent increases in interest  rates  have  resulted in a decline in
our  loan origination activity.  During the three months  ended  September  30,
2000,  our  loan  originations totaled $68.1 million compared to $166.2 million
for the three months  ended  September  30, 1999.  Purchases of mortgage-backed
and other securities totaled $10,000 for  the  three months ended September 30,
2000 compared to $27.2 million for the three months  ended  September 30, 1999.
Our purchases and sales of scurities have historically been and continue to be
discretionary in nature.

   Funding for loan originations during the most recent  quarter  was  obtained
primarily  from  principal  repayments on loans and mortgage-backed securities,
deposit growth and maturities of investment securities. Principal repayments on
real estate loans and mortgage-backed  securities  totaled $43.5 million
<PAGE>
                                      -10-

during the three months ended September 30, 2000, considerably lower than the
$91.1 million of principal repayments received during the three months ended
September  30,  1999.   This  reduction  resulted  from  recent  interest  rate
increases  which  have  significantly  slowed principal repayments on both real
estate  loans and mortgage-backed securities,  particularly  loan  prepayments.
Maturities  and  calls of investment securities totaled $1.2 million during the
three months ended September 30, 2000, and $19.9 million during the nine months
ended September 30, 1999.

   Deposits increased $23.6 million during the three months ended September 30,
2000, compared to  a  decrease  of  $33.0 million during the three months ended
September 30, 1999.  The increase in  deposits  during  the  three months ended
September  30,  2000,  primarily  reflects the growth of money market  accounts
during  this period as a result of an  ongoing  money  market  promotion.   The
decrease  in  deposits  during  the  three  months  ended  September  30, 1999,
reflected the runoff of higher-cost certificate of deposit accounts which  were
gathered  from  rate  promotions  during  the  fiscal year ended June 30, 1997.
Deposit flows are affected by the level of interest  rates,  the interest rates
and products offered by local competitors, and other factors.   Certificates of
deposit  which  are scheduled to mature in one year or less from September  30,
2000 totaled $430.8  million.   Based  upon  our  current  pricing strategy and
deposit  retention  experience,  we believe that we will retain  a  significant
portion of such deposits.

   Stockholders' equity increased  $4.4  million  during the three months ended
September 30, 2000. This increase resulted from net  income  of  $5.6  million,
amortization  of  stock  benefit  plans  of  $692,000  and  a  decline  in  the
accumulated  other comprehensive loss of $3.2 million related to an increase in
the market value  of  investment  and  mortgage backed securities available for
sale.   Offsetting  these increases, was treasury  stock  repurchases  of  $2.2
million and cash dividends of $2.2 million.

   As of September 30,  2000,  we had 13,858 shares remaining to be repurchased
under our Sixth Stock Repurchase  Program  authorized in April, 2000.  In July,
2000,  we  authorized  a Seventh Stock Repurchase  Program  which  permits  the
repurchase of up to 576,516  shares  of  our  common  stock  into  treasury. No
deadline has been established for the completion of the Sixth or Seventh  Stock
Repurchase  Programs.   Based upon the closing market price of $24.75 per share
for our common stock as of  September  30, 2000, we would utilize approximately
$14.6 million in funds in order to repurchase  all  of the remaining authorized
shares under the Sixth and Seventh Stock Repurchase Programs.

   On October 19, 2000, we declared a cash dividend of  $0.19  per common share
to all shareholders of record on October 31, 2000. This dividend  was  paid  on
November 8, 2000.

   The  Bank  is required to maintain a minimum average daily balance of liquid
assets as a percentage  of  net  withdrawable  deposit accounts plus short-term
borrowings  by  the  Office  of Thrift Supervision (referred  to  as  the  OTS)
regulations.  The  minimum required  liquidity  ratio  is  currently  4.0%.  At
September 30, 2000,  the  Bank's  liquidity ratio was 11.4%.  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's
liquidity ratio fluctuates on a daily basis due primarily to deposit flows.

   We monitor our liquidity  position  on  a  daily  basis.  Excess  short-term
liquidity is invested in overnight federal funds sales and various money market
investments.  In  the event that we should require funds beyond our ability  to
generate them internally, additional sources of funds are available through the
use of the Bank's $742.7  million  borrowing  limit at the FHLBNY. At September
30,  2000,  the  Bank  had $575.0 million in short-  and  medium-term  advances
outstanding at the FHLBNY, and a remaining borrowing limit of $167.7 million.

   The Bank is subject to  minimum  capital  regulatory requirements imposed by
the OTS, which requirements are, as a general  matter,  based on the amount and
composition of an institution's assets. Tangible capital must be at least 1.50%
of total tangible assets and total risk-based capital must  be at
<PAGE>
                                      -11-

least 8.0% of risk-weighted  assets.   In  addition,  insured  institutions in
the  strongest financial management condition are required to maintain  Tier 1
capital of not less than 3.0% of total assets (the "leverage capital ratio").
For  all other banks,  the  minimum  leverage  capital  requirement  is 4.0%,
unless a  higher leverage  capital  ratio is warranted by the particular
circumstances  or  risk profile of the institution.   At September 30, 2000,
the Bank was in compliance with all applicable regulatory  capital
requirements.  Tangible capital totaled $143.9 million, or 5.95% of total
tangible assets, leverage capital  was 5.95% of adjusted assets, and total
risk-based  capital  was  11.51% of risk weighted assets.  In  addition,
at September 30, 2000, 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 $4.4 million at both September 30, 2000  and  June  30, 2000.
However,  the Bank had 24 loans totaling $4.0 million delinquent 60-89 days  at
September 30,  2000,  as compared to 25 such delinquent loans totaling $754,000
at June 30, 2000.  This  increase  resulted  primarily from the addition of one
non-residential real estate loan totaling approximately  $3.0  million  to this
category  during  this  period.   The  majority of the non-performing loans and
loans delinquent 60-89 are represented by  FHA/VA  mortgage  and consumer loans
which possess small outstanding balances.

      Under  Accounting  Priciples Generally Accepted in the United  States  of
America (referred to as U.S. GAAP), we are 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  we,  for  economic  or legal reasons  related  to  the
borrower's financial difficulties, grant a concession  to  the borrower that we
would  not  otherwise  consider.   We had one loan classified as  troubled-debt
restructuring at both September 30,  2000 and June 30, 2000, totaling $700,000,
which is on accrual status as it has been  performing  in  accordance  with the
restructuring terms for over one year. The current regulations of the Office of
Thrift  Supervision require that troubled-debt restructurings remain classified
as such until either the loan is repaid or returns to its original terms.

     SFAS  114  provides guidelines for determining and measuring impairment in
loans. For each loan  that  we determine to be impaired, impairment is measured
by the amount the carrying balance of the loan, including all accrued interest,
exceeds the estimate of fair  value.   A specific reserve is established within
the allowance for loan losses.  Generally,  we consider non-performing loans to
be  impaired  loans.  The  recorded investment in  loans  deemed  impaired  was
approximately  $2.6 million as  of  September  30,  2000  and  June  30,  2000,
consisting of three  loans.   The  average  balance  of impaired loans was $2.6
million for the three months ended September 30, 2000  compared to $1.4 million
for the three months ended September 30, 1999.  The increase resulted primarily
from the addition of one impaired multi-family and underlying  cooperative loan
totaling $1.6 million during the quarter ended June 30, 2000.  At September 30,
2000, reserves totaling $130,000 have been allocated within the  allowance  for
loan  losses  for  impaired loans.  At September 30, 2000, non-performing loans
and  impaired loans are  separated  by  $1.8  million  of  one-to-four  family,
cooperative  apartment  and consumer loans, which, while on non-accrual status,
are  not deemed impaired.   They  are  not  deemed  impaired  since  they  have
outstanding  balances less than $227,000, and are considered a homogeneous loan
pool which are not required to be evaluated for impairment.

     The balance  of  other real estate owned ("OREO") was $381,000, consisting
of 7 properties, at both  September  30,  2000 and June 30, 2000.  There was no
activity related to other real estate owned
other  than  payments  of  $35,000 received  in  settlement on two properties
previously written-off.  This amount was recorded as a gain on sale of assets
during the quarter ended September 30, 2000.

   The following  table  sets  forth  information  regarding our non-performing
loans,  non-performing assets, impaired loans and troubled-debt  restructurings
at the dates indicated.
<PAGE>
                                      -12-
<TABLE>
<CAPTION>
<S>                                                     <C>                             <C>
                                                                 AT SEPTEMBER 30, 2000         AT JUNE 30, 2000
                                                             --------------------------   ----------------------
                                                                                (Dollars In Thousands)
NON-PERFORMING LOANS:
   One- to four-family                                                           $1,412                   $1,769
   MULTI-FAMILY AND UNDERLYING COOPERATIVE                                        2,588                    2,591
   COOPERATIVE APARTMENT                                                            313                       54
   OTHER LOANS                                                                      105                        7
                                                             --------------------------   ----------------------
TOTAL NON-PERFORMING LOANS                                                        4,418                    4,421
TOTAL OREO                                                                          381                      381
                                                             --------------------------   ----------------------
Total non-performing assets                                                      $4,799                   $4,802
                                                             ==========================   ======================
TROUBLED-DEBT RESTRUCTURINGS                                                       $700                     $700
TOTAL NON-PERFORMING ASSETS AND TROUBLED-DEBT
   RESTRUCTURINGS                                                                 5,499                    5,502
IMPAIRED LOANS                                                                    2,588                    2,591
TOTAL NON-PERFORMING LOANS TO TOTAL LOANS                                          0.25%                    0.26%
TOTAL IMPAIRED LOANS TO TOTAL LOANS                                                0.15                     0.30
TOTAL NON-PERFORMING ASSETS TO TOTAL ASSETS                                        0.19                     0.19
Total non-performing assets and troubled-debt
   RESTRUCTURINGS TO TOTAL ASSETS                                                  0.22                     0.22
</TABLE>

COMPARISON OF FINANCIAL CONDITION AT SEPTEMBER 30, 2000 AND JUNE 30, 2000

   ASSETS.  Our assets totaled $2.54 billion at September 30, 2000, an increase
of $40.5 million  from  total  assets  of  $2.50 billion at June 30, 2000.  The
growth  in  assets  was  experienced  primarily in  real  estate  loans,  which
increased $45.2 million since June 30, 2000.  The increase in real estate loans
resulted primarily from real estate loan  originations  of $68.1 million during
the three months ended September 30, 2000, of which $62.5  million  were multi-
family  and  underlying  cooperative loans.  While real estate loan origination
levels  have  recently  declined,   their   balances   have   still   increased
substantially  as  a  result  of  a corresponding decline in prepayment levels.
Both the decline in origination and  prepayment  levels  have resulted from the
recent interest rate increases.

   Offsetting  the  increase in real estate loans was an aggregate  decline  of
$14.5 million in mortgage-backed  securities held to maturity and available for
sale,  resulting  from principal repayments  on  these  securities  during  the
period.  Securities  purchase  activities  were minimal during the three months
ended September 30, 2000, as asset growth has  been focused primarily upon real
estate loans.

   LIABILITIES.  Total liabilities increased $36.1  million  during  the  three
months ended September  30, 2000, due primarily to an increase of $23.6 million
in deposits, primarily money  market  deposit  accounts.   The  growth in money
market  accounts  resulted  from  interest rate promotions offered to  new  and
existing deposit customers on newly  established  money  market accounts.  This
promotion was instituted during the quarter ended March 31,  2000, and has been
ongoing continuously through September 30, 2000.  In addition, escrow and other
deposits increased $10.2 million during this period as a result  of  growth
in mortgage  escrow  funds.   Since  the growth in deposits and escrow funding
was adequate to fund asset growth during  the quarter  ended  September  30,
2000, borrowings remained relatively constant during the quarter ended
September  30, 2000.
<PAGE>
                                      -13-

   STOCKHOLDERS' EQUITY. Stockholders' equity increased $4.4 million during the
three  months  ended September 30, 2000. This increase resulted from net income
of $5.6 million,  amortization of stock benefit plans of $692,000 and a decline
in the accumulated  other  comprehensive  loss  of  $3.2  million related to an
increase  in  the  market  value  of investment and mortgage backed  securities
available for sale.  The increase in  market value of these securities resulted
from recent interest rate increases.  Offsetting  these increases, was treasury
stock repurchases of $2.2 million and cash dividends of $2.2 million.

   CAPITAL  LEVERAGE STRATEGY. As a result of the initial  public  offering  in
June,  1996,  our   capital   level   significantly   exceeded  all  regulatory
requirements.   A  portion  of the "excess" capital generated  by  the  initial
public  offering has been deployed  through  the  use  of  a  capital  leverage
strategy whereby we invest in high quality mortgage-backed securities (referred
to as 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 us 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.  To date, the capital leverage strategy has
been  undertaken  in  accordance  with  limits  established  by  our  Board  of
Directors, aimed at  enhancing  profitability under moderate levels of interest
rate exposure. Due  to  recent increases in interest rates, which have resulted
in less favorable interest rate  spreads  on capital leverage   transactions,
we  have  reduced  our  planned  activity  in  these transactions.
Additionally, as our capital  ratios decline, our emphasis on increasing these
transactions is expected to accordingly decline.

COMPARISON OF THE OPERATING  RESULTS  FOR  THE THREE MONTHS ENDED SEPTEMBER 30,
     2000 AND 1999


   GENERAL. Net income was $5.6 million during  both  the  three  months  ended
September 30, 2000 and 1999.  Declines of $713,000 and $301,000 in net interest
income and non-interest income were offset by declines of $519,000 and $508,000
in non-interest expense and income tax expense during this period.

   NET  INTEREST  INCOME.   The discussion of net interest income for the three
months ended September 30, 2000  and  1999,  presented below, should be read in
conjunction  with  the following table, which sets  forth  certain  information
relating to our consolidated  statements  of  operations  for  the three months
ended September 30, 2000 and 1999, 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>
                                      -14-

<TABLE>
<CAPTION>
                                                     FOR THE THREE MONTHS  ENDED SEPTEMBER 30,
                                    --------------------------------------------------------------------------------------
                                                         2000                                       1999
                                    --------------------------------------------  ----------------------------------------
<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>               $1,732,748       $33,321          7.69%     $1,415,416       $27,003         7.63%
    Other loans                               7,296           178          9.76           7,595           149         7.85
    MORTGAGE-BACKED SECURITIES <F2>         429,437         7,388          6.88         515,380         8,099         6.29
    INVESTMENT SECURITIES <F2>              138,736         2,175          6.27         172,254         2,585         6.00
    FEDERAL FUNDS SOLD                       58,401           980          6.71          48,801           773         6.34
                                    --------------- -------------                 -------------   -----------
      TOTAL INTEREST-EARNING ASSETS       2,366,618       $44,042          7.44%      2,159,446       $38,609         7.15%
                                    --------------- =============                 -------------   ===========
     NON-INTEREST EARNING ASSETS            148,508                                     111,546
                                    ---------------                               -------------
TOTAL ASSETS                             $2,515,126                                  $2,263,703
                                    ===============                               =============

LIABILITIES AND STOCKHOLDERS'
EQUITY:
  INTEREST-BEARING LIABILITIES:
    NOW, SUPER NOW ACCOUNTS                 $26,207           $77          1.17%        $26,373           $73         1.10%
    MONEY MARKET ACCOUNTS                   157,557         1,711          4.31          57,067           517         3.58
    SAVINGS ACCOUNTS                        370,699         1,906          2.04         408,335         2,098         2.04
    CERTIFICATES OF DEPOSIT                 620,069         8,321          5.32         675,906         8,536         5.02
    BORROWED FUNDS                        1,012,826        16,180          6.34         788,579        10,825         5.46
                                    --------------- -------------                 -------------   -----------
      TOTAL INTEREST-BEARING
         LIABILITIES                      2,187,358       $28,195          5.11%      1,956,260       $22,049         4.48%
                                    --------------- =============                 -------------   ===========
  CHECKING ACCOUNTS                          57,096                                      53,658
  OTHER NON-INTEREST-BEARING
     LIABILITIES                             62,181                                      34,864
                                    ---------------                               -------------
      TOTAL LIABILITIES                   2,306,635                                   2,052,071
  STOCKHOLDERS' EQUITY                      208,491                                     211,632
                                    ---------------                               -------------
TOTAL LIABILITIES AND
   STOCKHOLDERS'EQUITY                   $2,515,126                                  $2,263,703
                                    ===============                               =============
NET INTEREST INCOME/ INTEREST RATE
   SPREAD<F3>                                             $15,847          2.33%                      $16,560         2.67%
                                                    =============                                 ===========
NET INTEREST-EARNING ASSETS/NET
   INTEREST MARGIN <F4>                    $179,260                        2.68%       $203,186                       3.07%
                                    ===============                               =============
RATIO OF INTEREST-EARNING ASSETS
   TO INTEREST-BEARING LIABILITIES                                       108.20%                                    110.39%

<FN>
<F1> In computing the average balance of loans, non-accrual loans have been
       included.
<F2> Includes securities classified "available for sale.
<F3> Net interest rate spread represents the difference between the average rate
       on interest-earning assets and the average cost of
       interest-bearing liabilities.
<F4> Net interest margin represents net interest income as a percentage of
       average interest-earning assets.
</TABLE>
<PAGE>
                                      -15-

RATE/VOLUME ANALYSIS

                                           THREE MONTHS ENDED
                                           SEPTEMBER 30, 2000
                                              COMPARED TO
                                           THREE MONTHS ENDED
                                           SEPTEMBER 30, 1999
                                          INCREASE/ (DECREASE)
                                                  DUE TO
                                VOLUME              RATE             TOTAL
                             --------------      ------------     ----------
Interest-earning assets:                     (DOLLARS IN THOUSANDS)
   Real Estate Loans                 $6,080              $238         $6,318
   Other loans                           (7)               36             29
   Mortgage-backed securities        (1,411)              700           (711)
   Investment securities               (515)              105           (410)
   Federal funds sold                   157                50            207
                             --------------      ------------     ----------
    Total                            $4,304            $1,129         $5,433
                             ==============      ============     ==========
Interest-bearing liabilities:
   NOW and Super Now accounts           $(1)               $5             $4
   Money market accounts              1,002               192          1,194
   Savings accounts                    (193)                1           (192)
   Certificates of deposit             (717)              502           (215)
   Borrowed funds                     3,346             2,009          5,355
                             --------------      ------------     ----------
    Total                             3,437             2,709          6,146
                             --------------      ------------     ----------
Net change in net interest income      $867           $(1,580)         $(713)
                             ==============      ============     ==========

   Net  interest  income  for  the  three  months ended September  30,  2000
decreased  $713,000 to $15.8 million from $16.6  million  during  the  three
months ended September 30, 1999. This decrease was attributable primarily to
an increase of $6.1 million in interest expense, which exceeded the increase
of $5.4 million  in  interest income.  The net interest rate spread declined
34 basis points from 2.68%  for the three months ended September 30, 1999 to
2.33% for the three months ended  September  30,  2000, and the net interest
margin declined 39 basis points from 3.07% to 2.68% during the same period.

   The decline in interest rate spread and net interest  margin both reflect
a  63  basis  point  increase  in  the  average  cost  of  interest  bearing
liabilities,  resulting  primarily from an increase in the average  cost  of
borrowed funds of 88 basis  points.   The  narrowing  of  the  interest rate
spread and net interest margin also reflects the $224.2 million  increase in
average  borrowed funds, which possess the highest average cost of  interest
bearing liabilities.   Our  issuance, on April 12, 2000, of $25.0 million in
subordinated notes with a stated  annual coupon of 9.25% also contributed to
the growth in interest expense on borrowed funds.

   INTEREST INCOME.  Interest income  for  the  three months ended September
30, 2000, was $44.0 million, an increase of $5.4  million from $38.6 million
during the three months ended September 30, 1999. The  increase  in interest
income  was  primarily  attributable  to  increased interest income on  real
estate  loans  of  $6.3  million  and other interest  income  (comprised  of
interest income on commercial paper, federal funds sold and FHLBNY stock) of
$207,000.   The  increase  in interest  income  on  real  estate  loans  was
attributable primarily to an  increase  of  $317.3  million  in  the average
balance  of real estate loans, resulting from $388.3 million of real  estate
loans originated  during  the  twelve-month period ended
<PAGE>
                                      -16-

September 30, 2000. The increase in other interest income  was also
attributable primarily to an increase in the average balance of $9.6
million,  resulting  primarily from growth  in the FHLBNY capital stock.
Overall, the yield on interest-earning assets increased  29  basis  points
from 7.15% during the three months ended September 30, 1999 to 7.44% during
the  three  months  ended  September 30, 2000.   The increase was attributable
primarily to increases in the  average yield of  6  basis points on real
estate loans, 59 basis points on mortgage-backed securities  and  27  basis
points on investment securities, resulting primarily from general market
interest rate increases during the past twelve months.  The average interest
rate  on real estate loan originations during the quarter ended September 30,
2000,  increased  in  excess  of  100  basis points  from  the  quarter
ended  September  30,  1999,  reflecting similar increases  in general market
interest rates during this period.   Offsetting these increases  was  a
decline  of $711,000 in interest income on mortgage backed  securities  and
a  decline of  $410,000  in  interest  income  from investment securities.
The average  balance  of  mortgage backed securities has  declined $85.9
million during the past twelve months  and  the  average balance  of
investment securities has declined $33.5 million during the same period.
Both  of  these  declines  reflect  our  ongoing  shift of interest earning
assets from securities into real estate loans, which typical possess a higher
average yield than securities.

   INTEREST  EXPENSE.   Interest  expense increased $6.1 million,  to  $28.2
million during the three months ended September 30, 2000, from $22.1 million
during the three months ended September  30,  1999.  This  increase resulted
primarily from increased interest expense of $5.4 million on borrowed funds,
which  resulted  from  an increase in the average balance of $224.2  million
during the three months  ended  September  30,  2000  compared  to the three
months  ended  September  30,  1999. The increase in the average balance  of
borrowed funds resulted primarily  from  growth  of $187.5 million in FHLBNY
advances  during  the  period October 1, 1999 to September  30,  2000.   The
FHLBNY  advances  are generally  medium-term  interest-bearing  liabilities,
which are utilized to fund loan originations.  In addition, the average cost
of borrowings increased  88  basis  points  during  this  period, reflecting
recent increases in general market interest rates, and a shift in borrowings
towards FHLBNY advances, which have longer average terms and  higher average
costs  than  Securities  Sold Under Agreement to Repurchase borrowings.   In
addition, our issuance of  $25.0  million  in subordinated debt on April 12,
2000, at a stated annual coupon of 9.25%, added $599,000 in interest expense
during the quarter ended September 30, 2000.   Further,  interest expense on
money market accounts increased $1.2 million, resulting from  an increase of
$100.5  million  in  the average balance and 73 basis points in the  average
cost.   The  growth  in average  balance  resulted  primarily  from  ongoing
promotions on these accounts.   Offsetting these increases, was a decline in
interest expense on certificates  of  deposits  of  $215,000, which resulted
primarily  from  a  reduction  of  $55.8 million in average  balance,  which
resulted from the loss of certificate  of  deposit  accounts  upon maturity,
pre-existing promotion rates offered from July 1997 to June 1998.

     PROVISION FOR LOAN LOSSES.  The provision for loan losses  was  $60,000
during  both  the three months ended September 30, 2000 and 1999, reflecting
the continued stability of non-performing loans and charge-offs.  See "Asset
Quality."  The  allowance for loan losses increased $54,000 during the three
months ended September  30,  2000,  as  the  loan  loss provision of $60,000
exceeded net charge-offs of $6,000 during the period.  We have continued our
loan loss provisions and resultant increase in the allowance for loan losses
in response to our continued growth in real estate loans and our recognition
of slight increases in delinquent and impaired loans.


   NON-INTEREST  INCOME.   Non-interest  income declined  $301,000  to  $1.8
million during the three months ended September  30, 2000, from $2.1 million
during  the three months ended September 30, 1999.   The  decrease  resulted
primarily  from a decline of $730,000 in prepayment penalty income resulting
from recent  interest  rate  increases,  which  was  partially offset by the
addition of $521,000 in income associated with the Bank's  purchase  of Bank
Owned  Life  Insurance.   Both  of  these items are components of other non-
interest income.
<PAGE>
                                      -17-

   Gains and losses on sales and redemptions  of securities and other assets
declined  $86,000  from the comparable quarter of  last  year.   During  the
quarter ended September  30, 1999, we recorded a net gain of $123,000 on the
sales and calls of securities and other assets, comprised primarily of gains
of $117,000 on the sale of  equity security investments.  During the quarter
ended September 30, 2000, we recorded a net gain of $37,000 on the sales and
calls of securities and other  assets, comprised primarily of a cash receipt
of $35,000 as settlement on two  Other  Real  Estate Owned properties, which
were previously written off as a loss.

   NON-INTEREST EXPENSE. Non-interest expense decreased  $519,000, from $8.9
million during the three months ended September 30, 1999,  to  $8.4  million
during the three months ended September 30, 2000.

   Salary  and employee benefits declined $128,000 during this period.   The
reduction in salary and employee benefits expense resulted from an aggregate
decline of $394,000  in  our  Employee Retirement Plan and Executive Benefit
Maintenance Plan expenses due to  curtailments  of these benefits instituted
during  the  fourth  fiscal  quarter  of 2000.  Partially  offsetting  these
declines were increases in salaries and 401(k) plan expenses, as 401(k) plan
contributions were reinstated during the fourth fiscal quarter of 2000.

   In addition, our ESOP benefit expense  declined  $437,000. Effective July
1, 2000, the ESOP benefit cost is being spread over a  period  of  up  to  a
maximum  of  30  years  from  the  date  of  inception,  with  the option of
prepayment.   This  extension in amortization period caused the majority  of
the decline in ESOP cost  during  this period.  Additionally, a reduction in
the average market value of our common  stock  (which  directly  impacts the
recorded ESOP compensation expense) also contributed to the decline  in ESOP
cost.

   Federal  deposit  insurance  premiums  also  declined  $52,000 during the
quarter ended September 30, 2000 compared to September 30, 1999, as a result
of a reduction in our insurance rate which was instituted in January, 2000.

   Other   expenses   increased  $71,000  due  primarily  to  increases   in
advertising expenses.

   INCOME TAX EXPENSE. Income tax expense decreased $508,000, or 12%, during
the quarter ended September 30, 2000 compared to the quarter ended September
30, 1999.  Our effective  tax  rate declined from 42.8% to 39.6% during this
period,  due  to  additional  tax benefits  associated  with  activities  of
subsidiary  companies  as  well  as  the  favorable  tax  status  on  income
associated with our recent Bank Owned Life Insurance investment.


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

   Quantitative and qualitative disclosure  about   market risk is presented
at June 30, 2000 in Exhibit 13.1 to our Annual Report  on  Form  10-K, filed
with  the Securities and Exchange Commission on September 28, 2000.    There
have been  no  material  changes  in  our  market risk at September 30, 2000
compared to June 30, 2000.  The following is  an  update  of  the discussion
provided therein:

   GENERAL.  Our  largest component of market risk continues to be  interest
rate risk.  Virtually  all  of  this  risk  continues  to reside at the Bank
level.   The  Bank  still  is  not subject to foreign currency  exchange  or
commodity price risk.  At September  30,  2000,  we owned no trading assets,
nor  did  we 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, 2000 to September 30, 2000.
<PAGE>
                                      -18-

   GAP ANALYSIS.  Dime of Williamsburgh's primary source  of  income  is its
net  interest  income,  which  is the difference between the interest income
earned on its interest earning assets  and  the interest expense incurred on
its  interest  bearing liabilities. At September  30,  2000,  our  one  year
interest rate sensitivity  gap  (the  difference   between our interest rate
sensitive assets maturing or repricing within one year and our interest rate
sensitive liabilities maturing or repricing within one  year, expressed as a
percentage of total assets) was negative 25%, compared to  negative  23%  at
June 30, 2000.  In a rising interest rate environment, an institution with a
negative  gap  would  generally  be  expected,  absent  the effects of other
factors,  to  experience  a  greater  increase  in  its cost of  liabilities
relative  to  its yield on assets,  and thus decrease an  institution's  net
interest income.  Due  to  competitive  conditions  in the market for multi-
family  lending, we have increased our origination of  fixed  interest  rate
multi-family loans with maturities up to 15 years compared to our historical
practice of originating multi-family loans with fixed interest rates for the
first five  years  of  the  loan  and  that  adjust at the conclusion of the
initial five year term to a market index for the   remainder  of the term of
the  loan,  typically  another  five  years. At September 30, 2000,  we  had
approximately $67.2 million of fixed-rate  multi-family  loans, or 4% of our
total loan portfolio, with maturities of 15 years.  We have also experienced
an  increase  in  the  proportion of certificates of deposit and  borrowings
maturing within one year  or  less.  If these  trends continue, our one year
interest rate sensitivity gap may continue to widen.

   INTEREST RATE RISK COMPLIANCE.   We  continue  to  monitor  the impact of
interest rate volatility upon net interest income and net portfolio value in
the  same  manner  as at June 30, 2000.  There have been no changes  in  our
board approved limits  of acceptable variance in net interest income and net
portfolio value at September  30,  2000  compared  to June 30, 2000, and the
projected changes continue to fall within the board  approved  limits at all
levels of potential interest rate volatility.

   As a federal savings bank, Dime of Williamsburgh is required  to  monitor
changes  in  the net present value of the expected future cash flows of  its
assets and liabilities,  which is referred to as net portfolio value or NPV.
In addition, we monitor our  NPV  ratio,  which  is  our  NPV divided by the
estimated  market value of total assets. The NPV ratio can be  viewed  as  a
corollary to  our  capital  ratios.  To  monitor  our overall sensitivity to
changes in interest rates, we simulate the effect of  instantaneous  changes
in  interest  rates of up to 200 basis points on our assets and liabilities.
As of June 30, 2000, an increase in interest rates of 200 basis points would
have reduced our  NPV  by  approximately 28.7%, resulting in an NPV ratio of
6.82%.  There can be no assurance  that  future changes in our mix of assets
and liabilities will not result in more extensive  declines  in  our NPV and
NPV ratio. Our focus on multi-family lending may subject us to greater  risk
of  an  adverse  impact  on  our  operations from a downturn in the economy.
While we are currently reviewing the  NPV  calculation  as  of September 30,
2000, we anticipate that the NPV ratio, under an increase in  interest rates
of 200 basis points, will remain above 6.00%


PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

We 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 our financial condition and results of operations.

ITEM 2.    CHANGES IN SECURITIES AND USE OF PROCEEDS

     None.

ITEM 3.    DEFAULTS UPON SENIOR SECURITIES

     None.

<PAGE>
                                      -19-

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

     None.
ITEM 5.     OTHER INFORMATION

        ANY  SHAREHOLDER  PROPOSAL  INTENDED  FOR  INCLUSION  IN  OUR  PROXY
STATEMENT AND PROXY CARD RELATING TO OUR 2001 ANNUAL MEETING OF SHAREHOLDERS
MUST  BE  RECEIVED BY US BY JUNE 7, 2001, PURSUANT TO THE PROXY SOLICITATION
REGULATIONS  OF  THE  SEC.   NOTHING  IN  THIS  PARAGRAPH SHALL BE DEEMED TO
REQUIRE US TO INCLUDE IN OUR PROXY STATEMENT AND PROXY CARD FOR SUCH MEETING
ANY SHAREHOLDER PROPOSAL WHICH DOES NOT MEET THE  REQUIREMENTS OF THE SEC IN
EFFECT  AT  THE  TIME.   ANY  SUCH  PROPOSAL WILL BE SUBJECT  TO  17  C.F.R.
<section>240.14A-8 OF THE RULES AND REGULATIONS PROMULGATED BY THE SEC UNDER
THE EXCHANGE ACT.


ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

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

     (B)   REPORTS ON FORM 8-K

           None.

<PAGE>
                                      -20-

                              SIGNATURES

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

                                 Dime Community Bancshares, Inc.



Dated:   November 14, 2000       By:   /s/ VINCENT F. PALAGIANO
                                      -------------------------------------
                                      Vincent F. Palagiano
                                      Chairman of the Board and Chief
                                          Executive Officer



Dated:   November 14, 2000       By:   /s/ KENNETH J. MAHON
                                      -------------------------------------
                                      Kenneth J. Mahon
                                      Executive Vice President and Chief
                                          Financial Officer





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