YONKERS FINANCIAL CORP
10-K, 1999-12-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: NATIONSCREDIT GRANTOR TRUST 1996-1, 8-K, 1999-12-29
Next: CATSKILL FINANCIAL CORP, 10-K, 1999-12-29





- --------------------------------------------------------------------------------
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    FORM 10-K

[X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934 [FEE REQUIRED]

      For the fiscal year ended September 30, 1999

                                            OR

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

                         Commission file number 0-27716

                          YONKERS FINANCIAL CORPORATION
- -------------------------------------------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)

               Delaware                                13-3870836
- -------------------------------------------------------------------------------
      (State or other jurisdiction of                (I.R.S. Employer
       incorporation or organization)                Identification No.)

  6 Executive Plaza, Yonkers, New York                    10701
- -------------------------------------------------------------------------------
(Address of principal executive offices)               (Zip Code)

Registrant's telephone number, including area code: (914) 965-2500

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

           Securities Registered Pursuant to Section 12(g) of the Act:

                     Common Stock, par value $0.01 per share
- -------------------------------------------------------------------------------
                                (Title of Class)

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

      Indicate by check mark if there is no disclosure  of delinquent  filers in
response to Item 405 of Regulation S-K contained in this form, and no disclosure
will be contained, to the best of Registrant's knowledge, in definitive proxy or
information  statements  incorporated by reference in Part III of this Form 10-K
or any amendment to this Form 10-K. [ ]

      As of  December  15,  1999,  there were issued and  outstanding  2,238,739
shares of the  Registrant's  Common  Stock.  The  aggregate  market value of the
voting stock held by non-affiliates of the Registrant,  computed by reference to
the closing price of such stock on the Nasdaq National Market as of December 15,
1999, was  approximately  $34.1 million.  (The exclusion from such amount of the
market  value of the shares owned by any person shall not be deemed an admission
by the Registrant that such person is an affiliate of the Issuer.)

                       DOCUMENTS INCORPORATED BY REFERENCE

PARTS II and IV of Form 10-K--Annual  Report to Stockholders for the fiscal year
ended September 30, 1999. PART III of Form 10-K--Proxy  Statement for the Annual
Meeting of Stockholders for the fiscal year ended September 30, 1999.

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

<PAGE>


                          YONKERS FINANCIAL CORPORATION

                           ANNUAL REPORT ON FORM 10-K
                               SEPTEMBER 30, 1999

                                TABLE OF CONTENTS


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

                PART I                                                    PAGE

Item 1          Business...............................................   3

Item 2          Properties.............................................   40

Item 3          Legal Proceedings......................................   42

Item 4          Submission of Matters to a Vote of Security Holders....   42

                PART II

Item 5          Market for Registrant's Common Equity and Related
                Stockholder Matters....................................   42

Item 6          Selected Financial Data................................   42

Item 7          Management's Discussion and Analysis of Financial
                   Condition and Results of Operations.................   42

Item 7A         Quantitative and Qualitative Disclosures About Market     42
                Risk...................................................

Item 8          Financial Statements and Supplementary Data............   42

Item 9          Changes in and Disagreements with Accountants on
                   Accounting and Financial Disclosure.................   43

                PART III

Item 10         Director, and Executive Officers of the Registrant.....   43

Item 11         Executive Compensation.................................   44

Item 12         Security Ownership of Certain Beneficial Owners
                   and Management......................................   44

Item 13         Certain Relationships and Related Transactions.........   44

                PART IV

Item 14         Exhibits, Financial Statement Schedules and Reports on
                   Form 8-K............................................   45

                Signatures.............................................   47

                                       2

<PAGE>


                                    PART I


ITEM 1.   BUSINESS

GENERAL

      Yonkers  Financial  Corporation (the "Holding  Company") was formed at the
direction of The Yonkers Savings and Loan Association,  FA ("Yonkers Savings" or
the  "Association")  in  December  1995 for the  purpose  of  owning  all of the
outstanding stock of the Association issued in the Association's conversion from
the mutual to stock form of organization (the "Conversion").  The Conversion was
completed on April 18, 1996. Concurrent with the Conversion, the Holding Company
sold 3,570,750 shares of its common stock for net proceeds of $34.6 million. The
Holding Company and the Association are  collectively  referred to herein as the
"Company."

      The  Holding  Company  is  incorporated  under  the  laws of the  State of
Delaware  (and  qualified to do business in the State of New York) and generally
is  authorized  to engage in any  activity  that is  permitted  by the  Delaware
General  Corporation  Law.  The  principal  asset of the Holding  Company is its
investment in the stock of the Association, although it also holds certain other
investments  and a loan to its Employee Stock  Ownership Plan (the "ESOP").  The
Association has two wholly owned subsidiaries, Yonkers REIT, Inc., a real estate
investment  trust.  (the  "REIT")  and  Yonkers  Financial  Services,   Inc.,  a
subsidiary that sells savings bank life insurance and annuities.

      As a community-oriented  financial  institution,  the Association offers a
variety of  financial  services to meet the needs of  communities  in its market
area. The  Association  attracts  deposits from the general public and uses such
deposits,  together with borrowings,  to originate primarily one- to four-family
residential  mortgage  loans  (including  home equity lines of credit) and, to a
lesser  extent,   multi-family  and  commercial  real  estate,  consumer,  land,
construction and commercial  business loans in the Association's  primary market
area.  The  Association  also invests in  mortgage-backed  and other  securities
permissible for a  federally-chartered  savings association.  As a member of the
Savings  Association  Insurance Fund ("SAIF") of the Federal  Deposit  Insurance
Corporation  ("FDIC"),  the Association's  deposits are insured up to applicable
limits.

      The executive offices  (corporate  headquarters) and lending center of the
Company are  located at 6  Executive  Plaza,  Yonkers,  New York 10701,  and its
telephone number at that address is (914) 965-2500.

                                       3

<PAGE>


MARKET AREA

      The  Company  conducts  its  banking  operations  through  its main office
located at One Manor  House  Square,  Yonkers,  New York and three  full-service
banking  offices  located in Yonkers,  New York. A branch  located in a discount
store in Wappingers  Falls,  Dutchess County,  was opened in December 1997 and a
second in-store  branch was opened in Yorktown  Heights,  Westchester  County in
October 1998. In May 1999, a third  in-store  branch was opened in a supermarket
in Mt.  Vernon,  Westchester  County and a fourth was opened in a supermarket in
Poughkeepsie, Dutchess County in September 1999. A corporate headquarters office
and lending  center is also  maintained  in  Yonkers,  New York.  The  Company's
primary  market area for deposits  includes the City of Yonkers and  surrounding
communities.  The  Company's  primary  market  area for its  lending  activities
consists of  communities  within  Westchester  County and  portions of Rockland,
Putnam and Dutchess Counties, New York.

      Yonkers is located in Westchester  County  approximately 10 miles north of
the  Borough  of  Manhattan  in New  York  City.  Yonkers  and  the  surrounding
communities   include  a  diverse   population   of  low-  and   moderate-income
neighborhoods  as well as middle  class  and more  affluent  neighborhoods.  The
housing  in the  low-  and  moderate-income  neighborhoods  consists  mainly  of
apartments while other areas consist primarily of single-family residences.  The
Company's  market area also includes  substantial  commercial  areas  containing
shopping  areas,  office and  medical  facilities  and  small-  and  medium-size
manufacturing and industrial facilities.

LENDING ACTIVITIES

      GENERAL. Historically, the Company originated 30-year, fixed-rate mortgage
loans secured by one- to four-family  residences.  Since the mid-1980s, in order
to reduce its  vulnerability  to changes in interest rates, the Company has also
originated  adjustable-rate  mortgage  ("ARM")  loans and home  equity  lines of
credit.  During  fiscal 1997,  the Company  began to offer a "15/1"  residential
mortgage  loan  product with a fixed rate for the first 15 years and annual rate
adjustments thereafter. Residential mortgage originations also currently include
products with initial fixed-rate periods of five, seven or ten years with annual
rate adjustments thereafter.  The Company engages in secondary market sales of a
portion of its residential mortgage originations,  as market conditions warrant.
Both originations and sales activity increased significantly in fiscal 1998. The
Company  also  offers   multi-family  and  commercial  real  estate,   consumer,
construction and land loans. During fiscal 1999 the Company expanded its lending
operations and increased originations of multi-family and commercial real estate
loans in order to enhance portfolio yield.

                                       4

<PAGE>


      The following table sets forth the  composition of the loan portfolio,  by
category,  in dollar  amounts and as a percentage of the total  portfolio at the
dates indicated.

<TABLE>
<CAPTION>

                                                                         At September 30,
                                      ----------------------------------------------------------------------------------
                                           1999               1998             1997            1996            1995
                                     ----------------- ----------------- --------------- --------------- ---------------
                                               Percent           Percent         Percent         Percent         Percent
                                      Amount  of Total  Amount  of Total Amount of Total Amount of Total Amount of Total
                                     -------- -------- -------- -------- ------ -------- ------ -------- ------ --------
                                                                       (Dollars in thousands)
<S>                                  <C>       <C>     <C>       <C>   <C>       <C>    <C>     <C>     <C>      <C>
Real Estate Mortgage Loans:
 One- to four-family (1)(2)(3)       $245,692   81.6%  $167,225  84.1% $111,821   79.0% $62,283  70.6%  $63,282   74.4%
 Multi-family                          16,264    5.4      7,846   3.9     5,658    4.0    5,471   6.2     5,647    6.6
 Commercial                            26,753    8.9     12,766   6.4    11,990    8.5    9,117  10.3     6,575    7.7
 Construction                           2,812    0.9      2,613   1.3     2,786    2.0    2,175   2.5     2,205    2.6
  Land                                  1,502    0.5        932   0.5     1,814    1.3    1,934   2.2     2,112    2.5
                                     --------  -----   -------- -----  --------  -----  ------- -----   -------  -----
    Total real estate mortgage loans $293,023   97.3    191,382  96.2   134,069   94.8   80,980  91.8    79,821   93.8
                                     --------  -----   -------- -----  --------  -----  ------- -----   -------  -----
Other Loans:
Consumer loans:
 Home equity                            4,574    1.5      3,678   1.9     3,217    2.3    2,911   3.3     2,389    2.8
 Personal                               1,483    0.5      1,447   0.7     1,666    1.1    1,632   1.8     1,734    2.0
 Other                                  1,117    0.4      1,224   0.6     1,237    0.9    1,310   1.5     1,092    1.3
                                     --------  -----   -------- -----  --------  -----  ------- -----   -------  -----
    Total consumer loans                7,174    2.4      6,349   3.2     6,120    4.3    5,853   6.6     5,215    6.1
Commercial business loans               1,080    0.3      1,195   0.6     1,299    0.9    1,413   1.6        56    0.1
                                     --------  -----   -------- -----  --------  -----  ------- -----   -------  -----
    Total other loans                   8,254    2.7      7,544   3.8     7,419    5.2    7,266   8.2     5,271    6.2
                                     --------  -----   -------- -----  --------  -----  ------- -----   -------  -----
    Total loans                       301,277  100.0%   198,926 100.0%  141,488  100.0%  88,246 100.0%   85,092  100.0%
                                               =====            =====            =====          =====            =====
Less:
  Construction loans in process        (1,672)             (743)         (1,091)           (171)           (293)
  Allowance for loan losses            (1,503)           (1,302)         (1,093)           (937)           (719)
  Deferred loan origination
    costs (fees), net                   1,074               478            (184)           (472)           (401)
                                     --------          --------        --------         -------         -------
    Total loans, net                 $299,176          $197,359        $139,120         $86,666         $83,679
                                     ========          ========        ========         =======         =======
</TABLE>

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

(1) Includes  advances  under home equity lines of credit of $3.2 million,  $4.6
    million,  $5.9 million,  $7.3 million,  and $9.1 million,  respectively,  at
    September 30, 1999, 1998, 1997, 1996 and 1995.
(2) Includes  cooperative  apartment loans of $3.7 million,  $4.5 million,  $4.8
    million, $5.5 million and $5.8 million, respectively, at September 30, 1999,
    1998, 1997, 1996 and 1995.
(3) Includes  loans  held for sale of $1.2  million  , $13.3  million  and $20.4
    million at September 30, 1999, 1998 and 1997, respectively.

                                       5

<PAGE>


The  following  table  sets  forth the  composition  of the loan  portfolio,  by
category and by type of interest rate (fixed or  adjustable),  in dollar amounts
and as a  percentage  of the total  portfolio  at the dates  indicated.

<TABLE>
<CAPTION>
                                                                   At September 30,
                                    -------------------------------------------------------------------------------
                                          1999           1998            1997            1996            1995
                                    --------------- --------------- --------------- --------------- ---------------
                                           Percent         Percent         Percent         Percent         Percent
                                    Amount of Total Amount of Total Amount of Total Amount of Total Amount of Total
                                    ------ -------- ------ -------- ------ -------- ------ -------- ------ --------
                                                                Dollars in thousands)
<S>                                 <C>      <C>    <C>      <C>    <C>      <C>    <C>     <C>     <C>      <C>
Fixed-Rate Loans:
Real Estate Mortgage Loans:
 One- to four-family (1)(2)         $ 60,071  19.9% $ 46,838  23.5% $ 36,074  25.5% $11,805   13.4% $11,805   13.9%
 Multi-family                         10,320   3.4     1,529   0.8       108   0.1       47    0.1      715    0.8
 Commercial                           14,295   4.7     1,742   0.9        95   0.1      131    0.1      396    0.5
  Land                                   229   0.1       270   0.1       390   0.3       49    0.1       49    0.1
                                    -------- -----  -------- -----  -------- -----  -------  -----  -------  -----
   Total real estate mortgage loans   84,915  28.1    50,379  25.3    36,667  26.0   12,032   13.7   12,965   15.3
Consumer loans                         7,174   2.4     6,349   3.2     6,120   4.3    5,853    6.6    5,215    6.1
                                    -------- -----  -------- -----  -------- -----  -------  -----  -------  -----
   Total fixed-rate loans             92,089  30.5    56,728  28.5    42,787  30.3   17,885   20.3   18,180   21.4
                                    -------- -----  -------- -----  -------- -----  -------  -----  -------  -----
Adjustable-Rate Loans:
Real Estate Mortgage Loans:
 One- to four-family (3)(4)(5)       185,621  61.7   120,387  60.6    75,747  53.5   50,478   57.2   51,477   60.4
 Multi-family                          5,944   2.0     6,317   3.2     5,550   3.9    5,424    6.1    4,932    5.8
 Commercial                           12,458   4.1    11,024   5.5    11,895   8.4    8,986   10.2    6,179    7.3
 Construction                          2,812   0.9     2,613   1.3     2,786   2.0    2,175    2.5    2,205    2.6
  Land                                 1,273   0.4       662   0.3     1,424   1.0    1,885    2.1    2,063    2.4
                                    -------- -----  -------- -----  -------- -----  -------  -----  -------  -----
   Total real estate mortgage loans  208,108  69.1   141,003  70.9    97,402  68.8   68,948   78.1   66,856   78.5
                                    -------- -----  -------- -----  -------- -----  -------  -----  -------  -----
Commercial business loans              1,080   0.4     1,195   0.6     1,299   0.9    1,413    1.6       56    0.1
                                    -------- -----  -------- -----  -------- -----  -------  -----  -------  -----
   Total adjustable-rate loans       209,188  69.5   142,198  71.5    98,701  69.7   70,361   79.7   66,912   78.6
                                    -------- -----  -------- -----  -------- -----  -------  -----  -------  -----
Total loans                          301,277 100.0%  198,926 100.0%  141,488 100.0%  88,246  100.0%  85,092  100.0%
                                    -------- =====  -------- =====  -------- =====  -------  =====  -------  =====
Less:
 Construction loans in process        (1,672)           (743)         (1,091)          (171)           (293)
 Allowance for loan losses            (1,503)         (1,302)         (1,093)          (937)           (719)
 Deferred loan origination costs
     (fees), net                       1,074             478            (184)          (472)           (401)
                                    --------        --------        --------        -------         -------
   Total loans, net                 $299,176        $197,359        $139,120        $86,666         $83,679
                                    ========        ========        ========        =======         =======
</TABLE>

- ------------------------
(1) Includes  loans  held for sale of $1.2  million,  $13.3  million  and  $20.4
    million at September 30, 1999, 1998 and 1997, respectively.

(2) Fixed-rate  totals  include  loans with an initial  fixed-rate  period of 15
    years,  with annual rate  adjustments  thereafter,  totaling  $23.5 million,
    $14.0 million and $23.6 million,  respectively,  at September 30, 1999, 1998
    and 1997.

(3) Adjustable-rate  totals  include  loans with initial  fixed-rate  periods of
    five, seven or ten years, with annual rate adjustments thereafter,  totaling
    $157.0 million, $83.8 million, $35.7 million and $3.6 million, respectively,
    at September 30, 1999, 1998, 1997 and 1996.

(4) Includes  advances  under home equity lines of credit of $3.2 million,  $4.6
    million,  $5.9 million,  $7.3 million,  and $9.1 million,  respectively,  at
    September 30, 1999, 1998, 1997, 1996 and 1995.

(5) Includes  cooperative  apartment loans of $3.7 million,  $4.5 million,  $4.8
    million, $5.5 million and $5.8 million, respectively, at September 30, 1999,
    1998, 1997, 1996 and 1995.

                                       6

<PAGE>


         The  following  table  sets  forth  the  contractual  maturity  of  the
Company's  loan  portfolio at September 30, 1999.  The table reflects the entire
unpaid  principal  balance of a loan in the  maturity  period that  includes the
final payment date and, accordingly,  does not give effect to periodic principal
repayments or possible prepayments. Principal repayments and prepayments totaled
$38.5 million, $24.2 million and $13.6 million for the years ended September 30,
1999, 1998 and 1997, respectively.

<TABLE>
<CAPTION>
                                                                               At September 30, 1999
                                 ---------------------------------------------------------------------------------------------------
                                                                                                      Consumer and
                                  One-to-Four                  Commercial                              Commercial
                                   Family (1)   Multi-Family   Real Estate  Construction      Land      Business        Total
                                 -------------- ------------- ------------- ------------ ------------ ------------- ----------------
                                        Weighted      Weighted      Weighted     Weighted     Weighted      Weighted        Weighted
                                         Average       Average       Average      Average      Average       Average         Average
                                  Amount   Rate  Amount  Rate  Amount  Rate Amount  Rate Amount Rate  Amount  Rate   Amount   Rate
                                 -------- ----- ------- ----- ------- ----- ------ ----- ------ ----- ------ ------ -------- ------
<S>                              <C>      <C>   <C>     <C>   <C>     <C>   <C>    <C>   <C>    <C>   <C>    <C>    <C>      <C>

Contractual maturity:
 One year or less (2)            $  1,708 8.15% $   ---  ---% $     8 9.50% $2,040 9.35% $  755 9.20% $  303 12.83% $  4,814  9.12%
                                 --------       -------       -------       ------       ------       ------        --------
  After one year:
   More than 1 year to 2 years        531 9.64      249 9.08      ---  ---     772 9.75     469 8.18     358 11.32     2,379 10.04
   More than 2 year to 3 years        598 9.47      ---  ---    2,564 7.19     ---  ---     ---  ---     645 11.10     3,807 10.13
   More than 3 year to 5 years      3,061 8.37      ---  ---    1,535 7.44     ---  ---     ---  ---   1,578 10.09     6,174  9.97
   More than 5 year to 10 years     7,946 7.46    5,701 8.16    7,274 8.00     ---  ---     ---  ---   4,296  9.13    25,217  8.62
   More than 10 year to 20 years   32,322 7.18   10,025 8.32   14,349 7.86     ---  ---     278 9.69   1,074  8.53    58,048  7.76
   More than 20 years             199,526 6.98      289 8.00    1,023 8.26     ---  ---     ---  ---     ---   ---   200,838  7.21
                                 --------       -------       -------       ------       ------       ------        --------
     Total after one year         243,984 7.05   16,264 8.78   26,745 7.83     772 9.75     747 8.75   7,951  9.51   296,463  7.56
                                 --------       -------       -------       ------       ------       ------        --------
  Total amount due               $245,692 7.06% $16,264 8.78% $26,753 7.83% $2,812 9.46% $1,502 8.98% $8,254  9.63% $301,277  7.62%


</TABLE>

- -----------------------------------
(1)  Includes  $3.2 million of advances  under home equity lines of credit which
     require minimum interest-only  payments for the first five to ten years the
     advance is  outstanding,  followed by a balloon  payment  thereafter.  Also
     includes  $1.2  million in loans held for sale on the basis of their  final
     contractual maturity (all more than 20 years).
(2)  Includes  demand  loans,  loans having no stated  maturity,  and  overdraft
     loans.

                                       7

<PAGE>


      The following table sets forth the dollar amounts in each loan category at
September 30, 1999 that are  contractually  due after  September  30, 2000,  and
whether such loans have fixed interest rates or adjustable interest rates.


                                                 Due After September 30, 2000
                                                 ----------------------------
                                                  Fixed   Adjustable   Total
                                                 ------- ----------- --------
                                                        (In thousands)
        Real estate mortgage loans:
          One- to four-family                    $59,864   $184,120  $243,984
          Multi-family                            10,319      5,945    16,264
          Commercial                              14,296     12,449    26,745
          Construction                               ---        772       772
          Land                                       229        518       747
                                                 -------   --------  --------
             Total real estate mortgage loans     84,708    203,804   288,512
        Consumer and commercial business loans     6,872      1,079     7,951
                                                 -------   --------  --------
             Total loans                         $91,580   $204,883  $296,463
                                                 =======   ========  ========


      Pursuant to Federal law, the aggregate amount of loans that the Company is
permitted  to make to any  one  borrower  or a group  of  related  borrowers  is
generally  limited to 15% of the  Association's  unimpaired  capital and surplus
(25% if the  security for such loan has a "readily  ascertainable"  value or 30%
for certain residential  development loans). At September 30, 1999, based on the
15% limitation, the Company's loans-to-one borrower limit was approximately $5.1
million.  On the same  date,  the  Company  had no  borrowers  with  outstanding
balances in excess of this amount.  As of September 30, 1999, the largest dollar
amount  outstanding  to one borrower,  or group of related  borrowers,  was $2.2
million secured by five apartment  buildings  located in Mt. Vernon and Yonkers,
New York; one four family residence located in Yonkers,  New York and one single
family residence  located in Eastchester,  New York . At September 30, 1999, the
Company's  next  largest loan  relationship  or group  outstanding  totaled $1.2
million secured by a 28-unit  apartment  building and a single family  residence
located in Yonkers,  New York.  These loans were  performing in accordance  with
their terms at September 30, 1999.

      The Company's lending is subject to its written underwriting standards and
to loan origination  procedures.  Decisions on loan applications are made on the
basis  of  detailed  applications  submitted  by the  prospective  borrower  and
property valuations (consistent with the Company's appraisal policy) prepared by
independent  appraisers.   The  loan  applications  are  designed  primarily  to
determine the borrower's ability to repay, and the more significant items on the
application are verified  through use of credit reports,  financial  statements,
tax returns and/or confirmations.

      Under the Company's loan policy, the individual  processing an application
is  responsible  for ensuring that all  documentation  is obtained  prior to the
submission of the application to a loan officer for approval.  In addition,  the
loan officer  verifies that the  application  meets the  Company's  underwriting
guidelines  described  below.  Also, each application file is reviewed to assure
its accuracy  and  completeness.  In 1997,  the Company  instituted  an enhanced
process  for quality  control  reviews of  residential  loan  originations.  The
quality control process includes reviews of underwriting  decisions,  appraisals

                                       8

<PAGE>

and documentation.  The Company is using the services of an independent  company
to perform the quality control reviews.

      The  Company's  lending  officers  have  approval  authority  for  one- to
four-family  residential loans and cooperative  apartment ("co-op") loans, up to
$350,000.  One- to  four-family  residential  loans over  $350,000  to  $500,000
require the approval of the Company's  President or its Vice President and Chief
Lending Officer. Co-op loans over $350,000 require the approval and/or review of
the Chief  Lending  Officer.  The Company's  Chief Lending  Officer has approval
authority for multi-family,  commercial real estate loans, and for land loans up
to  $500,000.  Loans in excess of these  amounts  require  the  approval  of the
Company's Loan Committee or Board of Directors.  Various  officers have approval
authority  ranging  from  $2,000 on  secured  consumer  loans,  up to $50,000 on
fixed-rate  home equity loans and up to $30,000 on  commercial  business  loans.
Approval authorities on unsecured consumer loans range from $2,000 to $10,000.

      Generally,  the Company  requires  title  insurance  or  abstracts  on its
mortgage  loans as well as fire and  extended  coverage  casualty  insurance  in
amounts  at least  equal to the  principal  amount  of the loan or the  value of
improvements  on the property,  depending on the type of loan.  The Company also
requires flood insurance to protect the property  securing its interest when the
property is located in a flood plain.

      ONE- TO FOUR-FAMILY  RESIDENTIAL  REAL ESTATE LENDING.  The cornerstone of
the Company's  lending  program is the origination of loans secured by mortgages
on owner-occupied one- to four-family residences.  At September 30, 1999, $245.7
million,  or 81.6%, of the Company's loan portfolio  consisted of mortgage loans
on one- to  four-family  residences  (including  $1.2  million of loans held for
sale,  $3.2  million  of  advances  under home  equity  lines of credit and $3.7
million of co-op loans).  Substantially  all of the residential loans originated
by the  Company  are  secured by  properties  located in the  Company's  primary
lending  area. A majority of the mortgage  loans  originated  by the Company are
generally  retained and serviced by it,  although a portion of its  originations
were sold in the secondary  market (with servicing  retained) in fiscal 1999. At
September  30,  1999,  approximately  $6.8  million  of the  Company's  one-  to
four-family  residential  real estate loans were  secured by non-owner  occupied
properties.  At that date, the average outstanding  residential loan balance was
approximately $204,000, compared to $163,000 at September 30, 1998. The increase
in the average outstanding  residential loan balance reflects the origination of
loans with larger loan balances.

      Since the  mid-1980s,  the  Company  has offered ARM loans at rates and on
terms determined in accordance with market and competitive  factors. The Company
offers  one-year  ARMs for  terms of up to 30 years at a margin  (generally  275
basis  points)  over the yield on the  Average  Weekly  One Year  U.S.  Treasury
Constant Maturity Index. The one-year ARM loans currently offered by the Company
generally  provide for a 200 basis point annual  interest  rate change cap and a
lifetime cap of 600 basis points over the initial rate.  The Company also offers
a  three-year  ARM loan which  adjusts  based on a margin  (generally  275 basis
points) over the yield on the three-year Treasury Note. The Company's three-year
ARM loans have a 200 basis point interest rate cap per  adjustment  period and a
lifetime cap of 500 basis points over the initial rate.  The Company also offers
loans which are fixed for the first five-, seven-

                                       9

<PAGE>

or ten-year  period of the loan term and adjust annually  thereafter  based on a
specified  margin  over the yield on the Average  Weekly One Year U.S.  Treasury
Constant  Maturity Index for the remaining loan term. These loans are classified
as ARM loans for reporting purposes and currently provide for an annual interest
rate cap not to exceed 300 basis points for the initial  adjustment  period (and
200 basis points thereafter) and a lifetime cap of 500 basis points.

      Initial  interest  rates offered on the  Company's  ARMs may be 100 to 350
basis points below the fully indexed rate.  Although borrowers on such loans are
generally  qualified  at the fully  indexed  rate,  the risk of default on these
loans  may  increase  as  interest  rates  increase.  See "-  Delinquencies  and
Non-Performing  Assets." The Company's ARMs do not permit negative  amortization
of principal,  do not contain prepayment  penalties and are not convertible into
fixed-rate  loans.  At September 30, 1999,  one- to four-family  ARMs (including
loans of $157.0 million  earning a fixed rate of interest for initial periods of
five, seven or 10 years) totaled $185.6 million, or 61.7% of the Company's total
loan portfolio.

      During  fiscal  1997,  the  Company  began to offer a 30-year  residential
mortgage  loan product with a fixed rate for the first  fifteen years and annual
rate adjustments  thereafter based on a specified margin over the Average Weekly
One Year U.S.  Treasury  Constant  Maturity Index.  In addition,  the loan has a
conversion  option which allows the  borrower to convert,  during years  sixteen
through  eighteen,  to a fixed rate for the  remaining  term.  The Company  also
offers  conventional  fixed-rate  loans  with  maximum  terms of up to 30 years,
although the Company has recently  emphasized  originations of fixed-rate  loans
with terms of 10 to 15 years. The interest rate on such loans is generally based
on competitive  factors.  The fixed-rate one- to four-family  loans described in
this  paragraph are typically  underwritten  in accordance  with Freddie Mac and
Fannie Mae standards to permit their sale in the secondary  market.  The Company
engages  in  secondary  market  sales of a portion of its  residential  mortgage
originations, as market conditions warrant. Loans held for sale at September 30,
1999  amounted  $1.2 million and  represented  a variety of  fixed-rate  one- to
four-family loans.

      The Company  originates  home equity lines of credit  secured by a lien on
the borrower's residence.  The Company's home equity lines are generally limited
to $250,000.  The Company uses the same  underwriting  standards for home equity
lines  as it uses  for  one- to  four-family  residential  mortgage  loans.  The
interest rates for home equity lines of credit float at a stated margin over the
lowest prime rate published in THE WALL STREET JOURNAL and may not exceed 15.75%
over the life of the loan.  The Company  currently  offers home equity lines for
terms of up to 30 years  with  interest  only paid for the first 10 years of the
loan term.  At September 30, 1999,  the Company had $3.2 million of  outstanding
advances  under  home  equity  lines and an  additional  $4.4  million  of funds
committed, but undrawn, under home equity lines of credit.

      The  Company  also  originates  loans  secured by co-ops and  condominiums
located  in  its  market  area.   Condominium   and  co-op  loans  are  made  on
substantially  the same terms as one- to  four-family  loans,  except that co-op
loans are made only at adjustable rates of interest.  At September 30, 1999, the
Company had $24.1 million of condominium loans and $3.7 million of co-op loans.

      In underwriting  one- to four-family  residential  real estate loans,  the
Company evaluates the borrower's ability to make principal,  interest and escrow
payments,  as well as the value of

                                       10

<PAGE>

the property that will secure the loan and  debt-to-income  ratios.  The Company
currently originates  residential mortgage loans with loan-to-value ratios of up
to 80% for  owner-occupied  homes (95% with private mortgage insurance to reduce
the Company's  exposure to 80% or less); up to 70% for non-owner occupied homes;
and up to 90% for co-op  loans.  The  Company's  home equity lines of credit are
originated in amounts  which,  together  with the amount of the first  mortgage,
generally do not exceed 80% of the appraised value of the property  securing the
loan.

      The Company's  residential  mortgage loans customarily include due-on-sale
clauses  giving the Company the right to declare  the loan  immediately  due and
payable in the event that,  among other things,  the borrower sells or otherwise
disposes of the property subject to the mortgage and the loan is not repaid.

      MULTI-FAMILY AND COMMERCIAL REAL ESTATE LENDING. The Company has increased
its emphasis on the  origination of permanent  multi-family  and commercial real
estate loans in recent years in order to increase the interest rate  sensitivity
and  yield  of  its  loan  portfolio  and  to  complement   residential  lending
opportunities.  The  Company's  commercial  real  estate and  multi-family  loan
portfolio includes loans secured by office buildings, small business facilities,
health care facilities,  industrial real estate,  apartment  buildings and other
income producing  properties  located in its market area. At September 30, 1999,
the Company had $26.8 million in commercial real estate loans, representing 8.9%
of the total loan portfolio, and $16.3 million in multi-family loans, or 5.4% of
the total loan portfolio.

      The Company's  permanent  multi-family  and  commercial  real estate loans
generally carry a maximum term of 20 years and have  adjustable  rates generally
based on a specific  index,  plus a margin.  These loans are  generally  made in
amounts of up to 75% of the lesser of the appraised  value or the purchase price
of the property,  with a projected debt service coverage ratio of at least 125%.
Appraisals on properties securing  multi-family and commercial real estate loans
are performed by an independent  appraiser designated by the Company at the time
the loan is made. All appraisals on multi-family or commercial real estate loans
are  reviewed  by  the  Company's   management.   In  addition,   the  Company's
underwriting  procedures require  verification of the borrower's credit history,
income and financial statements,  banking  relationships,  references and income
projections  for the  property.  Where  feasible,  the  Company  seeks to obtain
personal  guarantees  on these loans.  For loans in excess of $250,000,  Phase I
environmental studies are performed.

      The table below sets forth, by type of security  property,  the number and
amount  of the  Company's  multi-family  and  commercial  real  estate  loans at
September  30,  1999.  Substantially  all of the loans  referred to in the table
below are secured by properties located in the Company's market area.

                                       11

<PAGE>

                                                 Outstanding     Amount Non-
                                      Number      Principal    Performing or
                                     of Loans      Balance     of Concern(1)
                                     ---------   ------------ ---------------
                                              (Dollars in thousands)
Commercial real estate:
    Small business facilities          49          $15,938         $305
    Office buildings                    3              988          ---
    Health care facilities              5              857          ---
    Mixed use                          21            8,901          ---
    Industrial real estate              1               69          ---
Multi-family                           68           16,264          ---
                                      ---          -------         ----
    Total multi-family and
      commercial real estate loans    147          $43,017         $305
                                      ===          =======         ====

- -----------------------
(1) See "- Delinquencies and Non-Performing Assets"

      At September 30, 1999, the Company's  largest  commercial real estate loan
had an outstanding balance of $1.1 million. This loan was originated in May 1999
and is  secured by a store and  apartments  located  in New York,  New York.  At
September 30, 1999, the largest  multi-family loan had a balance of $973,000 and
is secured by a 24-unit apartment building located in Corona, New York.

      Multi-family  and commercial real estate loans generally  present a higher
level of risk than loans secured by one- to four-family residences. This greater
risk is due to several  factors,  including the  concentration of principal in a
limited  number  of  loans  and  borrowers,  the  effects  of  general  economic
conditions  on income  producing  properties,  and the  increased  difficulty of
evaluating and monitoring  these types of loans.  Furthermore,  the repayment of
loans secured by multi-family and commercial real estate is typically  dependent
upon the successful  operation of the related real estate  project.  If the cash
flow from the project is reduced  (for  example,  if leases are not  obtained or
renewed), the borrower's ability to repay the loan may be impaired. There can be
no assurance that the Company will not experience increased credit problems as a
result of its increase in multi-family and commercial real estate loans.

      CONSTRUCTION AND LAND LENDING.  The Company  originates a modest amount of
construction   loans  to  individuals  and  builders  for  the  construction  of
residential real estate. At September 30, 1999, the Company's  construction loan
portfolio totaled $2.8 million, or 0.9% of the total loan portfolio. The Company
also  currently  originates  a limited  number of land loans  primarily  for the
purpose of  developing  residential  subdivisions.  At September  30, 1999,  the
Company's  land loan portfolio  totaled $1.5 million,  or 0.5% of the total loan
portfolio.  At September 30, 1999, all of the Company's land loans were made for
the purpose of developing residential lots except for one loan totaling $229,000
which was secured by commercial real estate.

      Construction loans to individuals for the construction of their residences
are  structured

                                       12
<PAGE>

to  convert  to  permanent  loans at the end of the  construction  phase,  which
typically  runs up to one year.  These  construction  loans have rates and terms
comparable to one- to four-family loans then offered by the Company, except that
during the  construction  phase,  the borrower pays interest only at a specified
margin over the prime rate. The maximum  loan-to-value  ratio of  owner-occupied
single-family  construction  loans is 75%.  Residential  construction  loans are
generally  underwritten  pursuant to the same  guidelines  used for  originating
permanent  residential  loans.  At September  30, 1999,  there were  $180,000 of
construction  loans outstanding to persons intending to occupy the premises upon
the completion of the construction.

      The  Company  also  originates  construction  loans to builders of one- to
four-family residences.  Such loans generally carry terms of up to two years and
require  the  payment  of  interest   only  for  the  loan  term.   The  maximum
loan-to-value  ratio on loans to builders for the  construction  of  residential
real  estate is 75%.  When  practical,  the  Company  seeks to  obtain  personal
guarantees on such loans. The Company generally limits loans to builders for the
construction  of homes on  speculation  for sale to two  homes per  builder.  At
September  30,  1999,  the  Company  had  $2.6  million  of  construction  loans
outstanding to builders of one- to four-family residences.

      The Company's  construction  loan agreements  generally  provide that loan
proceeds are  disbursed in increments as  construction  progresses.  The Company
reviews the progress of the  construction of the dwelling  before  disbursements
are made.

      The  Company  also  makes  loans  to  builders  and   developers  for  the
development of one- to four-family lots in the Company's market area. All of the
Company's land loans have been originated with adjustable rates of interest tied
to the prime rate of interest  and have terms of five years or less.  Land loans
are generally made in amounts up to a maximum  loan-to-value ratio of 65% on raw
land  and up to  75% on  developed  building  lots  based  upon  an  independent
appraisal.  When feasible,  the Company obtains personal guarantees for its land
loans.

      The table below sets forth, by type of security  property,  the number and
amount of the Company's  construction  and land loans at September 30, 1999, all
of which are secured by properties located in the Company's market area.

<TABLE>
<CAPTION>

                                                               Outstanding     Amount Non-
                                      Number      Loan          Principal    Performing or
                                     of Loans   Commitment       Balance     of Concern(1)
                                     --------- ------------   ------------ ---------------
                                                       (Dollars in thousands)

<S>                                    <C>      <C>              <C>            <C>
Single-family construction              8        $2,092           $1,090         $---
Other construction                      1           720               50          ---
Residential land                        7         1,224            1,224          ---
Other land                              2           278              278          ---
                                       --        ------           ------         ----
    Total construction and land loans  18        $4,314           $2,642         $---
                                       ==        ======           ======         ====

</TABLE>

- -------------------
(1) See "- Delinquencies and Non-Performing Assets"

                                       13

<PAGE>

      Construction  and land loans are obtained  principally  through  referrals
from the Company's and management's  contacts in the business  community as well
as existing and walk-in customers. The application process includes a submission
to the Company of accurate plans,  specifications and costs of the project to be
constructed/developed.  These  items  are  used  as a  basis  to  determine  the
appraised  value of the  subject  property.  Loans  are  based on the  lesser of
current appraised value and/or the cost of construction (land plus building).

      Construction and land lending generally affords the Company an opportunity
to receive  interest  at rates  higher  than  those  obtainable  from  permanent
residential  loans and to receive  higher  origination  and other loan fees.  In
addition,  construction  and land loans are generally made with adjustable rates
of interest or for relatively short terms.  Nevertheless,  construction and land
lending is  generally  considered  to involve a higher level of credit risk than
one- to four-family residential lending due to the concentration of principal in
a limited  number of loans and  borrowers,  as well as the  effects  of  general
economic conditions on development  properties and on real estate developers and
managers.  In  addition,  the  nature of these  loans is such that they are more
difficult to evaluate and monitor. Finally, the risk of loss on construction and
land loans is dependent largely upon the accuracy of the initial estimate of the
individual  property's  value upon  completion and the estimated cost (including
interest) of  construction.  If the cost estimate  proves to be inaccurate,  the
Company may be required to advance funds beyond the amount originally  committed
to permit completion of the property.

      CONSUMER  LENDING.  In order to increase the interest rate  sensitivity of
the loan  portfolio  and provide a broader  range of loan products to its retail
customers,  the  Company  originates  a variety  of  consumer  loans,  including
automobile,  home  equity,  deposit  account and other loans for  household  and
personal purposes.  At September 30, 1999,  consumer loans totaled $7.2 million,
or 2.4% of total  loans  outstanding.  The  Company  intends  to  emphasize  its
consumer  lending in the future and to consider  hiring an  additional  consumer
lending officer in order to increase volume.

      Consumer  loan  terms  vary  according  to the type of loan  and  value of
collateral,  length  of  contract  and  creditworthiness  of the  borrower.  The
Company's  consumer loans are made at fixed interest rates,  with terms of up to
10 years.  Home equity loans are made at fixed rates up to a maximum loan amount
of $50,000.

      The  underwriting  standards  employed by the Company for  consumer  loans
include a determination  of the  applicant's  payment history on other debts and
the ability to meet  existing  obligations  and payments on the  proposed  loan.
Although  creditworthiness  of the  applicant  is a primary  consideration,  the
underwriting process also includes a comparison of the value of the security, if
any, in relation to the proposed loan amount.

      Consumer loans may entail greater  credit risk than  residential  mortgage
loans,  particularly  in the case of consumer  loans which are  unsecured or are
secured by rapidly depreciable  assets, such as automobiles.  In such cases, any
repossessed collateral for a defaulted consumer loan may not provide an adequate
source of repayment of the  outstanding  loan balance as a result of the greater
likelihood  of  damage,  loss  or  depreciation.   In  addition,  consumer  loan
collections are dependent on the borrower's continuing financial stability, and

                                       14

<PAGE>

thus  are  more  likely  to  be  affected  by  adverse  personal  circumstances.
Furthermore,  the  application  of various  federal  and state  laws,  including
bankruptcy and  insolvency  laws, may limit the amount which can be recovered on
such loans.  At  September  30,  1999,  there were  $103,000  of consumer  loans
delinquent 90 days or more.  There can be no assurance that  delinquencies  will
not increase in the future.

      COMMERCIAL  BUSINESS LENDING.  Federally  chartered savings  institutions,
such as the  Association,  are authorized to make secured or unsecured loans and
letters of credit for commercial,  corporate, business and agricultural purposes
and to engage in commercial leasing activities,  up to a maximum of 20% of total
assets,  provided that amounts in excess of 10% relate to small  business  loans
(as defined). The Company may from time to time make a limited number of secured
and unsecured  commercial loans to local businesses.  At September 30, 1999, the
Company had $1.1 million of commercial business loans outstanding,  representing
0.3% of the total loan portfolio.

      The Company's  commercial  business  lending policy  includes  credit file
documentation and analysis of the borrower's character and capacity to repay the
loan, the adequacy of the borrower's  capital and collateral,  and an evaluation
of conditions  affecting the borrower.  Analysis of the borrower's past, present
and  future  cash flows is also an  important  aspect of the  Company's  current
credit analysis.

      Unlike  residential  mortgage loans, which generally are made on the basis
of the borrower's ability to make repayment from his or her employment and other
income,  and which are  secured by real  property  whose  value tends to be more
easily ascertainable, commercial business loans are of higher risk and typically
are made on the basis of the borrower's  ability to make repayment from the cash
flow of the borrower's business.  As a result, the availability of funds for the
repayment of commercial  business  loans may be  substantially  dependent on the
success of the business itself.  Further,  the collateral securing the loans may
depreciate  over time,  may be difficult to appraise and may  fluctuate in value
based on the success of the business.

ORIGINATIONS, PURCHASES AND SALES OF LOANS

      Loan applications are taken at each of the Company's offices. Applications
are processed and approved at the Company's  Loan Center which is located in the
corporate headquarters. The Company currently offers incentives to employees for
loan  referrals.  The Company also employs  commissioned  loan  originators  and
utilizes  mortgage  brokers to assist in the process of obtaining  loans.  Total
loan  originations  increased  substantially  to $178.4  million in fiscal 1999,
compared  to $151.7  million in fiscal  1998 and $70.1  million in fiscal  1997,
primarily reflecting higher one- to four-family loan originations.

      While the Company  originates both fixed- and  adjustable-rate  loans, its
ability to originate  loans is dependent upon the relative  customer  demand for
loans in its market.  Demand is affected by the local  economy and the  interest
rate environment.

      Historically, most of the fixed-rate one- to four-family residential loans
originated by the Company were retained in its portfolio.  However,  in order to
reduce its  vulnerability  to

                                       15
<PAGE>

changes in interest rates, the Company currently sells in the secondary market a
portion  of its  fixed-rate  residential  mortgage  originations.  In  addition,
certain current year originations of adjustable-rate loans are generally sold in
the secondary  market.  Residential  mortgage sales amounted to $37.4 million in
fiscal 1999, compared to $69.8 million in fiscal 1998 and $2.8 million in fiscal
1997. When loans are sold, the Company typically retains the  responsibility for
collecting  and remitting  loan  payments,  making  certain that real estate tax
payments are made on behalf of borrowers,  and otherwise servicing the loans. At
September 30, 1999,  the Company  serviced  $88.4 million of mortgage  loans for
others.

      The following  table sets forth the Company's  loan  originations,  sales,
repayments and other portfolio activity for the periods indicated.

<TABLE>
<CAPTION>
                                                                  For the Year Ended September 30,
                                                            ---------------------------------------------
                                                               1999            1998            1997
                                                            --------          --------       -------
                                                                         (In thousands)
<S>                                                        <C>               <C>            <C>
Unpaid principal balances at beginning of year              $198,900          $141,488       $88,246
                                                            --------          --------       -------
Loans originated:
    Real estate mortgage loans:
        One- to four-family(1)                               141,648           139,325        60,497
        Multi-family                                           8,349             3,372           839
        Commercial                                            19,697             2,235         2,815
        Construction                                           4,597             3,734         2,913
        Land                                                     732                50           150
    Consumer and commercial business loans                     3,367             2,981         2,919
                                                            --------          --------       -------
      Total loans originated                                 178,390           151,697        70,133
                                                            --------          --------       -------
Loans sold:
    One-to four-family real estate mortgage loans            (37,476)          (69,810)       (2,822)
                                                            --------          --------       -------
Principal repayments:
    Real estate mortgage loans                               (35,866)          (21,325)      (10,846)
    Consumer and commercial business loans                    (2,637)           (2,856)       (2,766)
                                                            --------          --------       -------
      Total principal repayments                             (38,503)          (24,181)      (13,612)
                                                            --------          --------       -------
Net charge-offs                                                  (34)             (166)         (144)
Transfers to real estate owned                                   ---              (128)         (313)
                                                            --------          --------       -------
Unpaid principal balances at end of year                     301,277           198,900       141,488
Less:
   Construction loans in process                              (1,672)             (743)       (1,091)
   Allowance for loan losses                                  (1,503)           (1,302)       (1,093)
   Deferred loan origination costs (fees), net                 1,074               478          (184)
                                                            --------          --------      --------
Net loans at end of year                                    $299,176          $197,333      $139,120
                                                            ========          ========      ========

</TABLE>
                                       16

<PAGE>

- -------------------------
 (1) Consists of (i) adjustable-rate loans of $107.8 million,  $89.0 million and
  $32.3 million,  and (ii) fixed-rate loans of $32.7 million,  $50.3 million and
  $28.2  million  for the  years  ended  September  30,  1999,  1998  and  1997,
  respectively.

DELINQUENCIES AND NON-PERFORMING ASSETS

      DELINQUENCY  PROCEDURES.  When a borrower fails to make a required payment
on a loan,  the  Company  attempts to cure the  delinquency  by  contacting  the
borrower. A late notice is sent on all loans over 16 days delinquent. Additional
written and verbal contacts may be made with the borrower between 30 and 90 days
after the due date. If the loan is contractually delinquent 60 days, the Company
usually  sends a 30-day  demand  letter to the borrower  and,  after the loan is
contractually  delinquent 91 days, institutes appropriate action to foreclose on
the  property.  If  foreclosed,  the  property  is  sold at  auction  and may be
purchased by the Company.  Delinquent  consumer loans are generally handled in a
similar manner.  The Company's  procedures for repossession and sale of consumer
collateral  are  subject  to  various   requirements  under  New  York  consumer
protection laws.

      Real estate  acquired by the Company as a result of foreclosure or by deed
in lieu of foreclosure is classified as real estate owned until it is sold. When
property is acquired or expected to be acquired by  foreclosure  or deed in lieu
of  foreclosure,  it is recorded at estimated fair value less the estimated cost
of disposition,  with the resulting write-down charged to the allowance for loan
losses.  After  acquisition,  all costs incurred in maintaining the property are
expensed.  Costs relating to the  development  and  improvement of the property,
however, are capitalized.

      The following  table sets forth certain  information  with respect to loan
portfolio delinquencies at the dates indicated.

<TABLE>
<CAPTION>

                                               September 30, 1999               September 30, 1998
                                       --------------------------------- ---------------------------------
                                          60-89 Days    90 Days or More     60-89 Days     90 Days or More
                                       ---------------- ---------------- ---------------- ----------------
                                       Number Principal Number Principal Number Principal Number Principal
                                       of Loans Balance of Loans Balance of Loans Balance of Loans Balance
                                       -------- ------- -------- ------- -------- ------- -------- -------
                                                               (Dollars in thousands)
<S>                                     <C>       <C>    <C>     <C>     <C>    <C>      <C>    <C>
Real estate mortgage loans:
   One- to four-family                       1      $20      4     $347      4    $257       5   $ 515
   Multi-family                            ---      ---    ---      ---    ---     ---     ---     ---
   Construction                            ---      ---    ---      ---    ---     ---     ---     ---
   Land                                    ---      ---    ---      ---    ---     ---     ---     ---
   Commercial                              ---      ---      2      305    ---     ---       1     203
Consumer loans                               3        7      8      103      3      43       5      35
                                        ------    -----  -----    -----   ----   -----    ----   -----
    Total                                    4      $27     14     $755      7    $300      11   $ 753
                                        ======    =====  =====    =====   ====   =====    ====   =====
    Delinquent loans to total loans (1)           0.01%           0.25%          0.15%           0.38%
                                                  =====           =====          =====           =====
</TABLE>

- ------------------------------------------------------
(1)If loans held for sale are excluded from total loans,  the percentages  would
   have  remained  the same for the 60-89 days  category and the 90 days or more
   category at September 30, 1999 (0.16% and 0.41%,  respectively,  at September
   30, 1998).

                                       17

<PAGE>


      CLASSIFICATION OF ASSETS.  Federal  regulations  require that each savings
institution  classify  its own  assets  on a  regular  basis.  In  addition,  in
connection  with  examinations of savings  institutions,  OTS and FDIC examiners
have authority to identify  problem assets and, if appropriate,  require them to
be classified.  There are three classifications for problem assets: substandard,
doubtful,  and loss.  Substandard assets have one or more defined weaknesses and
are characterized by the distinct  possibility that the institution will sustain
some  loss if the  deficiencies  are not  corrected.  Doubtful  assets  have the
weaknesses of substandard assets, with the additional  characteristics  that the
weaknesses  make  collection  or  liquidation  in full on the basis of currently
existing  facts,  conditions  and  values  questionable,  and  there  is a  high
possibility of loss. An asset classified loss is considered uncollectible and of
such  little  value that  continuance  as an asset on the  balance  sheet of the
institution  is not  warranted.  Assets  classified as  substandard  or doubtful
require the institution to establish prudent general allowances for loan losses.
If an asset or portion  thereof is  classified  as loss,  the  institution  must
either  establish  specific  allowances for loan losses in the amount of 100% of
the  portion of the asset  classified  loss,  or charge off such  amount.  If an
institution does not agree with an examiner's classification of an asset, it may
appeal this  determination to the Regional  Director of the OTS. On the basis of
management's  review,  at  September  30, 1999 the Company had  classified  $1.3
million of loans as substandard.

      The Company's  classified  assets consist  principally  of  non-performing
loans and  certain  other  loans of  concern  discussed  herein.  As of the date
hereof, these asset  classifications are substantially  consistent with those of
the OTS and FDIC.

      NON-PERFORMING  ASSETS.  The  table  below  sets  forth  the  amounts  and
categories of the Company's non-performing assets at the dates indicated.  Loans
are placed on  non-accrual  status when the  collection of principal or interest
becomes doubtful. Real estate owned represents properties acquired in settlement
of  loans.  The  Company's   prospective  adoption  of  Statement  of  Financial
Accounting Standards ("SFAS") No. 114, ACCOUNTING BY CREDITORS FOR IMPAIRMENT OF
A LOAN,  effective  October 1, 1995, had no impact on the  comparability of this
information.

                                       18

<PAGE>

<TABLE>
<CAPTION>
                                                              At September 30,
                                                --------------------------------------------
                                                   1999   1998   1997      1996      1995
                                                -------- ------ -------- --------- ---------
                                                           (Dollars in Thousands)
<S>                                              <C>     <C>     <C>    <C>       <C>
Non-accrual loans past due ninety days or more:
  Real estate mortgage loans:
       One- to four-family                         $347    $515    $389   $1,757    $2,759
       Multi-family (1)                             ---     ---     ---      ---       389
       Commercial                                   305     203     211      214       ---
       Land                                         ---     ---     250      250        49
       Construction                                 ---     ---     279      511       279
  Consumer loans                                    103      35       9       43        54
                                                 ------  ------  ------   ------    ------
           Total                                    755     753   1,138    2,775     3,530
Real estate owned, net                              ---     305     379      603       227
                                                 ------  ------  ------   ------    ------
Total non-performing assets                        $755  $1,058  $1,517   $3,378    $3,757
                                                 ======  ======  ======   ======    ======

Allowance for loan losses                        $1,503  $1,302  $1,093     $937      $719
                                                 ======  ======  ======   ======    ======
Ratios:
  Non-performing loans to total loans receivable   0.25%   0.41%   0.94%    3.14%     4.15%
  Non-performing assets to total assets            0.16    0.28    0.48     1.30      1.80
  Allowance for loan losses to:
      Non-performing loans                       199.07  172.91   96.05    33.77     20.37
      Total loans receivable                       0.50    0.70    0.90     1.06      0.84

</TABLE>
- --------------------------------
 (1) Includes a loan of $309,000  classified as a troubled debt restructuring at
  September 30, 1995.  Collections and charge-offs in fiscal 1996 eliminated the
  recorded investment in this loan.

      For the year ended  September 30, 1999,  gross interest  income of $69,000
would have been  recorded if the  non-accrual  loans at  September  30, 1999 had
remained current in accordance with their original terms. The amount of interest
income actually received on such loans in fiscal 1999 was $42,000. See Note 3 of
the Notes to Consolidated Financial Statements.

      At September 30, 1999,  the Company's  non-performing  loans  consisted of
four loans secured by one- to  four-family  real estate located in the Company's
market area which totaled $347,000; two loans for $305,000 secured by two stores
and 13 apartments  located in Yonkers,  New York; and eight consumer loans which
totaled $103,000. At September 30, 1999, there was no real estate owned.

      OTHER LOANS OF CONCERN.  In addition to the non-performing  loans and real
estate owned discussed in the preceding section,  as of September 30, 1999 there
were other loans of concern  totaling  approximately  $451,000.  These are loans
with respect to which known  information  about the possible  credit problems of
the  borrowers  or  the  cash  flows  of the  security  properties  have  caused
management  to have  concerns as to the ability of the  borrowers to comply with
present  loan  repayment  terms and which may result in the future  inclusion of

                                       19

<PAGE>

such items in the non-performing asset categories. Management has considered the
Company's  non-performing  loans and other loans of concern in establishing  the
allowance for loan losses.

      As of September 30, 1999,  the Company's  other loans of concern  included
the following loans with principal balances in excess of $200,000:

         The  Company  has a  $230,000  land loan,  secured by a lot  located in
   Patterson,  New York. The borrower intended to build a commercial building on
   the  security  property.  At  September  30,  1999,  although  this  loan was
   performing, it was classified substandard due to hazardous building materials
   on an  adjacent  lot which may result in a decline  in value of the  security
   property.  Although a phase I  environmental  study performed on the security
   property did not disclose any contamination to the security property from the
   adjoining  lot,  the  contamination  on the  adjacent  lot  was  subsequently
   discovered  and has prevented  the borrower from using the security  property
   for its intended purpose.  As a result, the loan was extended and modified in
   January  1997 as a  15-year,  self-liquidating  loan  with a  market  rate of
   interest.  The  borrower  is  continuing  to make  payments  on this  loan as
   required by the terms of the loan agreement and is waiting for the resolution
   of the problem with the adjacent property.

     The  Company  has a  $221,000  participation  interest  in a  $3.5  million
   commercial  mortgage loan secured by a two-story  office building  located in
   Queens,  New York originated by the Thrift  Association  Service  Corporation
   ("TASCO").  This loan originally had a 30-year  amortization  schedule with a
   balloon  payment  which was due in  December  1996.  Prior to this  scheduled
   maturity,  the borrower had been unsuccessful in securing  financing in order
   to payoff the loan.  As a result,  a short-term  extension was granted at the
   original terms of the loan until December 1997. In December 1997 the loan was
   extended at market  terms for an  additional  five-year  term with  principal
   payments  based on a 25-year  amortization  schedule.  Although  the loan was
   current as of September 30, 1999,  the Company  considers  this loan to be of
   concern due to its past performance and extended term.

      ALLOWANCE FOR LOAN LOSSES.  The  allowance for loan losses is  established
through a provision for loan losses charged to operations  based on management's
evaluation  of the  risk  inherent  in the  loan  portfolio.  The  allowance  is
established  as an amount that  management  believes  will be adequate to absorb
probable  losses on existing  loans.  The allowance for loan losses  consists of
amounts  specifically  allocated to  non-performing  loans and potential problem
loans (if any) as well as allowances  determined  for each major loan  category.
Loan categories such as single-family  residential  mortgages and consumer loans
are generally evaluated on an aggregate or "pool" basis by applying loss factors
to the current  balances of the various  loan  categories.  The loss factors are
determined by management  based on an evaluation of historical loss  experience,
delinquency  trends,  volume  and type of lending  conducted,  and the impact of
current economic conditions in the Company's market area.

      Management's evaluation of the adequacy of the allowance, which is subject
to periodic review by the Company's  regulators,  takes into  consideration such
factors as the historical loan

                                       20
<PAGE>

loss  experience,  known and  inherent  risks in the  portfolio,  changes in the
nature and volume of the loan portfolio,  overall portfolio  quality,  review of
specific problem loans,  estimated value of underlying  collateral,  and current
economic  conditions that may affect borrowers  ability to pay. While management
believes that it uses the best information  available to determine the allowance
for loan losses, unforeseen market conditions could result in adjustments to the
allowance for loan losses, and net earnings could be significantly  affected, if
circumstances  differ  substantially from the estimates made in making the final
determination.

      The following  table sets forth  activity in the allowance for loan losses
for the periods indicated. The Company's prospective adoption of SFAS No. 114 in
fiscal 1995 had no impact on the comparability of this information.

                                          For the Year Ended September 30,
                                    --------------------------------------------
                                    1999      1998    1997     1996      1995
                                    ------- ------- -------- -------- ----------
                                                  (Dollars in Thousands)

Balance at beginning of year        $1,302   $1,093   $937     $719      $311
Provision for losses                   235      375    300      462       493
Charge-offs:
     Real estate mortgage loans:
          One- to four-family          (23)     (45)  (132)     (97)      (76)
          Multi-family (1)             ---      ---    ---     (203)      ---
          Land                         ---      (17)   ---      ---       ---
          Construction                 ---      (91)   ---      ---       ---
     Consumer loans                    (20)     (40)   (25)     (33)      (13)
                                    ------   ------ ------     ----      ----
          Total charge-offs            (43)    (193)  (157)    (333)      (89)
Recoveries                               9       27     13       89         4
                                    ------   ------ ------     ----      ----
          Net charge-offs              (34)    (166)  (144)    (244)      (85)

Balance at end of year              $1,503   $1,302 $1,093     $937      $719
                                    ======   ====== ======     ====      ====
Ratio of net charge-offs to
     average total loans             0.02%    0.10%  0.15%    0.29%     0.10%

- -------------------------
(1)Charge-offs  in fiscal 1996 relate to the Company's  purchased  participation
  interests in a multi-family loan originated by TASCO.

                                       21

<PAGE>


      The following table sets forth the allowance for loan losses  allocated by
loan category,  the total loan amounts by category,  and the percent of loans in
each category to loans receivable at the dates indicated.

<TABLE>
<CAPTION>
                                                                 At September 30,
                         ----------------------------------------------------------------------------------------------------
                                       1999                             1998                             1997
                         --------------------------------- --------------------------------- --------------------------------
                                                Percent of                        Percent of                      Percent of
                                                 Loans in                          Loans in                        Loans in
                                        Loan       Each                 Loan         Each                 Loan       Each
                                       Amounts   Category              Amounts     Category              Amounts   Category
                          Allowance      by      to Total Allowance      by        to Total   Allowance    by      to Total
                           Amount    Category(1)  Loans    Amount     Category(1)    Loans     Amount    Category    Loans
                         ---------- ------------ --------- -------- -------------- --------- ---------- ---------- ----------
                                                                  (Dollars in thousands)


Real estate mortgage loans:
<S>                       <C>       <C>           <C>     <C>        <C>            <C>       <C>      <C>          <C>
   One- to four-family      $895      $244,466      81.5%   $917       $153,891       82.9%     $608     $91,367      75.5%
   Multi-family               86        16,264       5.4      16          7,846        4.2        11       5,658       4.7
   Commercial                297        26,753       8.9     160         12,766        6.9       121      11,990       9.9
   Construction               11         2,812       0.9      23          2,613        1.4        98       2,786       2.3
   Land(2)                   118         1,502       0.5     128            932        0.5       196       1,814       1.5
Consumer and commercial
   business loans             96         8,254       2.8      58          7,544        4.1        59       7,419       6.1
                          ------      --------     -----  ------       --------      -----    ------    --------     -----
Total                     $1,503      $300,051     100.0% $1,302       $185,592      100.0%   $1,093    $121,034     100.0%
                          ======      ========     =====  ======       ========      =====    ======    ========     =====
</TABLE>

<TABLE>
<CAPTION>
                                              At September 30,
                         -----------------------------------------------------------------
                                     1996                             1995
                         -------------------------------- --------------------------------
                                               Percent of                      Percent of
                                                Loans in                        Loans in
                                      Loan        Each                 Loan       Each
                                     Amounts    Category              Amounts   Category
                          Allowance     by      to Total  Allowance      by     to Total
                           Amount    Category     Loans    Amount     Category    Loans
                         ---------- ----------- --------- --------- ----------- ----------
                                             (Dollars in thousands)


Real estate mortgage loans:
<S>                         <C>       <C>          <C>       <C>       <C>        <C>
   One- to four-family      $538      $62,283      70.6%     $302      $63,282    74.4%
   Multi-family               11        5,471       6.2        64        5,647     6.6
   Commercial                 91        9,117      10.3        66        6,575     7.7
   Construction               74        2,175       2.5        75        2,205     2.6
   Land(2)                   166        1,934       2.2       171        2,112     2.5
Consumer and commercial
   business loans             57        7,266       8.2        41        5,271     6.2
                            ----      -------     -----      ----      -------   -----
Total                       $937      $88,246     100.0%     $719      $85,092   100.0%
                            ====      =======     =====      ====      =======   =====

</TABLE>

- -------------------------
(1) Excludes real estate  mortgage  loans held for sale of $1.2  million,  $13.3
  million and $20.4 million, respectively, at September 30, 1999, 1998 and 1997.
(2) The  allowance  principally  represents  an  allocation  to land  loans  "of
  concern." See "- Other Loans of Concern."


                                       22

<PAGE>


INVESTMENT ACTIVITIES

      GENERAL.  The Company  utilizes  mortgage-backed  and other  securities in
virtually  all aspects of its  asset/liability  management  strategy.  In making
investment decisions, the Board of Directors considers,  among other things, the
Company's yield and interest rate objectives,  its interest rate and credit risk
position, and its liquidity and cash flow.

      Yonkers Savings must maintain  minimum levels of investments  that qualify
as liquid  assets  under OTS  regulations.  Liquidity  may  increase or decrease
depending upon the  availability of funds and comparative  yields on investments
in relation to the return on loans. Cash flow projections are regularly reviewed
and updated to assure that adequate liquidity is maintained.

      Generally,  the investment  policy of the Company is to invest funds among
categories   of   investments   and   maturities   based   upon  the   Company's
asset/liability  management  policies,  investment  quality,  loan  and  deposit
volume, liquidity needs and performance objectives. SFAS No. 115, ACCOUNTING FOR
CERTAIN  INVESTMENTS IN DEBT AND EQUITY SECURITIES,  requires that securities be
classified into three categories:  trading, held to maturity,  and available for
sale. Securities that are bought and held principally for the purpose of selling
them in the near term are  classified as trading  securities and are reported at
fair  value  with  unrealized  gains  and  losses  included  in  earnings.  Debt
securities for which the Company has the positive  intent and ability to hold to
maturity are classified as held to maturity and reported at amortized  cost. All
other securities not classified as trading or held to maturity are classified as
available  for sale.  Available-for-sale  securities  are reported at fair value
with unrealized gains and losses included,  on an after-tax basis, in a separate
component of  stockholders'  equity.  At September 30, 1999,  the Company had no
securities classified as trading. At September 30, 1999, $116.7 million or 84.2%
of  the  Company's  mortgage-backed  and  other  securities  was  classified  as
available for sale.  The remaining  $21.9 million,  or 15.8%,  was classified as
held to maturity.

      MORTGAGE-BACKED   SECURITIES.   The  Company  invests  in  mortgage-backed
securities   in  order  to   supplement   loan   production   and   achieve  its
asset/liability   management   goals.   The   Company   has  also   invested  in
mortgage-backed   securities,   including  collateralized  mortgage  obligations
("CMOs"),  in order to take  advantage  of the spread  between the yield on such
securities  and the cost of  borrowings  from the  FHLB  and  other  "wholesale"
sources.  In a number of  instances,  the  expected  maturity of the  securities
purchased has been significantly longer than the term of the related borrowings.

       Substantially all of the mortgage-backed  securities owned by the Company
are issued,  insured or  guaranteed  either  directly or indirectly by a federal
agency or are rated "AA" or higher.  As of September  30, 1999,  the Company did
not have any  mortgage-backed  securities of a single issuer in excess of 10% of
the Company's  stockholders' equity,  except for federal agency obligations.  At
September 30, 1999, the Company classified  mortgage-backed  securities of $21.4
million as held to maturity and $75.9 million as available for sale.

                                       23

<PAGE>

Consistent with its asset/liability  management strategy,  at September 30, 1999
$19.4  million,  or  19.4%,  of the  Company's  mortgage-backed  securities  had
adjustable interest rates.

      CMOs  are  securities   derived  by  reallocating   the  cash  flows  from
mortgage-backed  securities  or pools  of  mortgage  loans  in  order to  create
multiple classes, or tranches, of securities with coupon rates and average lives
that differ from the underlying  collateral as a whole.  The term to maturity of
any particular  tranche is dependent upon the prepayment speed of the underlying
collateral as well as the structure of the particular CMO. As a result, the cash
flows (and hence the values) of certain CMOs are subject to substantial change.

      Management  believes that CMOs at times  represent  attractive  investment
alternatives  relative to other  investments due to the wide variety of maturity
and repayment options available  through such  investments.  In particular,  the
Company has from time to time  concluded  that short and  intermediate  duration
CMOs (seven-year or less estimated average life) represent a better  combination
of  rate  and  duration  than  adjustable-rate  mortgage-backed  securities.  At
September  30, 1999,  the Company  held $4.5 million of CMOs,  all of which were
classified as held-to-maturity.

       Prior to the purchase of a CMO,  the Company  conducts an analysis of the
security to assess its price  volatility.  The  analysis is designed to show the
expected  change in the value of the security  that would result from  immediate
parallel  shifts  in the  yield  curve of plus or minus  100,  200 and 300 basis
points. The Company  establishes risk tolerance levels for its CMO activities on
a periodic  basis  based on its  overall  asset/liability  management  goals and
market conditions.

      The fair value of the Company's mortgage-backed  securities,  particularly
those  carrying  fixed rates,  would  decline  significantly  in the event of an
increase in interest  rates.  In  addition,  a decrease in interest  rates could
result in an increase in prepayments on the fixed-rate  portion of the Company's
mortgage-backed  securities  portfolio.  Funds  from  such  prepayments  may  be
reinvested at a lower yield. Similarly, a decline in interest rates would result
in the downward adjustment of the rates earned on the Company's adjustable-rate,
mortgage-backed  securities  portfolio  resulting  in lower  yields and interest
income in future periods.

       For  additional  information  regarding  the  Company's   mortgage-backed
securities  portfolio,  see  Note  2 of  the  Notes  to  Consolidated  Financial
Statements.

                                       24
<PAGE>

      The following  table sets forth the  amortized  cost and fair value of the
mortgage-backed  securities portfolio, by accounting classification category and
by type of security, at the dates indicated:

                                             At September 30,
                         -------------------------------------------------------
                               1999                1998               1997
                         ----------------- -------------------- ----------------
                         Amortized    Fair  Amortized   Fair    Amortized  Fair
                           Cost      Value     Cost     Value      Cost   Value
                         --------   -------  --------  --------  ------- -------
Held to Maturity
 Pass-through securities $ 16,897   $16,934  $ 24,704  $ 25,231  $35,283 $35,905
 CMOs                       4,539     4,531     9,104     9,165   15,063  15,066
                         --------   -------  --------  --------  ------- -------
   Total                   21,436    21,465    33,808    34,396   50,346  50,971
                         --------   -------  --------  --------  ------- -------
Available for Sale
 Pass-through securities   78,651    75,944    78,549    79,678   34,460  34,892
 CMOs                         ---       ---       ---       ---    8,148   8,146
                         --------   -------  --------  --------  ------- -------
   Total                   78,651    75,944    78,549    79,678   42,608  43,038
                         --------   -------  --------  --------  ------- -------
   Total mortgage-backed
     securities          $100,087   $97,409  $112,357  $114,074  $92,954 $94,009
                         ========   =======  ========  ========  ======= =======

      All  mortgage-backed  securities are guaranteed by, Ginnie Mae, Fannie Mae
or Freddie Mac, except for privately-issued securities with an amortized cost of
$115,000,   $160,000  and  $302,000  at  September  30,  1999,  1998  and  1997,
respectively.

                                       25
<PAGE>

      The following table sets forth certain information regarding the amortized
cost,  fair value and weighted  average yield of the  Company's  mortgage-backed
securities at September 30, 1999.  The entire  amortized  cost and fair value of
such  securities  are  reflected in the maturity  period that includes the final
security  payment  date and,  accordingly,  no effect has been given to periodic
repayments or possible prepayments.  In addition, under the structure of some of
the Company's CMOs, the Company's short- and intermediate-tranche interests have
repayment priority over the longer-term tranches of the same underlying mortgage
pool.

<TABLE>
<CAPTION>
                                                           At September 30, 1999
                                          --------------------------------------------------------
                                                 Held to Maturity         Available for Sale
                                          ----------------------------- --------------------------
                                                              Weighted                    Weighted
                                          Amortized   Fair    Average  Amortized    Fair   Average
                                            Cost      Value    Yield      Cost     Value    Yield
                                          -------- --------- ---------- -------- -------- --------
                                                               (Dollars in thousands)
<S>                                      <C>       <C>         <C>     <C>       <C>      <C>
Pass-through securities:
   Due after 1 year but within 5 years    $   318   $   332     7.95%   $   ---   $   ---    ---%
   Due after 5 years but within 10 years       67        68     7.39        ---       ---    ---
   Due after 10 years                      16,512    16,534     6.58     78,651    75,944   6.81
                                          -------   -------     ----    -------   -------   ----
     Total                                $16,897   $16,934     6.60%   $78,651   $75,944   6.81%
                                          =======   =======     ====    =======   =======   ====
CMOs:
   Due after 1 year but within 5 years    $   280   $   285     8.00%   $   ---   $   ---    ---%
   Due after 5 years but within 10 years      641       638     5.75        ---       ---    ---
   Due after 10 years                       3,618     3,608     5.62        ---       ---    ---
                                          -------   -------     ----    -------   -------   ----
     Total                                $ 4,539   $ 4,531     5.79%   $   ---   $   ---    ---%
                                          =======   =======     ====    =======   =======   ====
</TABLE>

      The  following  table  sets  forth  the  activity  in the  mortgage-backed
securities portfolio for the periods indicated.

                                        For the Year Ended September 30,
                                     -------------------------------------
                                         1999        1998         1997
                                     ----------- ------------ ------------
                                                (In thousands)

Amortized cost at beginning of year   $112,357     $92,954       $80,964
Purchases:
 Pass-through securities:
   Fixed rate                           34,851      74,391        15,144
   Adjustable rate                         ---         ---         2,502
                                      --------     -------       -------
     Total pass-through securities      34,851      74,391        17,646
 CMOs                                      ---         ---         8,149
                                      --------     -------       -------
     Total purchases                    34,851      74,391        25,795
                                      --------     -------       -------
Sales                                  (15,377)    (16,667)       (4,372)
Principal repayments                   (31,414)    (38,116)       (9,421)
Premium amortization, net of
    discount accretion                    (330)       (205)          (12)
                                      --------     -------       -------
Amortized cost at end of year         $100,087    $112,357       $92,954
                                      ========     =======       =======

                                       26

<PAGE>

      OTHER SECURITIES. In addition to mortgage-backed  securities,  the Company
also  invests  in   high-quality   assets   (primarily   government  and  agency
obligations)  with short and intermediate  terms (typically seven years or less)
to maturity.  At  September  30,  1999,  the Company did not own any  investment
securities of a single issuer, which exceeded 10% of the Company's stockholders'
equity,  other than U.S. Government or federal agency obligations.  From time to
time, the Company holds  high-grade,  medium-term  (up to five years)  corporate
debt securities,  as well as common stocks and mutual fund shares. See Note 2 of
the  Notes to  Consolidated  Financial  Statements  for  additional  information
regarding the Company's securities portfolio.

      The following  table sets forth the amortized cost and fair value of other
securities,  by accounting  classification  category and by type of security, at
the dates indicated:

<TABLE>
<CAPTION>
                                                         At September 30,
                                        -------------------------------------------------
                                                1999           1998           1997
                                        --------------- --------------- -----------------
                                        Amortized  Fair Amortized  Fair Amortized   Fair
                                           Cost   Value    Cost   Value    Cost    Value
                                        -------- ------ -------- ------ -------- --------
                                                        (Dollars in thousands)
<S>                                      <C>     <C>     <C>     <C>     <C>      <C>
Available for Sale
 U.S. Government and Agency securities   $41,527 $40,156 $43,801 $44,810 $40,805  $41,469
 Equity securities                           818     612     967     737   1,923    1,779
                                         ------- ------- ------- ------- -------  -------
     Total                                42,345  40,768  44,768  45,547  42,728   43,248
                                         ------- ------- ------- ------- -------  -------
Held to Maturity
  U.S. Government and Agency securities  $   500 $   494 $ 9,495 $ 9,553 $25,983  $25,931
                                         ------- ------- ------- ------- -------  -------
Total other securities                   $42,845 $41,262 $54,263 $55,100 $68,711  $69,179
                                         ======= ======= ======= ======= =======  =======
</TABLE>

      The following table sets forth certain information regarding the amortized
cost,  fair  value  and  weighted  average  yield of other  debt  securities  at
September 30, 1999, by remaining period to contractual maturity.

                                                 At September 30, 1999
                                    --------------------------------------------
                                      Held to Maturity      Available for Sale
                                    --------------------- ----------------------
                                                 Weighted               Weighted
                                   Amortized Fair Average Amortized Fair Average
                                       Cost  Value Yield    Cost   Value  Yield
                                    ------- ----- ------- -------- ----- -------
                                                 (Dollars in thousands)
U.S. Government and Agency securities:
 Due after 1 year but within 5 years   $500  $494  5.99% $   --- $   ---   ---%
 Due after 5 years but within 10 years  ---   ---   ---    2,000   2,021  7.58
 Due after 10 years                     ---   ---   ---   39,527  38,135  7.24
                                       ----  ----  ----  ------- -------  ----
  Total                                $500  $494  5.99% $41,527 $40,156  7.25%
                                       ====  ====  ====  ======= =======  ====

                                       27
<PAGE>

SOURCES OF FUNDS

      GENERAL. The Company's primary sources of funds are deposits,  borrowings,
payments (including prepayments) of loan principal, interest earned on loans and
securities, repayments of securities and other funds provided from operations.

      DEPOSITS.  The Company offers a variety of deposit  accounts having a wide
range of interest  rates and terms.  The Company's  deposits  consist of regular
savings  (passbook)  accounts,  transaction (NOW and checking)  accounts,  money
market  accounts,  club  accounts  and  certificate  accounts.  The Company only
solicits deposits in its market area and does not accept brokered deposits.  The
Company  relies  primarily on  competitive  pricing  policies,  advertising  and
customer service to attract and retain these deposits and provides incentives to
employees who refer new deposit  customers to the Company.  The Company also has
ATMs located in eight branch offices and three offsite locations, one located in
a hospital and two in supermarkets.

      The variety of deposit  accounts  offered by the Company has allowed it to
be competitive in obtaining funds and to respond with  flexibility to changes in
consumer demand.  As certain customers have become more interest rate conscious,
the Company has become more  susceptible to short-term  fluctuations  in deposit
flows.  The  Company  manages the  pricing of its  deposits in keeping  with its
asset/liability management, profitability and growth objectives.

      Management  believes  that the  "core"  portion of the  Company's  regular
savings,  transaction,  money market and club accounts can have a lower cost and
be more  resistant  to interest  rate  changes  than  certificate  accounts  and
therefore  are  relatively  stable  sources of  deposits.  These  core  accounts
increased  by a higher  amount in 1999 than in other recent  years.  The Company
continues  to utilize  customer  service and  marketing  initiatives  (including
newspaper  advertisements)  in an effort to maintain  and increase the volume of
such deposits. However, the ability of the Company to attract and maintain these
accounts  (as well as  certificate  accounts)  has been and will  continue to be
affected by market conditions.

                                       28
<PAGE>

      The following table sets forth the deposit activity of the Company for the
periods indicated.

                                   For the Year Ended September 30,
                                 -----------------------------------
                                    1999         1998          1997
                                 ----------- ------------ ----------
                                        (Dollars in thousands)

Balance at beginning of year      $231,181     $207,933     $190,675
Deposits                           738,157      593,174      425,392
Withdrawals                       (705,907)    (578,982)    (416,056)
Interest credited                    9,543        9,056        7,922
                                  --------     --------     --------
Balance at end of year            $272,974     $231,181     $207,933
                                  ========     ========     ========
Net increase during the year:
    Amount                        $ 41,793     $ 23,248     $ 17,258
                                  ========     ========     ========
    Percent                          18.1%        11.2%         9.1%
                                  ========     ========     ========

      The following table sets forth the  distribution of the Company's  deposit
accounts and the related weighted average interest rates at the dates indicated.

<TABLE>
<CAPTION>
                                                                  At September 30,
                              ------------------------------------------------------------------------------------
                                            1999                       1998                        1997
                                          Percent Weighted             Percent  Weighted          Percent Weighted
                                         of Total  Average             of Total  Average          of Total Average
                                Amount   Deposits   Rate     Amount    Deposits   Rate    Amount  Deposits  Rate
                              --------- --------- --------- -------- ---------- -------- ------- --------- -------
                                                             (Dollars in thousands)

<S>                           <C>          <C>     <C>     <C>          <C>      <C>     <C>       <C>     <C>
Checking accounts              $10,769      4.0%     ---%   $  5,423      2.4%     ---%   $ 4,655    2.0%    ---%
NOW accounts                    24,708      9.1     1.06      21,123      9.1     1.00     19,055    8.2    2.00
Money market accounts           33,429     12.3     3.19      27,613     11.9     3.64     21,624    9.4    3.33
Regular savings accounts        50,776     18.6     2.23      43,492     18.8     2.43     44,591   19.3    2.56
Club accounts                    1,480      0.5     2.23       1,282      0.6     2.43      1,132    0.6    2.56
Savings certificate accounts   151,812     55.6     5.04     132,248     57.2     5.43    116,876   50.6    5.45
                              --------    -----     ----    --------    -----     ----   --------   ----    ----
    Total                     $272,974    100.0%    3.71%   $231,181    100.0%    4.10%  $207,933   89.9%   4.15%
                              ========    =====     ====    ========    =====     ====   ========   ====    ====
</TABLE>

      The following  table sets forth,  by interest  rate ranges,  the amount of
savings certificate  accounts  outstanding at the dates indicated and the period
to maturity of savings certificate accounts outstanding at September 30, 1999.

<TABLE>
<CAPTION>
                                  At September 30, 1999
                 ------------------------------------------------------
                                    Period to Maturity                      Total at
                 ------------------------------------------------------    September 30,
                  Less than   One to     More than             Percent  -------------------
                  One Year  Three Years Three Years   Total   of Total    1998       1997
                 --------- ------------ ------------ --------- -------- --------- ---------
                                                  (Dollars in thousands)

<S>              <C>          <C>         <C>        <C>         <C>    <C>        <C>
4.00% and below  $  2,539     $    80     $  ---     $  2,619    1.7%   $    ---   $    ---
4.01% to 5.00%     58,409      14,240      1,513       74,162   48.9      29,677     31,003
5.01% to 6.00%     39,040      23,407      4,139       66,586   43.9      82,960     74,440
6.01% to 7.00%      7,118         920        196        8,234    5.4      19,611     11,433
7.01% and above       211         ---        ---          211    0.1         ---        ---
                 --------     -------     ------     --------  -----    --------   --------
    Total        $107,317     $38,647     $5,848     $151,812  100.0%   $132,248   $116,876
                 ========     =======     ======     ========  =====    ========   ========
</TABLE>

                                       29

<PAGE>

      The  following  table sets forth the  maturity  distribution  and  related
weighted average interest rates for savings  certificate  accounts with balances
less than $100,000, accounts of $100,000 or more, and total savings certificates
at September 30, 1999.


                                Less than $100,000 $100,000 or more  Total
                                ------------------ ---------------- -----------
                                          Weighted      Weighted       Weighted
                                           Average       Average        Average
                                    Amount  Rate  Amount   Rate   Amount  Rate
                                ---------- ------ ------- ------- ------- -----
                                                 (Dollars in thousands)

Within three months               $ 29,953 4.91% $ 5,110   4.90% $ 35,063 4.91%
After three but within six months   23,988 4.87    3,943   5.15    27,931 4.91
After six but within 12 months      37,168 4.95    7,155   5.19    44,323 4.99
                                  --------       -------         --------
    Total within one year           91,109 4.92   16,208   5.09   107,317 4.94
After one but within two years      28,067 5.18    5,423   5.48    33,490 5.23
After two but within three years     4,553 5.34      604   5.56     5,157 5.36
After three but within five years    5,848 5.38      ---    ---     5,848 5.38
                                  --------       -------         --------
    Total                         $129,577 5.01% $22,235   5.20% $151,812 5.04%
                                  ========       =======         ========

      BORROWINGS.  The  Company's  other  available  sources  of  funds  include
securities  repurchase  agreements  and advances from the FHLB of New York. As a
member of the FHLB of New York,  the Company is required to own capital stock in
the FHLB of New York and is  authorized  to apply for advances  from the FHLB of
New York.  Each FHLB credit  program  has its own  interest  rate,  which may be
fixed, or variable, and range of maturities.  The FHLB of New York may prescribe
the acceptable  uses for these  advances,  as well as limitations on the size of
the advances and repayment provisions.  At September 30, 1999, the Company had a
collateral  pledge  arrangement  with the FHLB of New York pursuant to which the
Company may borrow advances of up to $113.8 million. On such date, $47.9 million
of FHLB advances  were  outstanding.  These  advances were used to fund mortgage
loans.

      The Company enters into securities  repurchase agreements with the FHLB of
New York  utilizing  mortgage-backed  and other  securities  as  collateral.  At
September 30, 1999,  the Company had $100.0  million of  outstanding  borrowings
under   securities   repurchase   agreements   which  were   collateralized   by
mortgage-backed  and other  debt  securities  with a total  fair value of $106.8
million.

      The following  table sets forth  information  concerning  the balances and
interest rates on borrowings at the dates and for the periods indicated.

                                       30

<PAGE>

                                                        At or for the Year
                                                       Ended September 30,
                                                   ----------------------------
                                                     1999       1998      1997
                                                   --------- ---------- -------
                                                      (Dollars in thousands)

Securities repurchase agreements:
    Balance at end of year                         $ 99,987  $107,790  $54,096
    Average balance during year                      82,681    81,892   32,074

Maximum outstanding at any month end                100,962   119,890   54,096
    Weighted average interest rate at end of year      5.53%     5.64%    5.82%
    Average interest rate during the year              5.48      5.76     5.77
FHLB advances:
    Balance at end of year                         $ 47,949  $    ---  $ 6,000
    Average balance during year                      14,475     4,139    3,186
    Maximum outstanding at any month end             47,949    11,000    7,500
    Weighted average interest rate at end of year      5.19%      ---%    6.75%
    Average interest rate during the year              5.61      5.99     5.84


      See  Note 7 of the  Notes to the  Consolidated  Financial  Statements  for
further information  concerning the Company's securities  repurchase  agreements
and FHLB advances.

SUBSIDIARIES

      At September  30, 1999,  the  Association  had two  subsidiaries,  Yonkers
Financial Services Corporation,  which offers life insurance and annuities on an
agency basis to the  Association's  customers and Yonkers REIT, Inc., see note 8
of the Notes to Consolidated Financial Statements.

COMPETITION

      The Company faces extremely  strong  competition  both in originating real
estate loans and in attracting deposits.  Competition in originating loans comes
primarily  from  mortgage  bankers,  commercial  banks,  credit unions and other
savings  institutions,  which also make loans secured by real estate  located in
the Company's  market area.  The Company  competes for loans  principally on the
basis of the  interest  rates  and loan fees it  charges,  the types of loans it
originates and the quality of services it provides to borrowers.

      Competition  for deposits is intense given the size of the New York market
and the fact that it is the home state for many large  regional and money center
banks.  Competition  for  deposits is  principally  from money market and mutual
funds,  securities  firms,  commercial  banks,  credit  unions and other savings
institutions  located in the same communities.  There is further competition for
deposits from  institutions  offering home and internet  computer  banking.  The
ability of the Company to attract and retain deposits  depends on its ability to
provide an investment  opportunity  that satisfies the requirements of investors
as to rate of return,

                                       31

<PAGE>

liquidity,  risk,  convenient  locations  and  other  factors.  The  Company  is
significantly smaller than most of its competitors,  which due to their size and
economies of scale, generally offer a broader range of deposit products than the
Company. The Company competes for these deposits by offering deposit accounts at
competitive  rates,  convenient  business  hours,  availability  of  ATMs  and a
customer  oriented staff. As of June 30, 1998, the latest date such  information
was  available,  there were 323 other thrift,  commercial  bank and credit union
offices in Westchester  County which compete for deposits.  As of June 30, 1998,
the Company held approximately 1.1% of total deposits in Westchester County.

EMPLOYEES

      At  September  30, 1999,  the Company had a total of 90  full-time  and 11
part-time  employees.  None of the Company's  employees are  represented  by any
collective bargaining agreement.  Management considers its employee relations to
be good.

REGULATION

      GENERAL.  Yonkers  Savings  is a  federally  chartered  savings  and  loan
association,  the deposits of which are federally insured and backed by the full
faith and credit of the United States Government.  Accordingly,  Yonkers Savings
is  subject to broad  federal  regulation  and  oversight  extending  to all its
operations.  Yonkers  Savings is a member of the FHLB of New York and is subject
to certain  limited  regulation by the Board of Governors of the Federal Reserve
System  ("Federal  Reserve  Board").  As the savings and loan holding company of
Yonkers Savings,  the Holding Company also is subject to federal  regulation and
oversight.  The purpose of holding company  regulation is to protect  subsidiary
savings associations.  Certain of these regulatory requirements and restrictions
are discussed below or elsewhere in this document.

      FEDERAL  REGULATION  OF  SAVINGS  ASSOCIATIONS.   The  OTS  has  extensive
authority  over  the  operations  of  savings  associations.  As  part  of  this
authority, Yonkers Savings is required to file periodic reports with the OTS and
is subject to periodic  examinations  by the OTS and the FDIC.  The last regular
OTS safety and soundness  examination of Yonkers Savings was as of July 1, 1999.
When these examinations are conducted by the OTS and the FDIC, the examiners may
require  Yonkers  Savings to provide for higher  general or  specific  loan loss
reserves.  All savings  associations  are subject to a  semi-annual  assessment,
based upon the savings association's total assets, to fund the operations of the
OTS.  Yonkers  Savings' OTS assessment  for the fiscal year ended  September 30,
1999 was approximately $80,000.

      The  OTS  also  has  extensive  enforcement  authority  over  all  savings
institutions  and their holding  companies,  including  Yonkers  Savings and the
Holding Company.  This enforcement  authority includes,  among other things, the
ability to assess civil money penalties,  to issue  cease-and-desist  or removal
orders and to initiate injunctive actions.

      Yonkers  Savings'  general  permissible  lending  limit  for  loans-to-one
borrower is equal to the greater of  $500,000 or 15% of  unimpaired  capital and
surplus  (except  for  loans  fully

                                       32
<PAGE>

secured by certain readily  marketable  collateral,  in which case this limit is
increased to 25% of  unimpaired  capital and  surplus).  At September  30, 1999,
Yonkers Savings' lending limit under this restriction was $5.1 million.  Yonkers
Savings is in compliance with the loans-to-one borrower limitation.

      INSURANCE OF ACCOUNTS AND  REGULATION  BY THE FDIC.  As insurer,  the FDIC
imposes deposit insurance premiums and is authorized to conduct  examinations of
and to require reporting by FDIC-insured institutions.  It also may prohibit any
FDIC-insured  institution  from engaging in any activity the FDIC  determines by
regulation  or order to pose a serious  risk to the SAIF.  The FDIC also has the
authority to initiate  enforcement actions against savings  associations,  after
giving the OTS an opportunity to take such action, and may terminate the deposit
insurance if it determines that the institution has engaged in unsafe or unsound
practices or is in an unsafe or unsound condition.

      The FDIC's deposit  insurance  premiums are assessed  through a risk-based
system under which all insured  depository  institutions  are placed into one of
nine  categories  and  assessed  insurance  premiums,  based upon their level of
capital and supervisory evaluation. Under the system, institutions classified as
well  capitalized  (I.E., a core capital ratio of at least 5%, a ratio of Tier 1
or core capital to  risk-weighted  assets  ("Tier 1  risk-based  capital") of at
least 6% and a risk-based  capital ratio of at least 10%) and considered healthy
pay the  lowest  premium,  while  institutions  that  are less  than  adequately
capitalized (I.E., core or Tier 1 risk-based capital ratios of less than 4% or a
risk-based  capital  ratio  of less  than  8%)  and  considered  of  substantial
supervisory concern pay the highest premium. Risk classifications of all insured
institutions are made by the FDIC for each  semi-annual  assessment  period.  At
September  30,  1999,  the  Association  was  classified  as a  well-capitalized
institution.

      The premium schedule for both Bank Insurance Fund ("BIF") and SAIF insured
institutions  ranges  from 0 to 27  basis  points  for  each  $100  in  domestic
deposits.  The  Association's  most recent  assessment  rate was 0 basis points.
However,  SAIF-insured  institutions are required to pay a Financing Corporation
(FICO)  assessment,  in order to fund the  interest  on bonds  issued to resolve
thrift  failures in the 1980s,  currently  equal to about 6 basis points,  while
BIF-insured  institutions  currently pay an assessment equal to about 1.50 basis
points for each $100 in  domestic  deposits.  The  assessment  for  SAIF-insured
institutions  is  expected  to be reduced to about 2 basis  points no later than
January  1,  2000,  when  BIF-insured  institutions  fully  participate  in  the
assessment. These assessments,  which may be revised based upon the level of BIF
and SAIF deposits, will continue until the FICO bonds mature in the year 2015.

      REGULATORY CAPITAL  REQUIREMENTS.  Federally insured savings associations,
such as Yonkers Savings,  are required to maintain a minimum level of regulatory
capital. The OTS has established capital standards, including a tangible capital
requirement,  a leverage  ratio (or core capital)  requirement  and a risk-based
capital requirement applicable to such savings associations.

                                       33
<PAGE>

      The  capital  regulations  require  tangible  capital  of at least 1.5% of
adjusted total assets (as defined by regulation). At September 30, 1999, Yonkers
Savings had tangible capital of $33.7 million, or 7.4% of adjusted total assets,
which is $26.9 million above the minimum  requirement  of 1.5% in effect on that
date.

       In  addition,  all  intangible  assets,  other  than a limited  amount of
purchased  mortgage  servicing  rights and credit  card  relationships,  must be
deducted from tangible capital for calculating  compliance with the requirement.
At September 30, 1999, Yonkers Savings had no intangible assets.

      The OTS regulations  establish  special  capitalization  requirements  for
savings associations that own subsidiaries.  In determining  compliance with the
capital requirements,  all subsidiaries engaged solely in activities permissible
for national  banks or engaged in certain other  activities  solely as agent for
its customers are  "includable"  subsidiaries  that are consolidated for capital
purposes in proportion to the association's level of ownership.  Debt and equity
investments in excludable  subsidiaries are deducted from assets and capital. At
September 30, 1999, Yonkers Savings had two "includable" subsidiaries.

      The capital  standards  also require core capital  equal to at least 4% of
adjusted total assets.  Core capital generally consists of tangible capital plus
certain  intangible  assets,  including a limited  amount of purchased  mortgage
servicing rights and credit card  relationships.  At September 30, 1999, Yonkers
Savings had core  capital  equal to $33.7  million,  or 7.4% of  adjusted  total
assets,  which is $15.4 million above the minimum leverage ratio  requirement of
4% in effect on that date.

       The OTS risk-based capital  regulations  require savings  associations to
have  total  capital  of at  least 8% of  risk-weighted  assets.  Total  capital
consists  of  core  capital,   as  defined  above  and  supplementary   capital.
Supplementary  capital  consists  of  certain  permanent  and  maturing  capital
instruments  that do not qualify as core capital and general  valuation loan and
lease  loss  allowances  up to a  maximum  of  1.25%  of  risk-weighted  assets.
Supplementary  capital may be used to satisfy the risk-based capital requirement
only up to the amount of core capital.  At September 30, 1999,  Yonkers  Savings
had no capital  instruments  that  qualify  as  supplementary  capital  and $1.5
million  of  general  loan  loss   reserves,   which  was  less  than  1.25%  of
risk-weighted assets.

      In determining the amount of risk-weighted  assets, all assets,  including
certain  off-balance sheet items, are multiplied by a risk weight,  ranging from
0% to 100%,  based on the risk inherent in the type of asset.  For example,  the
OTS has assigned a risk weight of 50% for prudently  underwritten permanent one-
to four-family  first lien mortgage  loans not more than 90 days  delinquent and
having a loan to value ratio of not more than 80% at origination  unless insured
to such ratio by an insurer approved by Fannie Mae or Freddie Mac.

      At September 30, 1999,  Yonkers Savings had total capital of $35.2 million
(including  $33.7  million  in core  capital  and  $1.5  million  in  qualifying
supplementary  capital) and  risk-weighted  assets of $196.4 million  (including
$2.8 million in converted off-balance sheet items),

                                       34

<PAGE>

or total capital of 18.0% of risk-weighted assets. This amount was $19.5 million
above the 8% requirement in effect on that date.

      The OTS is authorized to impose  capital  requirements  in excess of these
standards on individual  associations on a case-by-case  basis. The OTS and FDIC
are  authorized  and,  under  certain  circumstances  required,  to take certain
actions   against  savings   associations   that  fail  to  meet  their  capital
requirements.  The OTS is  generally  required to take  action to  restrict  the
activities of an  "undercapitalized  association"  (generally  defined to be one
with less than either 4% core  capital  ratio,  a 4% Tier 1  risk-based  capital
ratio or an 8% risk-based  capital ratio).  Any such  association  must submit a
capital  restoration  plan and until  such plan is  approved  by the OTS may not
increase its assets,  acquire another institution,  establish a branch or engage
in any new activities, and generally may not make capital distributions. The OTS
is  authorized  to impose the  additional  restrictions  that are  applicable to
significantly undercapitalized associations.

      The OTS is also generally  authorized to reclassify and association into a
lower capital  category and impose  restrictions  applicable to such category if
the  institution is engaged in unsafe or unsound  practices or is in a an unsafe
or unsound condition.

      The  imposition  by the OTS or the  FDIC of any of these  measures  on the
Company or the Association  may have a substantial  adverse effect on operations
and profitability.

      LIMITATIONS ON DIVIDENDS AND OTHER CAPITAL DISTRIBUTIONS.  OTS regulations
impose various  restrictions  on  associations  with respect to their ability to
make  distributions  of capital which include  dividends,  stock  redemptions or
repurchases,  cash-out mergers and transactions  charged to the capital account.
OTS regulations  prohibit an association  from declaring or paying any dividends
or from repurchasing any of its stock if, as a result, the regulatory capital of
the association  would be reduced below the amount required to be maintained for
the  liquidation  account  established  in  connection  with its mutual to stock
conversion.

      The  Association may make a capital  distribution  without the approval of
the OTS  provided  we notify  the OTS,  30 days  before we declare  the  capital
distribution  and we meet the following  requirements:  (i) we have a regulatory
rating  in one  of the  two  top  examination  categories,  (ii)  we are  not of
supervisory concern, and will remain adequately- or well-capitalized, as defined
in  the  OTS  prompt  corrective  action  regulations,  following  the  proposed
distribution,  and (iii) the distribution does not exceed our net income for the
calendar  year-to-date  plus  retained  net income for the previous two calendar
years (less any dividends  previously  paid). If we do not meet the above stated
requirements,  we must obtain the prior approval of the OTS before declaring any
proposed distributions.

                                       35

<PAGE>

      QUALIFIED THRIFT LENDER TEST. All savings associations,  including Yonkers
Savings,  are required to meet a qualified  thrift lender  ("QTL") test to avoid
certain  restrictions  on  their  operations.   This  test  requires  a  savings
association  to have  at  least  65% of its  portfolio  assets  (as  defined  by
regulation)  in qualified  thrift  investments,  primarily  residential  housing
related loans and  investments.  At September 30, 1999,  Yonkers Savings met the
test and has always met the test since its effectiveness.

      Any savings  association that fails to meet the QTL test must convert to a
national bank charter,  unless it requalifies as a QTL and thereafter  remains a
QTL. If an  association  does not  requalify  and  converts  to a national  bank
charter,  it must remain  SAIF-insured  until the FDIC permits it to transfer to
the BIF.  If such an  association  has not yet  requalified  or  converted  to a
national  bank,  its  new  investments  and  activities  are  limited  to  those
permissible  for both a  savings  association  and a  national  bank,  and it is
limited to national bank branching  rights in its home state.  In addition,  the
association  is  immediately  ineligible  for  additional  FHLB  advances and is
subject to national  bank limits for payment of dividends.  If such  association
has not requalified or converted to a national bank within three years after the
failure,  it must  divest  of all  investments  and  cease  all  activities  not
permissible  for a  national  bank.  In  addition,  it must repay  promptly  any
outstanding  FHLB  advances,  which may result in prepayment  penalties.  If any
association  that fails the QTL test is  controlled by a holding  company,  then
within one year after the failure,  the holding  company must register as a bank
holding  company  and  become  subject  to  all  restrictions  on  bank  holding
companies. See "- Holding Company Regulation."

      COMMUNITY  REINVESTMENT ACT. Under the Community Reinvestment Act ("CRA"),
every FDIC insured  institution  has a  continuing  and  affirmative  obligation
consistent  with safe and sound banking  practices to help meet the credit needs
of its entire community,  including low and moderate, income neighborhoods.  The
CRA does not establish  specific lending  requirements or programs for financial
institutions nor does it limit an institution's  discretion to develop the types
of products  and  services  that it believes  are best suited to its  particular
community, consistent with the CRA. The CRA requires the OTS, in connection with
the  examination  of  Yonkers  Savings,  to assess the  institution's  record of
meeting the credit needs of its  community  and to take such record into account
in its evaluation of certain applications, such as a merger or the establishment
of a branch,  by Yonkers Savings.  An  unsatisfactory  rating may be used as the
basis for the denial of an application by the OTS.  Yonkers Savings was examined
for  CRA  compliance  by  the  OTS  in  June  1999  and  received  a  rating  of
satisfactory.

      TRANSACTIONS WITH AFFILIATES.  Generally,  transactions  between a savings
association or its  subsidiaries  and its affiliates are required to be on terms
as  favorable  to  the  association  as  transactions  with  non-affiliates.  In
addition,  certain of these  transactions,  such as loans to an  affiliate,  are
restricted to a percentage of the association's  capital.  Affiliates of Yonkers
Savings  include the Holding  Company and any  company  which,  is under  common
control with Yonkers Savings. In addition, a savings association may not lend to
any affiliate  engaged in activities not  permissible for a bank holding company
or  acquire  the  securities  of  most  affiliates.  Subsidiaries  of a  savings
association  are  generally  not  deemed  affiliates;  however,

                                       36
<PAGE>

the OTS has the  discretion to treat  subsidiaries  of savings  associations  as
affiliates on a case-by-case basis.

      Certain  transactions with directors,  officers or controlling persons are
also  subject to  conflict of interest  regulations  enforced by the OTS.  These
conflict of interest  regulations and other statutes also impose restrictions on
loans to such persons and their  related  interests.  Among other  things,  such
loans must be made on terms  substantially the same as for loans to unaffiliated
individuals.

      HOLDING COMPANY  REGULATION.  The Holding Company is a unitary savings and
loan holding  company  subject to regulatory  oversight by the OTS. As such, the
Holding  Company is required to register  and file  reports  with the OTS and is
subject to  regulation  and  examination  by the OTS. In  addition,  the OTS has
enforcement  authority over the Holding Company and its non-savings  association
subsidiaries  (if any)  which  also  permits  the OTS to  restrict  or  prohibit
activities  that are determined to be a serious risk to the  subsidiary  savings
association.

      As a  unitary  savings  and loan  holding  company,  the  Holding  Company
generally  is not  subject to  activity  restrictions.  If the  Holding  Company
acquires  control of another savings  association as a separate  subsidiary,  it
would become a multiple savings and loan holding company,  and the activities of
the Holding Company and any of its  subsidiaries  (other than Yonkers Savings or
any  other  SAIF-insured  savings  association)  would  become  subject  to such
restrictions  unless  such  other  associations  each  qualify as a QTL and were
acquired in a supervisory acquisition.

      If Yonkers Savings fails the QTL test, the Holding Company must obtain the
approval of the OTS prior to continuing after such failure,  directly or through
its other  subsidiaries,  any business  activities other than those approved for
multiple savings and loan holding companies or their subsidiaries.  In addition,
within one year of such failure the Holding  Company must  register as, and will
become subject to, the restrictions  applicable to bank holding  companies.  The
activities  authorized for a bank holding  company are more limited than are the
activities  authorized  for a  unitary  or  multiple  savings  and loan  holding
company. See "- Qualified Thrift Lender Test."

      The Holding  Company must obtain  approval  from the OTS before  acquiring
control of any other SAIF-insured  association.  Such acquisitions are generally
prohibited  if they  result  in a  multiple  savings  and loan  holding  company
controlling  savings  associations  in  more  than  one  state.   However,  such
interstate  acquisitions are permitted based on specific state  authorization or
in a supervisory acquisition of a failing savings association.

      FEDERAL  SECURITIES  LAW. The stock of the Holding  Company is  registered
with the SEC under the  Exchange  Act.  The  Holding  Company  is subject to the
information,   proxy  solicitation,   insider  trading  restrictions  and  other
requirements of the SEC under the Exchange Act.

                                       37
<PAGE>

      Holding  Company  stock  held by  persons  who are  affiliates  (generally
officers,  directors and principal  stockholders) of the Holding Company may not
be resold without  registration or unless sold in accordance with certain resale
restrictions.   If  the  Holding  Company  meets  specified  public  information
requirements,  each  affiliate  is able to sell in the  public  market,  without
registration, a limited number of shares in any three-month period.

      FEDERAL RESERVE SYSTEM.  The Federal Reserve Board requires all depository
institutions  to maintain  non-interest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts).  At September 30, 1999,  Yonkers  Savings was in compliance
with these  reserve  requirements.  The balances  maintained to meet the reserve
requirements  imposed  by the  Federal  Reserve  Board  may be used  to  satisfy
liquidity requirements that may be imposed by the OTS. See "- Liquidity."

      Savings  associations  are  authorized to borrow from the Federal  Reserve
Bank  "discount   window,"  but  Federal  Reserve  Board   regulations   require
associations to exhaust other reasonable alternative sources of funds, including
FHLB advances, before borrowing from the Federal Reserve Bank.

      FEDERAL HOME LOAN BANK SYSTEM.  Yonkers Savings is a member of the FHLB of
New York,  which is one of 12 regional FHLBs that  administer the home financing
credit  function  of  savings  associations.  Each FHLB  serves as a reserve  or
central bank for its members within its assigned region.  It is funded primarily
from  proceeds  derived from the sale of  consolidated  obligations  of the FHLB
System.  It makes loans to members (i.e.,  advances) in accordance with policies
and  procedures  established  by the board of directors  of the FHLB,  which are
subject to the oversight of the Federal Housing Finance Board. All advances from
the FHLB are required to be fully secured by sufficient collateral as determined
by the FHLB. In addition,  all long-term  advances are required to provide funds
for residential home financing.

      As a member, Yonkers Savings is required to purchase and maintain stock in
the FHLB of New York. At September 30, 1999,  Yonkers  Savings held $7.4 million
in FHLB stock, which was in compliance with this requirement.  Dividends paid by
the FHLB of New York to the  Association  totaled  $450,000  for the year  ended
September 30, 1999, representing an increase of $112,000 from dividends received
in fiscal 1998.

TAXATION

      FEDERAL.   The  Association   and  the  Holding  Company   currently  file
consolidated  federal  income tax returns.  These  returns are filed on a fiscal
year basis, as of September 30, using the accrual method of accounting.

                                       38
<PAGE>

      Savings  associations  such as the  Association are permitted to establish
reserves for bad debts and to make annual additions  thereto which,  may, within
specified  formula limits,  be taken as a deduction in computing  taxable income
for federal  income tax purposes.  The amount of the bad debt reserve  deduction
for  "non-qualifying  loans" is computed under the experience method. The amount
of  the  bad  debt  reserve  deduction  for  "qualifying  real  property  loans"
(generally  loans secured by improved  real estate) is also  computed  under the
experience  method.  Under the experience method, the bad debt reserve deduction
is an amount  determined  under a  formula  based  generally  upon the bad debts
actually  sustained  by  the  savings   association  over  a  period  of  years.
Historically,  a  percentage  of taxable  income  method was also  available  in
computing the qualifying  loan bad debt deduction;  however,  under 1996 federal
tax  legislation,  this method is no longer available to the Association for tax
years ending on or after September 30, 1997.

      The 1996 federal tax  legislation  also imposed a requirement to recapture
into  taxable  income the  portion of the  qualifying  and  non-qualifying  loan
reserves  in  excess  of the  "base-year"  balances  of such  reserves.  For the
Association,  the base-year  reserves are the balances as of September 30, 1988.
Recapture of the excess  reserves will occur over a six-year  period which began
for the  Association in the tax year ending  September 30, 1999. The Association
previously established,  and will continue to maintain, a deferred tax liability
with  respect to its  federal tax bad debt  reserves in excess of the  base-year
balances;  accordingly,  the  legislative  changes  will have no effect on total
income tax expense for financial reporting purposes.

      Also, under the 1996 legislation,  the Association's base-year federal tax
bad debt  reserves are "frozen"  and subject to current  recapture  only in very
limited circumstances. Generally, recapture of all or a portion of the base-year
reserves  will be required if the  Association  pays a dividend in excess of the
greater of its current or accumulated  earnings and profits,  redeems any of its
stock, or is liquidated.  The Association has not established a deferred federal
tax  liability  under  SFAS  No.  109 for its  base-year  federal  tax bad  debt
reserves,  as it does not anticipate  engaging in any of the  transactions  that
would cause such reserves to be recaptured.

      In addition to the regular income tax, corporations  generally are subject
to a minimum tax. An alternative minimum tax is imposed at a minimum tax rate of
20% on alternative  minimum taxable income,  which is the sum of a corporation's
regular taxable income (with certain adjustments) and tax preference items, less
any available exemption. The alternative minimum tax is imposed to the extent it
exceeds the  corporation's  regular  income tax,  and net  operating  losses can
offset no more than 90% of alternative  minimum taxable income.  The Association
and the Company have not been subject to the alternative minimum tax.

      The Association has been audited by the IRS with respect to federal income
tax  returns  through  September  30,  1991,  and  all  deficiencies  have  been
satisfied.  In the opinion of management,  any examination of still open returns
would not result in a deficiency,  which could have a material adverse effect on
the financial condition of the Company.

                                       39
<PAGE>

      NEW YORK STATE.  The Association  and the Holding  Company  currently file
combined  New York State tax  returns on a fiscal  year  basis.  The  Company is
subject to the New York State Franchise Tax on Banking Corporations in an annual
amount  equal to the greater of (i) 9% of "entire net income"  allocable  to New
York State during the taxable year, or (ii) the applicable  alternative  minimum
tax. The  alternative  minimum tax is generally  the greater of (a) 0.01% of the
value of assets allocable to New York State with certain  modifications,  (b) 3%
of  "alternative  entire net income"  allocable to New York State,  or (c) $250.
Entire  net income is similar  to  federal  taxable  income,  subject to certain
modifications  (including  the fact that net operating  losses cannot be carried
back or carried  forward).  In addition,  New York also  imposes a  Metropolitan
Commuter Transportation District surcharge of 17% that is assessed on the amount
of the New York State Franchise tax.

      In July 1996,  New York State enacted  legislation  to preserve the use of
the percentage of taxable  income bad debt deduction for state tax purposes.  In
general,  the  legislation  provides  for  a  deduction  equal  to  32%  of  the
Association's  New  York  State  taxable  income,  which  is  comparable  to the
deductions  permitted  under the prior  Federal tax law.  The  legislation  also
provides for a floating base year,  which will allow the  Association  to change
from the percentage of taxable  income method to the  experience  method without
recapture of any reserve. Previously, the Association had established a deferred
New York State tax  liability  for the excess of its New York State tax bad debt
reserves over the amount of its base-year New York State reserves. Since the new
legislation  effectively  eliminated  the  reserves  in excess of the  base-year
balances,  the Company  reduced its deferred tax  liability by $100,000  (with a
corresponding  reduction  in  income  tax  expense)  during  the  quarter  ended
September 30, 1996.

      Generally,  New York  State tax law has  requirements  similar  to federal
requirements  regarding the recapture of base-year  tax bad debt  reserves.  One
notable  exception is that,  after the 1996  legislation,  New York continues to
require  that at least 60% of the  Association's  assets  consist  of  specified
assets  (generally,  loans  secured  by  residential  real  estate or  deposits,
educational  loans, cash and certain  government  obligations).  The Association
expects to continue to meet the 60% requirement and does not anticipate engaging
in any of the  transactions,  which would  require  recapture  of its  base-year
reserves  (such as changing to a commercial  bank charter).  Accordingly,  under
SFAS No. 109, it has not provided any deferred tax liability on such reserves.

       DELAWARE.  As a Delaware  company,  the Company is exempted from Delaware
corporate  income tax but is required  to file an annual  report with and pay an
annual fee to the State of  Delaware.  The Company is also  subject to an annual
franchise tax imposed by the State of Delaware.

ITEM 2.   PROPERTIES

      The  following  table  sets forth  information  concerning  the  Company's
properties  at September 30, 1999.  The Company's  premises had an aggregate net
book value of approximately $367,000 at that date.

                                       40
<PAGE>

                                  Year           Owned or    Net Book Value at
         Location            Acquired/Leased      Leased    September 30, 1999
- ---------------------------  ----------------  -----------  ------------------
                                         (Dollars in thousands)
CORPORATE HEADQUARTERS:
6 Executive Plaza               1996             Leased            $ 125
Yonkers, New York
10701-9858

MAIN OFFICE:
One Manor House Square          1976              Owned              124
Yonkers, New York
10701-2701

FULL-SERVICE BRANCHES:

780 Palisade Avenue             1989              Leased              41
Yonkers, New York  10703

1759 Central Park Avenue        1977              Leased              44
Yonkers, New York 10710-2828

2320 Central Park Avenue        1986              Leased              33
Yonkers, New York
10710-1216

IN-STORE BRANCHES:

1357 Route 9
Wappingers Falls, New            1997             Leased              --
York  12590

3303 Crompond Road.
Yorktown Heights, New York       1998             Leased              --
10598

240 East Sanford Boulevard
Mt. Vernon, New York  10550      1999             Leased              --

432 South Road, Route 9
Poughkeepsie, New York  12601    1999             Leased              --


      Yonkers Savings has entered into an agreement for in-store  branching with
BJ's  Wholesale  Club,  Inc. An in-store  branch opened in December 1997 in BJ's
location in  Wappingers  Falls,  New York; a second  in-store  branch  opened in
October 1998 in Yorktown Heights, New York. The Association's agreement gives it
the  right of first  refusal  to  establish  an  in-store  branch in any of BJ's
remaining or future clubs located in Dutchess, Putnam, Rockland, and Westchester
Counties,  New York. In addition, in May 1999 a third in-store branch was opened
in a  supermarket  in Mt.  Vernon,  New York and a fourth  was opened in a super
market in Poughkeepsie, New York.

      The Company  believes  that its current  facilities  are  adequate to meet
present  needs.  In the  future,  the  Company  intends to  continue  to explore
branching  opportunities  to the  extent  they  develop,  although  no  specific
proposals are  currently  under  consideration,  other than the  possibility  of
additional in-store branches under the agreement described above.

                                       41
<PAGE>

      The Company's  depositor and borrower  customer files are maintained by an
independent  data  processing  company.  The  net  book  value  of the  computer
equipment  utilized  by the  Company at  September  30,  1999 was  approximately
$335,000.

ITEM 3.   LEGAL PROCEEDINGS

       The  Company is involved  as  plaintiff  or  defendant  in various  legal
proceedings  arising in the normal  course of its  business.  While the ultimate
outcome of these various legal  proceedings  cannot be predicted with certainty,
it is the opinion of  management  that the  resolution  of these  legal  actions
should not have a material effect on the Company's financial  position,  results
of operations or liquidity.

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

      No  matter  was  submitted  to a vote of  security  holders,  through  the
solicitation  of proxies or otherwise,  during the quarter  ended  September 30,
1999.


                                    PART II


ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

      Page 41 of the  attached  1999  Annual  Report to  Stockholders  is herein
incorporated by reference.

ITEM 6.   SELECTED FINANCIAL DATA

      Pages 5 and 6 of the  attached  1999  Annual  Report to  Stockholders  are
herein incorporated by reference.

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

      Pages 7 through 19 of the attached 1999 Annual Report to Stockholders  are
herein incorporated by reference.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      The section "Interest Rate Risk Management",  appearing on pages 15 and 16
of the attached 1999 Annual Report to  Stockholders,  is herein  incorporated by
reference.

                                       42
<PAGE>

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

      Pages 20 through 39 of the attached 1999 Annual Report to Stockholders are
herein incorporated by reference.

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

      There has been no Current  Report on Form 8-K filed within 24 months prior
to the  date of the most  recent  financial  statements  reporting  a change  of
accountants and/or reporting disagreements on any matter of accounting principle
or financial statement disclosure.


                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

DIRECTORS

      Information  concerning directors of the Registrant is incorporated herein
by  reference  from the  Company's  definitive  Proxy  Statement  for the Annual
Meeting  of  Stockholders  to be held in January  2000,  a copy of which will be
filed not later than 120 days after the close of the fiscal year.

EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS

      The  following  are the  Company's  executive  officers  who are not  also
directors as of September 30, 1999.

      JOSEPH L.  MACCHIA.  Mr.  Macchia,  age 48,  has been Vice  President  and
Secretary to the Association since 1991, and Vice President and Secretary of the
Holding  Company since its  formation.  Mr.  Macchia was named Chief  Operations
Officer in January 1997. Mr. Macchia is responsible for the Association's branch
administration,  consumer lending and savings operations. He is also responsible
for the  Association's  Bank  Secrecy Act  compliance.  Prior to such time,  Mr.
Macchia served as the Association's Vice President.
Mr. Macchia has been employed by the Association since 1972.

      JOSEPH D. ROBERTO. Mr. Roberto,  age 47, is the Vice President,  Treasurer
and Chief Financial Officer of the Holding Company, a position he has held since
its formation,  and is Vice President,  Treasurer and Chief Financial Officer of
the Association.  Mr. Roberto was appointed the Association's Vice President and
Treasurer  in  1991  and  Chief  Financial  Officer  in  1995.  Mr.  Roberto  is
responsible   for  the   Accounting   Department,   interest   rate   risk   and
asset/liability  management as well as financial  reporting.  Prior to 1991, Mr.
Roberto served as the  Association's  Secretary and  Treasurer.  Mr. Roberto has
been employed by the Association since 1973.

                                       43
<PAGE>

      PHILIP GUARNIERI.  Mr. Guarnieri,  age 42, is the Vice President and Chief
Lending Officer of the  Association.  Mr. Guarnieri was appointed Vice President
and Chief Lending Officer in July 1996.  Prior to joining the  Association,  Mr.
Guarnieri was the Vice President for loan  origination  at Home Federal  Savings
Bank,  Queens,  New York. Mr. Guarnieri is responsible for the administration of
the Association's real estate lending programs.


COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT

       Section  16(a) of the Exchange Act requires the  Company's  directors and
executive  officers,  and persons who own more than 10% of a registered class of
the  Holding  Company's  equity  securities,  to file  with the SEC  reports  of
ownership  and reports of changes in  ownership of common stock and other equity
securities  of the Holding  Company.  Officers,  directors  and greater than 10%
stockholders  are required by SEC  regulation to furnish the Company with copies
of all Section 16(a) forms they file.

      To the Company's knowledge, based solely on a review of the copies of such
reports  furnished  to the  Company and  written  representations  that no other
reports were  required  during the fiscal year ended  September  30,  1999,  all
Section 16(a) filing  requirements  applicable  to its  officers,  directors and
greater than 10 percent beneficial owners were met.

ITEM 11.  EXECUTIVE COMPENSATION

      Information  concerning  executive  compensation is incorporated herein by
reference  from  the  definitive  Proxy  Statement  for the  Annual  Meeting  of
Stockholders to be held in January 2000, a copy of which will be filed not later
than 120 days after the close of the fiscal year.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      Information concerning security ownership of certain beneficial owners and
management  is  incorporated  herein  by  reference  from the  definitive  Proxy
Statement for the Annual Meeting of  Stockholders  to be held in January 2000, a
copy of which  will be filed  not  later  than 120 days  after  the close of the
fiscal year.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Information   concerning  certain  relationships  and  related  transactions  is
incorporated  herein by reference  from the definitive  Proxy  Statement for the
Annual Meeting of  Stockholders to be held in January 2000, a copy of which will
be filed not later than 120 days after the close of the fiscal year.

                                       44
<PAGE>

                                     PART IV

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

(A) (1)  FINANCIAL STATEMENTS

       The following  information  appearing in the Company's 1999 Annual Report
to Stockholders is herein incorporated by reference

ITEM                                                  PAGES IN ANNUAL REPORT
Independent Auditors' Report                          Page 40

Consolidated  Balance Sheets as of September 30,      Page 20
1999 and 1998

Consolidated Statements of Income for the Years       Page 21
 Ended September 30, 1999, 1998 and 1997

Consolidated    Statements    of    Changes   in      Page 22
Stockholders' Equity for the Years Ended
  September 30, 1999, 1998 and 1997

Consolidated  Statements  of Cash  Flows for the      Page 23
Years Ended September 30, 1999, 1998 and 1997

Notes to Consolidated Financial Statements            Pages 24 through 39

      (A) (2)  FINANCIAL STATEMENT SCHEDULES

      All  financial  statement  schedules  have been  omitted  as the  required
information is not applicable or has been included in the Consolidated Financial
Statements.

                                       45

<PAGE>

      (A) (3)  EXHIBITS
- --------------------------------------------------------------------------------
                                                             SEQUENTIAL PAGE
                                           REFERENCE TO        NUMBER WHERE
                                           PRIOR FILING     ATTACHED EXHIBITS
 REGULATION                                 OR EXHIBIT     ARE LOCATED IN THIS
 S-K EXHIBIT                             NUMBER ATTACHED        FORM 10-K
    NUMBER                 DOCUMENT          HERETO              REPORT
- --------------------------------------------------------------------------------
3(a)    Certificate of Incorporation                 *            Not applicable

3(b)    By-Laws                                      **           Not applicable

 4      Instruments defining the rights of           *            Not applicable
        security holders,
         including debentures

 9      Voting Trust Agreement                      None          Not applicable

10      Material Contracts

          Employment Contract                        ***          Not applicable

        Management Recognition Plan and Stock
            Option and Incentive Plan                *            Not applicable


        Change-in-Control Severance                  ***          Not applicable
        Agreements

11      Statement re: computation of per        Not required      Not applicable
        share earnings

12      Statement re: computation of ratios     Not required      Not applicable

13      Annual Report to Security Holders            13

16      Letter re: change in certifying             None          Not applicable
        accountants

18      Letter re: change in accounting             None          Not applicable
        principles

19      Previously unfiled documents                None          Not applicable

21      Subsidiaries of Registrant                   21

22      Published report regarding matters          None          Not applicable
        submitted to vote
         of security holders

23      Consents of Experts and Counsel              23

24      Power of Attorney                       Not required      Not applicable
27      Financial Data Schedule                      27

28      Information from reports furnished          None          Not applicable
        to state insurance
         regulatory authorities


99      Additional Exhibits                         None          Not applicable


      * Filed as exhibits to the Company's Form S-1 registration statement filed
on December 29, 1995 (File No. 33-81013) pursuant to Section 5 of the Securities
Act of 1933,  as amended.  All of such  previously  filed  documents  are hereby
incorporated herein by reference in accordance with Item 601 of Regulation S-K.

      ** Filed as  exhibits to the  Company's  Form 8-K  registration  statement
filed on July 29, 1999 (File No.  000-27716)  pursuant to Section 13 or 15(d) of
the Securities Act of 1934, as amended.  All of such previously  filed documents
are hereby  incorporated  herein by  reference in  acccordance  with Item 601 of
Regulation S-K.

     *** Filed as exhibits to the  Company's  Form 10-K  registration  statement
filed on December 28, 1998 (File No. 000-27716)  pursuant to Section 13 or 15(d)
of the  Securities  Act of  1934,  as  amended.  All of  such  previously  filed
documents are hereby  incorporated  herein by reference in acccordance with Item
601 of Regulation S-K.

      (B)  REPORTS ON FORM 8-K

      During the quarter ended September 30, 1999, the Company filed two current
Reports on Form 8-K. On July 29,  1999,  under Item 5, the Company  reported the
adoption  of amended and  restated  Bylaws and the  issuance of a press  release
announcing  the  Company's  earnings  for the quarter  ended June 30,  1999.  On
September 20, 1999,  under Item 5, the Company  reported the issuance of a press
release  announcing  its  intention to  repurchase  up to 265,000  shares of its
outstanding shares.

                                       46
<PAGE>


                                  SIGNATURES


      Pursuant to the  requirements of Section 15(d) 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.

                                    YONKERS FINANCIAL CORPORATION


                                    By:   /s/ Richard F. Komosinski
                                          --------------------------------------
                                          Richard F. Komosinski, President,
                                            Chief Executive Officer and Director
                                          (DULY AUTHORIZED REPRESENTATIVE)

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

/s/ Richard F. Komosinski                 /s/ William G. Bachop
- -------------------------------------     --------------------------------------
Richard F. Komosinski, President,         William G. Bachop, Chairman
Chief    Executive    Officer    and
Director  (PRINCIPAL  EXECUTIVE  AND
OPERATING OFFICER)

Date: December    , 1999                  Date: December __, 1999

/s/ Michael J. Martin                     /s/ Charles D. Lohrfink
- -------------------------------------     --------------------------------------
Michael J. Martin,  Director              Charles D. Lohrfink, Director

Date:                                     Date:


/s/ Donald R. Angelilli                   /s/ Eben T. Walker
- -------------------------------------     --------------------------------------
Donald R. Angelilli, Director             Eben T. Walker, Director

Date:                                     Date:


/s/ P. Anthony Sarubbi                    /s/ Joseph D. Roberto
- -------------------------------------     --------------------------------------
P. Anthony Sarubbi, Director              Joseph D. Roberto, Vice President,
                                           Treasurer   and   Chief    Financial
                                             Officer
                                          (PRINCIPAL  FINANCIAL AND  ACCOUNTING
Date:                                     OFFICER)

                                      Date:




                                                           1999 ANNUAL REPORT










YONKERS FINANCIAL CORPORATION




                                                                           99

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION


MISSION STATEMENT

     The Mission of Yonkers Financial  Corporation is to continue to be a strong
community-oriented financial institution with an ongoing commitment to improving
shareholder value, while delivering the highest quality products and services to
our customers and business markets.  As we expand our franchise,  we will always
strive to give extraordinary service to our customers by providing our employees
with  the  means  and  opportunities  to  make  full  use of  their  skills  and
capabilities.  These  commitments to our  shareholders,  customers and employees
will enable Yonkers  Financial  Corporation to maintain a level of profitability
necessary  to  remain  an  independent   institution  for  the  benefit  of  the
communities we serve.



<PAGE>

                               YONKERS FINANCIAL CORPORATION  1999 Annual Report


FINANCIAL HIGHLIGHTS

<TABLE>
<CAPTION>

                                                    AT OR FOR THE FISCAL YEAR ENDED SEPTEMBER 30,
                                                ---------------------------------------------------
(Dollars in thousands, except per share data)     1999               1998                 1997
- ---------------------------------------------------------------------------------------------------

SELECTED FINANCIAL CONDITION DATA

<S>                                             <C>                  <C>                  <C>
Total assets                                    $457,695             $383,204             $312,956
Loans receivable, net                            297,950              184,025              118,683
Mortgage-backed securities                        97,380              113,485               93,384
Other securities                                  41,368               55,043               69,231
Deposits                                         272,974              231,181              207,933
Borrowings                                       147,935              107,790               60,096
Stockholders' equity                              32,017               41,802               43,878
Book value per share(1)                            14.30                15.33                14.53

SELECTED OPERATING DATA

Net interest income                             $ 12,048             $ 11,453             $ 10,774
Net income                                         2,663                2,901                2,952
Basic earnings per common share(2)                  1.13                 1.12                 1.05
Diluted earnings per common share(2)                1.11                 1.08                 1.04

ASSET QUALITY DATA

Non-performing loans                            $    755             $    753             $  1,138
Non-performing loans to total loans
    receivable                                      0.25%                0.41%                0.94%

</TABLE>

- ---------------------
(1)  Represents stockholders' equity divided by total common  shares outstanding
     at the end of the period.
(2)  Earnings per share  data for all  periods has  been  computed in accordance
     with Statement of Financial Accounting Standards No. 128.


[BAR GRAPHS OF TOTAL ASSETS, LOANS RECEIVABLE, NET AND DEPOSITS]



                                        1
<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION

[PICTURE CHAIRMAN,  RICHARD  F. KOMOSINSKI,  PRESIDENT AND CEO OMITTED]


TO OUR STOCKHOLDERS:

     Yonkers  Financial  Corporation  made  notable  gains  in  1999,  achieving
significant growth in assets,  loans,  deposits and number of branches.  Perhaps
most importantly, earnings per share also increased.

     We compete for loans,  deposits and customers not only with community banks
and thrifts  but with some of the world's  largest  financial  institutions.  We
succeed  by  focusing  on  meeting  our  community's  particular  needs  and  by
exploiting emerging opportunities.

     Through our subsidiary,  The Yonkers Savings and Loan  Association,  FA, we
moved aggressively along the growth track outlined in our 1998 annual report. In
the  fiscal  year  ended  September  30,  1999,  our third full year as a public
company,  we significantly  increased our mortgage lending,  extended our branch
operations  into new geographic  markets,  and broadened our product and service
offerings to retail and business  customers.  Total assets increased from $383.0
million to $457.7 million, a gain of $74.7 million, or 19.5%.

     As  always,  our  objective  is to  enhance  stockholder  value,  and it is
indicative of the  underlying  strength of our business that we were able to pay
for these  investments  in our franchise out of current  earnings.  Despite that
expense,  we achieved a modest gain in earnings  per share,  although net income
decreased slightly.

EXPANDING  OUR  LENDING.

     We continued the vigorous expansion of our real estate lending  activities,
aided by our new  modern  lending  center.  Our  energetic  retail  sales  team,
available to customers seven days a week, is supported by a full menu of lending
products and an automated  underwriting  system that will soon allow  completion
and approval of a mortgage  application  in a customer's  home,  or  practically
anywhere, via laptop.

     Total  loans  (including  loans  receivable  and loans being held for sale)
increased by $101.8 million or 51.6%,  to $299.2 million.  Net loans  receivable
increased  by $113.9  million or nearly  61.9%,  from  $184.0  million to $297.9
million.  Most  of  this  strong  growth  came  from  mortgages  originated  for
one-to-four  family  homes,  our  traditional  market  niche,  but  lending  for
higher-yielding  multi-family  and  mixed-use  projects rose by $22.4 million as
well.

     We  achieved  this  growth  without  compromising  our  lending  standards.
Non-performing  loans  declined as a percentage of total loans  receivable  from
0.41% to 0.25%, a remarkable  record that we believe reflects the quality of our
loans and diligence of our staff.

                                       2

<PAGE>

                               YONKERS FINANCIAL CORPORATION  1999 Annual Report

EXTENDING  OUR  BRANCH  NETWORK.

     We capitalized  on a growth  opportunity  created in part by  consolidation
among other  financial  institutions  by expanding our retail banking  franchise
into new territories  through five in-store branches.  Operating in leased space
seven days a week, these offer a fast and economical way to establish a presence
and  customer  base in a new  community.  We opened our first two such  branches
within BJ's Wholesale Club warehouse stores in Wappingers Falls, Dutchess County
and Yorktown  Heights,  Westchester  County in December  1997 and October  1998,
respectively.  We launched two more in supermarkets in Mount Vernon, Westchester
County and Poughkeepsie,  Dutchess County in May and September 1999, and a fifth
in a supermarket in the Westchester  community of Cortlandt in October 1999. The
first  three  branches  have  proven  to be  successful,  beating  even  our own
projections in attracting deposits,  and we hope for similar results for the two
newest  ones.  In  addition,  we expanded  our  network of ATMs to 11,  eight in
branches and three at stand-alone sites.

ATTRACTING NEW CUSTOMERS.

     Through our BusinessVantage program, launched during the fourth quarter, we
intend to increase  our  commercial  deposit  base  substantially.  We now offer
business  customers  a full  range  of  banking  products  tied to a  commercial
checking  account,  and we have  achieved this without  adding  staff.  Business
accounts  comprise  only about 2% of  deposits  but hold  promise  because  they
generate fee income and low-cost deposits.

     In another new program,  offered by a subsidiary of The Yonkers Savings and
Loan  Association,  FA, retail  customers  will soon be able to purchase  mutual
funds and  annuities.  This program is intended to help us keep our customers by
meeting more of their needs.

GROWING OUR DEPOSIT BASE.

     All these efforts helped us attract  deposits,  our primary source of funds
(along with  borrowings).  Total  deposits  grew from $231.2  million in 1998 to
$273.0  million in 1999,  an increase of $41.8  million or 18.1%.  This enlarged
deposit base enhances our capacity to generate additional earnings and increases
the value of our retail franchise.

GAIN IN EARNINGS PER SHARE.

     Net interest  income,  the principal  driver of our earnings,  rose 5.2% to
$12.0 million, continuing a strong upward trend. Despite our heavy investment in
growth,  we were able to maintain our  earnings at close to the 1998 level.  Net
income for the 1999 fiscal year was $2.7  million,  a decrease of 8.1% from $2.9
million in 1998.

     Basic earnings per share, however, rose to $1.13 ($1.11 diluted),  compared
with $1.12 ($1.08 diluted) in 1998. The increase resulted from our repurchase of
492,500  shares  of our  stock on the  open  market  at a cost of $8.7  million,
reducing shares  outstanding to approximately  2.2 million.  We will continue to
repurchase  shares when that yields a better,  or comparable,  return on capital
than available alternatives.

                                       3

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION


[PICTURE OF BOARD OF  DIRECTORS:  MICHAEL J.  MARTIN,  CHARLES D.  LOHRFINK,  P.
ANTHONY  SARUBBI,  VICE  CHAIRMAN,  WILLIAM  G.  BACHOP,  CHAIRMAN,  RICHARD  F.
KOMOSINSKI,  PRESIDENT AND CEO,  EBAN T. WALKER,  DONALD T. WALKER AND DONALD R.
ANGELILLI]

     Commitment, experience and community involvement are common characteristics
of Yonkers Financial  Corporation's Board of Directors.  The Company's Directors
are proud to uphold the  long-standing  values and traditions that have made the
Yonkers Savings and Loan Association, FA successful for the past one hundred and
eleven years.

     We maintained our quarterly  dividend at $.08 per share,  or $.32 per share
for the 1999 fiscal  year.  In October  1999,  our Board of  Directors  voted to
increase the quarterly dividend to $.09 per share.

POSITIVE OUTLOOK  FOR  2000.

     Our outlook for the  millennial  year is  distinctly  positive.  Barring an
economic downturn or a sharp spike in interest rates, we expect continued growth
in assets, loans, deposits and net interest income.  Accordingly,  we anticipate
an  increase in net  earnings  and  earnings  per share,  based on the  combined
benefits  of  higher  revenues,   effective  expense  control,  and  sound  cash
management and tax strategies.  After more than a year of effort,  we believe we
are well prepared to handle any Y2K issues that may arise.

     We will continue to take an opportunistic  approach to growth, and are open
to potential  acquisitions if the "fit" and price are right. We remain committed
to the goal of building shareholder value.

     In pursuing  that goal,  we are  fortunate  to have a skilled and  diligent
staff, a growing customer base and loyal stockholders. On behalf of the Board of
Directors, I want to thank all of them for their staunch support.


                                           Sincerely,


                                           /s/ RICHARD F. KOMOSINSKI
                                           Richard F. Komosinski
                                           President and Chief Executive Officer


                                       4
<PAGE>

                               YONKERS FINANCIAL CORPORATION  1999 Annual Report

SELECTED CONSOLIDATED FINANCIAL DATA

<TABLE>
<CAPTION>

                                                       At or for the Fiscal Year Ended September 30,
                                                       ---------------------------------------------
(Dollars in thousands, except per share data)           1999      1998      1997      1996      1995
- ----------------------------------------------------------------------------------------------------
<S>                                                   <C>       <C>       <C>       <C>       <C>
SELCETED FINANCIAL CONDITION DATA:
Total Assets                                           $457,695  $383,204  $312,956  $259,534  $208,283
Loans receivable, net                                   297,950   184,025   118,683    86,666    83,679
Real estate mortgage loans held for sale                  1,226    13,334    20,437       ---       ---
Securities :
  Available-for-sale                                    116,712   125,225    86,286    58,552    20,877
  Hold-to-maturity                                       21,936    43,303    76,329    95,007    95,464
Cash and cash equivalents                                 4,651     4,195     3,593    12,500     3,261
Deposits                                                272,974   231,181   207,933   190,675   188,009
Borrowings                                              147,935   107,790    60,096    18,264     4,295
Stockholders' equity(1)                                  32,017    41,802    43,878    48,999    15,765

SELECTED OPERATING DATA:
Interest and dividend income                            $26,932  $  25,475 $ 20,731   $16,376  $ 14,063
Interest expense                                         14,884     14,022    9,957     7,975     7,004
    Net interest income                                  12,048     11,453   10,774     8,401     7,059
Provision for loan losses                                   235        375      300       462       493
    Net interest income after provision for loan
      losses                                             11,813     11,078   10,474     7,939     6,566
Noninterest income                                        1,512      1,410      733       649       638
Noninterest expense (excluding special assessment)        9,092      7,583    6,265     4,985     4,731
SAIF-special assessment(2)                                  ---        ---      ---     1,166       ---
                                                         ------   --------  -------    ------   -------
    Income before income tax expense                      4,233      4,905    4,942     2,437     2,473
Income tax expense                                        1,570      2,004    1,990       917     1,033
                                                         ------   --------  -------    ------   -------
    Net income(3)                                       $ 2,663     $2,901  $ 2,952    $1,520    $1,440
                                                         ------     ------  -------    ------    ------
Basic earnings per common share(4)                      $  1.13    $  1.12  $  1.05    $ 0.22      ---
Diluted earnings per common share(4)                    $  1.11    $  1.08  $  1.04    $ 0.22      ---

</TABLE>


                                       5

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION

SELECTED CONSOLIDATED FINANCIAL DATA (continued)
<TABLE>
<CAPTION>

                                                             At or for the Fiscal Year Ended September 30,
                                              -----------------------------------------------------------------------------

                                                   1999           1998            1997           1996            1995
                                              -------------    -------------   ------------   -------------   -------------

                                                             (Dollars in thousands, except per share data)
<S>                                               <C>            <C>             <C>            <C>             <C>
SELECTED STATISTICAL DATA:(5)
Return on average assets(3)                          0.68%          0.82%           1.05%          0.66%           0.72%
Return on average equity(3)                          6.64           6.72            6.72           4.60            9.61
Net interest margin(6)                               3.13           3.28            3.93           3.73            3.61
Average interest rate spread(7)                      2.71           2.67            3.26           3.13            3.34
Efficiency ratio(8)                                 67.55          59.33           54.43          57.12           58.18
Noninterest expense to average assets(3)             2.31           2.16            2.26           2.70            2.39
Nonperforming loans to total loans
 receivable                                          0.25           0.41            0.94           3.14            4.15
Allowance for loan losses to
   nonperforming loans                             199.07         172.91           96.05          33.77           20.37
Allowance for loan losses to total loans
   receivable                                        0.50           0.70            0.90           1.06            0.84
Nonperforming assets to total assets                 0.16           0.28            0.48           1.30            1.80
Equity to total assets at end of period              7.00          10.91           14.02          18.88            7.57
Average equity to average assets                    10.21          12.18           15.69          14.41            7.50
Book value per share(9)                            $14.30         $15.33          $14.53         $13.72             ---
Cash dividends per share                             0.32           0.28            0.21           0.05             ---
Dividend payout ratio(10)                           28.73%         25.92%          20.66%         22.50%            ---
<FN>

- ---------------------
(1)  Includes  additional capital in 1999, 1998, 1997 and 1996 subsequent to the
     sale  of  the  Holding  Company's  common  stock  in  connection  with  the
     Association's conversion tostock form on April 18, 1996.
(2)  Represents the Association's  share of a special  assessment imposed on all
     financial  institutions  with deposits  insured by the Savings  Association
     Insurance Fund (the "SAIF").
(3)  Excluding the after-tax  SAIF charge  described in note (2), net income for
     fiscal 1996 would have been approximately  $700,000 higher,  resulting in a
     return on average  assets of 0.97% and a return on average equity of 6.71%.
     The ratio of noninterest expense to average assets would have been 2.20%.
(4)  Earnings  per share data for all  periods has been  computed in  accordance
     with  Statement of Financial  Accounting  Standards  No. 128.  Earnings per
     share  for  fiscal  1997  is for the  period  following  the  Association's
     conversion.
(5)  With the  exception  of end-of  period  ratios are based on  average  daily
     balances in 1999,  1998 and 1997, and average  monthly  balances in earlier
     years.
(6)  Net interest income divided by average interest-earnings assets.
(7)  The  difference  between the  weighted  average  yield on  interest-earning
     assets and the weighted average cost of interest-bearing liabilities.
(8)  Noninterest  expense  (other  than  certain  loss  provisions  and the SAIF
     special  assessment)  divided  by  the  sum  of  net  interest  income  and
     noninterest income (other than net security gains and losses).
(9)  Represents  stockholders' equity divided by total common shares outstanding
     at the end of the period.
(10) Dividends  paid as a  percentage  of net  income.  Ratio for fiscal 1996 is
     based on net income for the six-month  period  following the  Association's
     conversion to stock form.
</FN>
</TABLE>


                                       6
<PAGE>

                               YONKERS FINANCIAL CORPORATION  1999 Annual Report

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

     THE COMPANY'S  MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS CONTAINS CERTAIN FORWARD-LOOKING STATEMENTS CONSISTING
OF ESTIMATES WITH RESPECT TO THE FINANCIAL CONDITION,  RESULTS OF OPERATIONS AND
BUSINESS OF THE COMPANY  THAT ARE  SUBJECT TO VARIOUS  FACTORS  THAT COULD CAUSE
ACTUAL RESULTS TO DIFFER MATERIALLY FROM THESE ESTIMATES.  THESE FACTORS INCLUDE
CHANGES  IN  GENERAL,  ECONOMIC  AND  MARKET,  AND  LEGISLATIVE  AND  REGULATORY
CONDITIONS;  THE IMPACT OF COMPETITION AND PRICING PRESSURES ON LOAN AND DEPOSIT
PRODUCTS;  YEAR 2000 COSTS AND  ISSUES  SUBSTANTIALLY  DIFFERENT  FROM THOSE NOW
ANTICIPATED;  AND THE DEVELOPMENT OF AN INTEREST RATE ENVIRONMENT THAT ADVERSELY
AFFECTS THE INTEREST RATE SPREAD OR OTHER INCOME  ANTICIPATED FROM THE COMPANY'S
OPERATIONS.

     THE COMPANY  CAUTIONS THAT ITS  FORWARD-LOOKING  STATEMENTS  ARE SUBJECT TO
NUMEROUS  ASSUMPTIONS,  RISKS AND UNCERTAINTIES,  AND THAT STATEMENTS CONCERNING
SUBSEQUENT PERIODS ARE SUBJECT TO GREATER  UNCERTAINTY  BECAUSE OF THE INCREASED
LIKELIHOOD  OF CHANGES IN  UNDERLYING  FACTORS AND  ASSUMPTIONS.  THE  COMPANY'S
FORWARD-LOOKING  STATEMENTS  SPEAK ONLY AS OF THE DATE ON WHICH SUCH  STATEMENTS
ARE MADE. BY MAKING ANY FORWARD-LOOKING  STATEMENTS, THE COMPANY ASSUMES NO DUTY
TO UPDATE THEM TO REFLECT NEW, CHANGED OR UNANTICIPATED EVENTS OR CIRCUMSTANCES.

GENERAL

     Yonkers  Financial  Corporation  (the  "Holding  Company")  is the  unitary
savings   association   holding   company  for  The  Yonkers  Savings  and  Loan
Association,  FA (the  "Association"),  a federally  chartered  savings and loan
association and a wholly owned subsidiary of the Holding Company.  Collectively,
the Holding Company and the Association are referred to herein as the "Company."
On April 18, 1996,  the  Association  converted  from a mutual  savings and loan
association  to  a  stock  savings  and  loan  association  (the  "Conversion").
Concurrent with the Conversion, the Holding Company sold 3,570,750 shares of its
common stock in a subscription  and community  offering at a price of $10.00 per
share, for net proceeds of $34.6 million (the "Stock Offering").

     The Association has two wholly owned  subsidiaries,  Yonkers REIT,  Inc., a
real estate investment trust (the "REIT"), and Yonkers Financial Services, Inc.,
a subsidiary that sells savings bank life insurance and annuities.

     The Company's primary market area consists of Westchester County, New York,
and portions of Putnam,  Rockland and Dutchess Counties,  New York.  Business is
conducted  from  its  executive  offices  as well as four  full-service  banking
offices and a lending office located in Yonkers, New York. A branch located in a
discount store in Wappingers Falls, Dutchess County, was opened in December 1997
and a second in-store branch was opened in Yorktown Heights,  Westchester County
in  October  1998.  In May  1999,  a  third  in-store  branch  was  opened  in a
supermarket  in Mt.  Vernon,  Westchester  County  and a fourth  was opened in a
supermarket in Poughkeepsie, Dutchess County in September 1999.

     The Association is a community-oriented  savings institution whose business
primarily  consists of accepting  deposits from customers within its market area
and  investing  those funds in  mortgage  loans  secured by one- to  four-family
residences.  To  a  lesser  extent,  funds  are  invested  in  multi-family  and
commercial real estate,  construction,  land,  consumer and commercial  business
loans. The Company also invests in  mortgage-backed  and other  securities.  The
Holding Company's business  activities have been limited to its ownership of the
Association and certain short-term and other investments.

     The Company's results of operations are primarily dependent on net interest
income,   which  is  the   difference   between  the  interest   income  on  its
interest-earning  assets (such as loans and securities) and the interest expense
on its  interest-bearing  liabilities  (such as deposits  and  borrowings).  The
Company's  results of  operations  are also  affected by the  provision for loan
losses,  non-interest  income  and  non-interest  expense.  Non-interest  income
primarily consists of service charges and fees on deposit and loan products, and
gains  (losses) on sales of loans and  securities.  The  Company's  non-interest
expenses primarily consist of employee compensation and benefits,  occupancy and
equipment  expenses,  data processing  service fees,  federal deposit  insurance
costs and other operating expenses.

     The Company's results of operations are  significantly  affected by general
economic and  competitive  conditions  (particularly  changes in market interest
rates),  government  policies,  changes in  accounting  standards and actions of
regulatory  agencies.   Future  changes  in  applicable  laws,   regulations  or
government  policies  may  have  a  material  impact  on  the  Company.  Lending
activities are  influenced by the demand for and supply of housing,  competition
among  lenders,  the  level of  interest  rates,  national  and  local  economic
conditions,  and the availability of funds. Deposit flows and costs of funds are
influenced by prevailing  market interest rates  (including rates on non-deposit
investment alternatives),  account maturities, and the levels of personal income
and savings in the Company's market area.

OPERATING STRATEGY

     The  Company's  basic  mission is to maintain its focus as an  independent,
community-oriented  financial  institution  servicing  customers  in its primary
market  area.  The Board of  Directors  has sought to  accomplish  this  mission
through  an  operating  strategy  designed  to  maintain  capital  in  excess of
regulatory requirements and manage, to the extent practical,  the Company's loan
delinquencies and vulnerability to changes in interest rates. The key components
of the Company's  operating strategy are to: (i) focus its lending operations on
the origination of loans secured by one- to four-family residential real estate,
with a portion of such  originations  being sold in the secondary  market;  (ii)
maintain a significant  portfolio of adjustable-rate  loans, that includes loans
with rates that adjust  periodically after an initial  fixed-rate period;  (iii)
supplement  its  one-  to  four-family   residential   lending  activities  with
higher-yielding multi-family, commercial real estate, consumer, construction and
land  loans;   (iv)  augment  its  lending   activities   with   investments  in
mortgage-backed  and  other  securities;  (v)  build and  maintain  its  regular
savings,  transaction,  money  market and club  accounts;  (vi)  increase,  at a
managed pace,  the volume of the  Company's  assets and  liabilities;  and (vii)
utilize borrowings to fund increases in asset volume at a positive interest-rate
spread.

                                       7

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (continued)


COMPARISON OF FINANCIAL CONDITION AT SEPTEMBER 30, 1999 AND 1998

     Total assets at September 30, 1999 amounted to $457.7 million,  an increase
of $74.7  million or 19.5% from $383.0  million at  September  30,  1998.  Asset
growth during the period was funded  primarily  through proceeds from borrowings
through  Federal Home Loan Bank  ("FHLB")  advances and growth in the  Company's
deposit base relating to the expansion of its retail franchise.  In addition,  a
portion of the available  funding was used to repurchase shares of the Company's
common stock.

     Funds provided by borrowings and deposit  growth,  as well as proceeds from
sales of mortgage  loans held for sale,  were  primarily  invested in new loans.
Overall,  total  loans  (loans  receivable  and  mortgage  loans  held for sale)
increased  $101.8  million or 51.6% to $299.2 million at September 30, 1999 from
$197.4  million  at  September  30,  1998.  One-to  four-family  mortgage  loans
accounted for $78.5 million of the overall  increase (net of a decrease of $12.1
million in loans held for sale).  Commercial  real estate loans  increased $14.0
million or 7.1%, and,  multi-family  real estate loans increased $8.4 million or
4.3%  reflecting  the Company's  intention to increase  higher-yielding  assets,
while changes in other  portfolio  categories  were less  significant.  The loan
growth during  fiscal 1999  represented  loan  originations  of $178.1  million,
offset by principal  repayments of $38.5  million,  loans sold of $37.4 million,
and an increase in the  allowance  for loan losses of $201,000.  The increase in
loan  production  was the result of an expanded  mortgage  representative  sales
force and the  establishment of a new lending center during fiscal 1999, as well
as favorable market conditions.

     Total  securities at September 30, 1999  decreased  $29.9 million to $138.6
million from $168.5  million at September  30, 1998,  reflecting a $21.4 million
decrease  in  held-to-maturity   securities  and  a  $8.5  million  decrease  in
available-for-sale  securities. These decreases reflect the significant increase
in  loan  volume   during   fiscal   1999.   The  $21.4   million   decrease  in
held-to-maturity securities primarily reflects principal repayments,  maturities
and calls. The $8.5 million decrease in available-for-sale  securities primarily
reflects  $38.7 million in principal  repayments,  maturities  and calls,  $17.6
million in proceeds  from sales and a $6.2 million  decrease in the market value
of the  portfolio,  partially  offset by purchases of $54.3  million  (including
purchases of longer-term,  fixed-rate  securities  funded with borrowings  under
repurchase agreements).  Available-for-sale  securities represented 84.2% of the
total securities portfolio at September 30, 1999, compared to 74.3% at September
30,  1998.  Cash and cash  equivalents  increased  $456,000  to $4.7  million at
September 30, 1999 from $4.2 million at September 30, 1998.

     Deposit  liabilities  increased $41.8 million or 18.1% to $273.0 million at
September 30, 1999 from $231.2  million at September  30, 1998.  The increase is
attributable to the opening of three additional in-store branches in fiscal 1999
as well as continued aggressive cross-selling,  quality customer service and new
deposit products.

     Borrowings  increased  $40.1 million  (primarily  FHLB  advances) to $147.9
million at September  30, 1999 from $107.8  million at September  30, 1998.  For
information  regarding the terms of the  borrowings,  see "Liquidity and Capital
Resources".

     Stockholders'  equity  amounted to $32.0  million at September  30, 1999, a
$9.8 million  decrease from $41.8 million at September 30, 1998. The decrease is
primarily  attributable  to common  share  repurchases  of $8.7  million for the
treasury,  and a $3.7 million  decrease in the after-tax net unrealized  gain on
available-for-sale  securities,  partially  offset by net income  retained after
dividends of $1.9 million,  and a combined  increase of $755,000 relating to the
employee  stock  ownership  plan ("ESOP") and the  management  recognition  plan
("MRP").  A total of 492,500  common  shares  were  repurchased  in open  market
transactions  during  fiscal  1999 at an average  cost of $17.75 per share.  The
ratio of  stockholders'  equity to total assets  decreased to 7.00% at September
30, 1999 from 10.91% at September 30, 1998, reflecting  substantial asset growth
coupled  with the net  decrease in  stockholders'  equity.  Book value per share
(computed  based on total  shares  issued  less  treasury  shares) was $14.30 at
September  30,  1999,  a  decrease  from  $15.33  at  September  30,  1998.  For
information  regarding the Association's  regulatory capital, see "Liquidity and
Capital Resources".

                                       8

<PAGE>
                               YONKERS FINANCIAL CORPORATION  1999 Annual Report
<TABLE>
<CAPTION>


                                                                      For the Year Ended September 30,
                                          ------------------------------------------------------------------------------------------
                                                       1999                          1998                          1997
                                          ------------------------------ ----------------------------- -----------------------------
                                          Average               Average  Average             Average   Average             Average
                                          Balance    Interest Yield/Cost Balance   Interest Yield/Cost Balance   Interest Yield/Cost
                                          --------   -------- ---------- --------  -------- ---------- --------  -------- ----------
                                                                         (Dollars in thousands)
<S>       <C>                            <C>         <C>        <C>     <C>        <C>       <C>     <C>         <C>       <C>
Assets
Interest-earning assets:
    Loans (1)                             $221,754    $16,399    7.40%   $169,011   $13,243   7.84%   $ 98,721    $ 8,603   8.71%
    Mortgage-backed securities (2)         109,831      7,032    6.40     108,674     7,394   6.80      88,030      6,078   6.90
    Other securities (2)                    40,331      2,837    7.03      62,654     4,356   6.95      79,584      5,655   7.11
    Other earning assets                    13,108        664    5.07       8,646       482   5.57       7,760        395   5.09
                                          ---------   --------           ---------  -------           ---------   -------
       Total interest-earning assets       385,024    $26,932    6.99     348,985   $25,475   7.30     274,095    $20,731   7.56
                                                      --------                      -------                       -------

Allowance for loan losses                   (1,423)                        (1,195)                      (1,048)
Non-interest earning assets                  9,194                          6,738                        6,850
                                          ---------                      ---------                    ---------
       Total assets                       $392,795                       $354,528                     $279,897
                                          ---------                      ---------                    ---------
Liabilities and  Stockholders' Equity
Interest-bearing liabilities:
    NOW, club and money market
          accounts                        $ 56,462    $ 1,286    2.28%   $ 47,078     $ 841   1.79%   $ 38,284      $ 862   2.25%
    Regular savings accounts (3)            49,148        949    1.93      45,124     1,092   2.42      46,636      1,166   2.50
    Savings certificate accounts           144,475      7,308    5.06     124,647     7,123   5.71     110,935      5,894   5.31
                                          ---------   --------           ---------  -------           ---------   -------
       Total interest-bearing deposits     250,085      9,543    3.82     216,849     9,056   4.18     195,855      7,922   4.04

    Borrowings                              97,138      5,341    5.50      86,031     4,966   5.77      35,260      2,035   5.77
                                          ---------   --------           ---------  -------           ---------   -------
       Total interest-bearing liabilities  347,223    $14,884    4.29     302,880   $14,022   4.63     231,115    $ 9,957   4.30
                                                      --------                      -------                       -------

Non-interest-bearing liabilities             5,485                          8,461                        4,860
                                          ---------                      ---------                    ---------
       Total liabilities                   352,708                        311,341                      235,975

Stockholders' equity                        40,087                         43,187                       43,922
                                          ---------                      ---------                    ---------
       Total liabilities and              $392,795                       $354,528                     $279,897
           stockholders' equity           ---------                      ---------                    ---------
Net interest income                                   $12,048                       $11,453                       $10,774
                                                      --------                      -------                       -------
Average interest rate spread (4)                                 2.71%                         2.67%                         3.26%
Net interest margin (5)                                          3.13%                         3.28%                         3.93%
Net interest-earning assets (6)           $ 37,801                       $ 46,105                     $ 42,980
                                          ---------                      ---------                    ---------
Ratio of average interest-earning
    assets to average interest-
    bearing liabilities                                        110.89%                       115.22%                       118.60%
<FN>

- ----------------------
(1)  Balances are net of deferred loan fees and  construction  loans in process,
     and include loans receivable and loans held for sale.  Nonaccrual loans are
     included in the balances.
(2)  Average balances represent amortized cost.
(3)  Includes mortgage escrow accounts.
(4)  Average interest rate spread represents the difference between the yield on
     average  interest-earning  assets and the cost of average  interest-bearing
     liabillities.
(5)  Net interest margin represents net interest income divided by average total
     interest-earning assets.
(6)  Net interest-earning  assets represents total interest-earning  assets less
     total interest-bearing liabilities.
</FN>
</TABLE>


                                       9

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (continued)

ANALYSIS OF NET INTEREST INCOME

     Net  interest   income   represents  the   difference   between  income  on
interest-earning  assets  and  expense  on  interest-bearing   liabilities.  Net
interest income is affected by the relative amounts of  interest-earning  assets
and interest-bearing liabilities, and the interest rates earned or paid on them.

     The following table sets forth average  balance sheets,  average yields and
costs,  and certain other  information  for the years ended  September 30, 1999,
1998 and 1997. The average  yields and costs were computed by dividing  interest
income or expense by the average  balance of the related assets or  liabilities.
Average  balances were computed based on daily balances.  The yields include the
effect of deferred fees,  discounts and premiums included in interest income. No
tax-equivalent  yield  adjustments were made for tax-exempt  securities,  as the
effect thereof was not material.

     The following  table presents the extent to which changes in interest rates
and  changes  in the  volume of  interest-earning  assets  and  interest-bearing
liabilities  have affected the Company's  interest  income and interest  expense
during the periods  indicated.  Information  is provided in each  category  with
respect to (i)  changes  attributable  to changes in volume  (changes  in volume
multiplied by prior rate), (ii) changes attributable to changes in rate (changes
in rate  multiplied  by prior  volume),  and (iii) the net  change.  The changes
attributable  to the  combined  impact  of volume  and rate have been  allocated
proportionately to the changes due to volume and the changes due to rate.
<TABLE>
<CAPTION>


                                     Fiscal 1999 Compared to Fiscal 1998     Fiscal 1998 Compared to Fiscal 1997
                                     -----------------------------------     -----------------------------------
                                        Increase (Decrease)                     Increase (Decrease)
                                               Due to                                  Due to
                                        -------------------     Net             -------------------      Net
                                         Volume      Rate      Change            Volume      Rate      Change
                                        --------   --------   --------          --------   --------   --------
                                                                                                  (In Thousands)
<S>                                    <C>        <C>        <C>               <C>        <C>        <C>
Interest-earning assets:
  Loans                                 $ 3,936    $  (780)   $ 3,156           $ 5,576    $  (936)   $ 4,640
  Mortgage-backed securities                 73       (435)      (362)            1,408        (90)     1,318
  Other securities                       (1,570)        51     (1,519)           (1,177)      (124)    (1,301)
  Other earning assets                      229        (47)       182                48         39         87
                                        -------    -------    -------           -------    -------    -------
               Total                      2,668     (1,211)     1,457             5,855     (1,111)     4,744
                                        -------    -------    -------           -------    -------    -------
Interest-bearing liabilities:
  NOW, club and money market accounts       188        257        445               175       (196)       (21)
  Regular savings accounts                   91       (234)      (143)              (37)       (37)       (74)
  Savings certificate accounts            1,052       (867)       185               764        465      1,229
  Borrowings                                616       (241)       375             2,931         --      2,931
                                                   -------    -------           -------    -------    -------
                                                                                                      -------
               Total                      1,947     (1,085)       862             3,833        232      4,065
                                        -------    -------    -------           -------    -------    -------

Net change in net interest income       $   721    $  (126)   $   595           $ 2,022    $(1,343)   $   679
                                        -------    -------    -------           -------    -------    -------
</TABLE>


COMPARISON OF OPERATING RESULTS FOR THE YEARS ENDED SEPTEMBER 30, 1999 AND 1998

GENERAL.

     Net income was $2.7 million and diluted  earnings per common share  ("EPS")
was $1.11 for the fiscal year ended September 30, 1999, a $238,000 decrease from
net income of $2.9  million  and  diluted EPS of $1.08 for the fiscal year ended
September 30, 1998.  Basic EPS was $1.13 for the fiscal year ended September 30,
1999  compared to $1.12 for fiscal 1998.  The decrease in net income  reflects a
$1.5 million increase in non-interest  expense,  partially offset by an increase
of  $595,000  in net  interest  income,  a decrease  of  $434,000  in income tax
expense,  a $140,000  decrease in the provision for loan losses,  and a $102,000
increase in non-interest income.

NET INTEREST  INCOME.

     Net  interest  income  for the year  ended  September  30,  1999 was  $12.0
million,  an  increase of $595,000  from $11.5  million for the prior year.  The
increase  primarily  reflects  a  rise  in the  average  interest  rate  spread,
partially   offset  by  a  decline  in   net-interest   earning   assets  (total
interest-earning  assets less total interest-bearing  liabilities) primarily due
to $8.7 million in funds used to purchase treasury stock during fiscal 1999. The
increase in the average interest rate spread is primarily a result of a decrease
in the cost of funds as well as increases in the proportion of assets consisting
of commercial real estate and multi-family loans. The Company's average interest
rate spread increased to 2.71% for fiscal 1999 from 2.67% for fiscal 1998, while
the net interest margin decreased to 3.13% for fiscal 1999 from 3.28% for fiscal
1998.

INTEREST AND DIVIDEND  INCOME.

     Interest and dividend  income  increased $1.4 million,  or 5.72%,  to $26.9
million for fiscal 1999 from $25.5 for fiscal 1998.  This increase  reflects the
impact of a $36.0  million  increase in total average  interest-earning  assets,
primarily  loans,  partially  offset by a 31 basis point decrease in the average
yield on such assets to 6.99% for the year ended  September  30, 1999 from 7.30%
for the prior year.

                                       10

<PAGE>

                               YONKERS FINANCIAL CORPORATION  1999 Annual Report

     Interest  income on loans  increased  $3.2 million to $16.4 million for the
year ended September 30, 1999 from $13.2 million for the prior year,  reflecting
a $52.7 million increase in the average balance,  partially offset by a 44 basis
point  decrease in the average  yield.  The  increase in the average  balance of
loans was  primarily  attributable  to an  increase in  originations  of one- to
four-family  residential  loans for portfolio  purposes and the  reinvestment of
proceeds from principal  repayments,  maturities  and calls of  securities.  The
decline in the average yield was primarily  attributable  to the  origination of
new loans (including refinancings) in a lower interest rate environment.

     On a combined basis,  interest and dividend income on  mortgage-backed  and
other  securities  decreased  $1.9  million to $9.9 million for fiscal 1999 from
$11.8  million  for the  prior  year.  Interest  on  mortgage-backed  securities
decreased by $362,000,  attributable to the effects of a 40 basis point decrease
in the average yield partially  offset by a $1.1 million increase in the average
balance.  The lower average yield on  mortgage-backed  securities in fiscal 1999
reflects  the  impact  of  higher  premium   amortization  caused  by  increased
repayments of principal.  Interest on other securities declined by $1.5 million,
primarily  attributable to a $22.3 million decrease in the average balance.  The
decrease in the average balance of other  securities was primarily  attributable
to calls of  higher  yielding  agency  securities  in the  lower  interest  rate
environment of fiscal 1999.

     Interest and dividend  income on other earning assets  increased  $182,000,
attributable to a $4.5 million increase in the average balance, partially offset
by a 50 basis point decrease in the average yield.

INTEREST  EXPENSE.

     Interest  expense  totaled $14.9  million for the year ended  September 30,
1999, an increase of $862,000 from $14.0 million for the prior year.

     Interest expense on deposits  increased $487,000 to $9.5 million for fiscal
1999 from $9.1 million for fiscal 1998.  This increase  reflects the impact of a
$33.2  million  increase in the average  balance of  interest-bearing  deposits,
partially  offset  by a 36 basis  point  decrease  in the  average  rate paid on
deposits to 3.82% for the year ended September 30, 1999 from 4.18% for the prior
year.  The increase in average  interest-bearing  deposits  consisted of a $19.9
million increase in average savings certificate accounts (to $144.5 million from
$124.6  million),  a $9.4 million increase in average NOW, club and money market
accounts (to $56.5 million from $47.1 million),  and a $4.0 million  increase in
average  regular  savings  accounts (to $49.1 million from $45.1  million).  The
overall  decrease  in the  average  rate paid on  deposits  during  fiscal  1999
primarily reflects a 65 basis point decrease in the average rate paid on savings
certificate accounts, coupled with a 49 basis point decrease in the average rate
paid on regular savings accounts,  partially offset by a 49 basis point increase
in the average rate paid on NOW, club and money market accounts.

     Interest  expense on  borrowings  increased  $375,000  to $5.3  million for
fiscal 1999 from $5.0  million for fiscal  1998,  as the  Company  continued  to
increase borrowings,  primarily FHLB advances, to leverage available capital and
support further loan growth.  Total borrowings averaged $97.1 million for fiscal
1999  at an  average  rate  of  5.50%  compared  to  $86.0  million  and  5.77%,
respectively,  for the prior-year.  See "Liquidity and Capital  Resources" for a
further discussion of the Company's borrowings.

PROVISION FOR LOAN LOSSES.

     The  Company  records  provisions  for loan  losses,  which are  charged to
earnings, in order to maintain the allowance for loan losses at a level which is
considered  appropriate to absorb  probable losses inherent in the existing loan
portfolio.  The provision in each period reflects management's evaluation of the
adequacy of the allowance for loan losses. Factors considered include the volume
and type of lending conducted, the Company's previous loan loss experience,  the
known and inherent  risks in the loan  portfolio,  adverse  situations  that may
affect the borrowers'  ability to repay,  the estimated  value of any underlying
collateral, and current economic conditions.

     The  provision  for loan losses was $235,000 in fiscal 1999 and $375,000 in
fiscal 1998. Loans receivable  (before the allowance for loan losses)  increased
to $299.4  million at September  30, 1999 from $185.3  million at September  30,
1998,  and the allowance for loan losses  increased to $1.5 million at September
30, 1999 from $1.3 million a year earlier.  The higher  provision in fiscal 1998
reflected  the impact of higher net  charge-offs,  which were  $166,000  for the
period,  compared  to $34,000 for fiscal  1999.  The  allowance  for loan losses
represented  0.50% of total loans receivable at September 30, 1999,  compared to
0.70% at September 30, 1998. Non-performing loans increased slightly to $755,000
at  September  30, 1999 from  $753,000 at September  30, 1998.  The ratio of the
allowance for loan losses to  non-performing  loans was 199.07% at September 30,
1999, compared to 172.91% at September 30, 1998. See "Asset Quality" for further
information concerning the provision and allowance for loan losses.

NON-INTEREST INCOME.

     Non-interest  income increased  $102,000 to $1.5 million for the year ended
September 30, 1999 compared to $1.4 million for the prior year. The increase was
primarily  attributable to increases in service charges and fee income and other
non-interest  income,  partially offset by decreases in the net gain on sales of
real estate mortgage loans held for sale and available-for-sale  securities. The
$239,000 increase in service charges and fee income primarily reflects increases
in  transaction  volume.  In fiscal  1999,  mortgage  loan sales  totaled  $37.4
million,  resulting  in a net gain of $197,000  (including  the  recognition  of
mortgage servicing assets), as compared to loan sales of $69.8 million in fiscal
1998,  which  resulted in net gains of $371,000.  In addition,  a provision  for
losses on loans  held for sale of  $97,000  was  charged to net gain on sales of
loans for fiscal 1999,  while no such  provisions  were made in fiscal 1998. The
net gain on sales of loans held for sale  includes  the  effect of  capitalizing
mortgage  servicing  assets at the time of sale, in accordance with Statement of
Financial  Accounting  Standards No. 125,  which amounted to $362,000 for fiscal
1999 and $594,000 for the prior year.  Servicing assets with a carrying value of
$548,000 and $538,000 (after  amortization)  are included in other assets in the
consolidated balance sheet as of September 30, 1999 and 1998, respectively.  See
also Notes 1 and 3 of the Notes to Consolidated  Financial Statements.  Net gain
on sales of securities  amounted to $111,000 for fiscal 1999 reflecting sales of
$17.6  million in  available-for-sale  securities  during the year,  compared to
gains  of  $117,000  on  sales  of  $28.2  million  in  the  prior  year.  Other
non-interest  income for fiscal  1999  increased  $43,000  from the prior  year,
reflecting a gain of $72,000 from the sale of servicing rights in fiscal 1999.

                                       11

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (continued)

NON-INTEREST EXPENSE.

     Non-interest  expense  increased  $1.5 million to $9.1 million for the year
ended  September  30,  1999  compared to $7.6  million  for the prior year.  The
increase in fiscal 1999 was primarily  attributable to increases in compensation
and benefits expense,  occupancy and equipment  expense,  and other non-interest
expense.  Compensation  and benefits expense  increased  $818,000 from the prior
year primarily due to increased costs relating to additional  staffing for three
new in-store  branches and the  expansion  of lending  operations.  The $311,000
increase in occupancy and equipment expense primarily  reflects  increased costs
associated  with the  establishment  of three  in-store  branches  and a lending
center during fiscal 1999. The $279,000 increase in other  non-interest  expense
primarily  reflects  expenses of $140,000  relating to the  establishment of the
REIT.  On September 30, 1999,  $120.3  million in real estate loans were held by
the REIT. The assets transferred to the REIT are viewed by regulators as part of
the Association's assets in consolidation.

INCOME TAX EXPENSE.

     Income tax expense  was  approximately  $1.6  million  for fiscal  1999,  a
decrease from $2.0 million for fiscal 1998,  reflecting lower pre-tax income and
effective  tax rates of 37.1%  and  40.9%,  respectively.  The  decrease  in the
effective tax rate reflects the ancillary benefits from the aforementioned REIT.
Under current law, all income earned by the REIT  distributed to the Association
in the form of a dividend  has the effect of  reducing  the  Company's  New York
State income tax expense.

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

GENERAL.

     Net income  was $2.9  million  and basic EPS was $1.12 for the fiscal  year
ended September 30, 1998, a $51,000  decrease from net income of $3.0 million or
basic EPS of $1.05 for the fiscal year ended September 30, 1997. Diluted EPS was
$1.08 for the fiscal year ended  September 30, 1998 compared to $1.04 for fiscal
1997.  The  decrease  in  net  income  reflects  a  $1.3  million   increase  in
non-interest  expense, as well as increases in the provision for loan losses and
income  tax  expense,  substantially  offset by  increases  of  $679,000  in net
interest income and $677,000 in non-interest income.

NET INTEREST  INCOME.

     Net  interest  income  for the year  ended  September  30,  1998 was  $11.5
million,  an  increase of $679,000  from $10.8  million for the prior year.  The
positive  effect  on net  interest  income of  higher  average  interest-earning
assets,  primarily  attributable to the reinvestment of proceeds from borrowings
and deposit growth,  was partially  offset by a decline in the average  interest
rate spread.  The narrower spread primarily  reflects (i) an overall lower asset
yield from the origination of new mortgage loans (including refinancings) in the
current lower interest rate  environment  and (ii) a higher average rate paid on
interest-bearing   liabilities  due  primarily  to  the  larger   proportion  of
higher-rate    borrowings   and   savings   certificate    accounts   to   total
interest-bearing  funding.  The relatively  flat yield curve in fiscal 1998 also
contributed to the reduction in the Company's average interest rate spread.  The
low level of interest rates fueled a surge in home sales and refinancings, which
supported the Company's higher volume of loan  originations but also contributed
to a lower average yield on the portfolio.  The Company's  average interest rate
spread and net interest margin decreased to 2.67% and 3.28%,  respectively,  for
the year ended  September  30,  1998,  from 3.26% and 3.93%,  respectively,  for
fiscal 1997.

INTEREST AND DIVIDEND INCOME.

     Interest and dividend  income  increased $4.8 million,  or 22.9%,  to $25.5
million for fiscal 1998 from $20.7 for fiscal 1997.  This increase  reflects the
impact of a $74.9  million  increase in total average  interest-earning  assets,
primarily  loans,  partially  offset by a 26 basis point decrease in the average
yield on such assets to 7.30% for the year ended  September  30, 1998 from 7.56%
for the prior year.

     Interest  income on loans  increased  $4.6 million to $13.2 million for the
year ended September 30, 1998 from $8.6 million for the prior year, reflecting a
$70.3 million increase in the average  balance,  partially offset by an 87 basis
point  decrease in the average  yield.  The  increase in the average  balance of
loans was primarily  attributable to a dramatic increase in originations of one-
to four-family residential loans. The decline in the average yield was primarily
attributable to the  origination of new loans  (including  refinancings)  in the
lower interest rate environment of fiscal 1998.

     On a combined basis,  interest and dividend income on  mortgage-backed  and
other  securities  increased  $17,000 in fiscal 1998 compared to the prior year.
Interest on mortgage-backed  securities increased by $1.3 million,  attributable
to a $20.6  million  increase in the average  balance  partially  offset by a 10
basis point decrease in the average yield. Interest on other securities declined
by $1.3 million, attributable to a $16.9 million decrease in the average balance
and a 16 basis point decrease in the average yield.  The lower average yields in
fiscal  1998  reflect  the  impact  of  (i)  higher  premium   amortization   on
mortgage-backed  securities caused by increased repayments of principal and (ii)
calls of  higher-yielding  agency  securities in the current lower interest rate
environment.

                                       12

<PAGE>

                               YONKERS FINANCIAL CORPORATION  1999 Annual Report

     Interest and dividend  income on other earning  assets  increased  $87,000,
attributable  to a 48 basis point  increase in the average yield and an $886,000
increase in the average balance.

INTEREST  EXPENSE.

     Interest  expense  totaled $14.0  million for the year ended  September 30,
1998, an increase of $4.0 million from $10.0 million for the prior year.

     Interest  expense on deposits  increased  $1.2  million to $9.1 million for
fiscal 1998 from $7.9 million for fiscal 1997. This increase reflects the impact
of a $21.0 million increase in the average balance of interest-bearing deposits,
as well as a 14 basis point  increase  in the  average  rate paid on deposits to
4.18% for the year ended  September 30, 1998 from 4.04% for the prior year.  The
increase in average  interest-bearing  deposits  consisted of increases of $13.7
million in average savings certificate accounts and $8.8 million in average NOW,
club and money market  accounts,  partially offset by a $1.5 million decrease in
average regular savings accounts.  The overall increase in the average rate paid
on  deposits  reflects a 40 basis point  increase  in the  average  rate paid on
savings certificate  accounts during fiscal 1998, coupled with the higher volume
of certificate  accounts  resulting  from  aggressive  advertising  campaigns to
attract, such long-term accounts.

     Interest  expense on borrowings  increased $3.0 million to $5.0 million for
fiscal 1998 from $2.0  million for fiscal  1997,  as the  Company  continued  to
increase borrowings,  primarily securities  repurchase  agreements,  to leverage
available  capital and support  further  asset  growth.  The average  balance of
borrowings  was $86.0  million for fiscal 1998 compared to $35.3 million for the
prior year.  Although interest rates have declined in the past year, the average
cost of borrowings  for the year ended  September 30, 1998 was 5.77%,  unchanged
from a year ago due to the use in fiscal  1998 of  longer-term  borrowings  with
higher interest rates.

PROVISION FOR LOAN LOSSES.

     The  Company  records  provisions  for loan  losses,  which are  charged to
earnings, in order to maintain the allowance for loan losses at a level which is
considered  appropriate to absorb  probable losses inherent in the existing loan
portfolio.  The provision in each period reflects management's evaluation of the
adequacy of the allowance for loan losses. Factors considered include the volume
and type of lending conducted, the Company's previous loan loss experience,  the
known and inherent  risks in the loan  portfolio,  adverse  situations  that may
affect the borrowers'  ability to repay,  the estimated  value of any underlying
collateral, and current economic conditions.

     The  provision  for loan losses was $375,000 in fiscal 1998 and $300,000 in
fiscal 1997. Loans receivable  (before the allowance for loan losses)  increased
to $185.3  million at September  30, 1998 from $119.8  million at September  30,
1997,  and the allowance for loan losses  increased to $1.3 million at September
30, 1998 from $1.1 million a year earlier.  The provision and allowance for loan
losses were  increased in fiscal 1998  primarily in light of changes in inherent
losses attributable to continued portfolio growth. The allowance for loan losses
represented  0.70% of total loans receivable at September 30, 1998,  compared to
0.90% at  September  30,  1997.  Net  charge-offs  in fiscal 1998  increased  to
$166,000 from $144,000 in the prior year, while non-performing loans declined to
$753,000 at  September  30, 1998 from $1.1 million at  September  30, 1997.  The
ratio of the  allowance for loan losses to  non-performing  loans was 172.91% at
September 30, 1998, compared to 96.05% at September 30, 1997.

NON-INTEREST INCOME.

     Non-interest  income increased  $677,000 to $1.4 million for the year ended
September  30, 1998  compared  to  $733,000  for fiscal  1997.  The  increase is
primarily  attributable  to  increases  in the net gain on sales of real  estate
mortgage loans held for sale,  the net gain on sales of securities,  and service
charges  and fee income.  In fiscal  1998,  mortgage  loan sales  totaled  $69.8
million  resulting in a net gain of $371,000,  as compared to loan sales of $2.8
million in fiscal 1997 which resulted in net losses of $17,000.  The net gain in
fiscal 1998 includes the effect of  capitalizing  mortgage  servicing  assets of
$594,000  at the  time of  sale,  in  accordance  with  Statement  of  Financial
Accounting Standards No. 125. Servicing assets with a carrying value of $538,000
(after  amortization)  are included in other assets in the consolidated  balance
sheet  as of  September  30,  1998.  See  also  Notes  1 and 3 of the  Notes  to
Consolidated  Financial  Statements.  The  increase  in the net gain on sales of
securities  reflects  a net  gain of  $117,000  on sales  of  $28.3  million  in
available-for-sale  securities in fiscal 1998,  while net losses of $48,000 were
incurred on sales of $16.2  million in the prior year.  The $91,000  increase in
service  charges and fee income  primarily  reflects  increases  in  transaction
volume.

NON-INTEREST EXPENSE.

     Non-interest  expense  increased  $1.3 million to $7.6 million for the year
ended  September  30,  1998  compared  to  $6.3  million  for  the  prior  year.
Compensation  and  benefits  expense  increased  $584,000  from the  prior  year
primarily due to (i)  increased  costs  relating to  additional  staffing for an
in-store branch and the expansion of lending operations and (ii) the recognition
of $106,000 in  additional  expense  associated  with the ESOP due to the higher
average  market price of the  Company's  common stock in fiscal 1998 compared to
the prior  year.  The  $182,000  increase in  occupancy  and  equipment  expense
primarily  reflects  increased  costs  associated with the  establishment  of an
in-store branch during fiscal 1998. The $515,000 increase in other  non-interest
expense was primarily  attributable  to  additional  costs  associated  with the
expansion of the Company's  business  activities and review of additional growth
opportunities.

INCOME TAX EXPENSE.

     Income tax expense was approximately  $2.0 million for both fiscal 1998 and
1997, reflecting effective tax rates of 40.9% and 40.3%, respectively.

                                       13

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (continued)

ASSET QUALITY

     Non-performing assets consist of non-accrual loans past due 90 days or more
and real estate owned  properties that have been acquired by foreclosure or deed
in lieu of  foreclosure.  Loans  are  placed  on  non-accrual  status  when  the
collection of principal or interest becomes  doubtful.  Management and the Board
of Directors perform a monthly review of all  non-performing  loans. The actions
taken by the Company  with  respect to  delinquencies  (workout,  settlement  or
foreclosure) vary depending on the nature of the loan, length of delinquency and
the  borrower's  past  credit  history.   The   classification   of  a  loan  as
non-performing  does not  necessarily  indicate  that the principal and interest
ultimately will be uncollectible. Historical experience indicates that a portion
of  non-performing  assets will  eventually  be  recovered.  Real  estate  owned
properties are carried at the lower of cost or fair value less sales costs.

     The following  table sets forth the amounts and categories of the Company's
non-performing assets at the dates indicated. The Company's prospective adoption
of Statement of Financial  Accounting  Standards ("SFAS") No. 114, ACCOUNTING BY
CREDITORS FOR IMPAIRMENT OF A LOAN,  effective October 1, 1995, had no impact on
the comparability of this information.  See Note 3 to the Consolidated Financial
Statements for  information  concerning  the Company's  impaired loans which are
included in the non-accrual loans shown below.
<TABLE>
<CAPTION>

                                                                                At September 30,
                                                       -----------------------------------------------------------
                                                       1999          1998         1997         1996         1995
                                                       ----          ----         ----         ----         ----
                                                                            (Dollars in Thousands)
<S>                                                  <C>          <C>          <C>          <C>          <C>
Non-accrual  loans past due ninety days or more:
  Real estate mortgage loans:
       One- to four-family                             $  347       $  515       $  389       $1,757       $2,759
       Multi-family (1)                                    --           --           --           --          389
       Commercial                                         305          203          211          214           --
       Land                                                --           --          250          250           49
       Construction                                        --           --          279          511          279
  Consumer loans                                          103           35            9           43           54
                                                       ------       ------       ------       ------       ------
           Total                                          755          753        1,138        2,775        3,530
Real estate owned, net                                     --          305          379          603          227
                                                       ------       ------       ------       ------       ------
Total non-performing assets                            $  755       $1,058       $1,517       $3,378       $3,757
                                                       ------       ------       ------       ------       ------

Allowance for loan losses                              $1,503       $1,302       $1,093       $  937       $  719
                                                       ------       ------       ------       ------       ------

Ratios:
  Non-performing loans to total loans receivable         0.25%        0.41%        0.94%        3.14%        4.15%
  Non-performing assets to total assets                  0.16         0.28         0.48         1.30         1.80
  Allowance for loan losses to:
      Non-performing loans                             199.07       172.91        96.05        33.77        20.37
      Total loans receivable                             0.50         0.70         0.90         1.06         0.84
<FN>

- --------------------------------
(1) Includes a loan of $309,000  classified as a troubled debt restructuring at
    September 30, 1995. Collections and charge-offs in fiscal 1996 eliminated
    the recorded investment in this loan.
</FN>
</TABLE>

     Total  non-performing  assets  decreased  $303,000  from  $1.1  million  at
September 30, 1998 to $755,000 at September 30, 1999, primarily reflecting a net
reduction of $305,000 in real estate owned. The ratio of  non-performing  assets
to total assets decreased to 0.16% at September 30, 1999 from 0.28% at September
30, 1998. The allowance for loan losses was $1.5 million or 0.50% of total loans
receivable  at  September  30,  1999,  compared  to  $1.3  million  or 0.70 % at
September 30, 1998. The ratio of the allowance for loan losses to non-performing
loans  increased to 199.07% at September  30, 1999 from 172.91% at September 30,
1998.

     For the year ended  September 30, 1999,  gross  interest  income of $69,000
would have been  recorded if all  non-accrual  loans at  September  30, 1999 had
remained  current  throughout the year in accordance  with their original terms.
The amount of interest income actually  recognized on such loans in fiscal 1999,
prior to placing the loans on non-accrual status, was $42,000. See Note 3 of the
Notes to the Consolidated Financial Statements.

    The  Company  provides  for  loan  losses  based  on the  allowance  method.
Accordingly, losses for uncollectible loans are charged to the allowance and all
recoveries  of loans  previously  charged-off  are  credited  to the  allowance.
Additions  to the  allowance  for loan losses are  provided by charges to income
based on various  factors  which,  in  management's  judgment,  deserve  current
recognition in estimating probable losses. Management regularly reviews the loan
portfolio and makes provisions for loan losses in order to maintain the adequacy
of the  allowance for loan losses.  The  allowance  for loan losses  consists of
amounts  specifically  allocated to  non-performing  loans and potential problem
loans (if any) as well as allowances  determined  for each major loan  category.
Loan categories such as single-family  residential  mortgages and consumer loans
are generally evaluated on an aggregate or "pool" basis by applying loss factors
to the current  balances of the various  loan  categories.  The loss factors are
determined by management  based on an evaluation of historical loss  experience,
delinquency  trends,  volume  and type of lending  conducted,  and the impact of
current economic conditions in the Company's market area.

                                       14

<PAGE>

                               YONKERS FINANCIAL CORPORATION  1999 Annual Report

     The  following  table sets forth  activity in the allowance for loan losses
for the periods indicated. The Company's prospective adoption of SFAS No. 114 as
of October 1, 1995 had no impact on the comparability of this information.

<TABLE>
<CAPTION>

                                                                             For the Year Ended September 30,
                                                      ------------------------------------------------------------------------
                                                        1999            1998             1997           1996            1995
                                                        ----            ----             ----           ----            ----
                                                                                  (Dollars in Thousands)

<S>                                                <C>             <C>             <C>             <C>             <C>
Balance at beginning of year                          $ 1,302         $ 1,093         $   937         $   719         $   311
Provision for losses                                      235             375             300             462             493
Charge-offs:
     Real estate mortgage loans:
          One- to four-family                             (23)            (45)           (132)            (97)            (76)
          Multi-family (1)                                 --              --              --            (203)             --
          Land                                             --             (17)             --              --              --
          Construction                                     --             (91)             --              --              --
     Consumer loans                                       (20)            (40)            (25)            (33)            (13)
                                                      -------         -------         -------         -------         -------
          Total charge-offs                               (43)           (193)           (157)           (333)            (89)
Recoveries                                                  9              27              13              89               4
                                                      -------         -------         -------         -------         -------
          Net charge-offs                                 (34)           (166)           (144)           (244)            (85)
                                                      -------         -------         -------         -------         -------

Balance at end of year                                $ 1,503         $ 1,302         $ 1,093         $   937         $   719
                                                      -------         -------         -------         -------         -------

Ratio of net charge-offs to average total loans          0.02%           0.10%           0.15%           0.29%           0.10%
<FN>

- ----------------------
(1)  Charge-offs in fiscal 1996 relate to the Company's purchased  participation
     interest in a multi-family loan originated by TASCO.
</FN>
</TABLE>

     Although the Company  maintains its allowance for loan losses at a level it
considers  adequate to absorb  probable  losses,  there can be no assurance that
such losses will not exceed the estimated amounts or that additional substantial
provisions for losses will not be required in future periods.  Subject to market
conditions  in the  future,  the  Company  intends  to  continue  to expand  its
multi-family  and  commercial  real  estate  lending.  As a result,  these  loan
categories may represent a larger  percentage of the total loan portfolio in the
future.  Since such  loans are  generally  thought  to carry a higher  degree of
credit risk than one- to  four-family  residential  loans,  such a change in the
loan portfolio mix may result in a further increase in the allowance for losses.

INTEREST RATE RISK MANAGEMENT

     The principal  objectives of the  Company's  interest rate risk  management
activities are to: (i) define an acceptable level of risk based on the Company's
business focus,  operating  environment,  capital and liquidity requirements and
performance  objectives;  (ii)  quantify and monitor the amount of interest rate
risk  inherent in the  asset/liability  structure;  (iii)  modify the  Company's
asset/liability  structure, as necessary, to manage interest rate risk; and (iv)
maintain   acceptable  net  interest  margins  in  changing  rate  environments.
Management seeks to reduce the vulnerability of the Company's  operating results
to changes in interest rates and to manage the ratio of  interest-rate-sensitive
assets to  interest-rate-sensitive  liabilities  within specified  maturities or
repricing  periods.  The Company does not currently engage in trading activities
or use off-balance sheet derivative instruments to control interest rate risk.

     Notwithstanding the Company's interest rate risk management activities, the
potential  for  changing  interest  rates is an  uncertainty  that could have an
adverse effect on the earnings of the Company. When interest-bearing liabilities
mature or reprice more quickly than interest-earning assets in a given period, a
significant  increase  in market  interest  rates  could  adversely  affect  net
interest income.  Similarly, when interest-earning assets mature or reprice more
quickly than interest-bearing  liabilities,  falling interest rates could result
in a decrease in net interest income. Finally, a flattening of the "yield curve"
(I.E., a narrowing of the spread between long- and short-term  interest  rates),
could  adversely  impact net  interest  income to the extent that the  Company's
assets have a longer average term than its liabilities.

     In managing the  asset/liability  position,  the Company has taken  several
steps to  manage  its  interest  rate  risk.  First,  the  Company  maintains  a
significant  portfolio of interest  rate  sensitive  adjustable-rate  loans that
includes loans with rates that adjust periodically after earning a fixed rate of
interest for initial periods of five, seven or ten years. At September 30, 1999,
total  adjustable-rate  loans  were  $209.2  million  or 69.7% of the total loan
portfolio,  including  $157.0  million  in loans  with  initial  fixed  rates as
described above. Second,  beginning in fiscal 1998 the Company sold the majority
of its newly  originated,  fixed-rate one- to four-family  residential  mortgage
loans with original terms of more than 15 years.  Third,  the Company carries an
investment in mortgage-backed securities that are more liquid and generally have
shorter   average   lives  than   mortgage   loans.   At  September   30,  1999,
mortgage-backed securities with terms to repricing or estimated average lives of
less than five  years  amounted  to $4.5  million.  Fourth,  the  Company  has a
substantial  amount of  regular  savings,  transaction,  money  market  and club
accounts,  which  may be less  sensitive  to  changes  in  interest  rates  than
certificate  accounts.  At September 30, 1999,  the Company had $50.8 million of
regular  savings  accounts,  $33.4  million of money  market  accounts and $37.0
million of NOW, checking and club accounts.  Overall,  these accounts  comprised
44.4% of the  Company's  total deposit base at September  30, 1999.  Finally,  a
portion of the Company's securities repurchase agreements and FHLB advances have
terms in excess of one year.  The weighted,  average  remaining  period to final
maturity of these borrowings was  approximately 3.3 years at September 30, 1999,
compared to 3.8 years at September 30, 1998.

                                       15

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (continued)

     One approach used by  management to quantify  interest rate risk is the net
portfolio  value ("NPV")  analysis.  In essence,  this approach  calculates  the
difference  between the present  value of  liabilities  and the present value of
expected cash flows from assets and off-balance  sheet contracts.  The following
table sets forth,  at  September  30,  1999,  an  analysis of the  Association's
interest  rate risk as measured by the estimated  changes in NPV resulting  from
instantaneous  and  sustained  parallel  shifts in the yield curve (+/-300 basis
points,  measured in 100 basis point increments).  For comparative purposes, the
table also shows the estimated  percent increase  (decrease) in NPV at September
30, 1998.
<TABLE>
<CAPTION>

                                            At September 30, 1999
                        ------------------------------------------------------
     Change in                            Estimated Increase (Decrease) in NPV             Percent Increase
   Interest Rates       Estimated NPV     ------------------------------------           (Decrease) in NPV at
   (Basis Points)           Amount           Amount                   Percent             September 30, 1998
   --------------       -------------        ------                   -------            --------------------
              (Dollars in thousands)

<S>                  <C>              <C>                          <C>                       <C>
        +300             $ 13,819         $ (30,670)                   (69)%                     (29)%
        +200               25,230           (19,259)                   (43)                      (17)
        +100               36,107            (8,382)                   (19)                      (7)
         --                44,489                --                     --                        --
        -100               50,493             6,004                     13                        5
        -200               52,607             8,118                     18                        12
        -300               54,057             9,568                     22                        21

</TABLE>

     Certain  shortcomings  are  inherent in the  methodology  used in the above
interest rate risk measurements. Modeling changes in NPV requires making certain
assumptions  that may or may not reflect the manner in which  actual  yields and
costs respond to changes in market rates.  The NPV table presented above assumes
that  the  composition  of  the  Association's   interest-sensitive  assets  and
liabilities  existing at the  beginning of a period  remains  constant  over the
period being  measured.  It also  assumes  that a particular  change in interest
rates is reflected  uniformly  across the yield curve regardless of the duration
to maturity or the repricing characteristics of specific assets and liabilities.
Computations of prospective  effects of  hypothetical  interest rate changes are
based on  numerous  assumptions  including  relative  levels of market  interest
rates,  loan  prepayments  and deposit  decay,  and should not be relied upon as
indicative  of actual  results.  Further,  the  computations  do not reflect any
actions  management  may  undertake  in response  to changes in interest  rates.
Accordingly,  although the NPV table provides an indication of the Association's
sensitivity  to  interest  rate  changes  at a  particular  point in time,  such
measurements  are not  intended to and do not provide a precise  forecast of the
effect of changes in market  interest  rates on the  Association's  net interest
income and will differ from actual results.

     Interest  rate  risk is the most  significant  market  risk  affecting  the
Company.  Other types of market  risk,  such as foreign  exchange  rate risk and
commodity  price  risk,  do not  arise in the  normal  course  of the  Company's
business activities.

LIQUIDITY AND CAPITAL RESOURCES

     The  Company's  primary  sources  of funds  are  deposits  and  borrowings;
principal and interest payments on loans and securities; and proceeds from sales
of loans and securities.  While  maturities and scheduled  payments on loans and
securities  provide an indication  of the timing of the receipt of funds,  other
sources  of  funds  such  as loan  prepayments  and  deposit  inflows  are  less
predictable due to the effects of changes in interest rates, economic conditions
and competition.

     The  Association  is required to maintain an average daily balance of total
liquid  assets  as a  percentage  of  net  withdrawable  deposit  accounts  plus
short-term  borrowings,  as  defined by the  Office of Thrift  Supervision  (the
"OTS")  regulations.  The minimum required liquidity ratio at September 30, 1999
was 4.0%, and the Company's actual liquidity ratio was 7.8%.

     The  Company's  most  liquid  assets are cash and cash  equivalents,  which
include  highly liquid  short-term  investments  (such as federal funds sold and
money market  mutual  funds) that are readily  convertible  to known  amounts of
cash. At September  30, 1999 and 1998,  cash and cash  equivalents  totaled $4.7
million and $4.2 million,  respectively.  The level of these assets is dependent
on the Company's operating,  financing and investing activities during any given
period.


                                       16

<PAGE>

                               YONKERS FINANCIAL CORPORATION  1999 Annual Report

     The primary investing activities of the Company are the origination of real
estate mortgage and other loans, and the purchase of  mortgage-backed  and other
securities.  During the years  ended  September  30,  1999,  1998 and 1997,  the
Company's  disbursements  for loan originations  totaled $178.1 million,  $152.6
million and $69.2 million, respectively. For the years ended September 30, 1999,
1998 and 1997,  purchases of  mortgage-backed  securities totaled $35.3 million,
$74.4 million and $25.8 million, respectively, and purchases of other securities
totaled $19.0  million,  $16.2 million and $30.0  million,  respectively.  These
activities  were funded  primarily  by net  deposit  inflows,  borrowings  under
securities repurchase agreements,  FHLB advances,  principal repayments on loans
and  securities,  and proceeds  from sales of loans and  securities.  Loan sales
during fiscal 1999, 1998 and 1997,  provided  proceeds of $37.4,  $69.6 and $2.8
million, respectively, for reinvestment into new loans and securities.

     For the  years  ended  September  30,  1999,  1998  and  1997  the  Company
experienced  net  increases  in  deposits  (including  the  effect  of  interest
credited) of $41.8 million, $23.2 million and $17.2 million,  respectively.  The
increases  were due to the  opening of three  additional  in-store  branches  in
fiscal 1999 as well as  continued  aggressive  cross-selling,  quality  customer
service and new deposit products.

     In fiscal 1999 and 1998,  the Company  significantly  increased  its use of
securities  repurchase  agreements  and FHLB  advances as a funding  source.  In
securities repurchase agreements, the Company borrows funds through the transfer
of debt securities to the FHLB of New York, as  counterparty,  and  concurrently
agrees to repurchase  the  identical  securities at a fixed price on a specified
date. During the years ended September 30, 1999 and 1998, the average borrowings
under  repurchase  agreements  with the FHLB amounted to $79.8 million and $81.9
million,  respectively, and the maximum month-end balance outstanding was $101.0
million and $119.9 million,  respectively.  The average  interest rate spread on
these transactions, or the difference between the yield earned on the underlying
securities and the rate paid on the repurchase  borrowings,  was 1.25% in fiscal
1999 and  1.27% in  fiscal  1998.  See Note 7 of the  Notes to the  Consolidated
Financial Statements for additional information concerning these transactions.

     At  September  30,  1999,  the Company  had  outstanding  loan  origination
commitments of $53.3 million,  undisbursed construction loans in process of $1.7
million,  and  unadvanced  lines of credit to  customers  of $4.4  million.  The
Company  anticipates  that it will have  sufficient  funds available to meet its
current loan origination and other commitments. The Company also had the ability
to borrow  additional  advances of up to $65.8 million from the FHLB of New York
at September 30, 1999.  Certificates of deposit  scheduled to mature in one year
or less from September 30, 1999 totaled $107.3 million,  with a weighted average
rate of  4.94%.  Based on the  Company's  most  recent  experience  and  pricing
strategy,  management  believes that a significant portion of such deposits will
remain with the Company.

     The main sources of liquidity for the Holding Company are net proceeds from
the sale of stock and dividends received from the Association,  if any. The main
cash outflows are payments of dividends to  shareholders  and repurchases of the
Holding Company's common stock. In fiscal 1999, the Holding Company  repurchased
a total of 492,500 common shares in open market  transactions at a total cost of
$8.7 million or $17.75 per share.  The Holding Company  received $4.0 million in
dividends from the Association in fiscal 1999.

     The  Association may not declare or pay cash dividends on or repurchase any
of its shares of common  stock if the effect  thereof  would cause  equity to be
reduced below applicable  regulatory capital requirements or the amount required
to be maintained for the liquidation  account established in connection with the
Conversion.  Unlike the  Association,  the Holding Company is not subject to OTS
regulatory  restrictions  on the  payment  of  dividends  to  its  shareholders;
however,  it is  subject to the  requirements  of  Delaware  law.  Delaware  law
generally limits dividends to an amount equal to the excess of the net assets of
the Holding Company (the amount by which total assets exceed total  liabilities)
over its statutory  capital,  or if there is no such excess,  to its profits for
the current and/or immediately preceding fiscal year.

     The OTS regulations require savings associations,  such as the Association,
to meet three minimum capital standards: a tangible capital ratio requirement of
1.5% of total assets as adjusted  under the OTS  regulations;  a leverage  ratio
requirement  of 4.0% of  core  capital  to such  adjusted  total  assets;  and a
risk-based  capital ratio requirement of 8.0% of core and supplementary  capital
to total  risk-based  assets.  The  Association  satisfied these minimum capital
standards at September  30, 1999 with  tangible and leverage  capital  ratios of
7.4% and a total risk-based capital ratio of 18.0%. In determining the amount of
risk-weighted  assets for  purposes of the  risk-based  capital  requirement,  a
savings  association  multiplies  its assets and  credit  equivalent  amount for
certain  off-balance  sheet items by risk-weights,  which range from 0% for cash
and obligations  issued by the United States  Government or its agencies to 100%
for assets such as consumer and commercial loans, as assigned by the OTS capital
regulations. These capital requirements, which are applicable to the Association
only, do not consider  additional capital held at the Holding Company level, and
require certain adjustments to the Association's equity to arrive at the various
regulatory capital amounts.

                                       17

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (continued)

IMPACT OF ACCOUNTING STANDARDS

     See Note 14 of the Notes to the  Consolidated  Financial  Statements  for a
discussion of recently-issued  accounting  standards that the Company will adopt
in  the  future,  and  their  anticipated  impact  on  the  Company's  financial
reporting.

IMPACT OF INFLATION AND CHANGING PRICES

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

IMPACT OF YEAR 2000 ISSUE

     The Company, like all companies that utilize computer technology, has faced
significant  challenges  associated with ensuring that its computer systems will
accurately  process  time-sensitive  data  beyond  the year 1999 (the "Year 2000
Issue").  Many existing computer programs and systems were originally programmed
with nine 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 service  providers,  the Company and its operations may
be significantly  affected by the Year 2000 Issue due to the nature of financial
information.  This includes  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).  If computer systems are not adequately changed to identify
the year  2000,  many  computer  applications  could  fail or  create  erroneous
results. As a result, calculations that rely on the date field information (such
as interest,  payment or due dates and other operating functions) would generate
results which could be significantly misstated, and the Company could experience
a  temporary  inability  to process  transactions  and engage in similar  normal
business  activities.  In  addition,  under  certain  circumstances,  failure to
adequately  address the Year 2000 Issue 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 Issue could have a
significant adverse impact on the Company's  products,  services and competitive
condition.

       The  Company's  primary  federal   regulator,   the  OTS,  has  published
substantive guidance on the Year 2000 Issue, alone and in conjunction with other
federal regulatory agencies. The OTS has also included Year 2000 compliance as a
substantive  area  of  examination   during  special  and  regularly   scheduled
examinations. These publications also included requirements for the creation and
implementation  of a Year 2000  compliance plan as well as setting forth certain
target dates. Should a financial institution not become Year 2000 compliant,  it
could then be subject to  administrative  remedies  similar to those  imposed on
financial  institutions  otherwise found not to be operating in a safe and sound
manner.

      The Company has  established  and implemented a Year 2000 Action Plan (the
"Plan") to address the Year 2000 Issue. The Plan includes the five components as
recommended by the OTS, which address issues  involving  awareness,  assessment,
renovation,  validation and  implementation.  All phases have been substantially
completed.

     Under the  regulatory  guidelines  previously  mentioned,  testing  of core
mission  critical  internal  systems must have been  substantively  completed by
December  31,  1998  and  testing  with   service   providers   must  have  been
substantively  completed  by June 30,  1999.  All  renovations  must  have  been
substantially  completed, and testing of mission critical systems must have been
completed, by June 30, 1999. As of September 30, 1999, the Company substantially
completed  testing its internal  mission  critical  systems and testing with its
primary  service  provider,  which  provides  almost all of the  Company's  data
processing.

     As part of the  Plan,  the  Company  is in  communication  with  all of its
significant  suppliers  and vendors to determine the extent to which the Company
is vulnerable to those third parties'  failure to remediate  their own Year 2000
Issue.  The  Company  presently  believes  that with the  modifications  made to
existing  software and conversions to new software,  the Year 2000 Issue will be
mitigated  without  causing a material  adverse  impact on the operations of the
Company.
                                       18

<PAGE>

                               YONKERS FINANCIAL CORPORATION  1999 Annual Report

     The Company is also preparing a Year 2000 business  resumption  contingency
plan to  document  pre-determined  actions  to help the  Company  resume  normal
operations in the event of failure of any mission-critical  service and product.
Uncontrollable  events,  such as loss of the  global  power  grid and  telephone
service  failures,  will affect all companies,  government and customers;  these
global  events  cannot  be  remedied  by  anyone  other  than  the   appropriate
responsible  party.  The Company has  reviewed  its  customer  base to determine
whether they pose  significant  Year 2000 risks;  the customer base is primarily
composed of  individuals  who  utilize  the  Company's  services  for  personal,
household  or  consumer  uses and  thus,  individually,  are not  likely to pose
significant  Year 2000 risks  directly.  The Company also  reviewed its borrower
base and  determined  that its loans are primarily  secured by  residential  and
multi-family  residences,  which management  believes does not carry a high Year
2000 risk. The Company is ensuring the  availability  of sufficient cash to meet
potential depositor demand due to concerns about the availability of funds as we
approach the Year 2000.  Contingency  plans have been  developed for  identified
mission-critical  systems in anticipation of the possibility of unplanned system
difficulties or failure of third parties to successfully prepare for the century
date change.

     At this  time,  the  Company  does not expect  the  reasonably  foreseeable
consequences  of the Year 2000  Issue to have a material  adverse  effect on the
Company's  business,  operations or financial  condition.  However,  despite its
efforts,  the  Company  cannot  be  certain  that it will  not  suffer  business
interruptions,  either due to its own Year 2000 Issue or those of its  customers
or vendors or third  parties  whose Year 2000  problems may make it difficult or
impossible to fulfill their  commitments to the Company.  In addition,  the Year
2000 Issue has many elements and potential  consequences,  some of which may not
be reasonably  foreseeable,  and there can be no assurances  that every material
Year 2000 issue will be identified and addressed or that unforeseen consequences
will not arise and possibly have a material adverse effect on the Company.

     Monitoring  and  managing  the Year 2000  Issue 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.
Based on the  current  status  of the  Company's  Year 2000  efforts,  the costs
associated  with identified Year 2000 issues are not expected to have a material
adverse  effect on the  results of  operations  or  financial  condition  of the
Company. Costs incurred through September 30, 1999 were approximately  $138,000.
This includes Y2K  remediation  efforts and planned system  upgrades  related to
business expansion. Approximately $115,000 of this cost was recognized in fiscal
1999.  Management  currently  estimates  that  remaining  costs  will not exceed
$40,000,  most of which will be  recognized  in the quarter  ended  December 31,
1999.

                                       19

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

                                                       Year Ended September 30,
                                                     --------------------------
(In thousands, except per share data)                    1999         1998
- -------------------------------------------------------------------------------
ASSETS
Cash and cash equivalents:
  Cash and due from banks                               $   4,651    $   3,195
  Short-term investments                                       --        1,000
                                                        ---------    ---------
    Total cash and cash equivalents                         4,651        4,195
                                                        ---------    ---------
Securities (note 2):
  Available-for-sale, at fair value
    (amortized cost of $120,996 in 1999
     and $123,317 in 1998)                                116,712      125,225
  Held-to-maturity, at amortized cost
    (fair value of $21,959 in 1999
     and $43,948 in 1998)                                  21,936       43,303
                                                        ---------    ---------
    Total securities                                      138,648      168,528
                                                        ---------    ---------
Real estate mortgage loans held for sale,
  at lower of cost or market value (note 3)                 1,226       13,334
                                                        ---------    ---------
Loans receivable, net(note 3):
  Real estate mortgage loans                              291,199      177,783
  Consumer and commercial business loans                    8,254        7,544
  Allowance for loan losses                                (1,503)      (1,302)
                                                        ---------    ---------
    Total loans receivable, net                           297,950      184,025
                                                        ---------    ---------
Accrued interest receivable (note 4)                        2,750        2,791
Federal Home Loan Bank  ("FHLB") stock                      7,397        6,426
Office properties and equipment, net (note 5)               1,984        1,258
Net deferred income taxes (note 8)                          1,623           --
Other assets                                                1,466        2,467
                                                        ---------    ---------
    Total assets                                        $ 457,695    $ 383,024
                                                        ---------    ---------

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
  Deposits (note 6)                                     $ 272,974    $ 231,181
  Securities repurchase agreements (note 7)                99,987      107,790
  FHLB advances (note 7)                                   47,948           --
  Net deferred income taxes (note 8)                           --          726
  Other liabilities                                         4,769        1,525
    Total liabilities                                     425,678      341,222
                                                        ---------    ---------
Commitments and contingencies (note 10 and 11)
Stockholders' equity (notes 10 and 11):
  Preferred stock (par value $0.01 per share; 100,000
    shares authorized; none issued or outstanding)             --           --
  Common stock (par value $0.01 per share: 4,500,000
    shares authorized; 3,570,750 shares issued)                36           36
  Additional paid-in capital                               35,225       35,044
  Unallocated common stock  held by employee stock
    ownership plan ("ESOP")                                (1,857)      (2,142)
  Unamortized awards of common stock under management
    recognition plan ("MRP")                                 (621)        (846)
  Treasury stock, at cost (1,332,011 shares in 1999
    and 844,511 shares in 1998)                           (21,866)     (13,189)
  Retained income, substantially restricted                23,652       21,754
  Accumulated other comprehensive (loss) income (note 2)   (2,552)       1,145
                                                        ---------    ---------
    Total stockholders' equity                             32,017       41,802
                                                        ---------    ---------
                                                        $ 457,695    $ 383,024
                                                        ---------    ---------

See accompanying notes to consolidated financial statements.

                                       20

<PAGE>

                 YONKERS FINANCIAL CORPORATION AND SUBSIDIARY 1999 Annual Report

CONSOLIDATED STATEMENTS OF INCOME
<TABLE>
<CAPTION>

                                          YONKERS FINANCIAL CORPORATION AND SUBSIDIARY
                                               CONSOLIDATED STATEMENTS OF INCOME
                                             (In thousands, except per share data)

                                                                                               Year Ended September 30,
                                                                                      ----------------------------------------
                                                                                         1999           1998           1997
                                                                                         ----           ----           ----
<S>                                                                                  <C>            <C>            <C>
Interest and dividend income:
   Loans                                                                               $ 16,399       $ 13,243       $  8,603
   Securities                                                                             9,869         11,750         11,733
   Other earning assets                                                                     664            482            395
                                                                                       --------       --------       --------
     Total interest and dividend income                                                  26,932         25,475         20,731
                                                                                       --------       --------       --------

Interest expense:
   Deposits (note 6)                                                                      9,543          9,056          7,922
   Securities repurchase agreements                                                       4,530          4,718          1,849
   FHLB advances                                                                            811            248            186
                                                                                       --------       --------       --------
     Total interest expense                                                              14,884         14,022          9,957
                                                                                       --------       --------       --------

       Net interest income                                                               12,048         11,453         10,774

Provision for loan losses (note 3)                                                          235            375            300
                                                                                       --------       --------       --------
       Net interest income after provision for loan losses                               11,813         11,078         10,474
                                                                                       --------       --------       --------

Non-interest income:
   Service charges and fees                                                               1,090            851            760
   Net gain (loss) on sales of real estate mortgage loans held for sale (note 3)            197            371            (17)
   Net gain (loss) on sales of securities (note 2)                                          111            117            (48)
   Other                                                                                    114             71             38
                                                                                       --------       --------       --------
      Total non-interest income                                                           1,512          1,410            733
                                                                                       --------       --------       --------

Non-interest expense:
   Compensation and benefits (note 8)                                                     4,813          3,995          3,411
   Occupancy and equipment                                                                1,226            915            733
   Data processing service fees                                                             646            554            465
   Federal deposit insurance costs                                                          140            131            183
   Other (note 9)                                                                         2,267          1,988          1,473
                                                                                       --------       --------       --------
      Total non-interest expense                                                          9,092          7,583          6,265
                                                                                       --------       --------       --------

        Income before income tax expense                                                  4,233          4,905          4,942

Income tax  expense (note 8)                                                              1,570          2,004          1,990
                                                                                       --------       --------       --------

       Net income                                                                      $  2,663       $  2,901       $  2,952
                                                                                       --------       --------       --------

Earnings per common share (note 11):
       Basic                                                                           $   1.13       $   1.12       $   1.05
       Diluted                                                                             1.11           1.08           1.04
                                                                                       --------       --------       --------
</TABLE>

See accompanying notes to consolidated financial statements.

                                       21

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>

                  YONKERS FINANCIAL CORPORATION AND SUBSIDIARY
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                  (Dollars in thousands, except per share data)

                                                           Unallocated  Unamortized
                                                             Common      Awards of                      Accumulated
                                                Additional    Stock       Common                           Other          Total
                                       Common    Paid-in      Held        Stock     Treasury  Retained  Comprehensive  Stockholders'
                                       Stock     Capital     by ESOP     Under MRP    Stock    Income   (Loss)Income     Equity

<S>                                   <C>       <C>        <C>         <C>         <C>         <C>         <C>          <C>
Balance at September 30, 1996         $    36   $ 34,596   $ (2,714)   $     --    $     --    $ 17,263    $   (182)    $ 48,999

    Net income                             --         --         --          --          --       2,952          --        2,952
    Dividends paid ($0.21 per share)       --         --         --          --          --        (610)         --         (610)
    Common stock repurchased
      (658,892 shares)                     --         --         --          --      (8,909)         --          --       (8,909)
    Repurchased stock awarded under
      MRP (108,905 shares)                 --         --         --      (1,396)      1,396          --          --           --
    Amortization of MRP awards             --         --         --         271          --          --          --          271
    ESOP shares released for
       allocation (28,566 shares)          --        138        286          --          --          --          --          424
    Change in net unrealized gain
      (loss) on available-for-sale
      securities, net of taxes             --         --         --          --          --          --         751          751
                                      -------   --------   --------    --------    --------    --------    --------     --------

Balance at September 30, 1997              36     34,734     (2,428)     (1,125)     (7,513)     19,605         569       43,878

    Net income                             --         --         --          --          --       2,901          --        2,901
    Dividends paid ($0.28 per share)       --         --         --          --          --        (752)         --         (752)
    Common stock repurchased
      (294,524 shares)                     --         --         --          --      (5,676)         --          --       (5,676)
    Amortization of MRP awards             --         --         --         279          --          --          --          279
    Tax benefits from vested
      MRP awards                           --         62         --          --          --          --          --           62
    ESOP shares released for
       allocation (28,566 shares)          --        248        286          --          --          --          --          534
    Change in net unrealized gain
      (loss) on available-for-sale
      securities, net of taxes             --         --         --          --          --          --         576          576
                                      -------   --------   --------    --------    --------    --------    --------     --------

Balance at September 30, 1998              36     35,044     (2,142)       (846)    (13,189)     21,754       1,145       41,802

    Net income                             --         --         --          --          --       2,663          --        2,663
    Dividends paid ($0.32 per share)       --         --         --          --          --        (765)         --         (765)
    Common stock repurchased
      (492,500 shares)                     --         --         --          --      (8,741)         --          --       (8,741)
    Repurchased stock awarded under
      MRP (5,000 shares)                   --         --         --         (64)         64          --          --           --
    Amortization of MRP awards             --         --         --         289          --          --          --          289
    Tax benefits from vested
      MRP awards                           --         12         --          --          --          --          --           12
    ESOP shares released for
       allocation (28,566 shares)          --        169        285          --          --          --          --          454
    Change in net unrealized gain
      (loss) on available-for-sale
      securities, net of taxes             --         --         --          --          --          --      (3,697)      (3,697)

                                      -------   --------   --------    --------    --------    --------    --------     --------
Balance at September 30, 1999         $    36   $ 35,225   $ (1,857)   $   (621)   $(21,866)   $ 23,652    $ (2,552)    $ 32,017
                                      -------   --------   --------    --------    --------    --------    --------     --------
</TABLE>

See accompanying notes to consolidated financial statements.


                                       22

<PAGE>


                YONKERS FINANCIAL CORPORATION AND SUBSIDIARY  1999 Annual Report

CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                  YONKERS FINANCIAL CORPORATION AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                                                         (In thousands)

                                                                                  Year Ended September 30,
                                                                            ------------------------------------
                                                                               1999          1998         1997
                                                                               ----          ----         ----
<S>                                                                       <C>          <C>          <C>
Cash flows from operating activities:
  Net income                                                                $   2,663    $   2,901    $   2,952
  Adjustments to reconcile net income to net cash provided
     by operating activities:
     Provision for loan losses                                                    235          375          300
     ESOP and MRP expense                                                         743          813          695
     Depreciation and amortization expense                                        363          264          194
     Amortization of deferred fees, discounts and premiums, net                   350           93         (289)
     Net (gain) loss on sales of real estate mortgage loans held for sale        (197)        (371)          17
     Net (gain) loss on sales of securities                                      (111)        (117)          48
     Other adjustments, net                                                     4,504         (115)        (186)
                                                                            ---------    ---------    ---------
          Net cash provided by operating activities                             8,550        3,843        3,731
                                                                            ---------    ---------    ---------
Cash flows from investing activities:
  Purchases of available-for-sale securities                                  (54,317)     (90,579)     (55,835)
  Proceeds from principal payments, maturities and calls of securities:
     Available-for-sale                                                        38,670       24,113       13,356
     Held-to-maturity                                                          21,346       32,500       18,563
  Proceeds from sales of securities:
     Available-for-sale                                                        17,758       28,308       15,943
     Held-to-maturity                                                              --          630          237
  Disbursements for loan originations                                        (178,136)    (152,638)     (69,169)
  Principal collections on loans                                               38,503       24,181       13,612
  Proceeds from sales of loans                                                 37,407       69,588        2,785
  Purchase of FHLB stock                                                         (971)      (3,421)      (1,940)
  Other investing cash flows                                                     (786)        (437)         239
                                                                            ---------    ---------    ---------
          Net cash used in investing activities                               (80,526)     (67,755)     (62,209)
                                                                            ---------    ---------    ---------
Cash flows from financing activities:
  Net increase in deposits                                                     41,793       23,248       17,258
  Net increase (decrease) in borrowings with
     original terms of three months or less:
       Securities repurchase agreements                                         1,797        3,411       18,503
       FHLB advances                                                           32,948       (6,000)      (2,000)
  Proceeds from longer-term borrowings                                          5,400       50,283       25,329
  Common stock repurchased                                                     (8,741)      (5,676)      (8,909)
  Dividends paid                                                                 (765)        (752)        (610)
                                                                            ---------    ---------    ---------
          Net cash provided by financing activities                            72,432       64,514       49,571
                                                                            ---------    ---------    ---------

Net  increase (decrease) in cash and cash equivalents                             456          602       (8,907)
Cash and cash equivalents at beginning of year                                  4,195        3,593       12,500
                                                                            ---------    ---------    ---------

Cash and cash equivalents at end of year                                    $   4,651    $   4,195    $   3,593
                                                                            ---------    ---------    ---------

Supplemental information:
  Interest paid                                                             $  14,904    $  13,818    $   9,623
  Income taxes paid                                                               741        2,457        1,931
  Mortgage loans transferred to real estate owned                                  --          128          313
                                                                            ---------    ---------    ---------
</TABLE>

See accompanying notes to consolidated financial statements.

                                       23

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         In December 1995, The Yonkers  Savings and Loan  Association  converted
from a New  York  State  chartered  mutual  savings  and loan  association  to a
federally  chartered mutual savings and loan association  under the new name The
Yonkers Savings and Loan Association, FA (the "Association"). On April 18, 1996,
Yonkers Financial Corporation (the "Holding Company") became the holding company
for the Association upon completion of the Association's conversion to the stock
form of ownership (the "Conversion").  Collectively, the Holding Company and the
Association are referred to herein as the "Company".

         The Company's primary market area consists of Westchester  County,  New
York and  portions  of Putnam,  Rockland  and  Dutchess  County,  New York.  The
Association is a community-oriented savings institution whose business primarily
consists  of  accepting  deposits  from  customers  within its  market  area and
investing  those  funds  in  mortgage  loans  secured  by  one-  to  four-family
residences.  To  a  lesser  extent,  funds  are  invested  in  multi-family  and
commercial real estate loans,  construction  and land loans,  consumer loans and
commercial business loans. The Company also invests in mortgage-backed and other
securities.  Deposits  are  insured  up to  applicable  limits  by  the  Savings
Association Insurance Fund ("SAIF") of the Federal Deposit Insurance Corporation
("FDIC").  The Company's primary  regulator is the Office of Thrift  Supervision
("OTS").

         The  following  is a summary  of the  significant  accounting  policies
followed  by the  Company  in the  preparation  of  the  consolidated  financial
statements.

BASIS OF PRESENTATION

         The  consolidated  financial  statements  include  the  accounts of the
Holding  Company  and  its  wholly  owned  subsidiary,   the  Association.   The
Association has two wholly-owned  subsidiaries Yonkers REIT, Inc., a real estate
investment  trust  formed in March 1999 to hold a portion  of the  Association's
mortgage  related  assets (the  "REIT") and Yonkers  Financial  Services,  Inc.,
("YFS") formed in November 1996 to sell Savings Bank Life  Insurance,  annuities
and mutual funds.  As of September 30, 1999 YFS was  inactive.  All  significant
intercompany  accounts and transactions  have been eliminated in  consolidation.
Prior to the Conversion,  the Holding Company had no operations other than those
of an organizational nature.  Subsequent thereto, the Holding Company's business
activities  have been limited to its  ownership of the  Association  and certain
short-term and other investments.

         The consolidated  financial statements have been prepared in conformity
with generally  accepted  accounting  principles.  In preparing the consolidated
financial  statements,  management is required to make estimates and assumptions
that affect the reported amounts of assets,  liabilities,  income and expense. A
material  estimate that is particularly  susceptible to near-term  change is the
allowance for loan losses, which is discussed below.

         Certain  reclassifications  have been  made to  prior-year  amounts  to
conform to the current-year presentation.

CASH EQUIVALENTS

         For  purposes of  reporting  cash flows,  cash  equivalents  consist of
highly liquid short-term  investments.  Short-term  investments  reported in the
consolidated balance sheets were federal funds sold.

SECURITIES

         The  Company  classifies   individual  securities  as  held-to-maturity
securities,  trading securities,  or available-for-sale  securities.  Securities
held to  maturity  are limited to debt  securities  for which the entity has the
positive intent and ability to hold to maturity. Trading securities are debt and
equity securities that are bought principally for the purpose of selling them in
the near term. All other debt and equity  securities are classified as available
for sale.

         Held-to-maturity    securities   are   carried   at   amortized   cost.
Available-for-sale  securities are carried at fair value with  unrealized  gains
and losses  excluded  from  earnings  and  reported on a  net-of-tax  basis as a
separate  component  of  stockholders'   equity.  The  Company  has  no  trading
securities.  Federal Home Loan Bank stock is a  non-marketable  equity  security
held in accordance with certain  regulatory  requirements and,  accordingly,  is
carried at cost.

         Premiums  and  discounts   are  amortized  to  interest   income  on  a
level-yield  basis over the expected term of the debt  security.  Realized gains
and losses on sales of securities are determined  based on the amortized cost of
the specific  securities  sold.  Unrealized  losses on securities are charged to
earnings if management  determines  that the decline in fair value of a security
is other than temporary.

REAL ESTATE MORTGAGE LOANS HELD FOR SALE

         Real estate  mortgage  loans held for sale in the secondary  market are
carried at lower of cost or market  value in the  aggregate.  Market  values are
estimated based on outstanding  investor sale  commitments or, in the absence of
such  commitments,  based on current  secondary market yield  requirements.  Net
unrealized  losses, if any, are recognized in a valuation  allowance by a charge
to income.

                                       24

<PAGE>

                YONKERS FINANCIAL CORPORATION AND SUBSIDIARY  1999 Annual Report

ALLOWANCE FOR LOAN LOSSES

         The  allowance  for loan losses is increased by  provisions  for losses
charged to income. Losses on loans (including impaired loans) are charged to the
allowance  for loan  losses  when all or a  portion  of a loan is  deemed  to be
uncollectible.  Recoveries of loans  previously  charged-off are credited to the
allowance  when  realized.  Management  estimates  the allowance for loan losses
based on an  evaluation of the Company's  past loan loss  experience,  known and
inherent risks in the portfolio,  estimated value of underlying collateral,  and
current economic conditions.  In management's  judgment,  the allowance for loan
losses is adequate to absorb probable losses in the existing portfolio.

         Establishing  the  allowance  for  loan  losses  involves   significant
management judgments utilizing the best information available at the time. Those
judgments  are  subject to  further  review by various  sources,  including  the
Company's  regulators.  Adjustments  to the  allowance  may be  necessary in the
future based on changes in economic and real estate market  conditions,  further
information  obtained  regarding  known problem  loans,  the  identification  of
additional problem loans, and other factors.

         The  Company  considers a loan to be  impaired  when,  based on current
information  and  events,  it is  probable  that the  Company  will be unable to
collect all principal  and interest  contractually  due from the  borrower.  The
Company  reviews loans to identify  impairment  for loans that are  individually
evaluated  for   collectibility  in  accordance  with  its  normal  loan  review
procedures (principally loans in the multi-family, commercial mortgage, land and
construction  loan  portfolios).  The  standard  generally  does  not  apply  to
smaller-balance  homogeneous loans in the Company's one- to four-family mortgage
and consumer loan portfolios that are collectively evaluated for impairment. The
measurement  of an  impaired  loan  may be  based  on (i) the  present  value of
expected  future cash flows  discounted at the loan's  effective  interest rate,
(ii)  the  loan's  observable  market  price  or  (iii)  the  fair  value of the
collateral if the loan is collateral dependent.  If the approach used results in
a  measurement  that is less than an impaired  loan's  recorded  investment,  an
impairment loss is recognized as part of the allowance for loan losses.

MORTGAGE SERVICING RIGHTS

         The Company recognizes mortgage servicing rights as an asset when loans
are sold  with  servicing  retained,  by  allocating  the cost of an  originated
mortgage  loan  between  the loan and the  servicing  right  based on  estimated
relative fair values.  The cost allocated to the servicing  right is capitalized
as a separate asset which is amortized thereafter in proportion to, and over the
period of, estimated net servicing income. Capitalized mortgage servicing rights
are  stratified,  based  on loan  type  and  interest  rate,  and  assessed  for
impairment  by comparing the asset's  amortized  cost to its current fair value.
Impairment losses, if any, are recognized through charges to income.

INTEREST AND FEES ON LOANS

         Interest is accrued  monthly on outstanding  principal  balances unless
management considers the collection of interest or principal to be doubtful,  in
which case the loan is placed on  non-accrual  status.  The  Company's  loans on
non-accrual  status include all loans  contractually  delinquent  ninety days or
more. Interest payments received on non-accrual loans (including impaired loans)
are  recognized  as income  unless future  collections  are doubtful.  Loans are
returned to accrual  status when  collectibility  of interest or principal is no
longer  considered  doubtful  (generally,  when all  payments  have been brought
current).

         Loan  origination  fees and certain direct loan  origination  costs are
deferred,  and the net fee or cost is  amortized  to  interest  income  over the
contractual term of the loans using the level-yield method. Unamortized fees and
costs  applicable to loans prepaid or sold are  recognized in income at the time
of prepayment or sale.

REAL ESTATE OWNED

         Real estate owned properties  acquired through foreclosure are recorded
initially at fair value less estimated sales costs, with the resulting writedown
charged to the allowance for loan losses. Thereafter, an allowance for losses on
real  estate  owned is  established  by a  charge  to  expense  to  reflect  any
subsequent  declines in fair  value.  Fair value  estimates  are based on recent
appraisals and other available information. Costs incurred to develop or improve
properties are capitalized, while holding costs are charged to expense.

OFFICE PROPERTIES AND EQUIPMENT

         Office properties and equipment are comprised of land (carried at cost)
and  buildings,   furniture,  fixtures,  equipment  and  leasehold  improvements
(carried at cost less accumulated  depreciation and amortization).  Depreciation
is computed using the  straight-line  method over the estimated  useful lives of
the related assets. Leasehold improvements are amortized using the straight-line
method  over the shorter of the lease term or the  estimated  useful life of the
improvement. Costs incurred to improve or extend the life of existing assets are
capitalized.  Repairs and maintenance, as well as renewals and replacements of a
routine nature, are charged to expense.

SECURITIES REPURCHASE AGREEMENTS

         In securities repurchase  agreements,  the Company transfers securities
to a counterparty under an agreement to repurchase the identical securities at a
fixed  price in the  future.  These  agreements  are  accounted  for as  secured
financing transactions provided the Company maintains effective control over the
transferred  securities  and meets the other  criteria  for such  accounting  as
specified in SFAS No. 125. The Company's agreements are accounted for as secured
financings; accordingly, the transaction proceeds are recorded as borrowed funds
and the underlying securities continue to be carried in the Company's securities
portfolio.

                                       25

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

INCOME TAXES

         The Company uses the asset and  liability  method to account for income
taxes.  Under this method deferred taxes are recognized for the estimated future
tax effects  attributable  to  "temporary  differences"  between  the  financial
statement  carrying  amounts  of  existing  assets  and  liabilities  and  their
respective  tax bases.  A deferred tax liability is recognized for all temporary
differences  that will result in future taxable income.  A deferred tax asset is
recognized  for all  temporary  differences  that  will  result  in  future  tax
deductions,  subject  to  reduction  of the asset by a  valuation  allowance  in
certain  circumstances.  This valuation  allowance is recognized if, based on an
analysis of available  evidence,  management  determines  that it is more likely
than not that a portion or all of the  deferred  tax asset will not be realized.
The valuation  allowance is subject to ongoing  adjustments  based on changes in
circumstances that affect  management's  judgment about the realizability of the
deferred tax asset.  Adjustments to increase or decrease the valuation allowance
are charged or credited, respectively, to income tax expense.

         Deferred  tax assets and  liabilities  are measured  using  enacted tax
rates  expected to apply to future  taxable  income.  The effect on deferred tax
assets and liabilities of an enacted change in tax rates is recognized in income
tax expense in the period that includes the enactment date of the change.

TREASURY STOCK

         Treasury  stock is recorded at cost and is  presented as a reduction of
stockholders' equity.

PENSION PLANS

         The Company has a  non-contributory  defined benefit pension plan which
covers substantially all employees.  Pension costs are funded on a current basis
in compliance with the requirements of the Employee  Retirement  Income Security
Act.  Costs  for  this  plan,  as well as the  Company's  unfunded  supplemental
retirement  agreement,  are  accounted  for in  accordance  with  SFAS  No.  87,
EMPLOYERS' ACCOUNTING FOR PENSIONS.

STOCK-BASED COMPENSATION PLANS

         Compensation  expense is recognized  for the Company's  employee  stock
ownership  plan  ("ESOP")  equal to the fair  value of  shares  committed  to be
released for allocation to participant accounts. Any difference between the fair
value at that  time and the  ESOP's  original  acquisition  cost is  charged  or
credited to  stockholders'  equity  (additional  paid-in  capital).  The cost of
unallocated  ESOP shares  (shares not yet committed to be released) is reflected
as a reduction of stockholders' equity.

         The  Company  accounts  for its stock  option plan in  accordance  with
Accounting  Principles Board ("APB") Opinion No. 25, ACCOUNTING FOR STOCK ISSUED
TO  EMPLOYEES.  Accordingly,  compensation  expense  is  recognized  only if the
exercise price of the option is less than the fair value of the underlying stock
at the grant  date.  SFAS No.  123,  ACCOUNTING  FOR  STOCK-BASED  COMPENSATION,
encourages  entities  to  recognize  the fair  value of all  stock-based  awards
(measured on the grant date) as  compensation  expense over the vesting  period.
Alternatively,  SFAS No.  123 allows  entities  to apply the  provisions  of APB
Opinion No. 25 and provide pro forma  disclosures of net income and earnings per
share  as if the  fair-value-based  method  defined  in SFAS  No.  123 had  been
applied.  The Company has elected to apply the  provisions of APB Opinion No. 25
and provide these pro forma disclosures.

         The Company's management recognition and retention plan ("MRP") is also
accounted  for in  accordance  with APB  Opinion  No.  25. The fair value of the
shares  awarded,   measured  at  the  grant  date,  is  recognized  as  unearned
compensation   (a  deduction  from   stockholders'   equity)  and  amortized  to
compensation expense as the shares become vested. When MRP shares become vested,
the Company  records a credit to  additional  paid-in  capital for tax  benefits
attributable  to any MRP deductions for tax purposes in excess of the grant-date
fair value charged to expense for financial reporting purposes.

EARNINGS PER SHARE

         The Company  presents both basic earnings per share ("EPS") and diluted
EPS.  Basic EPS  excludes  dilution  and is  computed  by  dividing  net  income
applicable  to common  stock by the  weighted  average  number of common  shares
outstanding  for the period.  Diluted EPS reflects the  potential  dilution that
could occur if securities or other  contracts to issue common stock (such as the
Company's  stock  options)  were  exercised  or  converted  into common stock or
resulted in the  issuance of common  stock that would then share in the earnings
of the entity.  Diluted EPS is computed by dividing  net income by the  weighted
average  number of common  shares  outstanding  for the period plus common stock
equivalents. Unallocated ESOP shares that have not been committed to be released
to participants are excluded from outstanding shares in computing both basic and
diluted EPS.

SEGMENT INFORMATION

         During  fiscal 1999,  the Company  adopted  SFAS No. 131,  "Disclosures
about Segments of an Enterprise and Related  Information."  SFAS No.131 requires
public  companies to report  certain  financial  information  about  significant
revenue-producing  segments  of the  business  for  which  such  information  is
available  and  utilized  by  the  chief  operating  decision  maker.   Specific
information to be reported for individual  operating segments includes a measure
of profit and loss,  certain revenue and expense items,  and total assets.  As a
community  oriented  financial  institution,  substantially all of the Company's
operations  involves  the  delivery of loan and deposit  products to  customers.
Management  makes  operating  decisions  and  assesses  performance  based on an
ongoing  review of these  community  banking  operations,  which  constitute the
Company's only operating segment for financial reporting purposes under SFAS No.
131.

                                       26

<PAGE>

                YONKERS FINANCIAL CORPORATION AND SUBSIDIARY  1999 Annual Report


(2)      SECURITIES

         The   Company's   securities   portfolio    principally   consists   of
mortgage-backed   securities  and  U.S.   Government   and  Agency   securities.
Mortgage-backed    securities   include   both   pass-through   securities   and
collateralized  mortgage  obligations  ("CMOs"),  substantially all of which are
guaranteed by U.S.  Government  or  government-sponsored  entities  (Ginnie Mae,
Fannie Mae and Freddie Mac).

           The following is a summary of securities at September 30, 1999:
<TABLE>
<CAPTION>

                                                                Gross Unrealized
                                            Amortized      --------------------------         Fair
                                              Cost           Gains           Losses          Value
                                                                 (In thousands)
<S>                                         <C>            <C>             <C>             <C>
Available-for-Sale Securities
Mortgage-backed securities:
  Pass-through securities                   $ 78,651       $     23        $ (2,730)       $ 75,944
U.S. Government and Agency securities         41,527             21          (1,392)         40,156
Equity securities                                818             --            (206)            612
                                            --------       --------        --------        --------
          Total available-for-sale          $120,996       $     44        $ (4,328)       $116,712
                                            --------       --------        --------        --------
Held-to-Maturity Securities
Mortgage-backed securities:
  Pass-through securities                   $ 16,897       $    235        $   (198)       $ 16,934
  CMOs                                         4,539             29             (37)          4,531
                                            --------       --------        --------        --------
                                              21,436            264            (235)         21,465
U.S. Government and Agency securities            500            ---              (6)           (494)
                                            --------       --------        --------        --------
          Total held-to-maturity            $ 21,936       $    264        $   (241)       $ 21,959
                                            --------       --------        --------        --------
</TABLE>

         The following is a summary of securities at September 30, 1998:

<TABLE>
<CAPTION>

                                                                Gross Unrealized
                                            Amortized      --------------------------         Fair
                                              Cost           Gains           Losses          Value
                                                                 (In thousands)
<S>                                         <C>            <C>             <C>             <C>
Available-for-Sale Securities
Mortgage-backed securities:
  Pass-through securities                   $ 78,549       $  1,163        $    (34)       $ 79,678
U.S. Government and Agency securities         43,801          1,017              (8)         44,810
Equity securities                                967             --            (230)            737
                                            --------       --------        --------        --------
          Total available-for-sale          $123,317       $  2,180        $   (272)       $125,225
                                            --------       --------        --------        --------
Held-to-Maturity Securities
Mortgage-backed securities:
  Pass-through securities                   $ 24,704       $    582        $    (56)       $ 25,230
  CMOs                                         9,104             98             (37)          9,165
                                            --------       --------        --------        --------
                                              33,808            680             (93)         34,395
U.S. Government and Agency securities          9,495             58             ---           9,553
                                            --------       --------        --------        --------
          Total held-to-maturity            $ 43,303       $    738        $    (93)       $ 43,948
                                            --------       --------        --------        --------
</TABLE>


         Mortgage-backed  and  other  debt  securities  at  September  30,  1999
consisted of fixed-rate securities and adjustable-rate securities with amortized
costs of $122.7 million and $19.4 million,  respectively,  and weighted  average
yields of 6.94% and 6.46%,  respectively.  Fixed-rate and  adjustable-rate  debt
securities  at September  30, 1998  totaled  $129.0  million and $36.7  million,
respectively, with weighted average yields of 7.18% and 6.60%, respectively.

         Mortgage-backed  securities primarily include securities  guaranteed by
Ginnie  Mae,  Fannie Mae and  Freddie  Mac with total  amortized  costs of $74.6
million,  $20.6  million and $4.8 million,  respectively,  at September 30, 1999
($69.7 million, $34.7 million and $7.8 million,  respectively,  at September 30,
1998).

         The net  unrealized  loss on  available-for-sale  securities  was  $4.3
million  ($2.6  million  after  taxes) at  September  30,  1999,  compared to an
unrealized  gain of $1.9 million  ($1.1  million  after taxes) at September  30,
1998.  Changes in unrealized  holding gains and losses  resulted in an after-tax
(decrease)  increase in  stockholders'  equity of ($3.7)  million,  $576,000 and
$751,000 during fiscal 1999, 1998 and 1997, respectively. These gains and losses
will  continue  to  fluctuate  based on  changes  in the  portfolio  and  market
conditions.

                                       27

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

         Sales of securities  resulted in the following gross realized gains and
gross realized losses during the years ended September 30:

(In thousands)                        1999         1998         1997
- ---------------------------------------------------------------------
Available-for-sale securities:
  Gains                              $ 154        $ 278        $  47
  Losses                               (43)        (175)         (97)
                                     -----        -----        -----
                                       111          103          (50)
                                     -----        -----        -----

Held-to-maturity securities:
  Gains                               $ --        $  16        $   2
  Losses                                --           (2)          --
                                     -----        -----        -----
                                        --           14            2
                                     -----        -----        -----
Net gain (loss)                      $ 111        $ 117        $ (48)
                                     -----        -----        -----

         The  held-to-maturity  securities  sold in  fiscal  1998 and 1997  were
mortgage-backed  securities  with an amortized  cost of $616,000  and  $235,000,
respectively, for which the Company had collected more than 85% of the principal
purchased.  Sales  in  these  circumstances  are  deemed  to  be  equivalent  to
maturities and, accordingly,  do not call into question the intent to hold other
debt securities to maturity in the future.

         The following is a summary of the amortized cost and fair value of U.S.
Government and Agency  securities at September 30, 1999, by remaining  period to
contractual  maturity  (ignoring  earlier call dates, if any). Actual maturities
may differ from contractual maturities because certain security issuers have the
right to call or prepay their obligations.

                         Available-for-Sale            Held-to-Maturity
                        ----------------------      ----------------------
                        Amortized       Fair        Amortized      Fair
(In thousands)            Cost          Value         Cost         Value
- --------------------------------------------------------------------------
One to five years       $    --       $    --       $   500       $   494
Five to ten years         2,000         2,021            --            --
Over ten years           39,527        38,135            --            --
                        -------       -------       -------       -------

     Total              $41,527       $40,156       $   500       $   494
                        -------       -------       -------       -------

(3)      LOANS

         A summary of loans receivable at September 30 follows:
<TABLE>
<CAPTION>

                                                              1999              1998
                                                              ----              ----
                                                                   (In Thousands)
<S>                                                       <C>              <C>
Real estate mortgage loans:
          Residential properties:
               One- to four-family                          $ 244,466        $ 153,891
               Multi- family                                   16,264            7,846
          Commercial properties                                26,753           12,766
          Land loans                                            1,502              932
          Construction loans                                    2,812            2,613
          Construction loans in process                        (1,672)            (743)
          Deferred loan origination costs (fees), net           1,074              478
                                                            ---------        ---------
                                                              291,199          177,783
                                                            ---------        ---------
Consumer loans:
          Home equity                                           4,574            3,678
          Personal                                              1,483            1,447
          Other                                                 1,117            1,224
                                                            ---------        ---------
                                                                7,174            6,349
Commercial business loans                                       1,080            1,195
                                                            ---------        ---------
                                                                8,254            7,544
                                                            ---------        ---------

               Total loans receivable                         299,453          185,327

Allowance for loan losses                                      (1,503)          (1,302)
                                                            ---------        ---------

               Total loans receivable, net                  $ 297,950        $ 184,025
                                                            ---------        ---------
</TABLE>

         Gross  loans   receivable   at   September   30,  1999   consisted   of
adjustable-rate  loans of $209.2 million and  fixed-rate  loans of $90.9 million
with weighted average yields of 7.25% and 7.41%,  respectively.  Adjustable-rate
and  fixed-rate  loans at September  30, 1998 totaled  $142.2  million and $43.4
million with weighted average yields of 7.60% and 7.99%,  respectively.  One- to
four-family  residential  mortgage  loans at September 30, 1999 and 1998 include
advances  under home equity  lines of credit of $3.2  million and $4.6  million,
respectively,  and cooperative apartment loans of $3.7 million and $4.5 million,
respectively.

         The Company primarily  originates real estate mortgage loans secured by
existing  single-family  residential  properties.  The Company  also  originates
multi-family and commercial real estate loans, land loans,  construction  loans,
consumer loans and commercial  business loans. A substantial portion of the loan
portfolio is secured by real estate  properties  located in Westchester  County,
New York. The ability of the Company's  borrowers to make principal and interest
payments is dependent upon,  among other things,  the level of overall  economic
activity and the real estate market  conditions  prevailing within the Company's
concentrated lending area.

                                       28

<PAGE>

                YONKERS FINANCIAL CORPORATION AND SUBSIDIARY  1999 Annual Report

         Activity in the  allowance for loan losses is summarized as follows for
the years  ended  September  30:

(In thousands)                       1999           1998           1997
- --------------------------------------------------------------------------
Balance at beginning of year       $ 1,302        $ 1,093        $   937
Provision for losses                   235            375            300
Charge-offs                            (43)          (193)          (157)
Recoveries                               9             27             13
                                   -------        -------        -------

Balance at end of year             $ 1,503        $ 1,302        $ 1,093
                                   -------        -------        -------

         The  principal  balances of  non-accrual  loans past due ninety days or
more at September 30 are as follows:

(In thousands)                       1999           1998           1997
- --------------------------------------------------------------------------
Real estate mortgage loans:
  One- to four-family              $   347        $   515        $   389
  Commercial                           305            203            211
  Land                                 ---            ---            250
  Construction                         ---            ---            279
Consumer loans                         103             35              9
                                   -------        -------        -------

     Total                         $   755        $   753        $ 1,138
                                   -------        -------        -------

         If all interest  payments on the foregoing  non-accrual  loans had been
made during the respective years in accordance with the loan  agreements,  gross
interest  income of $69,000,  $64,000 and $107,000 would have been recognized in
fiscal 1999, 1998 and 1997,  respectively,  compared to interest income actually
recognized of $42,000, $48,000 and $15,000, respectively.

         The  Company's  impaired  loans  consisted  of  non-accrual  commercial
mortgage  loans with a recorded  investment  totaling  $305,000  and $203,000 at
September   30,   1999  and  1998,   respectively.   All  of  these  loans  were
collateral-dependent  loans measured based on the fair value of the  collateral.
The  Company  determines  the need for an  allowance  for loan  impairment  on a
loan-by-loan  basis.  At September 30, 1999 and 1998,  such an allowance was not
required  with respect to the  Company's  impaired  loans  primarily  due to the
sufficiency of the related  collateral  values.  The Company's  average recorded
investment in impaired loans was approximately  $201,000,  $438,000 and $799,000
for the years ended  September 30, 1999, 1998 and 1997,  respectively.  Interest
collections  and income  recognized  on  impaired  loans  (while such loans were
considered impaired) were insignificant during fiscal 1999, 1998 and 1997.

         At September 30, 1998, other assets includes  single-family real estate
owned properties with net carrying values of $305,000. There were no real estate
owned properties at September 30, 1999. Provisions for losses and other activity
in the  allowance  for real estate  owned losses were  insignificant  during the
years ended September 30, 1999, 1998 and 1997.

         The Company has sold  certain real estate  mortgage  loans and retained
the related  servicing rights.  The principal  balances of these serviced loans,
which are not included in the accompanying  consolidated balance sheets, totaled
$88.4 million,  $81.7 million and $15.5 million at September 30, 1999,  1998 and
1997,  respectively.  These  amounts  include  loans sold with  recourse of $1.3
million,  $2.0 million and $2.7 million at the respective  dates,  for which the
Association does not expect to incur any significant  losses.  Real estate loans
held for sale at September 30, 1999 and 1998 had total  amortized  costs of $1.2
million and $13.3  million,  respectively,  which  approximated  market value at
those dates.

         During the years ended  September  30, 1999 and 1998,  the Company sold
$37.4 million and $69.8 million,  respectively,  of real estate  mortgage loans,
primarily  with  servicing  retained,  and  recognized net gains of $197,000 and
$371,000,   respectively,   on  such  sales  (sales  in  fiscal  1997  were  not
significant).  The net  gains in fiscal  1999 and 1998  includes  the  effect of
capitalizing mortgage servicing assets of $362,000 and $594,000, respectively at
the time of sale,  in  accordance  with SFAS No. 125. At September  30, 1999 and
1998, the net carrying value of capitalized  mortgage  servicing rights included
in other assets was $548,000 and $538,000, respectively, which approximated fair
value.  Amortization  of mortgage  servicing  rights was  $352,000  and $56,000,
respectively, for the years ended September 30, 1999 and 1998.

(4)      ACCRUED INTEREST RECEIVABLE

         A summary of accrued interest receivable at September 30 follows:

(In thousands)                     1999        1998
- -----------------------------------------------------
Loans                            $1,580       $1,100
Mortgage-backed securities          582          640
Other securities                    588        1,051
                                 ------       ------

     Total                       $2,750       $2,791
                                 ------       ------

(5)      OFFICE PROPERTIES AND EQUIPMENT

         A summary of office properties and equipment at September 30 follows:

(In thousands)                             1999          1998
- ---------------------------------------------------------------
Land                                    $    45        $    45
Buildings                                   249            246
Leashold improvements                       756            591
Furniture, fixtures and equipment         3,268          2,344
                                        -------        -------
                                          4,318          3,226

Less accumulated depreciation
  and amortization                       (2,334)        (1,968)
                                        -------        -------

     Total office properties and
       equipment, net                   $ 1,984        $ 1,258
                                        -------        -------


                                       29
<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

 (6)     DEPOSITS

         Deposit   balances  and  weighted  average  stated  interest  rates  at
September 30 are summarized as follows:

                                              1999              1998
                                       ----------------   ----------------
                                         AMOUNT   RATE     Amount    Rate
                                         ------   ----     ------    ----
                                                (Dollars in Thousands)

Checking                               $ 10,769           $  5,423
NOW                                      24,708   1.06%     21,123   1.00%
Money market                             33,429   3.19      27,613   3.64
Regular savings                          50,776   2.23      43,492   2.43
Club                                      1,480   2.23       1,282   2.43
                                       --------           --------
                                        121,162   2.06      98,933   2.34
                                       --------           --------

Savings certificates by
  remaining term to
  contractual maturity:
    Within one year                     107,317   4.94      84,261   5.28
    After one but within two years       33,490   5.23      36,555   5.72
    After two but within three years      5,157   5.36       5,140   5.52
    After three years                     5,848   5.38       6,292   5.78
                                       --------           --------
                                        151,812   5.04     132,248   5.43
                                       --------           --------
    Total deposits                     $272,974   3.71%   $231,181   4.10%
                                       --------           --------

         Savings  certificates  issued  in  denominations  of  $100,000  or more
totaled  $22.2  million  and  $16.5  million  at  September  30,  1999 and 1998,
respectively.  The FDIC generally insures depositor accounts up to $100,000,  as
defined in the applicable regulations.

         Interest  expense on  deposits is  summarized  as follows for the years
ended September 30:

                                              1999         1998        1997
                                              ----         ----        ----
                                                     (In Thousands)

NOW, club and money market accounts          $1,286        $ 841       $ 862
Regular savings accounts                        949        1,092       1,166
Savings certificate accounts                  7,308        7,123       5,894
                                         -----------   ----------  ----------
          Total interest expense             $9,543      $ 9,056     $ 7,922
                                         -----------   ----------  ----------

(7)      BORROWINGS

SECURITIES REPURCHASE AGREEMENTS

         In securities repurchase agreements,  the Company borrows funds through
the transfer of debt  securities to the FHLB of New York, as  counterparty,  and
concurrently agrees to repurchase the identical securities at a fixed price on a
specified date.  Repurchase agreements are collateralized by the securities sold
and, in certain cases, by additional margin  securities.  During the years ended
September  30, 1999,  1998 and 1997,  the  Company's  average  borrowings  under
repurchase  agreements  with the  FHLB of New York  were  $79.8  million,  $81.9
million  and $32.1  million,  respectively,  and the maximum  month-end  balance
outstanding was $101.0 million, $119.9 million and $54.1 million, respectively.

         Information  concerning  outstanding  securities  repurchase agreements
with the FHLB of New York as of  September  30, 1999 and 1998 is  summarized  as
follows:

<TABLE>
<CAPTION>

                                                                   Accrued      Weighted     Fair Value
                                                                   Interest     Average     of Collateral
Remaining term to Final Maturity (1)                   Amount     Payable (2)    Rate        Securities (3)
- -----------------------------------------------------------------------------------------------------------
                                                                    (Dollars in Thousands)
SEPTEMBER 30, 1999
<S>                                                  <C>           <C>            <C>        <C>
Within 30 days                                       $  33,975     $    --        5.29%      $  35,403
After one but within three years                        25,600         156        5.93          28,436
After three but within five years                       10,000          41        5.48          14,940
After five years                                        30,412         210        5.47          28,065
                                                     ---------     -------                   ---------
     Total                                           $  99,987     $   407        5.64%      $ 106,844
                                                     ---------     -------                   ---------

SEPTEMBER 30, 1998
Within 30 days                                       $  32,178     $   110        5.57%      $  37,243
After 30 days but within one year                        9,600          57        5.76          10,933
After one but within three years                        13,100          10        5.81          12,237
After three but within five years                       22,500         179        5.80          24,694
After five years                                        30,412         200        5.47          33,387
                                                     ---------     -------                   ---------
     Total                                           $ 107,790     $   556        5.64%      $ 118,494
                                                     ---------     -------                   ---------
<FN>

- ---------------------
(1)   The weighted  average  remaining term to final maturity was  approximately
      3.5 years  and 3.8 years at  September  30,  1999 and 1998,  respectively.
      Certain securities  repurchase  agreements are callable by the FHLB of New
      York, prior to the maturity date. The weighted  average  remaining term to
      maturity, giving effect to earlier call dates, was approximately 1.3 years
      at  September  30,  1999.
(2)   Included in other liabilities in the consolidated balance sheets.
(3)   Represents the fair value of the mortgage-backed and other debt securities
      which  were  transferred  to  the  counterparty,   plus  accrued  interest
      receivable  of $879,000 and $1.1  million at September  30, 1999 and 1998,
      respectively.  These securities consisted of available-for-sale securities
      and held-to-maturity securities with fair values of $98.9 million and $7.1
      million,  respectively,  at  September  30, 1999 (100.5  million and $16.9
      million, respectively, at September 30, 1998).

</FN>
</TABLE>
                                       30

<PAGE>

                YONKERS FINANCIAL CORPORATION AND SUBSIDIARY  1999 Annual Report

         At September 30, 1999, the Company's  "amount at risk" under securities
repurchase agreements was approximately $6.5 million. This amount represents the
excess of (i) the carrying amount,  or market value if higher, of the securities
transferred to the FHLB of New York plus accrued  interest  receivable over (ii)
the amount of the repurchase liability plus accrued interest payable.

FHLB ADVANCES

         As a  member  of the  FHLB  of  New  York,  the  Association  may  have
outstanding  FHLB  borrowings  in a  combination  of term advances and overnight
funds of up to 25% of its total  assets,  or  approximately  $113.8  million  at
September 30, 1999.  Borrowings are secured by the  Association's  investment in
FHLB stock and by a blanket  security  agreement.  This  agreement  requires the
Association to maintain as collateral  certain  qualifying  assets  (principally
securities and residential mortgage loans) not otherwise pledged.

         FHLB and weighted  average  interest  rates at  September  30, 1999 are
summarized  as follows,  by  remaining  period to  maturity  (there were no such
borrowings at September 30, 1998):

(Dollars in thousands)        Amount     Rate
- -----------------------------------------------

FHLB advances maturing:
  Within 30 days             $ 32,948     5.49%
  Over 5 years                 15,000     4.36
                             --------
    Total                    $ 47,948     5.19%
                             --------


         The  weighted  average  period to maturity  date for the FHLB  advances
outstanding at September 30, 1999 was 2.9 years,  with a weighted average period
to date of 0.3 years.

(8)      INCOME TAXES

         The  components of income tax expense are summarized as follows for the
years  ended  September  30:

(In thousands)                   1999          1998          1997
- -------------------------------------------------------------------

Current tax expense:
  Federal                       $1,311        $1,404        $1,177
  State                            113           314           247
                                ------        ------        ------
                                 1,424         1,718         1,424
                                ------        ------        ------

Deferred tax expense:
  Federal                          105           207           413
  State                             41            79           153
                                ------        ------        ------
                                   146           286           566
                                ------        ------        ------

Total income tax expense        $1,570        $2,004        $1,990
                                ------        ------        ------


         The following is a  reconciliation  of the expected income tax expense,
computed at the applicable  Federal  statutory rate of 34%, to the actual income
tax expense for the years ended September 30:

(Dollars in thousands)                       1999        1998        1997
- --------------------------------------------------------------------------

Tax at Federal statutory rate              $ 1,439     $ 1,668     $ 1,680
New York State income taxes, net
  of Federal tax benefit                       102         259         264
Other reconciling items, net                    29          77          46
                                           -------     -------     -------
Actual income tax expense                  $ 1,570     $ 2,004     $ 1,990
                                           -------     -------     -------

Effective income tax rate                     37.1%       40.9%       40.3%
                                              -----       -----       -----

         On March 31, 1999 the  Association  established  the REIT at which time
$117.7 million in real estate loans were transferred from the Association to the
REIT.  At September 30, 1999,  $120.3  million in real estate loans were held by
the REIT. The decrease in the effective tax rate reflects the ancillary benefits
from the REIT.

         The tax effects of temporary differences that give rise to deferred tax
assets and liabilities are as follows at September 30:

(In thousands)                                        1999            1998
- ------------------------------------------------------------------------------

Deferred tax liabilities:
  Net unrealized gain on
    available-for-sale securities                  $    --          $   763
  Mortgage servicing assets                            224              220
  Other taxable temporary differences                  595              371
                                                   -------          -------
    Total deferred tax liabilities                     819            1,354
                                                   -------          -------
Deferred tax assets:
  Net unrealized loss on
    available-for-sale securities                    1,732               --
  Allowance for loan losses                            615              533
  Other deductible temporary differences                95               95
                                                   -------          -------
    Total deferred tax assets                        2,442              628
                                                   -------          -------

  Net deferred tax (asset) liability               $(1,623)         $   726
                                                   -------          -------

         Based  on the  Company's  historical  and  anticipated  future  pre-tax
earnings,  management believes that it is more likely than not that the deferred
tax assets will be realized.

         As  a  thrift  institution,  the  Association  is  subject  to  special
provisions  in the Federal and New York State tax laws  regarding  its allowable
tax bad debt  deductions  and related tax bad debt  reserves.  These  deductions
historically  have been  determined  using methods based on loss experience or a
percentage  of taxable  income.  Tax bad debt  reserves  represent the excess of
allowable  deductions over actual bad debt losses and other reserve  reductions.
These reserves consist of a defined  base-year amount,  plus additional  amounts
("excess  reserves")  accumulated  after the base year.  SFAS No.  109  requires
recognition of deferred tax liabilities with respect to such excess reserves, as
well as any portion of the base-year  amount which is expected to become taxable
(or "recaptured") in the foreseeable future.

                                       31

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

         At September 30, 1999, the  Association's  base-year  Federal and State
tax bad debt  reserves  were  $3.0  million  and  $10.1  million,  respectively.
Deferred  tax  liabilities  have  not  been  recognized  with  respect  to these
reserves,  since the  Company  does not expect  that these  amounts  will become
taxable in the foreseeable  future.  Under the tax laws as amended,  events that
would  result in  taxation of these  reserves  include  (i)  redemptions  of the
Association's  stock or certain excess  distributions to the Holding Company and
(ii)  failure  of the  Association  to retain a thrift  charter or  continue  to
maintain a specified  qualifying-assets  ratio and meet other thrift  definition
tests for New York State tax purposes.  At September 30, 1999, the Association's
unrecognized  deferred tax liabilities with respect to its Federal and State tax
bad debt reserves totaled $1.7 million.

(9)      OTHER NON-INTEREST EXPENSE

         The  components  of other  non-interest  expense are as follows for the
years ended September 30:

(In thousands)                       1999         1998          1997
- ----------------------------------------------------------------------
Professional services              $  435        $  480        $  301
Advertising and promotion             398           258           246
Telephone and postage                 195           134           107
Stationery and printing               154           149            93
Checking account expenses             122           107           100
Insurance and surety bond premiums    105           128           107
Correspondent bank fees               107           105           113
Other                                 751           627           406
                                   ------        ------        ------

     Total                         $2,267        $1,988        $1,473
                                   ------        ------        ------


(10)     EMPLOYEE BENEFIT AND STOCK COMPENSATION PLANS

PENSION BENEFITS

         All  eligible  Company  employees  are  included  in the New York State
Bankers'  Retirement  System,  a trusteed  non-contributory  pension  plan.  The
benefits contemplated by the plan are funded through annual remittances based on
actuarially determined funding requirements.

         The following table sets forth changes in benefit  obligation,  changes
in plan  assets  and the funded  status of the  Association's  pension  plan and
amounts recognized in the consolidated balance sheets at September 30:


(In thousands)                                    1999           1998
- ------------------------------------------------------------------------

CHANGE IN BENEFIT OBLIGATION:
  Projected benefit obligation -
    beginning of year                          $   1,378      $   1,224
  Service cost                                       101             73
  Interest Cost                                       94             97
  Actuarial loss                                     334            106
  Benefits paid                                      (94)          (122)
                                               ---------      ---------
  Projected benefit obligation -
    end of year                                    1,813          1,378
                                               ---------      ---------
CHANGE IN PLAN ASSETS:
  Plan assets at fair value -
    beginning of year                              2,093          1,963
  Actuarial return on plan assets                    327            252
  Employer contributions                              --             --
  Benefits paid                                      (94)          (122)
  Plan assets at fair value -
    end of year                                    2,326          2,093
                                               ---------      ---------

Funded status at end of year                         513            715
Unrecognized net actuarial (gain) loss                38           (142)
Unrecognized prior service cost                     (235)          (252)

  Prepaid pension cost                         $     316      $     321
                                               ---------      ---------


         The  components  of net  pension  expense  are as follows for the years
ended September 30:

(In thousands)                                     1999       1998      1997
- ------------------------------------------------------------------------------

Service cost (benefits earned during the year)     $ 101      $  73     $  72
Interest cost on projected benefit obligation         94         97        94
Actual return on plan assets                        (173)      (176)     (155)
Net amortization and deferral                        (17)       (23)      (13)
                                                   -----      -----     -----
     Net pension (credit) expense                  $   5      $ (29)    $  (2)
                                                   -----      -----     -----


         The projected  benefit  obligations  at September 30, 1999 and 1998 was
computed using discount rates of 7.0%,  respectively,  and rates of compensation
increases of 4.0% and 4.5%, respectively.  The expected long-term rate of return
on plan assets was 8.5%.

         The  Company  entered  into  a  non-qualified   Supplemental  Executive
Retirement  Agreement with an executive  officer,  effective January 1, 1997, to
provide retirement  benefits in addition to the benefits provided by the pension
plan.  The  projected  benefit  obligation  at  September  30, 1999 and 1998 was
approximately  $257,000  and  $175,000,  respectively.  This amount was computed
using a  discount  rate of 7.0%  and a rate of  compensation  increase  of 4.0%.
Pension expense for this agreement  amounted to $41,000 in fiscal 1999,  $45,000
in fiscal 1998 and $27,000 in fiscal 1997.


                                       32

<PAGE>

                YONKERS FINANCIAL CORPORATION AND SUBSIDIARY  1999 Annual Report

SAVINGS PLAN

         The Company  also  maintains  an employee  savings  plan under  Section
401(k) of the Internal Revenue Code.  Eligible  employees may make contributions
to the plan of up to 15% of their compensation,  subject to a dollar limitation.
Effective  January  1997,  the Company no longer makes  matching  contributions;
prior  thereto,  matching  contributions  were made in  amounts of up to 2% of a
participant's   compensation.   Participants   vest  immediately  in  their  own
contributions and over a five-year period with respect to Company contributions.
Savings plan expense was $10,000 in fiscal 1997.

EMPLOYEE STOCK OWNERSHIP PLAN

         In connection with the Conversion,  the Company established an ESOP for
eligible  employees.  The ESOP  borrowed  approximately  $2.9  million  from the
Holding  Company  and used the funds to purchase  285,660  shares of the Holding
Company's common stock sold in the subscription and community offering described
in note 11. The Association makes semi-annual contributions to the ESOP equal to
the  debt  service  requirements  less  all  dividends  received  by the ESOP on
unallocated  shares.  The ESOP uses these  contributions  and dividends to repay
principal and interest over the ten-year term of the loan.

         Shares purchased by the ESOP are held in a suspense account by the plan
trustee  until  allocated to  participant  accounts.  Shares  released  from the
suspense  account are allocated to  participants  on the basis of their relative
compensation.  Participants  become vested in the allocated shares over a period
not  to  exceed  five  years.  Any  forfeited  shares  are  allocated  to  other
participants  in the same  proportion as  contributions.  A cumulative  total of
99,981 shares have been allocated to  participants  through  September 30, 1999.
Compensation  expense  recognized  with  respect  to these  shares  amounted  to
$454,000,  $534,000 and $424,000 in fiscal  1999,  1998 and 1997,  respectively,
based on the average fair value of the Holding  Company's  common stock for each
period.  The cost of the 185,679  shares which have not yet been committed to be
released to  participant  accounts is reflected as a reduction to  stockholders'
equity ($1.9 million at September 30, 1999).  The fair value of these shares was
approximately $3.3 million at that date.

STOCK OPTION AND INCENTIVE PLAN

         On October 30, 1996, the  stockholders  approved the Yonkers  Financial
Corporation 1996 Stock Option and Incentive Plan. Under the plan, 357,075 shares
of  authorized  but  unissued  Holding  Company  common  stock are  reserved for
issuance to employees and non-employee directors upon option exercises.  Options
may be either  non-qualified  stock  options or incentive  stock  options.  Each
option  entitles the holder to purchase one share of common stock at an exercise
price equal to the fair market value of the stock on the grant date.  An initial
grant of 264,951  options was made,  effective  October 30, 1996, at an exercise
price of $12.875 per share.  Options were granted later in fiscal 1997 for 3,000
shares at an  exercise  price of  $16.625  per share,  in fiscal  1998 for 3,000
shares at an  exercise  price of $21.625 per share and in fiscal 1999 for 10,563
shares at an exercise  price of $14.125 per share.  All options  granted  have a
ten-year  term and vest  ratably  over five  years.  No options  were  exercised
through  September 30, 1999 and the 281,514  outstanding  options had a weighted
average  remaining  term of  approximately  7.2 years.  At September 30, 1999, a
total of 107,780  options  with a weighted  average  exercise  price $12.97 were
exercisable and 75,561 reserved shares were available for future option grants.

         Options were granted at exercise  prices equal to the fair value of the
common stock at the grant dates. Therefore, in accordance with the provisions of
APB Opinion No. 25 related to fixed stock options,  no  compensation  expense is
recognized   with   respect   to   options   granted.   Under  the   alternative
fair-value-based  method  defined in SFAS No.  123,  the fair value of all fixed
stock  options on the grant date would be recognized as expense over the vesting
period.  The estimated  per-share fair value of options  granted in fiscal 1999,
1998 and 1997 was $5.57,  $6.32 and  $4.50,  respectively,  estimated  using the
Black-Scholes  option-pricing  model with assumptions  approximately as follows:
dividend yield of 1.8% in fiscal 1999 and 1998 and 1.7% in fiscal 1997; expected
volatility  rate of 38.3% in  fiscal  1999 and 1998 and  25.3% in  fiscal  1997;
risk-free  interest rate of 4.6% in fiscal 1999, 6.1% in fiscal 1998 and 6.7% in
fiscal 1997; and expected option life of 7.0 years.  Had the Company applied the
fair-value-based  method of SFAS No. 123 to the options  granted,  it would have
reported net income, basic EPS and diluted EPS of $2.5 million, $1.05 and $1.03,
respectively,  in fiscal 1999; $2.7 million, $1.05 and $1.01,  respectively,  in
fiscal 1998 and $2.8 million, $0.99, and $0.98, respectively, in fiscal 1997.

MANAGEMENT RECOGNITION PLAN

         On October  30,  1996,  the  stockholders  also  approved  the  Yonkers
Financial  Corporation  1996  MRP.  The  purpose  of  this  plan  is to  provide
directors,  officers and employees with a proprietary interest in the Company in
a manner  designed to  encourage  such  individuals  to remain with the Company.
Awards  granted  under this plan vest  ratably  over five years from the date of
grant. The Holding Company completed the funding of the plan in November 1996 by
purchasing  142,830 shares of common stock in the open market at a total cost of
approximately $1.8 million. MRP awards for 5,000 of these shares were awarded in
fiscal  1999 and  108,905 of these  shares  were made in fiscal  1997,  with the
remaining  28,925  purchased shares included in treasury stock and available for
future awards.  Unearned  compensation of $1.5 million was recorded with respect
to the shares  awarded,  and $289,000,  $279,000 and $271,000 of that amount was
amortized to compensation expense in fiscal 1999, 1998 and 1997, respectively.

                                       33

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(11)     STOCKHOLDERS' EQUITY

CONVERSION AND STOCK OFFERING

         Concurrent  with the Conversion on April 18, 1996, the Holding  Company
sold  3,570,750  shares of its  common  stock in a  subscription  and  community
offering at a price of $10 per share,  for net proceeds of $34.6  million  after
deducting  conversion  costs of $1.1  million.  The Holding  Company  used $17.3
million of the net  proceeds  to acquire all of the common  stock  issued by the
Association in the Conversion.  Total common shares issued and outstanding  were
3,020,763 at September 30, 1997 (net of 549,987 treasury  shares),  2,726,239 at
September 30, 1998 (net of 844,511  treasury  shares) and 2,238,739 at September
30, 1999 (net of 1,332,011 treasury shares).

         In accordance with regulatory requirements, the Association established
a  liquidation  account  at the time of the  Conversion  in the  amount of $15.8
million,  equal to its equity at September 30, 1995. The liquidation  account is
maintained for the benefit of eligible and supplemental eligible account holders
who continue to maintain their accounts at the Association after the Conversion.
The  liquidation  account is reduced  annually to the extent that  eligible  and
supplemental  eligible account holders have reduced their qualifying deposits as
of each  anniversary  date.  Subsequent  increases  do not restore  such account
holder's  interest  in the  liquidation  account.  In the  event  of a  complete
liquidation of the  Association,  each eligible  account holder and supplemental
eligible  account  holder will be entitled  to receive a  distribution  from the
liquidation  account  in  an  amount   proportionate  to  the  current  adjusted
qualifying balances for accounts then held.

EARNINGS PER SHARE

         As  discussed  in note 1, the  Company  has  adopted  SFAS No.  128 and
restated  its EPS data for all  periods to present  basic EPS and diluted EPS in
accordance with the new requirements.

         The  following  is a summary  of the number of shares  utilized  in the
Company's EPS  calculations  for the years ended  September  30, 1999,  1998 and
1997. For purposes of computing basic EPS, net income applicable to common stock
equaled net income for each of the periods presented.

(In thousands)                           1999        1998        1997
- ----------------------------------------------------------------------
Weighted average common shares
  outstanding for computation of
  basic EPS(1)                          2,362       2,598       2,815

Common-equivalent shares due
  to the dilutive effect of stock
  options and MRP awards(2)                46          77          35
                                        -----       -----       -----

Weighted average common shares
  for computation of diluted EPS        2,408       2,675       2,850
                                        -----       -----       -----

- -----------------
(1)   Excludes  unvested  MRP awards and  unallocated  ESOP shares that have not
      been  committed  to be  released.
(2)   Computed  using the  treasury  stock method.

COMPREHENSIVE INCOME

         The Company has adopted  Statement  of Financial  Accounting  Standards
("SFAS") No. 130, "Reporting  Comprehensive Income," which establishes standards
for  reporting  and  display of  comprehensive  income (and its  components)  in
financial statements.  The standard does not, however, specify when to recognize
or how to measure items that make up comprehensive income.  Comprehensive income
represents net income and certain  amounts  reported  directly in  stockholders'
equity,  such as the net  unrealized  gain or loss on  securities  available for
sale. While SFAS No. 130 does not require a specific  reporting  format, it does
require that an enterprise  report an amount  representing  total  comprehensive
income for the period.  The company has  reported its  comprehensive  income for
fiscal  1999,  1998  and  1997 in the  consolidated  statements  of  changes  in
stockholders' equity.

         The  company's  other  comprehensive  income  or loss  (other  than net
income),   which  is   attributable   to  gains   and   losses   on   securities
available-for-sale,  is summarized as follows for the years ended  September 30:

(In thousands)                    1999           1998          1997
- ----------------------------------------------------------------------
Net unrealized holding
  (losses) gains arising
  during the period             $(6,192)       $   958        $ 1,253
Related income tax effect         2,495           (382)          (502)
                                -------        -------        -------

Other comprehensive
  (loss) income                 $(3,697)       $   576        $   751
                                -------        -------        -------


                                       34

<PAGE>

                YONKERS FINANCIAL CORPORATION AND SUBSIDIARY  1999 Annual Report

CAPITAL DISTRIBUTIONS

         The  Association may not declare or pay cash dividends on or repurchase
any of its  shares  of  common  stock if the  effect  thereof  would  cause  its
stockholder's   equity  to  be  reduced  below  applicable   regulatory  capital
requirements  or the  amount  required  to be  maintained  for  the  liquidation
account.  The  OTS  capital  distribution   regulations  applicable  to  savings
institutions  (such as the  Association)  that  meet  their  regulatory  capital
requirements,  generally  limit dividend  payments in any year to the greater of
(i) 100% of  year-to-date  net income plus an amount that would  reduce  surplus
capital by one-half or (ii) 75% of net income for the most recent four quarters.
Surplus  capital is the excess of actual  capital at the  beginning  of the year
over the institution's  minimum regulatory capital requirement.  The Association
paid $4.0 million and $4.8 million in dividends to the Holding Company in fiscal
1999 and 1998, respectively (none in fiscal 1997 and 1996).

         Unlike the  Association,  the  Holding  Company  is not  subject to OTS
regulatory  restrictions  on the payment of dividends to its  shareholders.  The
Holding Company is subject,  however,  to Delaware law, which  generally  limits
dividends  to an amount  equal to the  excess of the net  assets of the  Holding
Company (the amount by which total assets  exceed  total  liabilities)  over its
statutory  capital,  or if there is no such  excess,  to its net profits for the
current and/or immediately preceding fiscal year.

         Pursuant to approvals received from the OTS, through September 30, 1999
the Holding  Company has  repurchased  1,445,916  shares of common stock for its
treasury (or approximately 40.5% of its common stock issued).  These repurchases
were made in open market  transactions,  at a total cost of $23.3  million or an
average of approximately  $16.13 per share. These repurchases have been used, in
part, to fund shares awarded under the MRP described in note 10.

REGULATORY CAPITAL REQUIREMENTS

         OTS  regulations  require  savings  institutions  to maintain a minimum
ratio of tangible  capital to total adjusted  assets of 1.5%; a minimum ratio of
Tier I (core) capital to total  adjusted  assets of 4.0%; and a minimum ratio of
total (core and supplementary) capital to risk-weighted assets of 8.0%.

         Under its prompt corrective action regulations,  the OTS is required to
take certain supervisory actions (and may take additional discretionary actions)
with  respect to an  undercapitalized  institution.  Such  actions  could have a
direct  material  effect  on  the  institution's   financial   statements.   The
regulations establish a framework for the classification of savings institutions
into   five    categories:    well    capitalized,    adequately    capitalized,
undercapitalized,     significantly     undercapitalized,     and     critically
undercapitalized. Generally, an institution is considered well capitalized if it
has a Tier I (core) capital ratio of at least 5.0%; a Tier I risk-based  capital
ratio of at least 6.0%; and a total risk-based capital ratio of at least 10.0%.

         The foregoing capital ratios are based in part on specific quantitative
measures  of  assets,   liabilities  and  certain   off-balance-sheet  items  as
calculated  under   regulatory   accounting   practices.   Capital  amounts  and
classifications  are also  subject  to  qualitative  judgments  by the OTS about
capital   components,   risk   weightings  and  other  factors.   These  capital
requirements,  which are  applicable  to the  Association  only, do not consider
additional capital at the Holding Company level.

         Management  believes  that,  as of  September  30,  1999 and 1998,  the
Association  met all  capital  adequacy  requirements  to which  it is  subject.
Further,  the most recent OTS  notification  categorized  the  Association  as a
well-capitalized  institution under the prompt  corrective  action  regulations.
There have been no conditions or events since that  notification that management
believes have changed the Association's capital classification.

         The following is a summary of the Association's  actual capital amounts
and ratios as of September 30, 1999 and 1998,  compared to the OTS  requirements
for  minimum  capital  adequacy  and for  classification  as a  well-capitalized
institution:

<TABLE>
<CAPTION>

                                                         Minimum Capital           Classification as
                              ASSOCIATION ACTUAL             Adequacy               Well Capitalized
                            ----------------------    ---------------------      ----------------------
(Dollars in thousands)       AMOUNT        RATIO       AMOUNT        RATIO        AMOUNT         RATIO
- -------------------------------------------------------------------------------------------------------
SEPTEMBER 30, 1999
<S>                         <C>             <C>        <C>            <C>        <C>              <C>
Tangible capital            $ 33,744        7.4%       $  6,863       1.5%            N/A         N/A
Tier I (core)capital          33,744        7.4          18,300       4.0        $ 22,876         5.0%
Risk-based capital:
     Tier I                   33,744       17.2             N/A       N/A          11,784         6.0
     Total                    36,520       18.0          15,711       8.0          19,639        10.0

SEPTEMBER 30, 1998
Tangible capital            $ 35,218        9.3%       $  5,654       1.5%            N/A         N/A
Tier I (core)capital          35,218        9.3          11,308       3.0        $ 18,845         5.0%
Risk-based capital:
     Tier I                   35,218       25.1             N/A       N/A           8,427         6.0
     Total                    36,520       26.0          11,236       8.0          14,045        10.0

</TABLE>

                                       35

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(12)    COMMITMENTS AND CONTINGENCIES

OFF-BALANCE SHEET FINANCIAL INSTRUMENTS

         The Company had  outstanding  commitments  to originate  loans of $52.1
million and unadvanced  lines of credit extended to customers of $4.4 million at
September 30, 1999 ($18.3 million and $3.7 million,  respectively,  at September
30, 1998).  Although these  contractual  amounts represent the Company's maximum
potential exposure to credit loss, they do not necessarily represent future cash
requirements  since certain  commitments  and lines of credit may expire without
being funded and others may not be fully drawn upon.  Substantially all of these
commitments  and lines of credit  have been  provided  to  customers  within the
Company's primary lending area described in note 3.

         Commitments to originate loans are legally  binding  agreements to lend
to a customer as long as there is no violation of any condition  established  in
the contract.  Commitments have fixed expiration dates (generally  ranging up to
45 days) or other  termination  clauses  and may require the payment of a fee by
the  customer.  The Company  evaluates  each  customer's  creditworthiness  on a
case-by-case  basis. The amount of collateral,  if any,  obtained by the Company
upon  extension of credit,  is based on  management's  credit  evaluation of the
borrower.  The  Company's  loan  origination  commitments  at September 30, 1999
include $5.8 million for fixed-rate loans with interest rates ranging from 6.63%
to 8.26%.

         Unused  lines  of  credit  are  legally  binding  agreements  to lend a
customer as long as there is no violation of any  condition  established  in the
contract.  Lines  of  credit  generally  have  fixed  expiration  dates or other
termination clauses.  The amount of collateral obtained,  if deemed necessary by
the Company, is based on management's credit evaluation of the borrower.

         At September  30, 1999,  the Company had a commitment  to sell mortgage
loans of $1.2 million. Loan sale commitments are used from time to time in order
to limit the interest rate and market risk  associated  with loans held for sale
and  commitments  to  originate  loans  held for  sale.  Risks  associated  with
commitments  to sell  mortgage  loans  include  the  possible  inability  of the
counterparties  to meet the contract terms, or of the Company to originate loans
to fulfill the contracts.  The Company  controls its risk by entering into these
agreements only with highly-rated counterparties

LEASE COMMITMENTS

         The Company is obligated under non-cancelable leases for certain of its
banking premises.  Rental expense under these leases was $420,000,  $255,000 and
$203,000 for the years ended September 30, 1999, 1998 and 1997, respectively. At
September  30,  1999,  the  future  minimum  rental  payments  under  the  lease
agreements  for the fiscal  years  ending  September  30 are  $446,000  in 2000,
$357,000 in 2001, $280,000 in 2002, $169,000 in 2003 and $74,000 in 2004.

LEGAL PROCEEDINGS

         In the normal  course of  business,  the Company is involved in various
outstanding legal proceedings. In the opinion of management,  after consultation
with legal  counsel,  the  outcome of such legal  proceedings  should not have a
material effect on the Company's financial  condition,  results of operations or
liquidity.

(13)     FAIR VALUES OF FINANCIAL INSTRUMENTS

         SFAS No. 107  requires  disclosures  about the fair values of financial
instruments  for which it is practicable to estimate fair value.  The definition
of a financial instrument includes many of the assets and liabilities recognized
in the Company's balance sheet, as well as certain off-balance sheet items. Fair
value is defined in SFAS No. 107 as the amount at which a  financial  instrument
could be exchanged in a current transaction between willing parties,  other than
in a forced or liquidation sale.

         Quoted market prices are used to estimate fair values when those prices
are available.  However, active markets do not exist for many types of financial
instruments.  Consequently,  fair values for these instruments must be estimated
by  management  using  techniques  such as  discounted  cash flow  analysis  and
comparison to similar  instruments.  Estimates developed using these methods are
highly subjective and require judgments regarding  significant matters,  such as
the amount and timing of future cash flows and the  selection of discount  rates
that appropriately  reflect market and credit risks.  Changes in these judgments
often have a material effect on the fair value estimates.  Since these estimates
are made as of a  specific  point in time,  they  are  susceptible  to  material
near-term changes.  Fair values disclosed in accordance with SFAS No. 107 do not
reflect  any  premium or  discount  that could  result  from the sale of a large
volume of a particular  financial  instrument,  nor do they reflect possible tax
ramifications or estimated transaction costs.

                                       36

<PAGE>


                YONKERS FINANCIAL CORPORATION AND SUBSIDIARY  1999 Annual Report

         The  following is a summary of the carrying  amounts and fair values of
the  Company's  financial  assets and  liabilities  (none of which were held for
trading purposes) at September 30:

<TABLE>
<CAPTION>
                                                        1999                      1998
                                                -------------------------------------------------
                                                Carrying      Fair         Carrying       Fair
(In millions)                                    Amount       Value         Amount        Value
- -------------------------------------------------------------------------------------------------

FINANCIAL ASSETS:
<S>                                             <C>           <C>           <C>          <C>
  Cash and due from banks                       $   4.7       $   4.7       $   3.2      $   3.2
  Short-term investments                             --            --           1.0          1.0
  Securities                                      138.6         138.7         168.5        169.2
  Real estate mortgage loans held for sale          1.2           1.2          13.3         13.4
  Loans receivable                                298.0         291.1         184.0        186.9
  Accrued interest receivable                       2.8           2.8           2.8          2.8
  FHLB stock                                        7.4           7.4           6.4          6.4

FINANCIAL LIABILITIES:
  Savings certificate accounts                    151.8         151.1         132.3        133.9
  Other deposit accounts                          121.2         121.2          98.9         98.9
  Borrowings                                      147.9         142.6         107.8        109.6

</TABLE>


         The following is a description of the principal  valuation methods used
by the Company to estimate the fair values of its financial instruments:

SECURITIES

         The fair  values of  securities  were based on market  prices or dealer
quotes.

LOANS

         Fair values of real estate  mortgage  loans held for sale were based on
contractual sale prices for loans covered by investor commitments. Any remaining
loans held for sale were valued  based on current  secondary  market  prices and
yields.

         For  valuation   purposes,   the  portfolio  of  loans  receivable  was
segregated into its significant  categories,  such as residential mortgage loans
and consumer loans.  These categories were further analyzed,  where appropriate,
into components based on significant  financial  characteristics such as type of
interest rate (fixed or adjustable). Generally, management estimated fair values
by discounting the anticipated cash flows at current market rates for loans with
similar terms to borrowers of similar credit quality.

DEPOSIT LIABILITIES

         The fair values of savings certificate  accounts represent  contractual
cash flows  discounted  using interest rates  currently  offered on certificates
with similar  characteristics and remaining maturities.  In accordance with SFAS
No.  107,  the fair  values  of  deposit  liabilities  with no  stated  maturity
(checking,  NOW, money market,  regular  savings and club accounts) are equal to
the carrying amounts payable on demand.

         In accordance  with SFAS No. 107,  these fair values do not include the
value of core deposit  relationships which comprise a significant portion of the
Company's  deposit base.  Management  believes  that the Company's  core deposit
relationships  provide a relatively stable,  low-cost funding source which has a
substantial unrecognized value separate from the deposit balances.

BORROWINGS

         The fair values of securities  repurchase  agreements and FHLB advances
represent  contractual  repayments  discounted  using interest  rates  currently
available on borrowings with similar characteristics and remaining maturities.

OTHER FINANCIAL INSTRUMENTS

         The other  financial  assets set forth in the preceding table have fair
values that approximate the respective  carrying amounts because the instruments
are payable on demand or have short-term  maturities and present  relatively low
credit risk and interest rate risk.

         The fair  values of the loan  origination  commitments  and  unadvanced
lines of credit  described in note 12 were estimated based on an analysis of the
interest  rates and fees currently  charged to enter into similar  transactions,
considering the remaining terms of the instruments and the  creditworthiness  of
the  potential  borrowers.  At September  30, 1999 and 1998,  the fair values of
these financial instruments approximated the related carrying amounts which were
not significant.

(14)     RECENT ACCOUNTING PRONOUNCEMENTS

         In February 1998, the FASB issued SFAS No.132,  EMPLOYERS'  DISCLOSURES
ABOUT  PENSIONS  AND  OTHER  POSTRETIREMENT  BENEFITS,  which  standardizes  the
disclosure  requirements for these benefits;  requires additional information on
changes  in the  benefit  obligations  and  fair  values  of  plan  assets;  and
eliminates certain present  disclosure  requirements.  This statement  addresses
disclosure  only and does not change any  measurement or recognition  provisions
provided in previous statements.  The Company implemented this statement for the
year ended September 30, 1999. See note 10.

         In  September  1998,  the FASB  issued  SFAS No.  133,  ACCOUNTING  FOR
DERIVATIVE  INSTRUMENTS  AND  HEDGING  ACTIVITIES,  which  requires  entities to
recognize all  derivatives as either assets or liabilities in the balance sheets
at fair value.  If certain  conditions are met, a derivative may be specifically
designated  as a fair value  hedge,  a cash flow  hedge,  or a foreign  currency
hedge. A specific accounting  treatment applies to each type of hedge.  Entities
may   reclassify   securities   from  the   held-to-maturity   category  to  the
available-for-sale  category at the time of adopting  SFAS No. 133. SFAS No. 133
is effective  for fiscal years  beginning  after June 15, 1999,  although  early
adoption is  permitted.  The Company  has not yet  selected an adoption  date or
decided whether it will reclassify securities between categories. The Company is
not presently engaged in derivatives and hedging  activities  covered by the new
standard  and,  accordingly,  SFAS No.  133 is not  expected  to have a material
impact on the Company's consolidated financial statements.

                                       37

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)


         In  October  1998,  the  FASB  issued  SFAS  No.  134,  ACCOUNTING  FOR
MORTGAGE-BACKED  SECURITIES  RETAINED AFTER THE SECURITIZATION OF MORTGAGE LOANS
HELD FOR SALE BY A MORTGAGE  BANKING  ENTERPRISE.  SFAS No. 134 provides for the
classification  of such retained  securities as held to maturity,  available for
sale,  or trading in accordance  with SFAS No.115.  Prior  accounting  standards
limited the classification of these securities to the trading category. SFAS No.
134 is effective for the fiscal quarter beginning after December 15, 1998 and is
not expected to have a material impact on the Company's  consolidated  financial
statements.

(15)     PARENT COMPANY CONDENSED FINANCIAL INFORMATION

         Set forth below are the condensed  balance sheets of Yonkers  Financial
Corporation as of September 30, 1999 and 1998,  and its condensed  statements of
income and cash flows for the periods indicated:

                                                          SEPTEMBER 30,
                                                     ----------------------
(In thousands)                                           1999        1998
- ---------------------------------------------------------------------------
CONDENSED BALANCE SHEETS
Assets
  Cash                                                $    217    $    269
  Securities                                             2,570       4,760
  Investment in subsidiary                              31,327      36,488
  Other assets                                             280         329
                                                      --------    --------
    Total assets                                      $ 34,394    $ 41,846
                                                      --------    --------
Liabilities and Stockholders' Equity
  Liabilities                                         $    104    $     44
  Stockholders' equity                                  34,290      41,802
                                                      --------    --------
    Total liabilities and stockholders' equity        $ 34,394    $ 41,846
                                                      --------    --------


                                               YEAR ENDED SEPTEMBER 30,
                                          ---------------------------------
(In thousands)                              1999         1998        1997
- ---------------------------------------------------------------------------
CONDENSED STATEMENTS OF INCOME
Dividends received from subsidiary      $   4,000     $  4,800    $    --
Interest income                               353          499        682
Non-interest income                            58           38         --
Non-interest expense                         (207)        (404)      (150)
                                        ----------    ---------   --------
  Income before income tax expense
    and effect of subsidiary earnings       4,204        4,933        532
Income tax expense                             68           57        232
                                        ----------    ---------   --------
  Income before effect of subsidiary
    earnings                                4,136        4,876        300
Effect of subsidiary earnings:
  Excess of dividends over current
    earnings of subsidiary                 (1,473)      (1,975)        --
  Equity in undistributed earnings
    of subsidiary                              --           --      2,652
                                        ----------    ---------   --------
    Net income                          $   2,663     $  2,901    $ 2,952
                                        ----------    ---------   --------


                                       38

<PAGE>

                YONKERS FINANCIAL CORPORATION AND SUBSIDIARY  1999 Annual Report


<TABLE>
<CAPTION>
                                                                           YEAR ENDED SEPTEMBER 30,
                                                                   --------------------------------------
(In thousands)                                                         1999          1998         1997
- ---------------------------------------------------------------------------------------------------------
CONDENSED STATEMENTS OF CASH FLOWS
Cash flows from operating activities:
<S>                                                                  <C>           <C>          <C>
  Net income                                                         $  2,663      $  2,901     $  2,952
  Adjustments to reconcile net income to
    net cash provided by operating activities:
    Excess of dividends over current earnings of subsidiary             1,473         1,975           --
    Equity in undistributed earnings of subsidiary                         --            --       (2,652)
    Other adjustments, net                                              3,122           947          392
                                                                     --------      --------     --------
      Net cash provided by operating activities                         7,258         5,823          692
                                                                     --------      --------     --------
Cash flows from investing activities:
  Purchases of securities                                                (465)       (1,187)      (4,000)
  Proceeds from sales and calls of securities                           2,661           256        4,000
                                                                     --------      --------     --------
      Net cash used in investing activities                             2,196          (931)          --
                                                                     --------      --------     --------
Cash flows from financing activities:
  Common stock repurchased                                             (8,741)       (5,676)      (8,909)
  Dividends paid                                                         (765)         (752)        (610)
                                                                     --------      --------     --------
      Net cash (used in) provided by financing activities              (9,506)       (6,428)      (9,519)
                                                                     --------      --------     --------
(Decrease) increase in cash and cash equivalents                          (52)       (1,536)      (8,827)
Cash and cash equivalents at beginning of period                          269         1,805       10,632
                                                                     --------      --------     --------
Cash and cash equivalents at end of period                                217           269        1,805
                                                                     --------      --------     --------
</TABLE>

(16)     SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

         The following is a summary of unaudited  quarterly  financial  data for
the fiscal years ended September 30, 1999 and 1998:

<TABLE>
<CAPTION>


                                                                         Three Months Ended
                                                     ---------------------------------------------------------
In thousands, except per share data)                     December 31    March 31        June 30   September 30
- ---------------------------------------------------------------------------------------------------------------
FISCAL 1999
<S>                                                       <C>            <C>            <C>            <C>
Interest and dividend income                              $ 6,621        $ 6,472        $ 6,649        $ 7,190
Interest expense                                            3,765          3,579          3,585          3,955
                                                          -------        -------        -------        -------
  Net interest income                                       2,856          2,893          3,064          3,235
Provision for loan losses                                      75             75             50             35
Non-interest income                                           389            509            246            368
Non-interest expense                                        2,040          2,267          2,234          2,551
                                                          -------        -------        -------        -------
  Income before income tax expense                          1,130          1,060          1,026          1,017
Income tax expense                                            463            394            369            344
                                                          -------        -------        -------        -------
  Net income                                              $   667        $   666        $   657        $   673
                                                          -------        -------        -------        -------
Earnings per common share:
  Basic                                                   $  0.27        $  0.27        $  0.28        $  0.31
  Diluted                                                    0.27           0.27           0.27           0.30
                                                          -------        -------        -------        -------
FISCAL 1998
Interest and dividend income                              $ 6,054        $ 6,246        $ 6,429        $ 6,746
Interest expense                                            3,031          3,293          3,718          3,980
                                                          -------        -------        -------        -------
  Net interest income                                       3,023          2,953          2,711          2,766
Provision for loan losses                                     175             75             75             50
Non-interest income                                           344            234            520            312
Non-interest expense                                        1,816          1,965          1,938          1,864
                                                          -------        -------        -------        -------
  Income before income tax expense                          1,376          1,147          1,218          1,164
Income tax expense                                            568            459            491            486
                                                          -------        -------        -------        -------
  Net income                                              $   808        $   688        $   727        $   678
                                                          -------        -------        -------        -------
Earnings per common share:
  Basic                                                   $  0.30        $  0.26        $  0.28        $  0.28
  Diluted                                                    0.29           0.25           0.27           0.27
                                                          -------        -------        -------        -------

</TABLE>
                                       39

<PAGE>

1999 Annual Report  YONKERS FINANCIAL CORPORATION AND SUBSIDIARY

MANAGEMENT'S REPORT

     Management  is  responsible  for  the  preparation  and  integrity  of  the
consolidated financial statements and other information presented in this annual
report. The consolidated  financial  statements have been prepared in conformity
with generally accepted accounting principles and reflect management's judgments
and estimates with respect to certain events and transactions.

     Management is responsible for maintaining a system of internal control. The
purpose of the system is to provide  reasonable  assurance that transactions are
recorded  in  accordance  with  management's  authorization;   that  assets  are
safeguarded  against loss or  unauthorized  use; and that  underlying  financial
records support the preparation of financial statements. The system includes the
communication  of  written  policies  and  procedures,  selection  of  qualified
personnel, appropriate segregation of responsibilities, and the ongoing internal
audit function.

     The Board of Directors  meets  periodically  with Company  management,  the
internal  auditor,  and the  independent  auditors,  KPMG LLP, to review matters
relative  to the  quality of  financial  reporting,  internal  control,  and the
nature, extent and results of the audit efforts.

     The independent  auditors conduct an annual audit to enable them to express
an opinion on the Company's  consolidated  financial  statements.  In connection
with the audit, the independent auditors consider the Company's internal control
to the extent they consider necessary to determine the nature, timing and extent
of their auditing procedures.



/s/ RICHARD F. KOMOSINSKI                         /s/ JOSEPH D. ROBERTO
- -----------------------------------               ------------------------------
Richard F. Komosinski                             Joseph D. Roberto
President and Chief Executive Officer             Vice President, Treasurer and
                                                  Chief Financial Officer



INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders
Yonkers Financial Corporation:

     We have audited the  accompanying  consolidated  balance  sheets of Yonkers
Financial  Corporation  and subsidiary  (the "Company") as of September 30, 1999
and  1998,  and the  related  consolidated  statements  of  income,  changes  in
stockholders'  equity,  and cash  flows for each of the years in the  three-year
period ended September 30, 1999. These consolidated financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

     In our opinion,  the consolidated  financial  statements  referred to above
present  fairly,  in all material  respects,  the financial  position of Yonkers
Financial  Corporation and subsidiary as of September 30, 1999 and 1998, and the
results  of their  operations  and their cash flows for each of the years in the
three-year period ended September 30, 1999 in conformity with generally accepted
accounting principles.




/s/ KPMG LLP
- ------------------
New York, New York
October 25, 1999

                                       40

<PAGE>

                YONKERS FINANCIAL CORPORATION AND SUBSIDIARY  1999 Annual Report

CORPORATE INFORMATION

COMPANY AND BANK ADDRESS

6 Executive Plaza
Yonkers, New York 10701
Telephone: (914) 965-2500
Fax: (914) 965-2599
Internet: www.Yonkers.com

BOARD OF DIRECTORS

WILLIAM G. BACHOP, CHAIRMAN
Retired professional engineer and President of
Herbert G. Martin, Inc.

P. ANTHONY SARUBBI, VICE CHAIRMAN
A  consulting  engineer  and
President  of P.  Anthony  Sarubbi, Inc.

DONALD R. ANGELILLI
A real estate broker employed by
Weichert Realtors

RICHARD F. KOMOSINSKI
President and Chief Executive Officer
The Yonkers Savings and Loan Association, FA

CHARLES D. LOHRFINK
Retired Public Affairs Director
for Consolidated Edison

MICHAEL J. MARTIN
Vice President of Herbert G. Martin, Inc.

EBEN T. WALKER
President of Graphite Metallizing Corporation

OFFICERS

RICHARD F. KOMOSINSKI
President and Chief Executive Officer

JOSEPH L. MACCHIA
Vice President, Secretary

JOSEPH D. ROBERTO
Vice President, Treasurer and
Chief Financial Officer

PHILIP GUARNIERI
Vice President

KATHY KOWLER
Vice President


<PAGE>

INDEPENDENT AUDITORS

KPMG LLP
3001 Summer Street
Stamford, Connecticut 06905

SPECIAL COUNSEL

Silver, Freedman & Taff, L.L.P.
1100 New York Avenue, N.W.
Seventh Floor--East Tower
Washington, D.C. 20005

ANNUAL MEETING

The annual meeting of stockholders will be held at 6:00 p.m.,  January 27, 2000,
at The Yonkers  Savings and Loan  Association,  FA, located at 2320 Central Park
Avenue, Yonkers, New York.

STOCK LISTING

The Company's  stock is traded over the counter,  on the NASDAQ  National Market
under the symbol "YFCB".

PRICE RANGE OF COMMON STOCK AND DIVIDENDS

The table  below shows the range of high and low bid prices and  dividends  paid
for the quarters indicated.  The prices do not represent actual transactions and
do not include retail markups, markdowns or commissions.

- -------------------------------------------------------------------------------
QUARTER ENDED                      HIGH          LOW           DIVIDENDS
- -------------------------------------------------------------------------------
December 31, 1997                 $22           $18 1/4          $0.06
March 31, 1998                     20 1/4        18 5/16          0.07
June 30, 1998                      20            18 1/4           0.07
September 30, 1998                 19 3/8        13 7/8           0.08
December 31, 1998                  15            12 1/4           0.08
March 31, 1999                     15 1/2        14               0.08
June 30, 1999                      17 7/8        14 5/8           0.08
September 30, 1999                 19            17 1/2           0.09
- -------------------------------------------------------------------------------

<PAGE>


The Board of  Directors  intends to  continue  the  payment  of cash  dividends,
dependent on the results of operations  and financial  condition of the Company,
tax considerations,  industry standards,  economic conditions,  general business
practices  and  other  factors.   Dividend  payment   decisions  are  made  with
consideration of a variety of factors including earnings,  financial  condition,
market  considerations  and regulatory  restrictions.  Restrictions  on dividend
payments  are  described  in  Note 11 of the  Notes  to  Consolidated  Financial
Statements included in this report.

As of September 30, 1999,  the Company had  approximately  450  stockholders  of
record and 2,238,739 outstanding shares of common stock.

SHAREHOLDER AND GENERAL INQUIRIES

Joseph L. Macchia, Vice President
Yonkers Financial Corporation
6 Executive Plaza
Yonkers, New York 10701
(914) 965-2500

TRANSFER AGENT

Registrar & Transfer Co.
10 Commerce Drive
Cranford, New Jersey 07016
(800) 456-0596

ANNUAL AND OTHER REPORTS

The  Company is  required  to file an annual  report on Form 10-K for its fiscal
year ended  September 30, 1999,  with the  Securities  and Exchange  Commission.
Copies of the Form 10-K annual report and the Company's quarterly reports may be
obtained without charge by contacting:

INVESTOR RELATIONS
Yonkers Financial Corporation
6 Executive Plaza
Yonkers, New York 10701
Telephone: (914) 965-2500
Fax:  (914) 965-2599
Internet: www.Yonkers.com




<TABLE>
<CAPTION>

                                    SUBSIDIARIES OF THE REGISTRANT


<S>                        <C>                        <C>             <C>
                                                      Percentage of   State of Incorporation
     Parent                       Subsidiary            Ownership         or Organization

Yonkers Financial          The Yonkers Savings and        100%             Federal
 Corporation                Loan Association, FA

The Yonkers Savings and    Yonkers Financial Services     100%             New York
 Loan Association, FA       Corporation

The Yonkers Savings and    Yonkers REIT, Inc.             100%             New York
 Loan Association, FA

</TABLE>



                                                                    EXHIBIT 23.1


KPMG
757 Third Avenue
New York, NY  10017



               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


The Board of Directors
Yonkers Financial Corporation:

We consent to the  incorporation by reference in the Registration  Statements on
Form S-8 (No.  333-37667 and No. 333-37669) of our report dated October 25, 1999
relating to the consolidated balance sheets of Yonkers Financial Corporation and
subsidiary  as of  September  30, 1999 and 1998,  and the  related  consolidated
statements of income,  changes in stockholders'  equity, and cash flows for each
of the years in the  three-year  period ended  September 30, 1999,  which report
appears  in the  September  30,  1999  Annual  Report  on Form  10-K of  Yonkers
Financial Corporation.


/s/ KPMG LLP


New York, New York
December 23, 1999





<TABLE> <S> <C>


<ARTICLE>                     9
<LEGEND>
This schedule contains summary financial  information  extracted from the annual
report on Form 10-K for the year ended  September  30, 1999 and is  qualified in
its entirety by reference to such financial statements.
</LEGEND>

<S>                            <C>
<PERIOD-TYPE>                                   12-MOS
<FISCAL-YEAR-END>                              SEP-30-1999
<PERIOD-END>                                   SEP-30-1999
<CASH>                                           4,651
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    116,712
<INVESTMENTS-CARRYING>                          21,936
<INVESTMENTS-MARKET>                            21,959
<LOANS>                                        299,453
<ALLOWANCE>                                      1,503
<TOTAL-ASSETS>                                 457,695
<DEPOSITS>                                     272,974
<SHORT-TERM>                                   147,935
<LIABILITIES-OTHER>                              4,769
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                            36
<OTHER-SE>                                      31,981
<TOTAL-LIABILITIES-AND-EQUITY>                 457,695
<INTEREST-LOAN>                                 16,399
<INTEREST-INVEST>                                9,869
<INTEREST-OTHER>                                   664
<INTEREST-TOTAL>                                26,932
<INTEREST-DEPOSIT>                               9,543
<INTEREST-EXPENSE>                              14,884
<INTEREST-INCOME-NET>                           12,048
<LOAN-LOSSES>                                      235
<SECURITIES-GAINS>                                 111
<EXPENSE-OTHER>                                  9,092
<INCOME-PRETAX>                                  4,233
<INCOME-PRE-EXTRAORDINARY>                       4,233
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,663
<EPS-BASIC>                                     1.13
<EPS-DILUTED>                                     1.11
<YIELD-ACTUAL>                                    3.13
<LOANS-NON>                                        755
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                451,000
<ALLOWANCE-OPEN>                                 1,302
<CHARGE-OFFS>                                       43
<RECOVERIES>                                         9
<ALLOWANCE-CLOSE>                                1,503
<ALLOWANCE-DOMESTIC>                             1,503
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0



</TABLE>


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