NORTH FORK BANCORPORATION INC
8-K, 1996-09-12
STATE COMMERCIAL BANKS
Previous: AMERICAN ELECTROMEDICS CORP, DEF 14A, 1996-09-12
Next: PRUDENTIAL UTILITY FUND INC, 497, 1996-09-12




                  SECURITIES AND EXCHANGE COMMISSION

                        Washington, D.C. 20549
                           ________________

                               FORM 8-K

                            CURRENT REPORT
                PURSUANT TO SECTION 13 OR 15(D) OF THE
                    SECURITIES EXCHANGE ACT OF 1934
                           ________________

                          September 12,  1996               
           Date of Report (Date of Earliest Event Reported)

                    NORTH FORK BANCORPORATION, INC.
     
               (Exact Name of Registrant as Specified in Charter)

        Delaware                0-1280                36-315468
    (State or Other        (Commission File        (I.R.S. Employer
      Jurisdiction              Number)            Identification No.)
    of Incorporation)

                             275 Broad Hollow Road
                              Melville, New York
                  (Address of Principal Executive Offices)

                                      11747
                                   (Zip Code)

                                 (516) 298-5000
              (Registrant's Telephone Number, Including Area Code)

                                Not Applicable
                   (Former Name or Former Address, if Changed
                               Since Last Report)


ITEM 7.   FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
          AND EXHIBITS

(a)       Financial Statements of the Business Acquired.  

          Not applicable.

(b)       Pro Forma Financial Information.

          Not applicable.

(c)       Exhibits.  Unless otherwise included herein, exhibits to the
          following documents are not included in, or made a part of, this
          Current Report on Form 8-K.

               99.1      North Side Savings Bank Annual Report on
                         Form F-2 for the fiscal year ended
                         September 30, 1995.

               99.2      North Side Savings Bank Quarterly
                         Report on Form F-4 for the quarter ended
                         December 31, 1995.

               99.3      North Side Savings Bank Quarterly Report
                         on Form F-4 for the quarter ended March
                         31, 1996.

               99.4      North Side Savings Bank Quarterly Report
                         on Form F-4 for the quarter ended June
                         30, 1996.

               99.5      North Side Savings Bank Current Report
                         on Form F-3 for the month of January
                         1996.

               99.6      North Side Savings Bank Current Report
                         on Form F-3 for the month of March 1996.

               99.7      North Side Savings Bank Current Report
                         on Form F-3 for the month of April 1996.

               99.8      North Side Savings Bank Current Report
                         on Form F-3 for the month of July 1996.

               99.9      North Side Savings Bank Proxy Statement,
                         dated December 22, 1995.

               99.10     Description of North Side Capital Stock (as
                         included in North Side's Offering Circular dated 
                         March 24, 1986)

               99.11     North Side Savings Bank
                         Registration Statement on Form F-
                         10, dated April 23, 1996.

               99.12     North Side Savings Bank Amendment
                         No. 1 to the Registration Statement
                         on Form F-10, dated as of
                         August 21, 1996.


                            SIGNATURE

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

                                   NORTH FORK 
                                      BANCORPORATION, INC.

                                   By: /s/ Daniel M. Healy
                                      _____________________________
                                      Name:   Daniel M. Healy
                                      Title:  Executive Vice President
                                              and Chief Financial Officer

Date:  September 12, 1996 




                   FEDERAL DEPOSIT INSURANCE CORPORATION

                              Washington, D.C.

                                  FORM F-2


                     ANNUAL REPORT UNDER SECTION 13 OF
                    THE SECURITIES EXCHANGE ACT OF 1934


 For the fiscal year ended:            Federal Deposit Insurance Corporation
 September 30, 1995                               Certificate Number: 16007

                          NORTH SIDE SAVINGS BANK
           ------------------------------------------------------
              (Exact name of bank as specified in its

          New York                                13-1723204
- -------------------------------              ----------------------
 (State or other jurisdiction                    (I.R.S. Employer
 of incorporation or organization)              Identification Number)

                          170 Tulip Avenue
                        Floral Park, New York                   11001
                       ------------------------               ----------
                     (Address of principal office)            (Zip Code)

        Bank's telephone number, including area code: (516) 488-6900

           Securities Registered Under Section 12(g) of the Act:
                       Common Stock, $1.00 par value
                              (Title of Class)

Indicate by check mark if the bank, as a "small business issuer" as defined
under 17 CFR 240.12b-2, is providing alternative disclosures as permitted
for small business issuers in this Form F-2. [ ]

Indicate by check mark if disclosure of delinquent filers pursuant to item
10 is not contained herein, and will not be contained, to the best of the
bank's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form F-2 or any amendment of
this Form F-2. [ ]

Indicate by check mark whether the bank (1) has filed all reports required
to be filed by Section 13 of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the Bank was required
to file such reports) and (2) has been subject to such filing requirements
for the past 90 days.

        YES    X           NO
              ------             ------

As of December 22, 1995, the aggregate market value of the 4,570,950 shares
of Common Stock of the Registrant issued and outstanding on such date,
excluding 231,729 shares held by all directors and executive officers as a
group (which includes 38,331 shares held by the Registrant's Management
Development and Recognition Plan Trust and a 29.2% undivided interest of
principal officers in 47,143 shares (as of September 30, 1995) held by the
Registrant's 401(k) Savings Plan, but does not include 108,384 shares held
by the Registrant's Retirement Plan Trust II) was $128,007,020. This figure
is based on the last sale price of $29.50 per share of the Bank's Common
Stock on December 22, 1995.

Number of shares of Common Stock outstanding as of December 22, 1995: 4,802,679.


                    DOCUMENTS INCORPORATED BY REFERENCE

           List hereunder the following documents if incorporated by
reference and the part of the Form F-2 into which the document is
incorporated:

(1) Portions of the Annual Report to Shareholders for the year ended
September 30, 1995 are incorporated by reference into Part II, Items 5, 6,
7, and 8 and Part IV, Item 11 of this Form F-2.

(2) Portions of the definitive Proxy Statement for the 1996 Annual Meeting
of Shareholders are incorporated by reference into Part I, Item 4 and Part
III, Items 9 and 10 of this Form F-2.


PART I.


ITEM 1.           BUSINESS


                                  GENERAL

         North Side Savings Bank ("North Side" or the "Bank") is a New
York State chartered, stock savings bank which was chartered in 1905. North
Side is currently celebrating the 90th anniversary of its founding.
Deposits at the Bank are insured, up to the maximum legal limits, by the
Bank Insurance Fund ("BIF"), administered by the Federal Deposit Insurance
Corporation ("FDIC"). During fiscal 1995, the Bank completed the purchase
of two branches from Chemical Bank located in Co-op City, Bronx and East
Elmhurst, Queens. The Bank assumed approximately $48.6 million in deposits.
The Bank currently has a 17 full service branch retail network serving the
Bronx, Queens, Nassau and Suffolk Counties with average deposits of $70.5
million per branch at September 30, 1995. At September 30, 1995, the Bank
had total assets of $1.59 billion, deposits of $1.20 billion and
shareholders' equity of $116.3 million.

North Side Savings Bank had net income of $15.1 million or $3.15 per share
for the fiscal year ended September 30, 1995 as compared to $13.4 million
or $2.82 per share for the fiscal year ended September 30, 1994. The fiscal
1995 results represent the second consecutive year of record earnings for
the Bank. On a fully diluted basis, earnings per share were $3.06 for the
fiscal year ended September 30, 1995.

The Bank's fiscal 1995 financial performance was highlighted by increased
net interest income, which was achieved primarily through additional
leveraging of the Bank's capital base, continued improvements in asset
quality (which resulted in a substantially reduced provision for loan
losses and lower other real estate owned expense) and overall reduced
operating expenses, reflecting the Bank's continuing cost control
management efforts.

During fiscal 1995, the yield curve generally flattened, that is,
short-term rates generally were increasing over the course of the year
while intermediate and long-term rates generally were decreasing during the
same time period. This interest rate environment had a greater impact on
the Bank's overall cost of funds than on rates earned on interest-earning
assets, as average rates paid rose by 87 basis points (100 basis points
being equal to 1.0%) to 3.89%, while overall asset yields increased 64
basis points to 7.08% for fiscal 1995. Consequently, the Bank's interest
rate spread decreased to 3.19% for the year ended September 30, 1995 from
3.42% for the year ended September 30, 1994 and the net interest margin
(net interest income divided by average interest-earning assets) decreased
to 3.39% in fiscal 1995 as compared to 3.51% in fiscal 1994. However, a
strong capital base coupled with substantial improvement in credit quality
enabled the Bank to leverage its growth, primarily through the use of
collateralized financings as a source of funds for additional assets
yielding higher rates of return than the rates of interest charged on such
borrowings. During fiscal 1995, average earning assets increased by $80.8
million. This growth in earning assets more than offset the decrease in the
Bank's interest rate spreads and margins, and as a result net interest
income increased by $1.0 million during fiscal 1995.

Asset quality again improved significantly during fiscal 1995. This
improvement was accomplished primarily through the bulk sale of a
non-performing loan package, the sale of properties held as other real
estate owned ("OREO") and specific loan charge-offs related to other non-
performing loans.

Non-performing loans were $4.9 million at September 30, 1995, a decrease of
$9.0 million, or 64.6%, from the level at September 30, 1994. OREO also
reflected a significant decrease of $5.9 million, or 69.9%, during the
current fiscal year. As a result, management deemed it prudent to reduce
the provision for loan losses to $2.8 million during fiscal 1995 as
compared to $3.6 million during fiscal 1994. The allowance for loan losses
was $6.4 million or 130.83% of non-performing loans at September 30, 1995
as compared to $11.2 million or 80.65% of non-performing loans at September
30, 1994. In addition, because of the significant decrease in OREO, OREO
related expenses decreased by $750,000 for the current fiscal year. See
"ASSET QUALITY" and Note 8 of the Notes to Consolidated Financial
Statements.

Management continued to maintain strong control over operating expenses as
compensation and benefits, occupancy and equipment and other operating
expenses declined by $714,000 in fiscal 1995 as compared to fiscal 1994. In
addition, because of lower premiums which became effective on June 1, 1995,
the Bank's BIF deposit insurance expense decreased $1.2 million in fiscal
1995 and is expected to again decrease significantly in fiscal 1996. The
Bank's efficiency ratio (operating expense before OREO expense, net and
restructuring expenses as a percentage of net interest income, customer
service fees and other income, excluding gains and losses) was 43.59%,
47.56% and 45.65% for the fiscal years ended September 30, 1995, 1994 and
1993, respectively.

The Bank strives to maintain net interest spreads and margins within
relatively stable ranges in all types of interest rate environments. The
Bank uses its best efforts to reduce what it perceives as inordinate
interest rate risk in its asset mix. To accomplish this in fiscal 1995, the
Bank continued to purchase fixed-rate mortgage-backed securities and other
investments with relatively short (generally less than five years)
estimated average lives or with adjustable rate features as considered
appropriate. North Side has been able to maintain a significant core
deposit base over time despite changes in the interest rate environment.
Such core deposits help to limit interest rate risk by providing a fairly
stable, low cost funding base. Because of its strong liquidity levels and
cash flow, which continued during fiscal 1995, the Bank has been able to
invest in higher yielding investments or repay outstanding borrowings when
deemed appropriate by management. Also, because of its continuing
profitability and emphasis on improving overall asset quality, North Side
has utilized borrowings to a greater extent during the past several fiscal
years. This has provided the Bank with the ability to more effectively
leverage its capital base at incremental yields. In addition, during fiscal
1995, North Side became a member of the Federal Home Loan Bank of New York
("FHLBNY"). This membership will permit the Bank to access additional
alternative funding sources when it is deemed advantageous by management to
do so.

         North Side is subject to examination and comprehensive
regulation by the Superintendent of Banks (the "Superintendent") of the
Department of Banking of the State of New York ("Banking Department"),
which is its primary regulator, and by the FDIC. The Bank is subject to
further regulation by the Federal Reserve Board governing reserves required
to be maintained against deposits and certain other matters.

         At December 22, 1995, the Bank had 4,802,679 shares of Common
Stock issued and outstanding. North Side's Common Stock is traded over the
counter and is listed on the National Association of Securities Dealers
Automated Quotations ("NASDAQ") National Market under the symbol "NSBK".


                             LENDING ACTIVITIES

         Loan Portfolio Composition. North Side's gross loans receivable
portfolio of $430.1 million at September 30, 1995 is primarily comprised of
loans secured by first mortgages on one-to four-family dwellings, and, to
a lesser extent, loans secured by commercial real estate, multi-family
dwellings and construction loans. The Bank's loans secured by residential
properties are primarily long-term, with adjustable or fixed rates of
interest, and are either conventional (not insured or guaranteed by a
Federal agency) or insured by the Federal Housing Administration ("FHA") or
partially guaranteed by the Veteran's Administration ("VA"). The remainder
of the loan portfolio consists of loans secured by commercial real estate,
commercial business loans, construction loans and other loans, which are
primarily consumer loans, including secured and unsecured personal loans.
Under New York law, there are no restrictions as to the percentage of
assets that may be invested in any loan category. The Bank has taken
extensive measures to improve the risk characteristics of its loan
portfolio over the past several fiscal years. These measures have consisted
of reducing exposure to loans generally deemed to be of higher risk than
single-family residential loans, including commercial real estate and
construction loans and, to a lesser extent, multi-family residential real
estate loans. The Bank's ratio of commercial real estate, multi-family and
construction loans as a percentage of total assets has declined steadily
from 11.7% at September 30, 1993 to 9.1% and 7.9% at September 30, 1994 and
1995, respectively.

         During fiscal 1995, the gross loan portfolio decreased $57.0
million to $430.1 million at September 30, 1995. The primary reasons for
the decrease were $50.5 million of loan amortizations and satisfactions,
$7.9 million of loan charge-offs, $5.0 million of loans sold, and $.5
million of loans transferred to OREO. These decreases were partially offset
by loan purchases and originations of $6.9 million. During fiscal 1994, the
gross loan portfolio increased $97.0 million primarily as a result of the
purchase of $203.4 million of seasoned mortgage loans secured by one-to
four-family residences and co-op units, partially offset by $2.9 million of
loan sales and $113.3 million of loan amortizations, repayments and other
deductions.

         The following table sets forth the composition of North Side's
loan portfolio by loan type and security type as of the years indicated.


<TABLE>
<CAPTION>

                                                                 September 30,

                                       1995                          1994                            1993
                                Amount      Percent           Amount      Percent            Amount       Percent
                                                                    (Dollars in Thousands)

LOANS BY TYPE OF LOAN:
  Real estate
  mortgage loans:
    Conventional:
<S>                           <C>          <C>              <C>          <C>               <C>           <C>   
      One-to four-family      $285,161     66.30%           $322,751     66.27%            $200,051      51.27%
      Commercial(1)             80,212     18.65              89,961     18.47              102,791      26.35
      Multi-family              45,286     10.53              50,027     10.27               58,191      14.92
      Construction loans           211      0.05                 931      0.19                1,583       0.41
    Insured or guaranteed:
      FHA                        8,071      1.88               9,998      2.05               10,124       2.60
      VA                         5,049      1.17               6,153      1.26                5,566       1.43
    Other loans                  6,090      1.42               7,269      1.49               11,794       3.02
                               -------     -----             -------    ------              -------     ------
Gross loans receivable        $430,080    100.00%           $487,090    100.00%            $390,100     100.00%
                               =======    =======            =======    ======              =======     ======


LOANS BY TYPE OF SECURITY:
  Secured:
    One-to four-family        $297,689     69.22%           $338,445     69.47%            $215,573      55.25%
    Commercial real estate
      and construction
      loans                     80,423     18.70              90,892     18.66              104,374      26.76
    Other dwelling units        46,241     10.75              51,007     10.47               59,195      15.17
    Commercial loans (2)         2,715      0.63               3,987      0.82                5,762       1.48
    Guaranteed student           1,889      0.44               1,782      0.37                1,549       0.40
    Taxi medallion                 181      0.04                 345      0.07                  720       0.18
    Collateralized
      Personal loans               476      0.11                 392      0.08                  492       0.13
      Automobile                    52      0.01                   6      0.01                   46       0.01
      Passbook                     115      0.03                   -         -                    7       0.01
  Unsecured:
    Personal loans                 299      0.07                 234      0.05                2,382       0.61
                               -------    ------             -------    ------              -------     ------
Gross loans receivable        $430,080    100.00%           $487,090    100.00%            $390,100     100.00%
                              ========    =======            =======    ======              =======     ======
</TABLE>

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


(1)   Includes loans secured by unimproved land (Land Loans).
(2)  Generally  secured by  mortgages or liens on real  property,  accounts
receivable and/or other assets.



         The level of lending activity of North Side is affected
principally by the demand for loans, competition and the supply of funds
available for lending purposes. These factors are in turn affected by
general economic conditions, monetary policies of the Federal government,
including the Federal Reserve Board, legislative tax policies and
governmental budgetary matters.

         Origination, Purchase and Sale of Loans. Approximately $370
million of North Side's loan portfolio is secured by first mortgages on
real estate located in the New York metropolitan area and approximately $32
million of such loans are secured by properties located in California. The
policy of the Bank is primarily to originate and/or purchase residential
mortgage loans in its market area for the Bank's own portfolio.

         Residential loan originations are generally attributable to
referrals from real estate brokers and builders, depositors and
walk-in-customers. Commercial real estate originations are obtained
primarily from real estate brokers, builders and mortgage bankers. Consumer
loan originations are attributable largely to depositors and
walk-in-customers. All loan applications are independently underwritten by
the Bank's staff in accordance with the Bank's and regulatory standards.

         It is North Side's policy to obtain title insurance on all real
estate loans. Borrowers also must obtain hazard insurance and, if required,
flood insurance prior to closing. Borrowers may be required to advance
funds on a monthly basis together with each payment of principal and
interest to a mortgage escrow account from which North Side makes
disbursements for items such as real estate taxes, hazard insurance
premiums and private mortgage insurance premiums as they become due.

         The directors of North Side have approved maximum lending limits
for the Bank's loan personnel. Commercial and multi-family mortgage loans
up to $1.0 million require the approval of two of the following: the
President and CEO, the Executive Vice President and CFO or the Senior Vice
President - Loan Origination. Residential mortgage loans can be approved
individually up to $600,000 by the President and CEO, up to $400,000 by
the Senior Vice President - Loan Origination and up to $250,000 by the
Second Vice President - Loan Origination. All loans in excess of these
limits must be approved by the Executive Committee of the Board of
Directors. All new loans are reviewed by the Executive Committee, generally
on a monthly basis.

         The following table shows the loan origination, purchase and
sale activity of North Side on a consolidated basis during the periods
indicated.

<TABLE>
<CAPTION>
                                                                        Years Ended September 30,

                                                                  1995               1994                1993
                                                                  ----               ----                ----
                                                                                 (In Thousands)


<S>                                                          <C>                 <C>                 <C>     
Gross loans receivable at beginning of year                  $487,090            $390,100            $621,855

Loans purchased:
     Real estate mortgage loans:
     One-to four-family                                            --             203,439                  --
     Other loans                                                  117                  --                  --
                                                                  ----            --------            -------

               Total                                              117             203,439                  --
                                                                  ----            --------            -------

Loans originated:
     Real estate mortgage loans:
          One-to four-family                                      762               1,199               2,714
          Commercial                                            2,918               3,386               2,346

          Multi-family                                            525                 150               2,209
                                                                ------              -----             -------

               Total                                            4,205               4,735               7,269
                                                                ------            -------             -------

     Other Loans:
          Guaranteed student                                    1,349               2,064               1,253
          Other                                                 1,211               2,973               6,210
                                                                ------            -------             -------

               Total                                            2,560               5,037               7,463
                                                                ------            -------             -------

               Total loans originated,
               advanced or purchased                            6,882             213,211              14,732
                                                                ------            -------             -------

Whole loans sold:
     Real estate mortgage loans:
          One-to four-family                                    1,810                  --              90,224
               Commercial real estate                           1,470                  --              25,235
          Multi-family                                            258                  --              19,247

     Other Loans:
          Guaranteed student                                    1,154               1,355               1,638
       Other                                                      282               1,592                  --
                                                                  ----              -----
               Total loans sold                                 4,974               2,947             136,344
                                                                ------              -----             -------

Loan repayments and other deductions:
     Real estate mortgage loans                                56,498             106,659              98,910
     All other loans                                            2,420               6,615              11,233
                                                              -------              ------             -------

               Total loan repayments and
               other deductions                                58,918             113,274             110,143
                                                               -------            -------             -------

               Total loans sold, loan repayments and
               other deductions                                63,892             116,221             246,487
                                                               -------            -------             -------

     Net loan activity                                        (57,010)             96,990            (231,755)
                                                              --------             ------            --------


Gross loans receivable at end of year                         430,080             487,090             390,100
Allowance for loan losses (1)                                  (6,417)            (11,178)            (11,114)
Net unearned discounts and deferred fees                         (437)               (690)             (1,058)
Unamortized purchase premium (discount), net                    2,537               3,483              (1,012)
                                                                ------             ------             -------
Net loans receivable at end of year                          $425,763            $478,705            $376,916
                                                             =========            =======             =======

</TABLE>

(1)  See - "Allowance for Loan Losses."


         Residential Real Estate Lending. At September 30, 1995, $285.2
million or 66.3% of North Side's total loan portfolio consisted of
conventional one-to four-family residential mortgage loans. Residential
loans are made on one-to four-family residential properties (including
individual units in co-operatives), generally for up to $400,000 (although
the largest loan in this portfolio is $443,000) and a maximum maturity of
30 years, and have been predominantly originated in amounts up to 80% of
appraised value for owner-occupied residences. The percentage of the
portfolio consisting of one-to four-family residential loans has remained
stable at 66.3% at September 30, 1995 and September 30, 1994. The Bank's
originations of one-to four-family residential mortgage loans decreased
from $1.2 million in fiscal 1994 to $.8 million in fiscal 1995.

         North Side's conventional fixed-rate first mortgage loans
customarily include due-on-sale clauses giving North Side the right (if
applicable law permits) to declare a loan immediately due and payable in
the event, among other things, the borrower sells or otherwise disposes of
the property subject to the mortgage and the loan is not repaid. North Side
has enforced due-on-sale clauses in its mortgage contracts for the purpose
of increasing its loan portfolio yield, often through the authorization of
assumptions of existing loans at higher rates of interest and/or with the
imposition of assumption fees.

         North Side currently offers one-year adjustable-rate residential
mortgage loans which have terms of up to 30 years and annual interest rate
adjustments limited to 2%, with the rate adjustments based upon the weekly
average yield on U.S. Treasury securities, annualized, plus 275 basis
points. North Side presently limits the amount by which the interest rate
can increase during the life of the loan to 7% above the initial interest
rate. The adjustable-rate loans offered by North Side (as is the case with
loans offered by many other institutions) may provide for initial rates of
interest below the market rates which are charged on fixed-rate loans.
However, the Bank underwrites all loans on the basis of the borrower's
ability to pay at the rate which would be in effect without the discount,
if any. The Bank also offers various fixed-rate mortgage loans with terms
ranging from 10 to 30 years.

         At September 30, 1995, residential mortgage loans with an
aggregate principal balance of $2.3 million were more than 90 days
delinquent or had been placed in foreclosure, compared to $3.5 million at
September 30, 1994. See "-Allowance for Loan Losses."

         Commercial and Multi-family Real Estate Lending. At September
30, 1995, North Side had $45.3 million, or 10.5% of its total loan
portfolio, secured by conventional multi-family residential properties
(over four units) and $80.2 million, or 18.7% of its total loans, secured
by non-residential commercial properties, such as retail office buildings
(hereinafter, such multi-family residential loans and commercial real
estate loans may be referred to collectively as "income producing
properties").

         During the fiscal year ended September 30, 1995, the Bank
originated $3.4 million in loans secured by income producing properties,
compared to $3.5 million in fiscal 1994. The Bank's goal is to continue to
reduce its commercial and multi-family loan portfolio, generally through
loan amortization and repayments and limited new originations. Real estate
lending on income producing property entails significant additional risks
as compared with residential property lending. Loans secured by income
producing properties typically involve large loan balances to single
borrowers or groups of related borrowers. The payment experience on such
loans is typically dependent on the successful operation of the real estate
project. Supply and demand conditions in the market for office and retail
space can significantly impact these rates, and therefore these loans as
such may be subject to a greater extent to adverse conditions in the
economy generally. In dealing with these risk factors, North Side presently
limits its originations to a real estate market and/or to borrowers with
which it has substantial knowledge and experience. The Bank's current
policy is to limit commercial loan originations to properties in New York
City, Westchester and Rockland Counties, Long Island and northern New
Jersey. The Bank has not originated or purchased commercial real estate
loans secured by properties outside of these areas for at least the past
eight fiscal years.

         At September 30, 1995, the commercial and multi-family real
estate loan portfolio consisted of 345 loans ranging in outstanding
principal amount from less than $2,000 to $2.7 million, with an average
principal balance of $367,000. North Side's loans on income producing
properties are secured primarily by apartment complexes, office buildings,
retail properties, unimproved land being held for development (short-term
loans) and, to a lesser extent, restaurants and shopping centers. At
September 30, 1995, seven commercial real estate, construction and land,
and multi-family loans, with an aggregate principal balance of $2.6
million, were delinquent for more than 90 days or in foreclosure
proceedings, compared to 15 loans, with an aggregate principal balance of
$9.6 million, at September 30, 1994. See "-Non-Performing Assets" for
discussion of collection procedures and remedies regarding delinquencies.

         The majority of loans on income producing properties currently
offered by North Side are underwritten with a maximum term to maturity of
three to five years, typically with a maximum amortization period of 20
years. Generally, the Bank's loans for improved commercial real estate do
not exceed $5 million. The Bank's short-term (generally less than one year)
loans on land, which generally provide interim financing until the borrower
obtains construction or permanent financing, have typically not exceeded
$10 million on any one loan. In setting interest rates and origination fees
on new loans and loan extensions, management considers both current
economic and market conditions and the risk associated with the particular
project.

         North Side's underwriting policies with respect to loans on
income producing properties are designed to ensure that a project's cash
flow will be sufficient to cover operating expenses and debt service
payments. A detailed analysis of the project is undertaken by North Side's
commercial real estate loan underwriters. Loan-to-value ratios on
commercial real estate loans made by North Side generally do not exceed 65%
at origination. All income producing property loans in excess of $1.0
million are inspected, generally on an annual basis, by an officer of North
Side's commercial real estate loan division or a third party contractor
specializing in such services, and, in addition, appraisals are made upon
origination and generally at least every three years thereafter on loans in
excess of $1.0 million, or sooner, if management deems it prudent, by an
approved M.A.I. (Member, Appraisal Institute) appraiser. North Side
requires that the borrower obtain title insurance and hazard insurance
(and, if required, flood insurance) in appropriate amounts, naming North
Side as loss payee. In addition, the Bank requires that the ratio of income
to debt service on income producing properties be 1.25 times or higher.

         Construction Lending. Due to the higher degree of risk of
construction loans compared to permanent mortgage loans, North Side did not
originate any construction loans in the last four fiscal years and does not
intend to pursue this line of business. At September 30, 1995, the Bank had
two construction loans remaining in its portfolio with an aggregate
principal balance of $.2 million, or less than 1% of the gross loan
portfolio, with virtually no commitment for additional funding.

         Commercial Business Loans. The Bank did not make any commercial
business loans in the last four fiscal years. At September 30, 1995, the
Bank had 35 commercial loans in its portfolio with an aggregate principal
balance of $2.7 million. The majority of the Bank's commercial loans are
secured, have maturities of five years or less (although generally with
amortization schedules exceeding five years) and have adjustable rates of
interest at a fixed percentage over the prime rate of a New York money
center bank. At September 30, 1995, approximately $2.6 million of the
Bank's commercial loans were secured by first or second mortgages on real
estate, primarily single-family residential units. In addition, a
substantial portion of the Bank's commercial loans are also secured by
personal guarantees of the principals of the borrower.

         At September 30, 1995, there were no commercial business loans
90 days delinquent or in foreclosure, compared to eight loans with an
aggregate principal balance of $.7 million at September 30, 1994. See "-
Non-Performing Assets."

         Consumer Lending. New York law permits North Side to engage in
virtually all types of consumer lending. As of September 30, 1995, a total
of $3.4 million, or .8% of the gross loans receivable portfolio, consisted
of consumer loans, compared to $3.3 million or .7% at September 30, 1994.
The Bank's consumer loans (with the exception of guaranteed student loans
and home improvement loans) have maturities of not greater than five years.
Home improvement loans may have a maturity of up to ten years and student
loans have a maturity which varies according to the student's tenure in
school. Student loans are guaranteed by the New York State Higher Education
Assistance Corporation and are routinely sold to the Student Loan Marketing
Association ("Sallie Mae") by the Bank as a student approaches graduation
and prior to the time any payments are required to be made to the Bank.
Generally, the Bank makes secured and unsecured consumer loans in amounts
ranging from $500 to $25,000 with rates ranging from 8.25% to 18.00%. A
0.5% discount is offered (except on guaranteed student loans) to depositors
who authorize automatic transfer of payments from deposit accounts.
Consumer loans generally involve more risk of collectibility than mortgage
loans because of the type and nature of the collateral and, in certain
cases, the absence of collateral. As a result, consumer lending collec-
tions are dependent on the borrower's continuing financial stability, and
are more likely to be adversely affected by job loss, divorce, illness,
personal bankruptcy and adverse economic conditions.

         At September 30, 1995, the Bank's net consumer loans portfolio
was comprised of $.6 million in personal loans, of which $.2 million were
unsecured, with an average balance of $4,400, $1.9 million of student loans
(all of which were guaranteed as to principal), $52,000 of automobile
loans, $.2 million of loans secured by New York City taxi medallions, $.4
million of secured home improvement loans, $.1 million of loans secured by
passbook accounts, and $.1 million of other loans.


         Loan Commitment Fees and Origination Fees. Loan origination fees
vary with the volume and type of loans made and with competitive conditions
in the market. Loan demand, new construction activity and availability of
money affect these market conditions.

         The recognition of income from loan origination fees and certain
related direct loan origination costs is deferred and amortized over the
life of the related loans as an adjustment to the yield of such related
loans. In addition, commitment fees are offset against related direct costs
and the resulting net amount is generally recognized over the life of the
related loans as an adjustment of yield, if the commitment is exercised, or
if the commitment expires unexercised, recognized upon expiration of the
commitment. The Bank recognized $81,000 in loan commitment and
origination fees in fiscal 1995, compared to $166,000 in fiscal 1994. Under
certain circumstances the Bank may agree to extend the term of a loan
(generally on income producing property) which has reached maturity and
generally receives a fee for doing so. Mortgage extension fees are
generally deferred and recognized into income over the life of the
extension. During fiscal 1995 mortgage extension fees amounted to $146,000
compared to $171,000 in fiscal 1994.

         Non-Performing Assets. When a borrower fails to make a scheduled
payment on a loan, North Side takes steps to have the borrower cure the
delinquency. Most loan delinquencies are cured within 90 days and no legal
action is required. The Bank stops accruing interest on delinquent loans
when payment is 90 days past due or sooner if management deems appropriate
or when a loan is placed in foreclosure and remains delinquent. If the
delinquency exceeds 90 days on a residential property or 30 days on an
income producing property and is not cured through North Side's normal
collection procedures, North Side will institute measures to enforce its
remedies resulting from the default, including, in the case of mortgage
loans, commencing a foreclosure action. In certain cases, North Side will
also consider accepting from the mortgagor a voluntary deed to the
mortgaged premises in lieu of foreclosure. Property acquired by North Side
as a result of foreclosure or by deed in lieu of foreclosure is classified
as OREO. OREO also includes loans deemed to be in-substance foreclosures,
which are loans considered foreclosed because the borrower has no equity in
the collateral at its current estimated fair value and proceeds for
repayment are expected to come only from the operation or sale of the
collateral. The borrower, in these cases, may or may not have abandoned
control of the collateral and it is generally doubtful that the borrower
will rebuild equity in the collateral or repay the loan.

         Generally loan delinquencies are remedied by repossessing the
collateral and selling it to pay off the loan balance. In the case of
unsecured installment loans, North Side either commences legal action to
collect the balance or negotiates a "work-out" schedule.

         The Bank's asset quality level continued to improve during
fiscal 1995 as non-performing assets decreased to $7.4 million or .47% of
total assets at September 30, 1995 from $22.2 million or 1.44% of total
assets at September 30, 1994. Non-performing assets were $26.1 million or
1.89% of total assets at September 30, 1993.

           At September 30, 1995 non-performing assets consisted of $4.9
million of non-performing loans, of which $2.3 million were one-to
four-family residential mortgage loans, and $2.5 million of OREO. The
Bank's non-performing loan portfolio was significantly reduced during
fiscal 1995 to $4.9 million as compared to $13.9 million at September 30,
1994. Non-performing loans were $17.3 million at September 30, 1993. The
$9.0 million, or 64.6%, decrease in fiscal 1995 non-performing loans was
accomplished primarily through a $3.6 million bulk sale of non-performing
loans, of which $1.6 million was charged against the Bank's allowance for
loan losses, and a $4.4 million specific loan charge-off related to a
non-performing land loan. In addition, eleven loans with an aggregate
principal balance of $.5 million, net of $.2 million of charge-offs, were
transferred to OREO during fiscal 1995.

         Total non-performing loans amounted to 0.31%, 0.90% and 1.25% of
total assets at September 30, 1995, 1994 and 1993, respectively, and 1.13%,
2.83% and 4.46% of total loans (net of premium, discount and deferred fees)
respectively at such dates.

         OREO decreased $5.9 million from $8.4 million at September 30,
1994 to $2.5 million at September 30, 1995. The fiscal 1995 decrease was
primarily the result of the sale of 14 properties with a net carrying value
of $6.1 million, at a net pre-tax loss of $.5 million. These sales included
the disposition of the Bank's largest OREO property, which had a net
carrying value of $3.4 million, at a pre-tax loss of $.4 million. The
remaining activity in the OREO balance was due to a $.3 million provision
to the allowance for OREO, which was partially offset by approximately $.5
million in additions to OREO.

         The following table sets forth information with respect to
non-accrual loans and other real estate owned at the dates indicated.

<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------------
September 30,                                                 1995               1994                  1993
- -------------------------------------------------------------------------------------------------------------
                                                                        (Dollars in Thousands)
Non-performing loans (1) Non-accrual mortgage loans:
<S>                                                <C>                   <C>                  <C>         
     One-to four-family                            $      2,319          $      3,549         $          -
     Commercial                                              13                 2,303                 3,245
     Multi-family                                           546                   739                 2,142
     Construction and Land                                2,027                 6,596                10,175
- -----------------------------------------------------------------------------------------------------------
    Total non-performing mortgage loans (2)               4,905                13,187                15,562
    Non-performing commercial business loans                  -                   673                 1,721
    Non-performing other loans                                -                    -                     32
- -----------------------------------------------------------------------------------------------------------
Total non-performing loans                                4,905                13,860                17,315
Other real estate owned, net                              2,515                 8,369                 8,789
- -----------------------------------------------------------------------------------------------------------
Total non-performing assets                        $      7,420           $    22,229           $    26,104
===========================================================================================================
Total non-performing loans as a percentage of:
    Total loans                                              1.13%                 2.83%                 4.46%
    Total assets                                             0.31%                 0.90%                 1.25%
Total non-performing assets as a percentage of
    total assets                                              .47%                 1.44%                 1.89%
Allowance for loan losses as a percentage of
    non-performing loans                                   130.83%                80.65%                64.16%
Total Loans                                          $  432,180           $   489,883            $  388,030
Allowance for loan losses                                 6,417                11,178                11,114
Total Assets                                          1,588,003             1,541,051             1,383,659
===========================================================================================================
</TABLE>

(1) Consists of loans more than 90 days delinquent and non-accruing loans.
(2)  Includes loans in foreclosure.


         Allowance for Loan Losses. The adequacy of the allowance for loan
losses is based on management's periodic review of the loan portfolio. Such
reviews are performed by a loan review committee of the Bank on a quarterly
basis. During this review, the committee classifies loans based upon its
evaluation of the risk elements of the Bank's loan portfolio. Considered in
this evaluation are such factors as a borrower's ability to repay, the
estimated value of collateral, general economic conditions, conditions in
the real estate market in the Bank's lending areas, past loss experience
and the level of non-performing loans. The results of such reviews form the
basis of management's determination of the amount of the allowance for loan
losses at that point in time. In the event that it is determined that the
allowance should be increased, such an increase is accomplished through a
provision for loan losses, which is charged to operations.

         As a result of management's evaluation of the adequacy of the
allowance for loan losses, which considered, among other things, the
significant and continuing decline in the amount of the Bank's
non-performing loans, and because of management's conclusion that the
Bank's risk profile has been significantly improved, the Bank deemed it
appropriate to reduce the level of provisions for loan losses to $2.8
million for fiscal 1995 as compared to $3.6 million for fiscal 1994. The
Bank's provision for loan losses was $16.3 million in fiscal 1993. After
net charge-offs of $7.6 million during fiscal 1995 the allowance for loan
losses was $6.4 million at September 30, 1995.

         The following summarizes transactions in the allowance for loan
losses for the years ended September 30, 1995, 1994 and 1993.


<TABLE>
<CAPTION>
                                                                      September 30,
                                                        1995              1994                 1993
                                                        ----              ----                 ----
                                                                    (In Thousands)
<S>                                                 <C>                 <C>                 <C>    
Balance, beginning of year                          $11,178             $11,114             $15,012
Provision charged to operations                       2,825               3,550              16,308
Loans charged off                                    (5,477)             (2,144)             (8,410)
Charge-off due to sale of loans                      (2,156)                  -              (9,069)
Charge-off due to transfer of loans to
  loans held for sale                                     -                   -              (1,894)
Charge-off due to transfer of loans to OREO            (225)             (1,846)             (1,113)
Recoveries                                              272                 504                 280
                                                     -------             ------              ------
Balance, end of year                                $ 6,417             $11,178             $11,114
                                                     =======             ======              ======
</TABLE>


         Management believes that the Bank's allowance for loan losses are
adequate and is committed to continuing to carefully assess the loan
portfolio in an effort to further reduce the level of non-performing
assets. Although it appears that the real estate market in the Bank's
primary lending areas has stabilized, given the cyclical nature of this
market no assurance can be given that future additional loan loss
provisions may not be required.

                           INVESTMENT ACTIVITIES

         North Side's investment strategy is set by an Investment Committee
composed of the Bank's two most senior officers and the Treasurer. The
Investment Committee also reviews and sets objectives as to liquidity and
funds management on a quarterly basis. The Committee's actions are reviewed
monthly by the Executive Committee of the Board of Directors, which also
reviews investment policies on an annual basis. Over the past several
fiscal years the strategy has been to maintain net interest margins within
relatively stable ranges while reducing credit risk. During this period the
Bank has allocated most of its investment funds to the purchase of
mortgage-backed securities.

         Effective October 1, 1994, the Bank adopted SFAS No. 115,
"Accounting for Certain Investments in Debt and Equity Securities" ("SFAS
No. 115"), which requires classification of securities as either held to
maturity or available for sale. At the time of adoption, the Bank
classified as held for sale those securities it intends to use as part of
its asset/liability management strategy and that may be sold in response to
changes in interest rates and/or resultant prepayment risk changes or other
factors related to interest rates and prepayment risk changes. As a result
of the adoption of SFAS No. 115, the Bank reclassified $180.6 million of
mortgage-backed securities and $22.0 million of investment securities as
available for sale. Securities purchased subsequent to October 1, 1994 have
been designated either as available for sale using this same criteria or,
if appropriate, as held to maturity.

         During fiscal 1995, the Bank purchased $222.7 million of
mortgage-backed securities, of which $174.4 million were backed by
fixed-rate loans and $48.3 million were backed by one year adjustable-rate
loans. As in previous fiscal years, the fixed-rate purchases were generally
concentrated on higher coupon investment grade securities with relatively
short estimated average lives. In fiscal 1995 the Bank also invested, to a
lesser extent, in par and discount securities as the yield curve leveled
during the latter part of the fiscal year. The Bank's fixed-rate
mortgage-backed securities portfolio provided higher yields in fiscal 1995
compared to fiscal 1994 due to slower premium amortization as a result of
the continued decrease in fiscal 1995 in prepayment levels.

         Mortgage-backed securities available for sale, a portfolio
comprised entirely of fixed-rate securities, were $300.0 million at
September 30, 1995 and had an estimated average life of approximately 3.8
years.

         At September 30, 1995, the held to maturity mortgage-backed
securities portfolio amounted to $651.2 million, of which $493.9 million,
or 75.9%, was backed by fixed-rate loans and $157.3 million, or 24.1%, was
backed by adjustable-rate loans. At such date this portfolio had an
estimated average life of approximately 5.4 years and a fair market value
of $642.9 million, or $8.3 million less than the book value.

         At September 30, 1995 the Bank's mortgage-backed securities (both
available for sale and held to maturity) amounted to $951.2 million. At
September 30, 1995, 66.6% of these securities were insured or guaranteed by
the Government National Mortgage Association ("GNMA"), the Federal Home
Loan Mortgage Corporation ("FHLMC"), the Federal National Mortgage
Association ("FNMA") or Federal Agency Guaranteed Collateralized Mortgage
Obligations. The remaining balance is comprised of investment grade,
privately insured, participation certificates and collateralized mortgage
obligations.

         The following table sets forth the amortized cost and estimated
market value of North Side's mortgage-backed securities available for sale
portfolio at September 30, 1995.

<TABLE>
<CAPTION>
                                                        Amortized             Market
                                                           Cost                Value
                                                                (In Thousands)
  Mortgage backed securities available for sale:
<S>                                                         <C>                  <C>      
    FHLMC and FNMA                                          $ 273,811            $ 275,438
    CMOs                                                       24,593               24,584
                                                               ------               ------
    Total mortgage-backed securities available for sale       298,404             300,022
                                                              =======             =======
</TABLE>


         The following table summarizes the activity in the mortgage-backed
securities available for sale portfolio for the year ended September 30,
1995.


                                                     September 30, 1995
                                                        (In Thousands)

Balance, beginning of year, net                          $         -

     Transferred from held to maturity                        180,642
     Purchases                                                174,408
     Principal repayments                                     (54,532)
     Net unrealized appreciation, net of taxes                  1,618
     Other - net                                               (2,114)
                                                              --------
Balance, end of year, net                                   $ 300,022
                                                              =======



         The following table sets forth the carrying value and estimated
market value of North Side's mortgage-backed securities held to maturity
portfolio at September 30, 1995, 1994 and 1993.



<TABLE>
<CAPTION>
                                                                September 30,
                                      1995 (1)                      1994                           1993
                                          Estimated                     Estimated                       Estimated
                              Carrying       Market         Carrying       Market          Carrying        Market
                                 Value        Value            Value        Value             Value         Value
                                                                    (In Thousands)

Government National
<S>                         <C>           <C>             <C>          <C>               <C>            <C>      
  Mortgage Association      $    8,130    $   8,265       $    9,125   $    9,042        $   10,821     $  11,401
Federal Home Loan
  Mortgage Corporation          63,842       63,577          230,283      226,660           294,072       299,609
Federal National
  Mortgage Association         252,094      250,263          286,003      275,996           146,252       147,139
Other                          327,087      320,759          333,289      314,968           298,917       299,387
                               -------      -------          -------      -------           -------       -------
    Total mortgage-backed
      securities             $ 651,153    $ 642,864        $ 858,700    $ 826,666        $  750,062     $ 757,536
                             =========     ========          =======      =======           =======       =======
</TABLE>


(1) Included in mortgage-backed securities at September 30, 1995 were
$157.3 million of adjustable rate mortgage-backed securities with an
estimated market value of $156.8 million and $493.9 million of fixed rate
mortgage-backed securities with an estimated market value of $486.0
million.

The following table summarizes the activity in the mortgage-backed
securities held to maturity portfolio for the periods indicated:


<TABLE>
<CAPTION>

                                                                   September 30,
                                                      1995              1994                 1993
                                                      ----              ----                 ----
                                                (In Thousands)

<S>                                              <C>                 <C>                 <C>     
Balance, beginning of year, net                  $858,700            $750,062            $720,494
     Purchases                                     48,320             466,886             454,399
     Transferred to available for sale           (180,642)                  -                   -
     Principal repayments                         (72,951)           (348,194)           (414,332)
     Sales                                              -                   -                (596)
     Other - net                                   (2,274)            (10,054)             (9,903)
                                                  --------           ---------           ---------
Balance, end of year, net                        $651,153            $858,700            $750,062
                                                  ========            =======             =======
</TABLE>


         North Side has authority to purchase a wide range of investment
securities deemed to be prudent by management, subject to various
regulatory restrictions on investments including certain restrictions on
equity investments imposed by the Federal Deposit Insurance Corporation
Improvement Act of 1991 ("FDICIA"), none of which have been material to
North Side's investment activities. See "Regulation." The Bank seeks to
maintain a varied investment portfolio, consistent with its overall
objectives concerning asset/liability management. At September 30, 1995,
$26.5 million of this portfolio was classified as available for sale, of
which $26.3 million, or 99.1%, consisted of various equity securities such
as an adjustable rate mortgage mutual fund, common stock and adjustable
rate preferred stock. Also at September 30, 1995, $93.3 million of the
investment portfolio was classified as held to maturity, consisting of
Federal Agency and other bonds and preferred stocks. During the past two
fiscal years, including fiscal 1995, purchases for this segment of the
portfolio have consisted primarily of various federal agency multiple
step-up callable notes. These notes are rated to be of the highest
investment grade and have varying final maturities of between ten and
fifteen years. These notes are callable each year at the option of the
issuer but, if not called, have a predetermined upward adjustment of the
interest rate. As of September 30, 1995, the Bank had $60.0 million of such
notes, all of which were called subsequent to the end of fiscal 1995. All
of the investment portfolio is investment grade and management estimates
the average weighted maturity of the investment portfolio, excluding equity
securities, was approximately 10.3 years at September 30, 1995, compared to
approximately 8.8 years at September 30, 1994.

         The following table sets forth the amortized cost and estimated
market value of North Side's available for sale investment portfolio at
September 30, 1995.

<TABLE>
<CAPTION>
                                                                                           Weighted
                                                                        Estimated           Average      Weighted
                                                          Amortized        Market              Life       Average
                                                               Cost         Value        (In Years)         Yield
                                                                                 (Dollars in Thousands)
Investment securities available for sale:
<S>                                                       <C>        <C>                        <C>        <C>  
   United States Government Securities                    $     230  $       229                .3         5.38%
   Equity securities                                         23,626       26,291                 -         5.03
                                                             -------      -------                          ----
Total investment securities available for sale             $ 23,856   $   26,520                           5.03
                                                             =======      =======
</TABLE>


         The following table sets forth North Side's investment securities
held to maturity portfolio, at carrying value except as otherwise indicated
at the dates indicated.

<TABLE>
<CAPTION>
                                                                                September 30,
                                                                  1995              1994                 1993
                                                                  ----              ----                 ----
                                                                              (In Thousands)
Bonds and other debt securities:
<S>                                                           <C>              <C>                   <C>     
     U.S. Government and Federal Agencies                     $ 62,837         $  76,663             $  3,375
     State and municipal                                         1,663             1,758                1,846
     Corporate and other:
          Public utility                                             -               200                  200
          Railroad                                                  14                22                   29

     Other:
          Financial institutions                                     -                 -                2,000
          Captive finance companies                                  -                 -                5,182
          Other (1) (2)                                         22,682            35,110               28,168
                                                                ------            ------               ------
               Total bonds and other debt securities            87,196           113,753               40,800
                                                                ------           -------               ------
Equity securities                                                6,105            22,219               19,542
                                                                 -----           -------              -------
               Total investment securities, net                $93,301         $ 135,972             $ 60,342
                                                                ======         =========              =======


(1)  Includes $1.5 million, $1.7 million and $1.9 million of floating-rate debt securities at Septembe
     30, 1995, 1994 and 1993 respectively.
(2)  Includes debt securities which are insured as to principal and
     interest by private insurers or backed by letters of credit.
</TABLE>

     The following table sets forth the carrying value,  estimated  market
value, weighted average maturity and weighted average yield of North Side's
investment securities held to maturity portfolio at September 30, 1995.

<TABLE>
<CAPTION>
                                                                          September 30, 1995
                                                                                    Weighted
                                                                 Estimated           Average          Weighted
                                                 Carrying           Market          Maturity           Average
                                                    Value            Value        (In Years)             Yield
                                                                      (Dollars in Thousands)
Bonds and other debt securities:
<S>                                            <C>               <C>                    <C>            <C>  
  U.S. Government and
   federal agencies                            $  62,837         $  62,586              10.3           7.48%
  State and municipal                              1,663             1,663              18.9           8.61
  Corporate and other                             22,696            22,106               9.4           6.90
                                                 --------           ------
    Total bonds and other
     debt securities                              87,196            86,355              10.3           7.35
                                                  -------           ------
Equity securities(1):                              6,105             6,105                 -           5.13
                                                   ------            -----

    Total investment securities, net            $ 93,301           $92,460                 -           7.20
                                                 ========           ======
</TABLE>

(1)  Carried at lower of cost or market value.


     The following table presents the average maturities of North Side's
investment securities held to maturity portfolio at September 30, 1995.


<TABLE>
<CAPTION>
                                                        Maturing
                                                  After         After
                                                    One          Five
                                                   Year         Years
                                   In One       Through       Through         After
                                     Year          Five           Ten           Ten          Total
                                  Or Less         Years         Years         Years         Amount
                                                                     (Dollars in Thousands)
Bonds and other debt securities:
<S>                               <C>          <C>          <C>            <C>            <C>     
    U.S. government and
     federal agencies (1)         $     -      $      -     $  37,837      $ 25,000       $ 62,837
    State and municipal                 -           483             -         1,180          1,663
    Corporate and other(2)          6,106        13,333         2,007         1,250         22,696
                                    -----        ------         -----         -----         ------
Total bonds and
 other debt securities            $ 6,106      $ 13,816     $  39,844      $ 27,430       $ 87,196
                                  =======      ========     =========      ========       ========
Equity securities                                                                            6,105
                                                                                             -----
Total investment securities, net                                                          $ 93,301
                                                                                          ========
</TABLE>


(1) Includes $60.0 million Federal Home Loan Bank notes which were called
    subsequent to September 30, 1995.
(2) Includes $1.5 million of floating-rate debt securities.


                                  DEPOSITS

         North Side has a number of programs designed to attract both
short-term and long-term deposits from the general public by providing a
wide assortment of accounts bearing interest rates consistent with market
and economic conditions and applicable regulations. Included among these
programs are savings accounts, checking accounts, Negotiable Order of
Withdrawal ("NOW") accounts, money market accounts, fixed-rate time
deposits, individual retirement accounts and Keogh accounts. North Side has
no brokered deposits and has no intention to solicit or to accept deposits
outside of its primary market area.

         The Bank emphasizes customer service and traditionally has been
able to maintain a relatively high level of core deposits, which management
believes helps to limit interest rate risk by providing a relatively
stable, low cost, long-term funding base. Savings accounts represented
48.1% of total deposits at September 30, 1995. In fiscal 1995, the Bank
bought two branches, one in the Bronx and the other in Queens, to
complement its existing branches in these boroughs of New York City. These
acquisitions added $48.6 million in deposits and added to the Bank's
established customer base. Generally the Bank prices its deposit products
substantially consistent with the average rates offered in the competitive
market area in which it operates. However, the Bank's strategy, which was
included as a part of its overall asset/liability management strategy in
fiscal 1995, was to be more competitive in pricing (by offering higher
rates) when it believes there is an opportunity to increase long-term
deposits at favorable terms. As a result, time deposits increased by $66.2
million or 15.0% during fiscal 1995. At September 30, 1995, $74.0 million
or 14.6% of time deposits are scheduled to mature in more than three years,
compared to $47.4 million or 11% at September 30, 1994. Of the Bank's time
deposits outstanding on September 30, 1995 of $508.3 million, only a
relatively small amount and percentage ($30.5 million and 6.0%
respectively) were in denominations of $100,000 or more.

         As of September 30, 1995, the Bank had $576.6 million of savings
accounts, or 48.1% of total deposits at such date. The Bank's savings
accounts are variable-rate accounts, allowing the Bank to change the
interest rate as it deems appropriate. The Bank generally reviews interest
rates paid on savings accounts on a weekly basis and, pursuant to such
reviews, the rates on savings accounts were revised upward from 2.20% at
September 30, 1994 to the September 30, 1995 rate of 2.50%. Interest on
passbook savings accounts is compounded daily and credited quarterly, while
interest on statement savings accounts is compounded and credited monthly.
The Bank will continue to monitor rates and adjust them in accordance with
the Bank's overall asset/liability and funds management and liquidity
objectives.

         North Side offers time deposits with maturities ranging from 91
days to five years. As of September 30, 1995, the Bank had a total of
$508.3 million of time deposits, which constituted 42.39% of total deposits
at such date. Interest rates offered on new or renewing time deposits,
which are fixed for the term of the deposit, are established by the Bank on
a periodic, generally weekly, basis after consideration of the Bank's cash
flow requirements, rates offered by competitors and income objectives.
Interest is compounded daily on time deposits and credited monthly.

         North Side also offers money market accounts and NOW accounts. The
Bank currently requires minimum deposits to open its savings, money market
and NOW accounts and the money market account requires the maintenance of a
specified minimum daily balance in order to earn interest. As of September
30, 1995, the Bank had $55.8 million in money market accounts, or 4.65% of
all deposits at such date. Interest on money market accounts is compounded
daily and credited monthly. NOW accounts, which accounted for $19.9 million
or approximately 1.7% of the Bank's total deposits at September 30, 1995,
provide for interest which is compounded daily and credited monthly.

         In addition, at September 30, 1995, the Bank had $35.8 million, or
approximately 3.0% of total deposits, in non-interest bearing checking
accounts.

         Deposit accounts, exclusive of time deposits, in North Side at
September 30, 1995 were as follows:

                                                                  Weighted
                                                                   Average
                                              Percentage of        Nominal
Type of Account                  Amount      Total Deposits           Rate
                                        (Dollars in Thousands)
Passbook and Statement
  Savings accounts             $576,593        48.09%              2.50%
NOW accounts                     19,869         1.66               1.50
Money market accounts            55,806         4.65               2.85
Checking accounts                35,759         2.98                  -
Other                             2,787          .23               2.48
                                -------         -------            ----

    Total                      $690,814       57.61%              2.37%
                                =======      =======              =====


         The following table presents, by the weighted average interest
rate being paid on such deposits, the amount of time deposit accounts at
September 30, 1995 which mature during the periods indicated.

<TABLE>
<CAPTION>
Amounts at September 30, 1995
                                                                            Maturing

                                                   Less Than    More Than One     More Than Two        More Than
                                                         One    But Less Than     But Less Than            Three
                                    Total               Year        Two Years       Three Years            Years
                                                                             (Dollars in Thousands)
<S>                            <C>                <C>              <C>               <C>              <C>     
Total Maturities               $508,263           $309,907         $ 91,231          $ 33,158         $ 73,967
                               ==========         ==========       ==========        ==========       ========
Weighted Average Rate               5.61%              5.30%            5.76%             5.73%            6.67%
                                    =====              =====            =====             =====            =====
</TABLE>


         The following table sets forth the deposits and the changes in
dollar amount of deposits in the various accounts offered by North Side for
the periods indicated. The net decrease in deposits during the period is
inclusive of the effects of interest credited. See Note 9 of the Notes to
Consolidated Financial Statements incorporated by reference into Item 8
hereof.

<TABLE>
<CAPTION>
                                                                            Years Ended September 30,
                                                                  1995               1994                1993
                                                                  ----               ----                ----
                                                                                (In Thousands)

<S>                                                       <C>                 <C>                 <C>        
Deposits at beginning of year                             $ 1,191,509         $ 1,280,288         $ 1,340,570
Deposits acquired by acquisitions                              48,652 (1)              --                  --
     Deposits sold                                                 --             (22,457)(2)          (5,108)(3)
Mortgagors' escrow accounts at beginning of year                4,372               4,779               8,102
                                                               ------               -----               -----
                                                            1,244,533           1,262,610           1,343,564
                                                            ----------          ---------           ---------
Increases (decreases) in:
     Passbook and statement savings accounts                  (77,512)            (30,680)            (17,476)
     NOW accounts                                              (1,916)             (1,110)             (3,177)
     Money market accounts                                    (11,623)             (9,552)            (11,548)
     Time deposits                                             51,842             (23,958)            (26,670)
     Other                                                     (1,875)             (1,022)              3,697
     Mortgagors' escrow accounts                                  235                (407)             (3,323)
                                                              --------            -------           ---------
Net decrease in deposits and
  mortgage escrow during the year                             (40,849)            (66,729)            (58,497)
                                                             ---------          ---------            --------

Deposits at end of year                                     1,199,077           1,191,509           1,280,288
Unamortized acquisition discount                                   --                  --                   7
                                                         ------------        ------------         -----------

Deposits at end of year, net                                1,199,077           1,191,509           1,280,295
Mortgagors' escrow accounts at end of year                      4,607               4,372               4,779
                                                            ----------          ---------           ---------

                                                           $1,203,684          $1,195,881          $1,285,074
                                                            ==========          =========           =========

(1)  Purchase of deposits from Chemical Bank during fiscal 1995.
(2)  Sale of deposits of the Cortlandt Branch during fiscal 1994.
(3)  Sale of deposits of the Third Avenue Bronx County Branch during fiscal 1993.
</TABLE>

         The following table sets forth deposit activity for the periods
indicated:


<TABLE>
<CAPTION>
                                                     Years Ended September 30,
                                              1995         1994             1993
                                              ----         ----             ----
                                                        (In Thousands)

<S>                                       <C>          <C>              <C>        
Net decrease before interest credited     $ (32,604)   $ (124,381)      $ (102,379)
Interest credited                            40,172        35,602           42,097
                                            --------     --------          -------

Net deposit increase (decrease)           $   7,568    $  (88,779)      $  (60,282)
                                            ========    =========        =========
</TABLE>


         The net decreases in North Side's deposit balances before interest
crediting for fiscal 1995, fiscal 1994 and fiscal 1993 are primarily due to
customer withdrawals, which the Bank generally attributes to customers
seeking other higher yielding investment opportunities. Management believes
that the withdrawals noted above are consistent with that of the industry
generally and with the experience of other financial institutions in its
service area.

         North Side's deposits are insured by BIF, which is administered by
the FDIC. North Side must therefore meet the FDIC's standards of safety and
soundness. Adherence to these standards is determined through regular bank
examinations. In general, individual accounts of the same depositor are
added together and insured up to $100,000 in the aggregate. Subject to
certain exceptions, deposits maintained in different capacities are
separately insured.

                                 BORROWINGS

         As part of its asset/liability management strategy, the Bank uses
wholesale funding sources when deemed appropriate by management to
supplement its retail deposit base. These wholesale funding sources, which
are generally collateralized financings, provide the Bank with the
opportunity to increase the level of interest-earning assets at incremental
yields through the investment of proceeds from such borrowings. Because of
continued capital growth through earnings, as well as continued improvement
in asset quality, the Bank utilized borrowed funds to a greater extent
during the past fiscal year as the average balance of borrowed funds
increased by $115.4 million to $248.9 million in fiscal 1995 compared to
$133.5 million in fiscal 1994. Taking advantage of the level yield curve,
the Bank also extended the maturities of certain borrowings. At September
30, 1995, $111.0 million of the Bank's borrowings mature within one year
while $140.0 million mature within three years. These borrowings are
accounted for as financing transactions. Accordingly, the collateral
securities continue to be carried as an asset, and a liability is
established for the transaction proceeds. The Bank anticipates continued
use of these borrowings in fiscal 1996. The average interest rate of such
borrowings during the fiscal year was 6.05%. The maximum month-end balance
during fiscal 1995 was $339.0 million. The Bank was active in the market
during fiscal 1994 and had borrowings outstanding of $226.9 million at
September 30, 1994.

         The Bank believes it has access to, and sufficient assets to
secure, borrowings in amounts adequate to fund unexpected deposit outflows.

                        SAVINGS BANKS LIFE INSURANCE

         North Side offers savings banks life insurance ("SBLI") to its
customers, up to a maximum of $50,000 per insured, or $350,000 under a
group life plan. North Side also offers certain annuity programs as part of
its SBLI business. North Side's SBLI department is separate and distinct
from North Side's operations, is controlled by New York law, is operated on
a break-even basis, and does not contribute to the earnings of North Side.
The assets, liabilities and operating results of North Side's SBLI
Department are not reflected in the Bank's financial statements. At
September 30, 1995, North Side's SBLI department had $44.3 million of
insurance in force. Subsequent to September 30, 1995, the SBLI Department
of Republic Bank for Savings was transferred to North Side's SBLI
Department, adding $908.8 million of insurance in force. North Side
believes that offering SBLI is beneficial to its relations with its
depositors and the public.

                         INVESTMENT IN SUBSIDIARIES

         North Side Capital Corporation ("NSCC") is a limited purpose
finance subsidiary of the Bank. NSCC was organized for the purpose of
acquiring, owning, holding, assigning, pledging or dealing in
mortgage-backed securities issued and guaranteed by GNMA, FNMA or FHLMC;
and issuing, selling, and delivering Collateralized Mortgage Obligations
that are collateralized by the mortgage-backed securities.

         In February 1988, NSCC issued $100.1 million of its Collateralized
Mortgage Obligations, Series 1 ("CMO's"), all but $49,000 principal
amount of which was sold to the public. The balance was sold by NSCC to
North Side. Net proceeds to NSCC were $106,128,027. Such proceeds were used
to purchase $100,018,251 outstanding principal balance of GNMA 11%
mortgage-backed securities which collateralized the offering. During fiscal
1993, the Bank sold its investment in NSCC residual interest. While North
Side owns 100% of the outstanding common stock of NSCC, it does not own any
portion of the residual bond, and the financial results of NSCC are not
consolidated for financial reporting purposes with the Bank's financial
reports.

         The Bank also owns several wholly-owned nominee corporations whose
sole purpose is to hold title on foreclosed real estate. Once such real
estate is disposed of, such nominee corporations are normally dissolved.

                                 PERSONNEL

         As of September 30, 1995, North Side had 288 full-time and 72
part-time employees. The employees are not represented by any collective
bargaining unit, and North Side considers its relationship with its
employees to be good.

                          DATA PROCESSING SERVICES

         North Side's data processing needs were handled during fiscal 1995
by Institutional Group Information Corp., which operates out of Great Neck,
New York. The entire system is subject to audit by the Bank's regulators
and independent auditors.

                                COMPETITION

         North Side faces significant competition in attracting deposits.
Its most direct competition for deposits historically has come from
commercial banks and other thrift institutions located in its market area.
North Side also faces additional significant competition for investors'
funds from various mutual funds. North Side competes for deposits
principally by offering depositors a wide variety of deposit programs,
convenient branch locations and hours, tax deferred retirement programs,
and other services. North Side does not rely upon any individual group or
entity for a material portion of its deposits.

         North Side's competition for real estate loans comes principally
from other savings institutions, mortgage banking companies and commercial
banks. North Side competes for loan originations primarily through the
interest rates and loan fees it charges, and the efficiency and quality of
services it provides borrowers, real estate brokers and builders. Factors
which affect competition include the general availability of lendable funds
and credit, general and local economic conditions, current interest rate
levels and volatility in the lending markets.

         Legislation enacted in New York provides that, upon prior approval
of the Superintendent, insured institutions, including savings banks, and
insured institution holding companies can acquire or be acquired by insured
institutions or holding companies on a national basis. The acquiror must be
located in a state which has reciprocal legislation in effect on
substantially the same terms and conditions as provided by New York law. In
addition, the laws of the acquiror's state cannot affect the powers or
privileges of the New York banking institution. The Superintendent
reviews each state law on a case-by-case basis to determine whether a
particular state's law complies with the requirements of New York law.
Recent federal legislation will also permit interstate banking under
certain circumstances. See "Regulation -Recent Regulatory Developments -
Interstate Banking and Branching."

         North Side is unable to predict what impact, if any, New York's
law or the recently-nacted federal law will have on it. These regulatory
provisions and changes may increase the opportunities of the Bank to expand
into additional markets. However, they also may increase the number and the
size of financial institutions competing in the Bank's general market area.

                                 REGULATION

         North Side is a stock savings bank chartered under the laws of the
State of New York, and its deposits are insured up to applicable limits by
the FDIC through the BIF. The Bank derives its lending, investment, and
other powers from the applicable provisions of New York law and the
regulations of the New York State Banking Board, subject to limitation or
modification under applicable federal laws and regulations of such federal
agencies as the FDIC and the Federal Reserve Board. The Bank is subject to
the supervision and periodic examination of the FDIC and the Banking
Department and is required to file annual and periodic reports and such
other information as the FDIC and the Banking Department may require. The
Banking Department and the FDIC have substantial enforcement powers with
respect to violations of laws or regulations or practices deemed to be
unsafe or unsound. Acquisitions of control, as defined, of the Bank are
subject to prior approval under New York and federal banking laws and
regulations.

                       Recent Regulatory Developments

         Interstate Banking and Branching In the past, interstate banking
has been limited under the Bank Holding Company Act (the "BHCA") to those
states that permitted interstate banking by statute. New York was one of a
number of states that, subject to the reciprocity conditions of the New
York Banking Law (the "Banking Law"), permitted out-of-state bank holding
companies to acquire New York banks. By 1994, most states had adopted
statutes permitting multistate bank holding companies. The Riegle-Neal
Interstate Banking and Branching Efficiency Act of 1994 ("Interstate
Banking Act") was enacted on September 29, 1994. The Interstate Banking Act
now permits approval under the BHCA of the acquisition by a bank holding
company that is well capitalized and managed of a bank outside the holding
company's home state regardless of whether the acquisition is permitted
under the law of the state of the acquired bank. The Federal Reserve Board
may not approve an acquisition under the BHCA that would result in the
acquiring holding company controlling more than 10% of the deposits in the
United States or more than 30% of the deposits in any particular state.

         In the past, branching across state lines was not generally
available to a state bank, such as the Bank. Out-of-state branches are
authorized under the Banking Law, but similar authority does not exist
generally under the laws of most other states. The Interstate Banking Act,
beginning June 1, 1997, permits the responsible banking agencies to approve
merger transactions between banks located in different states, regardless
of whether the merger would be prohibited under state law. Accordingly, the
Interstate Banking Act will permit a bank to have branches in more than one
state. A state may "opt in" to the provisions of the Interstate Banking Act
prior to June 1, 1997, and a state may "opt out" of the provisions of the
Interstate Banking Act by adopting appropriate legislation before that
date.

         The Interstate Banking Act will facilitate the consolidation of
the banking industry that has taken place over recent years and will allow
the creation of larger, presumably more efficient, banking networks, which
may affect the competition the Bank faces in the future. The effect of the
Interstate Banking Act on the Bank, if any, is likely to occur as banking
institutions, state legislators and bank regulators respond to the new
federal regulatory structure. The states will have to establish appropriate
corporate law, tax and regulatory structures to adjust to the growth of new
interstate banks.

         FDICIA FDICIA, which was enacted on December 19, 1991, and the
regulations adopted pursuant thereto, continued the increased regulation
and supervision of federally insured depository institutions. FDICIA limits
the powers of such institutions, and it makes major revisions in the
supervision, examination and audit processes for insured depository
institutions. Management believes that no element of FDICIA has or will
have a material adverse effect on the Bank.

         Investments and Other Activities FDICIA imposes or authorizes
significant limitations on the powers of insured banks and savings banks
chartered under state law to make equity investments and to engage as
principal in other activities otherwise authorized under state law. FDICIA
prohibits insured state banks from engaging as principal in any type of
activity, or from acquiring or retaining any equity investment, not
permissible for a national bank. FDICIA makes certain exceptions to these
general rules, and the act authorizes the FDIC to permit other exceptions
for institutions that are and continue to be in compliance with applicable
regulatory capital standards. These restrictions became wholly effective on
December 19, 1993. FDICIA establishes transition periods in which an
institution may divest its non-conforming equity investments. Under these
provisions of FDICIA, state-chartered institutions need the permission of
the FDIC to continue certain equity investment activities. FDICIA does not
affect the Bank's ability to continue its SBLI activities as such
activities are currently conducted. In addition, FDIC regulations adopted
pursuant to FDICIA permit investments in common and preferred stocks listed
on a national securities exchange or the shares of registered investment
companies, generally up to an aggregate amount equal to the institution's
Tier 1 capital, if, (1) the bank held such types of investments during the
14-month period from September 30, 1990 through November 26, 1991, (2) the
state in which the bank is chartered permitted such investments as of
September 30, 1991, and (3) the bank notifies the FDIC and obtains approval
from the FDIC to make or retain such investments. The Bank applied for, and
received, such FDIC approval.

         Examination and Audit Requirements FDICIA requires closer
supervision by the FDIC and other federal banking regulators of insured
depository institutions. Beginning on December 19, 1993, the Bank became
subject to an annual full-scale, on-site examination by the FDIC. The FDIC
may accept an examination by the Banking Department in alternate years. On
June 2, 1993, the FDIC adopted a final rule and related guidelines
implementing the external audit, audit committee and management reporting
requirements of FDICIA. Under the FDIC rule, which became effective on July
2, 1993, each insured depository institution with $500 million or more in
total assets as of the beginning of each fiscal year beginning after
December 31, 1994 must have an annual audit of its financial statements by
an independent accountant in accordance with generally accepted accounting
principles ("GAAP") and file an annual report with the FDIC, its federal
regulator and any appropriate state banking agency. The annual report
required by the rule must contain financial statements audited by an
independent public accountant; a statement of management's
responsibilities for preparing the annual financial statements,
establishing and maintaining adequate internal controls and procedures for
financial reporting, and complying with laws and regulations relating to
safety and soundness designated by the FDIC; a separate assessment by
management of effectiveness of the internal controls and procedures and the
institution's compliance with the designated safety and soundness laws and
regulations; and the independent public accountant's report on management's
assertions concerning the internal controls and procedures. In addition,
insured depository institutions with total assets of $500 million or more
are required to establish an audit committee comprised entirely of
independent outside directors to review the annual audit findings and
reports with management and the independent public accountant. The Bank has
an audit committee in place which complies with this requirement.

         Capital Requirements The Bank is subject to the FDIC's minimum
capital requirements. Insofar as applicable to state-chartered, nonmember
banks, the FDIC requires the most highly rated banks to have a leverage
ratio to assets of at least 3% and other banking organizations are required
to maintain higher levels (100 to 200 basis points), based on their
particular circumstances, as defined in the regulation. At September 30,
1995, the Bank's leverage ratio, calculated in accordance with the FDIC
requirement, was 7.02%.

         Effective December 31, 1992, the Bank was required to meet certain
capital to risk-weighted asset ratios. Generally, the Bank is required to
maintain a total capital to risk-based asset ratio of 8% and a Tier I
risk-based asset ratio of 4%, as more fully defined in the regulations.
At September 30, 1995, the Bank's total capital to risk-based asset ratio
and Tier I risk-based asset ratio was 16.89% and 15.98%, respectively.

         FDICIA requires the federal banking agencies to revise their
risk-based capital guidelines to, among other things, take adequate account
of interest rate risk. The federal banking agencies continue to consider
modifications of the capital requirements applicable to banking
organizations. In August 1995, the Federal banking agencies amended their
risk-based capital guidelines to provide that the banking agencies will
include in their evaluations of a bank's capital adequacy an assessment of
the bank's exposure to declines in the economic value of the bank's capital
due to changes in interest rates. The agencies also issued a proposed
policy statement that describes the process that the agencies will use to
measure and assess the exposure of a bank's capital to changes in interest
rates. The agencies stated that after they and the banking industry gain
sufficient experience with the measurement process, the agencies would
issue proposed regulations for establishing explicit charges against
capital to account for interest rate risk.

         Standards for Safety and Soundness The FDI Act, as amended by
FDICIA and the Riegle Community Development and Regulatory Improvement Act
of 1994 ("Community Development Act"), requires the FDIC, together with the
other federal bank regulatory agencies, to prescribe standards, by
regulations or guidelines, relating to internal controls, information
systems and internal audit systems, loan documentation, credit
underwriting, interest rate risk exposure, asset growth, asset quality,
earnings, stock valuation, and compensation, fees and benefits and such
other operational and managerial standards as the agencies deem
appropriate. The FDIC and the federal bank regulatory agencies have
adopted, effective August 9, 1995, a set of guidelines prescribing safety
and soundness standards pursuant to FDICIA as amended. The guidelines
establish general standards relating to internal controls and information
systems, internal audit systems, loan documentation, credit underwriting,
interest rate exposure, asset growth, and compensation, fees and benefits.
In general, the guidelines require, among other things, appropriate systems
and practices to identify and manage the risks and exposures specified in
the guidelines. The guidelines prohibit excessive compensation as an unsafe
and unsound practice and describe compensation as excessive when the
amounts paid are unreasonable or disproportionate to the services performed
by an executive officer, employee, director or principal shareholder. The
FDIC and the other agencies determined that stock valuation standards were
not appropriate. In addition, the FDIC adopted regulations that authorize,
but do not require, the FDIC to order an institution that has been given
notice by the FDIC that it is not satisfying any of such safety and
soundness standards to submit a compliance plan. If, after being so
notified, an institution fails to submit an acceptable compliance plan or
fails in any material respect to implement an accepted compliance plan, the
FDIC must issue an order directing action to correct the deficiency and may
issue an order directing other actions of the types to which an undercapi-
talized association is subject under the "prompt corrective action"
provisions of FDICIA. If an institution fails to comply with such an order,
the FDIC may seek to enforce such order in judicial proceedings and to
impose civil money penalties. The FDIC and the federal bank regulatory
agencies also proposed guidelines for asset quality and earnings standards.

         Deposit Insurance Assessments On June 17, 1993, the FDIC adopted a
final rule establishing a new risk-based deposit insurance premium system
that was implemented beginning with the semi-annual assessment period
commencing on January 1, 1994, as required under FDICIA. Except for limited
changes, the structure of the new risk-based system is substantially the
same as the structure of the transitional system it replaced, in which the
FDIC assigned an institution to one of three capital categories
(well-capitalized, adequately capitalized or undercapitalized) and one of
three supervisory categories. An institution's assessment rate under this
system depends on the capital and supervisory categories to which it is
assigned. Under the transitional system, there were nine assessment risk
classifications (i.e., combinations of capital categories and supervisory
subgroups within each capital group) to which differing assessment rates
were applied. Under the FDIC rule implementing the new risk-based system,
an institution's deposit insurance assessment rate is determined by
assigning the institution to a capital category and a supervisory subgroup
to determine which of the nine risk classification categories is
applicable, in substantially the same manner as for the transitional
system.

         The FDI Act requires that the BIF, which insures the Bank and
other savings and commercial banks, and the SAIF, which insures state and
federal savings associations, each be recapitalized until reserves are at
least 1.25% of the deposits insured by that fund. After a fund has reached
the 1.25% reserve ratio, the assessment rates for that fund could be
reduced. The FDIC has announced that the BIF reached the required reserve
ratio during May 1995. As a result of the recapitalization of the BIF, the
FDIC reduced BIF assessment rates. Beginning in 1993, the assessment rates
for the BIF and the SAIF had ranged from 0.23% of deposits for an
institution in the highest category (i.e., well-capitalized and financially
sound, with no more than a few minor weaknesses) to 0.31% of deposits for
an institution in the lowest category (i.e., undercapitalized and
substantial supervisory concern). Effective June 1, 1995, the FDIC reduced
the BIF assessment rates to a range of 0.04% to 0.27% of deposits for such
institutions. The Bank's assessment rates for 1995 were 0.23% of deposits
through May 31, 1995 and were 0.04% of deposits beginning on June 1, 1995.

         On November 14, 1995, the FDIC again decided to reduce the BIF
assessments. Having determined that the BIF had sufficient reserves in
excess of the required 1.25% ratio, the FDIC decided that "well
capitalized" institutions without any significant supervisory concerns
should begin paying assessments at the statutory minimum of $2,000
annually. Beginning with the first quarter of 1996, the BIF assessment
rates for other institutions will range from 0.03% to 0.27% of deposits.
Effective January 1, 1996, the Bank's assessment rate will be reduced to
$2,000 per year.

         Certain proposed new legislation will provide that the BIF cannot
assess regular insurance assessments unless required to maintain or achieve
the designated reserve ratio of 1.25%, or such higher ratio found by the
FDIC to be justified because of a significant risk of losses to the BIF,
except on those of its member institutions that have been found to have
"moderately severe" or "unsatisfactory" financial, operational or
compliance weaknesses. The Bank has not been so classified by the FDIC.
Accordingly, assuming that the legislation is adopted as described above
and the BIF maintains the designated reserve ratio, the Bank would continue
to pay substantially reduced regular BIF deposit assessments as long as the
Bank maintained its regulatory status.

         Bad Debt Reserves.   See "Taxation - Federal Taxation - 
         Proposed Legislation."
                            ------------------  

         Extensions of Credit Under FDICIA, the federal banking agencies
are required to adopt uniform regulations prescribing standards for
extensions of credit that are secured by liens on interests in real estate
or made for the purpose of financing the construction of a building or
other improvements to real estate. Under joint regulations adopted by the
banking agencies, which became effective March 19, 1993, all financial
institutions must adopt and maintain written policies that establish
appropriate limits and standards for extensions of credit that are secured
by liens or interests in real estate or are made for the purpose of
financing permanent improvements to real estate. These policies must
establish loan portfolio diversification standards, prudent underwriting
standards (including loan-to-value limits) that are clear and measurable,
loan administration procedures, and documentation, approval and reporting
requirements. The real estate lending policies must reflect consideration
of the interagency Guidelines for Real Estate Lending Policies that have
been adopted by the federal bank regulators.

         Prompt Corrective Action FDICIA requires the federal banking
regulators to take prompt corrective action if a bank fails to satisfy
certain minimum capital requirements. As implemented by the FDIC's
regulations for insured state nonmember banks, the capital requirements
include a leverage limit and risk-based capital requirements that are used
to define five categories of banks ("well capitalized," "adequately
capitalized," "undercapitalized," "significantly undercapitalized," and
"critically undercapitalized"). All institutions, regardless of their
capital levels, are restricted from making any capital distribution or
paying any management fees that would cause the institution to fail to
satisfy the minimum levels for any of its capital requirements. Any
institution that fails to meet the minimum level for any relevant capital
measure (any of the three "undercapitalized" categories) will be subject to
a wide range of limitations on its activities and operations and
requirements as to remedial actions.

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

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

         Dividend Restrictions New York law imposes certain restrictions on
the payment of dividends, including a provision that, without regulatory
approval, the Bank cannot declare and pay dividends in any calendar year in
excess of its "net profits" for such year combined with its "retained net
profits" of the two preceding years, less any required transfer to surplus.

                                  TAXATION

         Federal Taxation. For Federal income tax purposes, North Side
reports its income and expenses on the accrual method of accounting and
files its federal income tax returns on a fiscal year basis.

         General. The Bank is subject to federal income taxation under the
Internal Revenue Code ("Code") in the same general manner as other
corporations, with some exceptions, including particularly the reserve for
bad debts discussed below. The Tax Reform Act of 1986, as amended, ("1986
Act") made major changes in the provisions of the Code which are applicable
to insured institutions. The Revenue Act of 1987 (the "1987 Act") made
certain further changes to the Code which affect insured institutions and
their borrowers. The following discussion of federal taxation is a summary
of certain pertinent federal income tax matters as affected by the 1986 Act
and the 1987 Act.

         Statement of Financial Accounting Standards No. 109 During fiscal
1994, the Bank adopted Statement of Financial Accounting Standards No. 109
"Accounting for Income Taxes" ("SFAS No. 109,"). SFAS No. 109 requires the
Bank to change its method of accounting for deferred income taxes to the
asset and liability method. SFAS No. 109 requires that a deferred tax asset
or liability be recorded for all differences between book and tax bases of
assets. The realization of any deferred tax assets set up is to be assessed
and a valuation allowance provided for that portion of the asset for which
it is more likely than not that it will not be realized. The adoption
resulted in a cumulative effect credit to earnings and an increase in
deferred tax assets of $5.3 million.

         Bad Debt Reserves. Savings institutions such as the Bank, which
meet certain definitional tests primarily relating to their assets and the
nature of their businesses, are permitted to establish a reserve for bad
debts and to make annual additions to the reserve. These additions may,
within specified formula limits, be deducted in arriving at the Bank's
Federal taxable income. For purposes of computing the deductible addition
to its bad debt reserve, the Bank's loans are separated into "qualifying
real property loans" (i.e., generally those loans secured by interests in
real property) and all other loans ("non-qualifying loans"). The deduction
with respect to non-qualifying loans must be computed under the experience
method. For taxable years beginning on or after January 1, 1987, the
following formulas could be used to compute the bad debt deduction with
respect to qualifying real property loans; (i) actual loss experience or
(ii) a percentage of taxable income. Reasonable additions to the reserve
for losses on non-qualifying loans must be based upon actual loss
experience and would reduce the current year's addition to the reserve for
losses on qualifying real property loans, unless that addition is also
determined under the experience method. The sum of the additions to each
reserve for each year is the Bank's annual bad debt deduction.

         Under the experience method, the deductible annual addition to the
Bank's bad debt reserves is the amount necessary to increase the balance of
the reserve at the close of the taxable year to the greater of (a) the
amount which bears the same ratio to loans outstanding at the close of the
taxable year as the total net bad debts sustained during the current and
five preceding taxable years bear to the sum of the loans outstanding at
the close of those six years or (b) the lower of (i) the balance in the
reserve account at the close of the base year which is the last taxable
year beginning before 1988, or (ii) if the amount of loans outstanding at
the close of the taxable year is less than the amount of loans outstanding
at the close of the base year, the amount which bears the same ratio to
loans outstanding at the close of the taxable year as the balance of the
reserve at the close of the base year bears to the amount of loans
outstanding at the close of the base year.

         Under the percentage of taxable income method, for taxable years
beginning after December 31, 1986, the bad debt deduction equals 8% of
taxable income determined without regard to that deduction and with certain
adjustments. The availability of the percentage of taxable income method
has permitted a qualifying savings institution to be taxed at a lower
maximum effective marginal federal income tax rate rather than that
applicable to corporations in general. Generally, the maximum effective
marginal federal income tax rate payable by a qualifying savings
institution fully able to use the maximum deduction permitted under the
percentage of taxable income method, in the absence of other factors
affecting taxable income, was 32.20% exclusive of any minimum tax or
environmental tax (as compared to 35% for corporations generally). Any
savings institution at least 60% of whose assets are qualifying assets as
described in Section 7701 (a) (19) (C) of the Code will generally be
eligible for the full deduction of 8% of taxable income. As of September
30, 1995, at least 60% of the Bank's assets were "qualifying assets," as
described in Section 7701(a)(19)(C) of the Code, and the Bank anticipates
that at least 60% of its assets will continue to be qualifying assets in
the immediate future. If this ceases to be the case, the Bank may be
required to restore some portions of its bad debt reserve to taxable income
in the future.

         Under the percentage of taxable income method, the bad debt
deduction for an addition to the reserve for qualifying real property loans
cannot exceed the amount necessary to increase the balance in this reserve
to an amount equal to 6% of such loans outstanding at the end of the
taxable year. The bad debt deduction is also limited to the amount which
when added to the addition to the reserve for losses on non-qualifying
loans, equals the amount by which 12% of deposits at the close of the year
exceeds the sum of surplus, undivided profits and reserves at the beginning
of the year. Based on experience, it is not expected that this restriction
will be a limiting factor in the immediate future. In addition, the
deduction for qualifying real property loans is reduced by an amount equal
to the deduction for non-qualifying loans.

         The Bank has used the experience method in determining the
provision for income taxes in fiscal 1993 and 1994 and expects to use such
method in fiscal 1995. In future years, the Bank intends to elect to
utilize whatever available method provides the maximum tax benefits.

         Distributions. If the Bank makes a distribution to stockholders,
and the distribution is treated as being from its accumulated bad debt
reserves, the distribution will cause the Bank to have additional taxable
income. A distribution to stockholders is deemed to have been made from
accumulated bad debt reserves to the extent that (a) the reserves exceed
the amount that would have been accumulated on the basis of actual loss
experience, and (b) the distribution is a "non-dividend distribution." A
distribution in respect of stock is a non-dividend distribution to the
extent that, for federal income tax purposes, (i) it is in redemption of
shares, (ii) it is pursuant to a liquidation of the institution, or (iii)
in the case of a current distribution, together with all other such
distributions during the taxable year, exceeds the Bank's current and
post-1951 accumulated earnings and profits. The amount of additional
taxable income created by a non-dividend distribution is an amount that
when reduced by the tax attributable to the inclusion of such amount in
gross income is equal to the amount of the distribution.

         Minimum Tax. For taxable years beginning after December 31, 1986,
the Code imposes an alternative minimum tax at a rate of 20%. The
alternative minimum tax generally will apply to a base of regular taxable
income plus certain tax preferences ("alternative minimum taxable income"
or "AMTI") less an exemption amount and will be payable to the extent such
alternative minimum tax is in excess of the regular tax for the taxable
year. The Code provides that an item of tax preference is the excess of the
bad debt deduction allowable for a taxable year pursuant to the percentage
of taxable income method over the amount allowable under the experience
method. The other items of tax preference that constitute AMTI include (a)
tax-exempt interest on newly-issued (generally, issued on or after August
8, 1986) private activity bonds other than certain qualified bonds and (b)
for taxable years including 1987 through 1989, 50% of the excess of (i) the
taxpayer's pre-tax adjusted net book income over (ii) AMTI (determined
without regard to this latter preference and prior to reduction by net
operating losses). For taxable years beginning after 1989, this latter
preference will be replaced by 75% of the excess (if any) of (i) adjusted
current earnings as defined in the Code, over (ii) AMTI (determined without
regard to this preference and prior to reduction by net operating losses).
For any taxable year beginning after 1986, net operating losses can offset
no more than 90% of AMTI. Certain payments of alternative minimum tax may
be used as credits against regular tax liabilities in future years. The
Bank has not been subject to the alternative minimum tax and has no such
amounts available as credits for carryover. In addition, for taxable years
after 1986, corporations, including thrift institutions, are also subject
to an environmental tax equal to 0.12% of the excess of AMTI for the
taxable year (determined without regard to net operating losses and the
deduction for the environmental tax) over $2.0 million.

         Net Operating Loss Carryovers. Under the 1986 Act, a financial
institution may carry back net operating losses to the preceding three
taxable years and forward to the succeeding 15 taxable years. This
provision applies to losses incurred in taxable years beginning after 1986.
The 1986 Act permits losses incurred by savings institutions in years
beginning after 1981 and before 1986 to be carried back 10 years and
forward eight years. Losses attributable to the 1986 taxable year and to
years before 1982 may be carried back 10 years and forward five years. As
of September 30, 1995, the Bank and its subsidiaries had no net operating
loss carryforwards for federal income tax purposes. See Note 11 of Notes to
Consolidated Financial Statements on page 36 of the 1995 Annual Report.

         Capital Gains and Corporate Dividends-Received Deduction. The
capital gains tax which was previously imposed at a rate of 28% on a
corporation's net long-term capital gains was repealed effective December
31, 1986. Consequently, corporate net capital gains would be taxed at a
maximum rate of 34% after December 31, 1986. Subsequently, the Omnibus
Budget Reconciliation Act of 1994 increased the maximum corporate capital
gains tax rate to 35% effective January 1, 1994. The 1986 Act reduced the
corporate dividends-received deduction from 85% to 80%, in case of
dividends received from corporations with which a corporate recipient does
not file a consolidated tax return. The 1987 Act further amended the
dividends received deduction provisions of the Code to provide that
corporations which own less than 20% of the stock of a corporation
distributing a dividend may deduct only 70% of the dividends received or
accrued on their behalf. However, the 1986 Act and the 1987 Act preserved
prior law which allows a corporation to deduct 100% of dividends from a
member of the same affiliated group of corporations.

         Other Matters. In addition to the changes in the income tax laws
that affect the Bank's federal income tax liability, the 1986 Act
instituted other changes in the system of federal income taxation that
could significantly affect the Bank's business. The most significant of
these changes include the denial of any interest deduction to individuals
with respect to interest incurred for consumer loans, such as car loans and
education loans. Interest would continue to be deductible, subject to
certain limitations, for loans secured by the principal or secondary
residence of the taxpayer.

         The Bank's federal income tax returns for tax years beginning in
October 1991 are open under the statute of limitations and are subject to
review by the Internal Revenue Service ("IRS").

         Proposed Legislation. Legislation recently has been introduced
which would repeal Section 593 of the Internal Revenue Code of 1986, as
amended, which provides for the methods of accounting for bad debts. Under
the proposal, effective for taxable years beginning after December 31,
1995, thrift institutions which are treated as large banks (with total
assets in excess of $500 million), such as the Bank, would generally be
required to take into income the balance of their post-1987 bad debt
reserves. If enacted into law, the pending legislation could require the
Bank to realize an increased tax liability over a six year period beginning
in 1996. Management of the Bank does not believe that any such increase
would be material.

         New York State Taxation. North Side is subject to an annual New
York State franchise tax equal to the greater of a minimum basic tax (the
"State Basic Tax"), or an alternative minimum tax (the "State Alternative
Minimum Tax") and to a New York City financial corporation tax. These taxes
are currently deductible for federal income tax purposes.

         The State Basic Tax is computed at the rate of 9% on North Side's
entire net income (which is substantially similar to taxable income under
the Code, with certain modifications) allocable to New York State during
North Side's taxable year.

         The State Alternative Minimum Tax is the greater of the following:

         (1) A tax computed at the rate of 3% on North Side's alternative
entire net income allocable to New York State for the taxable year. North
Side's alternative entire net income consists of its entire net income,
increased by the amount of certain deductions taken in computing entire
taxable income that are not allowed in computing alternative entire taxable
income.

         (2) A tax computed annually on North Side's taxable assets
allocated to the State of New York. Such taxable assets consist of the
average total value of North Side's statement of condition assets, with
certain modifications. The tax is generally computed at the rate of 1/10 of
a mil per dollar of taxable assets, but lower rates apply for banks with at
least 33% of their assets in mortgages or that have a "net worth ratio" of
less than 5% determined under June 1, 1984 regulations of the Federal Home
Loan Bank Board used to determine net worth assistance.

          (3)  $250.

         Because of the State Alternative Minimum Tax, North Side may incur
tax liability under New York State law even though it has no taxable income
or a loss for the year under federal law.

         In addition to the foregoing, the New York State tax law also
imposes a temporary surcharge equal to 17% of that portion of the franchise
tax otherwise payable which is attributable to a savings bank's activities
in New York City and in several other New York counties in the New York
City metropolitan area. For tax years ending after June 30, 1989, an
additional surcharge at the rate of 15% on income tax before applicable
credits, if any, has been imposed on financial institutions. This surcharge
has been reduced to 10% effective July 1, 1995. For the taxable year ended
September 30, 1995 the blended surcharge rate is 12.5%. Further reductions
become effective July 1, 1995 to 5% and July 1, 1996 to zero. The blended
rate for the tax years end September 30, 1995 and 1996 will be 7.5% and
2.5% respectively.

         The New York State and New York City tax laws provide for a bad
debt deduction of four times the federal amount when the federal amount is
determined under the percentage of taxable income method, subject to
separate limitation calculations.

         The New York City banking corporation tax is imposed in an annual
amount equal to the greater of: (1) 9% of a savings bank's "Entire Net
Income" allocable to New York City during the taxable year, or (2) the City
Alternative Minimum Tax. This City Alternative Minimum Tax is equal to the
greater of: (a) .01% of the value of a bank's assets allocable to New York
City during the taxable year; (b) 3% of a bank's "Alternative Entire Net
Income" allocable to New York City; or (c) $125.

ITEM 2.   PROPERTIES

         North Side currently conducts its business from 17 full service
offices and one public accommodation office located in New York City,
Nassau and Suffolk Counties. All such offices are owned by the Bank without
any material encumbrances, except the offices located at Co-op City and
Marine Air Terminal (77-22 21st Avenue), which are leased. The lease for
the Co-Op City branch expires on May 31, 1997 and contains five 5-year
renewal options. The lease for Marine Air Terminal expires on May 31, 1996,
and the Bank expects to enter into a new or renewal lease for such branch.
The following table sets forth certain information relating to each of
North Side's offices as of September 30, 1995.

                                                                  Net
                                                                 Book
                                                              Value at 
                                               Own or        September 30,
                                               Lease             1995
Office Location                                
                                                   (In Thousands)

Bronx County:
Main Office
185 West 231st Street
Bronx, New York 10463                          Own            $   244

4201 White Plains Road
Bronx, New York 10466                          Own            $   483

3159 Bainbridge Avenue
Bronx, New York 10467                          Own            $   391

5977 Riverdale Avenue
Bronx, New York 10471                          Own            $   333

1941 Williamsbridge Road
Bronx, New York 10461                          Own             $ 1,808

3030 Buhre Avenue
Bronx, New York 10461                          Own             $   888

725 Co-Op City
Bronx, New York 10475                          Lease           $    11

Queens County:
115-20 Jamaica Avenue
Richmond Hill, New York 11418                  Own             $ 1,117

114-19 Liberty Avenue
Richmond Hill, New York 11419                  Own             $   699

257-03 Hillside Avenue
Floral Park, New York 11004                    Own             $   772

103-42 Lefferts Boulevard
Richmond Hill, New York 11419                  Own            $    938

77-22 21st Avenue
East Elmhurst, New York 11370                  Lease          $      9

Public Accommodation Office
115-02 Jamaica Avenue
Richmond Hill, New York 11418                  Own            $    319

Nassau County:
Administrative Office
170 Tulip Avenue
Floral Park, New York 11001                    Own            $  3,033

1800 Grand Avenue
Baldwin, New York 11510                        Own            $    693

550 Franklin Avenue
Franklin Square, New York 11010                Own            $    675
2303 Grand Avenue
Baldwin, New York 11510                        Own            $    715

Suffolk County:
150 North Main Street
Sayville, New York 11782                       Own            $    408
                                                             ---------
                                                              $ 13,536

ITEM 3.   LEGAL PROCEEDINGS

         North Side is not involved in any legal proceeding that it
believes is material to its financial condition.


ITEM 4.   SECURITY OWNERSHIP OF CERTAIN
          BENEFICIAL OWNERS AND MANAGEMENT

         Incorporated by reference to pages 2 through 4 of the definitive
Proxy Statement filed with the FDIC on December 26, 1995 pursuant to
Section 335.204 of the FDIC Rules and Regulations ("Proxy Statement").

PART II.

ITEM 5.   MARKET FOR THE BANK'S COMMON STOCK
          AND RELATED SHAREHOLDER MATTERS

         The information contained in Note 18 of Notes to Consolidated
Financial Statements and in the section captioned "Shareholder Information
- - Price Range of Stock" in the Bank's Annual Report to Shareholders for the
year ended September 30, 1995 ("1995 Annual Report") is incorporated herein
by reference. As of December 18, 1995 there were 643 shareholders of
record.

ITEM 6.   SELECTED FINANCIAL DATA

         The information contained in the table captioned "Selected
Financial and Operating Data" on page 3 of the Bank's 1995 Annual Report is
incorporated herein by reference.

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

         The information contained in the section captioned "Management's
Discussion and Analysis" in the Bank's 1995 Annual Report is incorporated
herein by reference.

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         The financial statements and supplementary data required are
contained in the Bank's 1995 Annual Report and are incorporated herein by
reference.

PART III.

ITEM 9.   DIRECTORS AND PRINCIPAL OFFICERS OF THE BANK

         Incorporated by reference to pages 6 and 7 of the definitive Proxy
Statement. The principal officers of the Bank, all of whom are subject to
election annually by the Board of Directors, are:

Thomas M. O'Brien - Mr. O'Brien, age 45, has been Chairman of the Board,
President and Chief Executive Officer of the Bank since October 1, 1987.

Donald C. Fleming - Mr. Fleming, age 46, has been the Executive Vice
President and Chief Financial Officer of the Bank since October 1989.

Marie Alleva - Ms. Alleva, age 53, has been a Senior Vice President of the
Bank since June of 1991. Previously, from 1983 through November 1990, she
served as a First Senior Vice President of the Dime Savings Bank of New
York, with responsibilities at various times in the areas of branch
operations, mortgage originations and asset recovery.

Martin J. Brady - Mr. Brady, age 42, has been a Senior Vice President of
the Bank since September 1990. Previously, Mr. Brady was a Vice President
of the Bank in the mortgage area.

Alissa E. Ballot - Ms. Ballot, age 40, has been the General Counsel of the
Bank since March 30, 1992. Previously, Ms. Ballot served as Associate
General Counsel and then as Deputy General Counsel of American Savings Bank
from June 1985 through March 1992.

Joseph R. Kwasnik - Mr. Kwasnik, age 44, has served as Vice President and
Comptroller of the Bank since March 1986.

Felix G. Gonzalez - Mr. Gonzalez, age 60, has been a Senior Vice President
- - Loan Servicing of the Bank since January 1994 and had served as the
Bank's Auditor since March 1989.

Kathleen Mallon - Ms. Mallon, age 51, has been the Treasurer of the Bank
since 1989. Previously, she was Vice President/Investment Officer of
Richmond Hill Savings Bank, which merged with North Side in late 1988.

Judith A. MacGregor - Ms. MacGregor, age 43, has served as Corporate
Secretary of the Bank since October 1, 1990. Previously, she was the
executive secretary to the Bank's Chairman of the Board.

Samy F. Sapek - Mr. Sapek, age 47, has served as the Bank's Auditor since
March 1994. Previously, Mr. Sapek served as Assistant Vice President and
Deputy Auditor of The Peoples Westchester Savings Bank from 1988 through
March 1994.

ITEM 10.          MANAGEMENT COMPENSATION AND TRANSACTIONS

         Incorporated by reference to page 13 through the section entitled
"Certain Transactions" on page 18, and the section entitled "Compliance
with Section 16(a) of the Exchange Act" on page 19, of the definitive Proxy
Statement.

PART IV.

ITEM 11.          EXHIBITS, FINANCIAL STATEMENT SCHEDULES
                  AND REPORTS ON FORM F-3

(a)       (1) The following financial statements are contained in the
          Bank's 1995 Annual Report to Shareholders attached hereto as
          Exhibit 6 and are incorporated herein by reference.

          Consolidated Statements of Condition as of September 30, 1995 
          and 1994

          Consolidated Statements of Operations for the Years Ended
          September 30, 1995, 1994 and 1993

          Consolidated Statements of Changes in Shareholders' Equity for
          the Years Ended September 30, 1995, 1994 and 1993

          Consolidated Statements of Cash Flows for the Years Ended
          September 30, 1995, 1994 and 1993

          Notes to Consolidated Financial Statements

          Independent Auditors' Report

(a)       (2) Financial Statement Schedules - Financial Statement Schedules
          are omitted due to inapplicability or because required
          information is shown in the Consolidated Financial Statements or
          the Notes thereto.

(b)       Reports on Form F-3 filed during the last quarter of the period
          covered by this report: No reports on Form F-3 were filed during
          the last quarter of the period covered by this report. However, a
          Current Report on Form F-3 for the month of September, 1995, was
          filed on October 3, 1995. Such Current Report on Form F-3
          reported the acquisition of two branches from Chemical Bank in
          September 1995.

(c)       Exhibits. The following exhibits are either filed as part of this
          report or are incorporated herein by reference:

          No.           Exhibit

          1a (1)        Restated Organization Certificate.

          1b (2)        Bylaws, as amended.

          1c (3)        Amendment to Article III, Section 12 of the Bylaws.

          3(i)a (4)     Material Contract - Purchase and Assumption
                        Agreement dated as of March 13, 1995 by and between
                        the Bank and Chemical Bank

          3(i)b (4)     Material Contract - Real Property Agreement dated
                        as of March 13, 1995 between the Bank and Chemical
                        Bank, as amended by side letter amendment dated
                        March 14, 1995.

          3(ii)a (5)    Material Contract - Amended and Restated Long-Term
                        Incentive and Capital Accumulation Plan.

          3(ii)b (2)    Material Contract - Employment Contract dated
                        February 1, 1989 between the Bank and Thomas M.
                        O'Brien.

          3(ii)c (2)    Material Contract - Amendment to Employment
                        Contract between the Bank and Thomas M. O'Brien.

          3(ii)d (6)    Material Contract - Management Development and
                        Recognition Plan, as amended.

          3(ii)e (7)    Material Contract - North Side Savings Bank Board
                        of Directors Deferred Compensation Plan.

          3(ii)f (8)    Material Contract - Amendment No. 1 to North Side
                        Savings Bank Board of Directors Deferred
                        Compensation Plan.

          3(ii)g (7)    Material Contract - North Side Savings Bank Benefit
                        Preservation Plan.

          6             Annual Report to Shareholders for the Year Ended
                        September 30, 1995.

          9             List of Registrant's Subsidiaries.

(1)       Incorporated herein by reference to the Form F-1 Registration
          Statement filed by the Bank on June 23, 1986.

(2)       Incorporated herein by reference to the Bank's Annual Report on
          Form F-2 for the year ended September 30, 1989.

(3)       Incorporated herein by reference to the Bank's Current Report on
          Form F-3 for the month of November, 1993, filed on December 2,
          1993.

(4)       Incorporated by reference to the Bank's Current Report on Form
          F-3 for the month of March, 1995, filed on April 4, 1995.

(5)       Incorporated herein by reference to Exhibit A to the Bank's
          definitive Proxy Statement for the 1994 Annual Meeting of
          Shareholders.

(6)       Incorporated herein by reference to the Bank's Annual Report on
          Form F-2 for the year ended September 30, 1987.

(7)       Incorporated herein by reference to the Bank's Annual Report on
          Form F-2 for the year ended September 30, 1993.

(8)       Incorporated herein by reference to the Bank's Annual Report on
          Form F-2 for the year ended September 30, 1994.


                                 EXHIBIT 9



                            List of Subsidiaries


                  Subsidiary                          State of Incorporation

                  North Side Capital Corporation         Delaware

                  North Ski Holding Corporation          New York

                  Kent Road Development Corp.            New York

                  BSSN, Inc.                             New Jersey

                  NS 138 Holding Corp.                   New York

                  NS 160 Holding Corp.                   New York

                  NS Hilltop Holding Corp.               New York

                  NS Sprout Brook Holding Corp.          New York

                  NS 30 Holding Corp.                    New York

                  NS MIR Holding Corp.                   New York

                  NS 43 Holding Corp.                    New York

                  North Front Street Holding Corp.       New Jersey

                  NS 10 Holding Corp.                    New York



                                 SIGNATURES


     Pursuant to the requirements of Section 13 of the Securities Exchange
Act of 1934, the Bank has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

NORTH SIDE SAVINGS BANK
Bank


By:        /s/ Thomas M. O'Brien                Date:      December 26, 1995
       --------------------------------                  ---------------------
           Thomas M. O'Brien
           Chairman of the Board,
           President and
           Chief Executive Officer


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



By:        /s/ Irvin L. Cherashore             Date:      December 26, 1995
       --------------------------------                 ----------------------
           Irvin L. Cherashore
           Director


       --------------------------------                -----------------------
           Greg L. Collins
           Director


           /s/ Richard D. Gidron               Date:      December 26, 1995
       --------------------------------                 ----------------------
           Richard D. Gidron
           Director


           /s/ Margaret M. Healy               Date:      December 26, 1995
       --------------------------------                 -----------------------
           Margaret M. Healy
           Director


           /s/ Ralph J. Marino                 Date:      December 26, 1995
       --------------------------------                 -----------------------
           Ralph J. Marino
           Director


           /s/ John J. Murphy                  Date:      December 26, 1995
        -------------------------------                  ----------------------
           John J. Murphy
           Director


           /s/ Stephen J. Schildwachter        Date:      December 26, 1995
       --------------------------------                  ---------------------
           Stephen J. Schildwachter
           Director


           /s/ Thomas M. O'Brien               Date:      December 26, 1995
       --------------------------------                 -----------------------
           Thomas M. O'Brien
           Chairman of the Board,
           President and
           Chief Executive Officer


           /s/ Donald C. Fleming               Date:      December 26, 1995
       --------------------------------                 -----------------------
           Donald C. Fleming
           Director,
           Executive Vice President
           and Chief Financial Officer


           /s/ Joseph R. Kwasnik               Date:      December 26, 1995
       --------------------------------                 -----------------------
           Joseph R. Kwasnik
           Vice President and
           Comptroller


                       EXHIBIT 6 - ANNUAL REPORT

                        TABLE OF CONTENTS

SELECTED FINANCIAL AND OPERATING DATA                                     1

LETTER TO SHAREHOLDERS                                                    2

MANAGEMENT'S DISCUSSION AND ANALYSIS                                      4

CONSOLIDATED FINANCIAL STATEMENTS

  CONSOLIDATED STATEMENTS OF CONDITION                                   25

  CONSOLIDATED STATEMENTS OF OPERATIONS                                  26

  CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY             27

  CONSOLIDATED STATEMENTS OF CASH FLOWS                                  28

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                               29

SHAREHOLDER INFORMATION                                                  51

CORPORATE DIRECTORY                                                      52

BRANCH LOCATIONS                                                         53

<TABLE>
<CAPTION>

             NORTH SIDE SAVINGS BANK AND SUBSIDIARIES

NORTH SIDE SAVINGS BANK ANNUAL REPORT 1995
Selected Financial and Operating Data 
_______________________________________________________________________________________________
SEPTEMBER 30,                       1995        1994        1993         1992        1991
_______________________________________________________________________________________________
                                               (Dollars in Thousands)   
FINANCIAL CONDITION DATA:
<S>                              <C>          <C>         <C>          <C>          <C>
Total Assets                     $1,588,003   $1,541,051  $1,383,659   $1,487,218   $1,508,072
Loans                               432,180      489,883     388,030      611,988      652,144 
Allowance for loan losses             6,417       11,178      11,114       15,012       12,600
Total securities available 
  for sale                          326,542         -           -            -            -   
Investment securities, net           93,301      135,972      60,342       75,614      123,240 
Mortgage-backed securities, net     651,153      858,700     750,062      720,494      514,176 
Money market investments             29,456        1,200     113,400        5,449      102,101
Deposits                          1,199,077    1,191,509   1,280,295    1,340,584    1,364,404 
Borrowed funds                      251,000      226,875        -          22,276       25,646
Shareholders' equity                116,284      100,998      87,953       99,739       95,628   
Full service banking offices             17           15          16           18           21   
SELECTED ANNUAL RATIOS:
Return (loss) on average assets        0.98%        0.90%      (0.85%)       0.32%        0.35%
Return (loss) on average equity       14.24%       14.21%     (13.60%)       5.12%        4.91%
Tier I regulatory capital
  to average assets                    7.02%        6.52%       5.90%        5.87%        6.14%
================================================================================================
YEARS ENDED SEPTEMBER 30,           1995        1994        1993         1992        1991  
________________________________________________________________________________________________
                             (Dollars in Thousands, Except Per Share Amounts and Stock Prices)   

OPERATIONS DATA:
________________________________________________________________________________________________
Total interest income            $  105,775   $   90,931  $   97,415   $  118,874   $  112,200 
Total interest expense               55,230       41,349      43,984       70,223       76,305   
Net interest income                  50,545       49,582      53,431       48,651       35,895   
Provision for loan losses             2,825        3,550      16,308       10,837        6,162   
Gain (loss) on redemptions 
  and sales of securities               355         -           (136)         564         -    
Loss on disposition of assets           -           -        (11,063)         -           -    
(Loss)gain on sales of bank 
  building, mortgages and 
  other real estate owned              (520)         180        (273)        (950)        (298)  
Other operating income                2,461        2,928       2,930        3,301        3,252   
Amortization of excess cost 
  over fair value of net 
  assets acquired                       -           -         10,192          920          920  
OREO expense, net                       475        1,225      11,002          388          765   
Other operating expenses             23,063       24,972      27,128       28,581       22,047   
_______________________________________________________________________________________________
Income (loss) before provision 
  (benefit) for income taxes 
  and cumulative effect of
  accounting changes                 26,478       22,943     (19,741)      10,840        8,955   
Provision (benefit) for income 
  taxes                              11,371        9,576      (3,961)       5,769        4,288 
Income (loss) before cumulative 
  effect of accounting changes       15,107       13,367     (15,780)       5,071        4,667   
_______________________________________________________________________________________________
Cumulative effect of accounting 
  changes
  Postretirement benefits cost          -           -         (2,300)         -           -   
  Income taxes                          -           -          5,329          -           -   
Net income (loss)                $   15,107    $  13,367    $(12,751)    $  5,071     $  4,667   
===============================================================================================

Primary earnings (loss) per 
  common share before 
  cumulative effect of 
  accounting changes (1)         $     3.15    $    2.82    $  (3.35)    $   1.08     $   1.00   
Primary earnings (loss) 
  per common share (1)                 3.15         2.82       (2.71)        1.08         1.00   
Fully diluted earnings 
  per common share                     3.06         N/A         N/A           N/A          N/A 
Cash dividends paid per 
  common share                         .675          .125        .20          .40          .40
Book value per share (1)             24.24         21.18       18.63        21.25        20.39   
Tangible book value per share (1)    23.97         21.18       18.63        19.09        18.02

Common stock price range (1)
  High                               31 1/2        24 3/4      20           10 3/8        9 7/8   
  Low                                16            16 3/4       8 3/4        6            3 1/4   
Common shares outstanding (1)     4,798,022     4,768,121   4,720,781    4,693,081    4,690,269  
================================================================================================

(1) Prior years are restated to reflect the 5% stock dividends paid during
    fiscal 1993,1994 and 1995.

</TABLE>

                     NORTH SIDE SAVINGS BANK
                       TO OUR SHAREHOLDERS

    The fruits of our labor were enjoyed again during fiscal
1995. North Side Savings Bank reached several significant
milestones during the year marking the 90th anniversary of its
founding.  Perhaps the most readily apparent evidence of this
success was the market value appreciation in the Bank's common
stock.  Fueled by a favorable market for banking and thrift
stocks in general, North Side's consistent quarterly financial
performance directed investors' attention to its value.  Not
unlike the results reported in 1994, North Side continued to
report impressive net income throughout 1995.  For the year North
Side is reporting net income of $15.1 million or $3.15 per share
compared to $13.4 million or $2.82 per share in 1994.  The 13%
increase in net income accompanied continued improvement in
credit quality and resulting reduction in the quarterly provision
for loan losses.  At the end of 1995, North Side's non-performing
assets were a low $7.4 million or .47% of total assets.  Reserve
coverage improved to 130.8% of non-performing loans.  North
Side's Return on Equity for the year was an impressive 14.24%.

    As these favorable results were reported, the Board of
Directors continued to provide for shareholders tangible
participation in the Bank's success.  Consequently, over the
course of the year the Board declared a 5% stock dividend and
increased the cash dividend on three occasions.  As a result of
these actions the current quarterly cash dividend of $.25 per
share represents an effective 110% increase from the rate of just
one year ago.

    The Bank continues to be managed prudently be resisting the
temptations to compromise on credit quality or terms. 
Competition for quality loans is intense in the metropolitan New
York market and elsewhere.  North Side has resisted the trend to
growing market share through unhealthy loan pricing.  At this
point in the business cycle, loan growth at concessionary terms
would appear to be a Pyrrhic victory and certainly an
accomplishment that we prefer to avoid.  North Side's credit
exposure is carefully monitored with the fragility of the current
economy prudently considered.  It is expected that this
disciplined approach will best serve the long term interests of
the Bank and its shareholders.

    During 1995, North Side produced modest asset growth, and
net interest margins were under some pressure due to the
flattening of the yield curve.  Despite these challenges, North
Side's financial performance ratios are at or near the high end
of the thrift industry.  Net interest income increased to $50.5
million while operating expenses were reduced to $23.1 million. 
Management of operating expenses continues to be critical during
periods of limited profitable growth opportunities.  As a BIF-
insured bank, North Side benefitted from the reduction in deposit
insurance premiums announced by the FDIC.  Furthermore, the FDIC
has indicated a further reduction in such premiums beginning in
January 1996.  In addition, current trends suggest a further
reduction in credit costs for the year ahead.

    This Annual Report contains a few nostalgic reminders from
the past 90 years.  The efforts of our dedicated predecessors
form the solid foundation on which North Side rests today.  On
behalf of all of us at North Side, I extend my heartfelt thanks
for their hard work.  North Side Savings Bank is positioned for a
bright and successful future because of the commitment and talent
of its people.  My sincere thanks go to the staff, officers and
directors for their dedication to the prosperity of the Bank.  It
is an honor to be the Chief Executive Officer of North Side and
my job is made easier through their contributions.  Finally, I am
delighted to be issuing this report to the Bank's shareholders
and am most grateful for their continued interest and support.

Sincerely,

Thomas M. O'Brien

Chairman of the Board,
President and Chief executive Officer
DECEMBER 15, 1995


                            NORTH SIDE SAVINGS BANK
                     MANAGEMENT'S DISCUSSION AND ANALYSIS

North Side Savings Bank ("North Side" or the "Bank") is a stock 
savings bank founded in 1905 and chartered by New York State. 
North Side is currently celebrating the 90th anniversary of its
founding. Deposits at the Bank are insured, up to the maximum
legal limits, by the Bank Insurance Fund ("BIF") administered by
the Federal Deposit Insurance Corporation ("FDIC").  

During fiscal 1995, the Bank completed the purchase of two
branches from Chemical Bank located in Co-op City, Bronx and East
Elmhurst, Queens.  The Bank assumed approximately $48.6 million
in deposits.  The Bank currently has a 17 full service branch
retail network serving the Bronx, Queens, Nassau and Suffolk
Counties with average deposits of $70.5 million per branch at
September 30, 1995.   

During the second quarter of fiscal 1995, the Board of Directors
declared, and the Bank paid, a 5% stock dividend.  At the regular
meeting of the Bank's Board of Directors held on October 24,
1995, the Board declared a $.25 per share quarterly cash dividend
payable on November 24, 1995 to shareholders of record on
November 10, 1995.  This was the sixth such cash dividend
declared since the Board reinstated and increased the regular
quarterly dividend in the fourth quarter of fiscal 1994.  The
increased cash dividend coupled with the stock dividend
distributed in fiscal 1995 resulted in a cumulative dividend
increase of 110% since the end of fiscal 1994.

GENERAL

North Side Savings Bank had net income of $15.1 million or $3.15
per share for the fiscal year ended September 30, 1995 as
compared to $13.4 million or $2.82 per share for the fiscal year
ended September 30, 1994.  The fiscal 1995 results represent the
second consecutive year of record earnings for the Bank. On a
fully diluted basis, earnings per share were $3.06 for the fiscal
year ended September 30, 1995.

The Bank's fiscal 1995 financial performance was highlighted by
increased net interest income, which was achieved primarily
through additional leveraging of the Bank's capital base,
continued  improvements in asset quality (which resulted in a
substantially reduced provision for loan losses and lower other
real estate owned expense) and overall reduced operating
expenses, reflecting the Bank's continuing cost control
management efforts.    

During fiscal 1995, the yield curve generally flattened, that is,
short-term rates generally were increasing over the course of the
year while intermediate and long-term rates generally were
decreasing during the same time period.  This interest rate
environment had a greater impact on the Bank's overall cost of
funds than on rates earned on interest-earning assets, as average
rates paid rose by 87 basis points (100 basis points being equal
to 1.0%) to 3.89%, while overall asset yields increased 64 basis
points to 7.08% for fiscal 1995.  Consequently, the Bank's
interest rate spread decreased to 3.19% for the year ended
September 30, 1995 from 3.42% for the year ended September 30,
1994 and the net interest margin (net interest income divided by
average interest-earning assets) decreased to 3.39% in fiscal
1995 as compared to 3.51% in fiscal 1994.  However, a strong
capital base coupled with substantial improvement in credit
quality enabled the Bank to leverage its growth, primarily
through the use of  collateralized financings as a source of
funds for additional assets yielding higher rates of return than
the rates of interest charged on such borrowings. During fiscal
1995, average earning assets increased by $80.8 million.  This
growth in earning assets more than offset the decrease in the
Bank's interest rate spreads and margins, and as a result net
interest income increased by $1.0 million during fiscal 1995. 

Asset quality again improved significantly during fiscal 1995. 
This was accomplished primarily through the bulk sale of a non-
performing loan package, the sale of properties held as other
real estate owned ("OREO") and specific loan charge-offs related
to other non-performing loans.

Non-performing loans were $4.9 million at September 30, 1995, a
decrease of $9.0 million, or 64.6%, from the level at September
30, 1994. OREO also reflected a significant decrease of $5.9
million, or 69.9%, during the current fiscal year.  As a result,
management deemed it prudent to reduce the provision for loan
losses to $2.8 million during fiscal 1995 as compared to $3.6
million during fiscal 1994. The allowance for loan losses was
$6.4 million or 130.83% of non-performing loans at September 30,
1995 as compared to $11.2 million or 80.65% of non-performing
loans at September 30, 1994. In addition, because of the
significant decrease in OREO, OREO related expenses decreased by
$750,000  for the current fiscal year.  See "ASSET QUALITY" and
Note 8 of the Notes to Consolidated Financial Statements.

Management continued to maintain strong control over operating
expenses as compensation and benefits, occupancy and equipment
and other operating expenses declined by $714,000 in fiscal 1995
as compared to fiscal 1994.  In addition, because of lower
premiums which became effective on June 1, 1995, the Bank's BIF
deposit insurance expense decreased $1.2 million in fiscal 1995
and is expected to again decrease significantly in fiscal 1996.
The Bank's efficiency ratio (operating expense before OREO
expense, net and restructuring expenses as a percentage of net
interest income, customer service fees and other income,
excluding gains and losses) was 43.59%, 47.56% and 45.65% for the
fiscal years ended September 30, 1995, 1994 and 1993,
respectively. 

ASSET AND LIABILITY MANAGEMENT

The Bank strives to maintain net interest spreads and margins
within relatively stable ranges in all types of interest rate
environments. The Bank uses its best efforts to reduce what it
perceives as inordinate interest rate risk in its asset mix.  To
accomplish this in fiscal 1995, the Bank continued to purchase
fixed-rate mortgage-backed securities and other investments with
relatively short (generally less than five years) estimated
average lives or with adjustable rate features as considered
appropriate.  North Side has been able to maintain a significant
core deposit base over time despite changes in the interest rate
environment.  Because of its strong liquidity levels and cash
flow, which continued during fiscal 1995, the Bank has been able
to invest in higher yielding investments or repay outstanding
borrowings when deemed appropriate by management.  Also, because
of its continuing profitability and emphasis on improving overall
asset quality, North Side has utilized borrowings to a greater
extent during the past several fiscal years.  This has provided
the Bank with the ability to more effectively leverage its
capital base at incremental yields.  In addition, during fiscal
1995, North Side became a member of the Federal Home Loan Bank of
New York ("FHLBNY").  This membership will permit the Bank to
access additional alternative funding sources when it is deemed
advantageous by management to do so.

During fiscal 1995, the Bank purchased $222.7 million of
mortgage-backed securities, of which $174.4 million were backed
by fixed-rate loans and $48.3 million were backed by one year
adjustable-rate loans.  As in previous fiscal years, the fixed-
rate purchases were generally concentrated on higher coupon
premium securities with relatively short estimated average lives.
In fiscal 1995 the Bank also invested, to a lesser extent, in par
and discount securities as the yield curve leveled during the
latter part of the fiscal year. The Bank's fixed-rate mortgage-
backed securities portfolio provided higher yields in fiscal 1995
compared to fiscal 1994 due to slower premium amortization as a
result of the continued decrease in fiscal 1995 in prepayment
levels.  

Effective October 1, 1994, the Bank adopted SFAS No. 115,
"Accounting for Certain Investments in Debt and Equity
Securities" ("SFAS No. 115"), which requires classification of
securities as either held to maturity or available for sale.  At
the time of adoption, the Bank classified as held for sale those
securities it intends to use as part of its asset/liability
management strategy and that may be sold in response to changes
in interest rates and/or resultant prepayment risk changes or
other factors related to interest rates and prepayment risk
changes. As a result of the adoption of SFAS No. 115, the Bank
reclassified $180.6 million of mortgage-backed securities and
$22.0 million of investment securities as available for sale. 
Securities purchased  subsequent to October 1, 1994 have been
designated either as available for sale using this same criteria
or, if appropriate, as held to maturity.

Mortgage-backed securities available for sale, a portfolio
comprised of entirely of fixed rate securities,  were $300.0
million at September 30, 1995 and had an estimated average life
of approximately 3.8 years.

At September 30, 1995, the held to maturity mortgage-backed
securities portfolio amounted to $651.2 million, of which $493.9
million, or 75.9%, was backed by fixed-rate loans and $157.3
million, or 24.1%, was backed by adjustable-rate loans. At such
date this portfolio had an estimated average life of
approximately 5.4 years and a fair market value of $642.9
million, or $8.3 million less than the book value. 

At September 30, 1995 the Bank's mortgage-backed securities (both
available for sale and held to maturity) amounted to $951.2
million.  As of September 30, 1995, 66.6% of these securities
were insured or guaranteed by the Government National Mortgage
Association ("GNMA"), Federal Home Loan Mortgage Corporation
("FHLMC"), the Federal National Mortgage Association ("FNMA") or
Federal Agency Guaranteed Collateralized Mortgage Obligations. 
The remaining balance is comprised of high grade, privately
insured,  participation certificates and collateralized mortgage
obligations.

The Bank seeks to maintain a varied investment portfolio,
consistent with  its overall objectives concerning
asset/liability management.  At September 30, 1995, $26.5 million
of this portfolio was classified as available for sale, of which
$26.3 million, or 99.1%, consisted of various equity securities
such as an adjustable rate mortgage mutual fund, common stock and
adjustable rate preferred stock.  Also at September 30, 1995,
$93.3 million of the investment portfolio was classified as held
to maturity, consisting of federal agency and other bonds and
preferred stocks.  During the past two fiscal years, including
fiscal 1995, purchases for this segment of the portfolio have
consisted primarily of various federal agency multiple step-up
callable notes.  These notes are rated to be of the highest
investment quality and have varying final maturities of between
ten and fifteen years.  These notes are callable each year at the
option of the issuer but, if not called, have a predetermined
upward adjustment of the interest rate.  As of September 30,
1995, the Bank had $60.0 million of such notes, all of which were
called subsequent to the end of fiscal 1995. Substantially all of
the investment portfolio is investment grade and management
estimates the average weighted maturity of the investment
portfolio, excluding equity securities, was approximately 10.3
years at September 30, 1995, compared to approximately 8.8 years
at September 30, 1994.

The Bank continued in fiscal 1995 to improve its risk profile by
reducing its exposure to loans generally deemed to be of higher
risk than single-family residential loans, including commercial
real estate and construction loans and, to a lesser extent, 
multi-family residential real estate loans.  Commercial real
estate loans are generally underwritten with terms that provide
for maturity or repricing after either three or five years.  The
percentage of higher risk loans to total assets has steadily
decreased from 11.7% at September 30, 1993 to 9.1% at September
30, 1994 and 7.9% at September 30, 1995.  The percentage of the
loan portfolio consisting of one-to four-family residential
loans, including FHA insured and VA guaranteed loans, has
remained stable (70.0% of mortgage loans, net, at September 30,
1995,  compared to 70.2% at September 30, 1994). Also at
September 30, 1995, $197.1 million or 69.3% of the one-to four-
family residential loan portfolio was comprised of adjustable-
rate loans, a slight increase from 67.1% at September 30, 1994.
During the past fiscal year the Bank originated $4.2 million of
mortgage loans, primarily commercial mortgage loans.

Because of the Bank's continued strong liquidity position and
positive cash flow, management has reduced the average balance of
money market investments over the past several fiscal years. 
This  strategy, has enabled the Bank to invest in alternative
investments yielding higher rates or to repay outstanding
borrowings when deemed appropriate by management.

The Bank emphasizes customer service and traditionally has been
able to maintain a relatively high level of core deposits, which
management believes helps to limit interest rate risk by
providing a relatively stable, low cost, long-term funding base.
Savings accounts represented 48.1% of total deposits at September
30, 1995.  In fiscal 1995, the Bank bought two branches, one in
the Bronx and the other in Queens, to complement its existing
branches in these boroughs of New York City. These acquisitions 
added $48.6 million in deposits and added to the Bank's
established customer base.  Generally the Bank prices its deposit
products substantially consistent with the average rates offered
in the competitive market area in which it operates.  However,
the Bank's strategy, which was included as a part of its overall
asset/liability management strategy in fiscal 1995, is to  be
more competitive in pricing (by offering higher rates) when it
believes there is an opportunity to increase long-term deposits
at favorable terms.   As a result, time deposits increased by
$66.2 million or 15.0% during fiscal 1995.  At September 30,
1995, $74.0 million or 14.6% of time deposits are scheduled to
mature in more than three years, compared to $47.4 million or 11%
at September 30, 1994.  Of the Bank's time deposits outstanding
on September 30, 1995 of $508.3 million, only a relatively small
amount and percentage ($30.5 million and 6.0% respectively) were
in denominations of $100,000 or more.

As part of its asset/liability management strategy, the Bank uses
wholesale funding sources when deemed appropriate by management
to supplement its retail deposit base.  These wholesale funding
sources, which are generally collateralized financings, provide
the Bank with the opportunity  to increase the level of interest-
earning assets at incremental yields through the investment of
proceeds from such borrowings.  Because of continued capital
growth through earnings, as well as its continued improvement in
asset quality, the Bank utilized borrowed funds to a greater
extent during the past fiscal year as the average balance of
borrowed funds increased by $115.4 million to $248.9 million in
fiscal 1995 compared to $133.5 million in fiscal 1994.  Taking
advantage of the level yield curve described earlier, the Bank
also extended the maturities of certain borrowings.  At September
30, 1995 $111.0 million of the Bank's borrowings mature within
one year while $140.0 million mature within three years.  

INTEREST-SENSITIVITY ANALYSIS

During the past fiscal year, the Bank established an Interest
Rate Risk  Committee comprised of several members of senior
management and one outside director.  This committee meets on a 
quarterly basis or on a more frequent basis if considered
appropriate.  The purpose of this committee is to monitor and
assess the Bank's level of interest rate risk and to make
recommendations as to the proper management of this risk.

One of the methods used to measure this sensitivity is GAP
analysis.  An asset or liability is said to be interest rate
sensitive within a specific time period if it will mature or
reprice within that time period.  The interest rate sensitivity
GAP is defined as the difference between the amount of interest-
earning assets maturing or repricing within a specified time and
the amount of interest-bearing liabilities maturing or repricing
within that same time period.  A GAP is considered positive when
the amount of interest-sensitive assets exceeds the amount of
interest-sensitive liabilities.  Conversely, a GAP is considered
negative when the amount of interest-sensitive liabilities
exceeds the amount of interest-sensitive assets.  During a period
of rising interest rates a negative GAP would tend to adversely
affect net interest income.  During a period of falling interest
rates, a negative GAP would tend to increase net interest income,
while a positive GAP would tend to adversely affect net interest
income.

                ASSET MIX                               DEPOSIT MIX
            SEPTEMBER 30, 1995                       SEPTEMBER 30, 1995
            |                |                     __|                |
        Investment     Cash and Due               |             Money Market
        Securities     from banks (2.6%)          |           Demand accounts
          (6.5)                  |                |                (4.7%)
            |                    |                |                   | 
            |              Securities            Time                 |
          __|              Available           accounts               |
         |                 for Sale             (42.4%)               |
    Loans, net              (20.6%)               |                   |
     (26.8%)                     |                |                Savings
         |                       |                |                accounts
         |                       |                |                (48.1%)
   Other Assets                  |          Now accounts              |
       (2.5%)                    |              (1.7%)                |
         |                       |                |___________________|
         |                Mortage-Backed                     |
         |________________Securities (41.0%)          Checking accounts
                                                            (3.1%)

The following table sets forth, as of the dates shown, 
information regarding the interest-sensitive assets and
liabilities of the Bank.  For purposes of this table, assets and
liabilities are deemed to be interest-sensitive if they reprice
or mature within one year or less.  Certain shortcomings are
inherent in the "GAP" method of analysis of interest rate
sensitivity. This table is presented for the purpose of
illustrating interest rate sensitivity and does not necessarily
indicate the impact of general interest rate movements on the
Bank's net interest income.  For example, it does not take into
consideration the fact that repricing of various assets and
liabilities may vary and that repayments are also subject to
competitive and other pressures.  As a result, assets and
liabilities indicated as repricing within the same period may in
fact reprice at different times and at different rate levels. 
This is particularly true in the presentation of passbook
accounts in the table.  The Bank considers these accounts as
interest-sensitive, however, changes in interest rates with
respect to these accounts in either increasing or decreasing rate
environments generally lag behind the shift in general market
rates of interest.  In addition, the interest sensitivity of
passbook, NOW and money market accounts can be measured by
several different methods.  One common method utilizes national
deposit withdrawal pattern assumptions previously published by
the Office of Thrift Supervision ("OTS").  Using the OTS
assumptions as of December 31, 1993 which contemplate withdrawal
or "decay" rates within the first year of 14%, 17% and 31%,
respectively, for passbook accounts, NOW accounts and money
market accounts, the Bank would report a positive one-year GAP of
7.29% at September 30, 1995.  Actual experience may differ
substantially from the assumptions used in preparing the table.

Because of these inherent limitations in utilizing GAP analysis,
the Bank has emphasized financial modeling techniques in order to
more fully assess and manage its exposure to interest rate risk. 
Financial modeling is much more flexible in approach and permits
income simulation in various interest rate scenarios and within
different time horizons.


_____________________________________________________________________
SEPTEMBER 30,                         1995         1994       1993
____________________________________________________________________
                                        (Dollars in Thousands)   

INTEREST-SENSITIVE ASSETS:
Loans, net (1)                    $  256,760    $ 277,019   $ 176,015  
Investment securities                 81,433      106,789      13,007    
Money market investments              29,356        1,200     113,400    
Mortgage-backed securities (2)       270,890      287,294     433,500    
 TOTAL INTEREST-SENSITIVE ASSETS  $  638,439    $ 672,302   $ 735,922    
INTEREST-SENSITIVE LIABILITIES:
Passbook accounts (3)             $  579,362    $ 633,442   $ 672,890    
Negotiable Order of Withdrawal 
  ("NOW") accounts (3)                19,869       19,072      20,984    
Money market accounts                 55,806       64,747      75,778    
Certificates of deposit due 
  within one year                    309,907      269,945     290,889    
Borrowed Funds                       111,000      226,875        -    
 TOTAL INTEREST-SENSITIVE 
   LIABILITIES                    $1,075,944   $1,214,081  $1,060,541    

(Deficiency) of interest-
  sensitive assets     
  over interest-sensitive 
  liabilities (GAP)               $ (437,505)  $ (541,779) $ (324,619)   

Ratio of interest-sensitive 
  assets to total assets               40.20%       43.63%      53.19% 

Ratio of interest-sensitive 
  liabilities to total liabilities     73.11%       84.31%      81.85% 

Ratio of interest-sensitive assets to  
 interest-sensitive liabilities        59.34%       55.38%      69.39% 

Ratio of (negative) GAP to 
  total assets                        (27.55%)     (35.16%)    (23.46%)

(1) Includes total prepayments and repayments of mortgage loans based
    upon the timing of certain loans repricing and the Bank's
    estimate of loan prepayments.
(2) Includes Bank estimates of prepayments and repayments of principal
    based on actual experience.  
(3) Passbook (which includes lease security and club accounts), and
    NOW accounts are considered to be interest-sensitive.

The following table summarizes the estimated aggregate 
maturity/repricing structure of North Side's assets and
liabilities at September 30, 1995.

<TABLE>
<CAPTION>
__________________________________________________________________________________________
SEPTEMBER 30, 1995             ASSETS(1)                    LIABILITIES AND NET WORTH (2)
__________________________________________________________________________________________

                                 
                                              CUMULATIVE                         CUMULATIVE
                          AMOUNT    PERCENT    PERCENT      AMOUNT     PERCENT     PERCENT
__________________________________________________________________________________________
                                          (DOLLARS IN THOUSANDS)                 
<S>                     <C>          <C>        <C>       <C>           <C>

180 DAYS OR LESS        $ 319,272    20.10%    20.10%     $ 898,939     56.61%     56.61%
181 DAYS TO 1 YEAR        319,167    20.10     40.20        177,005     11.15      67.76 
OVER 1 YEAR TO 3 YEARS    439,819    27.70     67.90        264,389     16.65      84.41 
OVER 3 YEARS TO 5 YEARS   353,536    22.26     90.16         73,436      4.62      89.03   
OVER 5 YEARS TO 10 YEARS   79,975     5.04     95.20            531      0.03      89.06   
OVER 10 YEARS              28,422     1.79     96.99         31,954      2.01      91.07   
NON-INTEREST-BEARING       47,812     3.01    100.00        141,749(3)   8.93     100.00   

TOTAL                  $1,588,003   100.00%              $1,588,003    100.00%

</TABLE>


(1) Assumes prepayments and repayments of mortgage loans and
mortgage-backed securities based upon actual experience and the
timing of certain loans repricing in the future along with the
Bank's estimate of loan prepayments.

(2) Assumes that passbook (which includes lease security and club
accounts), and NOW accounts are considered to be interest-
sensitive and, accordingly, 100% of such amounts are included in
"180 days or less."

(3) Includes $116.3 million of shareholders' equity.

ASSET QUALITY

The Bank's  asset quality level continued to be enhanced during
fiscal 1995 as non-performing assets decreased to $7.4 million or
 .47% of total assets at September 30, 1995 from $22.2 million or
1.44% of total assets at September 30, 1994. Non-performing
assets were $26.1 million or 1.89% of total assets at September
30, 1993.

At September 30, 1995 non-performing assets consisted of $4.9
million of non-performing loans, of which $2.3 million were one-
to four-family residential mortgage loans, and $2.5 million of
OREO. 

The Bank's non-performing loan portfolio consists of loans on
which the Bank is no longer accruing interest because such loans
are more than 90 days overdue or because the Bank has initiated
legal proceedings to foreclose on the collateral securing such
loans.   The Bank's non-performing loan portfolio was
significantly reduced during fiscal 1995 to $4.9 million as
compared to $13.9 million at September 30, 1994.  Non-performing
loans were $17.3 million at September 30, 1993.  The $9.0
million, or 64.6%, decrease in fiscal 1995 non-performing loans
was accomplished primarily through a $3.6 million bulk sale of
non-performing loans, of which $1.6 million was charged against
the Bank's allowance for loan losses, and a $4.4 million specific
loan charge-off related to a non-performing land loan.  In
addition,  eleven loans  with an aggregate principal balance of
$.5 million, net of $.2 million of charge-offs, were transferred
to OREO during fiscal 1995.

Total non-performing loans amounted to 0.31%, 0.90% and 1.25% of
total assets at September 30, 1995, 1994 and 1993, respectively,
and 1.13%, 2.83% and 4.46% of total loans (net of premium,
discount and deferred fees) respectively at such dates.

The adequacy of the allowance for loan losses is based on 
management's periodic review of the loan portfolio.  Such reviews
are performed by a loan review committee of the Bank on a
quarterly basis.  During this review, the committee classifies
loans based upon its evaluation of the risk elements of the
Bank's loan portfolio.  Considered in this evaluation are such
factors as a borrower's ability to repay, the estimated value of
collateral, general economic conditions, conditions in the real
estate market in the Bank's lending areas, past loss experience
and the level of non-performing loans.  The results of such
reviews form the basis of management's determination of the
amount of the allowance for loan losses at that point in time. 
In the event that it is determined that the allowance should be
increased, such an increase is accomplished through a provision
for loan losses, which is charged to operations.

As a result of management's evaluation of the adequacy of the
allowance for loan losses, which considered, among other things,
the significant and continuing decline in the amount of the
Bank's non-performing loans, and because of management's
conclusion that the Bank's risk profile has been significantly
improved, the Bank deemed it appropriate to reduce the level of
provisions for loan losses to $2.8 million for fiscal 1995 as
compared to $3.6 million for fiscal 1994.  The Bank's provision
for loan losses was $16.3 million in fiscal 1993.  After net
charge-offs of $7.6 million during fiscal 1995 the allowance for
loan losses was $6.4 million at September 30, 1995.  

As a result of the decrease in the non-performing loan portfolio,
the allowance for loan losses as a percentage of non-performing
loans has continued to increase to 130.83% at September 30, 1995,
compared to 80.65% at September 30, 1994 and 64.16% at September
30, 1993.  

Continued loan amortizations and satisfactions, along with the
$4.4 million specific loan charge-off related to a non-performing
land loan and $1.2 million of higher risk loans sold as part of
the fiscal 1995 bulk sale of non-performing loans,  have reduced
the balance of higher risk commercial real estate, construction
and, to a lesser extent, multi-family loans in the Bank's
portfolio by $15.2 million from $140.9 million at September 30,
1994 to $125.7 million at September 30, 1995.  The balance of
these loans at September 30, 1993 was $162.6 million.  The ratio
of these loans to total assets was also reduced from 11.7% at
September 30, 1993 to 9.1% and 7.9% at September 30, 1994 and
1995, respectively.

       NON-PERFORMING ASSETS AS             ALLOWANCE FOR LOAN LOSSES AS
         A % OF TOTAL ASSETS                 A % OF NON-PERFORMING LOANS
            SEPTEMBER, 30,                         SEPTEMBER 30,

   3.00%_________________________        150%_____________________________
        |                       |            |                            |
        |                       |        130%|____________________130.83% | 
        |                       |            |                      |     | 
        |                       |        110%|______________________|     |
   2.00%|_______________________|            |                      |     |
        |    1.89%              |         90%|______________________|_____|
        |      |     1.44%      |            |            80.85%    |     |
        |      |      |         |         70%|___64.16%_____|_______|_____|
   1.00%|______|______|_________|            |     |        |       |     |
        |      |      |         |         50%|_____|________|_______|_____|
        |      |      |         |            |     |        |       |     |
        |      |      |         |         30%|_____|________|_______|_____|
        |      |      |   .47%  |            |     |        |       |     |
        |      |      |    |    |         10%|_____|________|_______|_____|
   0.00%|______|______|____|____|          0%|_____|________|_______|_____|
             1993   1994  1995                   1993     1994    1995

Management believes that the Bank's loan loss reserves are 
adequate and is committed to continuing to carefully assess the 
loan portfolio in an effort to further reduce the level of non-
performing assets.  Although it appears that the real estate
market in the Bank's primary lending areas has stabilized, given
the cyclical nature of this market no assurance can be given that
future additional loan loss provisions may not be required.

OREO includes properties on which the Bank has secured legal
title, either through foreclosure or by accepting a deed from the
borrower in lieu of foreclosure, as well as loans deemed to be
in-substance foreclosures.  In-substance foreclosed loans are
loans considered foreclosed because (i) the borrower has no
equity in the collateral at its current estimated fair value;
(ii) proceeds for repayment are expected to come only from the
operation or sale of the collateral; and (iii) the borrower may
or may not have abandoned control of the collateral and it is
doubtful the borrower will rebuild equity in the collateral or
repay the loan.

OREO decreased $5.9 million from $8.4 million at September 30,
1994 to $2.5 million at September 30, 1995.  The fiscal 1995
decrease was primarily the result of the sale of 14 properties
with a net carrying value of $6.1 million, at a net pre-tax loss
of $.5 million.  These sales included the disposition of the
Bank's largest OREO property, which had a net carrying value of
$3.4 million, at a pre-tax loss of $.4 million.  The remaining
activity in the OREO balance was due to a $.3 million provision
to the allowance for OREO, which was partially offset by
approximately $.5 million in additions to OREO. 

The following is a summary of non-performing assets by type:

SEPTEMBER 30,                  1995        1994        1993   
                                  (Dollars in Thousands)      
Non-performing loans (1) :
 Non-performing 
 mortgage loans
      One-to four-family  $   2,319    $   3,549    $     -   
      Commercial                13         2,303      3,245   
      Multi-family             546           739      2,142   
      Construction and Land  2,027         6,596     10,175   
Total non-performing
 mortgage loans (2)          4,905        13,187      15,562  
    Non-performing
     commercial business 
     loans                       -           673      1,721   
    Non-performing other
     loans                       -             -         32   
Total non-performing loans   4,905        13,860     17,315   
Other real estate owned      2,515         8,369      8,789   
Total non-performing
 assets                   $  7,420     $  22,229   $ 26,104   

Total non-performing loans
 as a percentage of:
    Total loans                 1.13%        2.83%       4.46%
    Total assets                0.31%        0.90%       1.25%
Total non-performing assets
 as a percentage of total
 assets                         0.47%        1.44%       1.89%
Allowance for loan losses
 as a percentage of
 non-performing loans         130.83%       80.65%      64.16%

Total Loans                 $432,180      $ 489,883  $388,030   
Allowance for loan losses      6,417         11,178    11,114   
Total Assets               1,588,000      1,541,051 1,383,659   

(1)  Consists of loans more than 90 days delinquent and non-
     accruing loans.
(2)  Includes loans under foreclosure.


FINANCIAL CONDITION

The Bank's total assets were $1.6 billion at September 30, 1995,
of which mortgage-backed securities totaled $651.2 million, or
41.0%, loans, net totaled $425.8 million, or 26.8%, securities
available for sale totaled $326.5 million, or 20.6%, and
investment securities (including FHLBNY Stock) totaled $102.7
million, or 6.5%.  Total deposits were $1,199.1 million, borrowed
funds totaled $251.0 million and shareholders' equity totaled
$116.3 million, or 7.32% of total assets.  Tangible book value
per share was $23.97 at September 30, 1995.

The $47.0 million increase in total assets during fiscal 1995 was
achieved primarily through the use of borrowings to leverage the
Bank's Statement of Condition, and net deposit inflows
(principally as a result of the acquisition of two branches
during the latter part of the fiscal year) and earnings.

Mortgage-backed securities available for sale increased to $300.0
million at September 30, 1995 due to $180.6 million of securities
transferred from mortgage-backed securities held to maturity as a
result of the Bank's adoption of SFAS No. 115 on October 1, 1994
and subsequent purchases of $174.4 million of fixed-rate
mortgage-backed securities.  Partially offsetting this was $54.5
million of principal repayments received during fiscal 1995.  At
September 30, 1995 there was $1.6 million of unrealized
appreciation, net of taxes, in the Bank's portfolio of mortgage-
backed securities available for sale. 

The mortgage-backed securities held to maturity balance decreased
$207.5 million primarily due to the $180.6 million that was
transferred to available for sale as described above along with
$73.0 million of principal repayments, which were partially
offset by the purchase of $48.3 million of adjustable rate
mortgage-backed securities during the first quarter of fiscal
1995.

Money market investments, which consist of Federal Home Loan Bank
overnight deposits, Federal Home Loan Bank balances, Federal
funds sold and certificates of deposit in other institutions,
amounted to $29.5 million, or 1.9% of total assets at September
30, 1995 as compared to $1.2 million or 0.08% of total assets at
September 30, 1994.  The $28.3 million increase is considered
temporary as it was primarily due to the funds received in
connection with the purchase of the two Chemical Bank branches
during the last month of fiscal 1995.

Investment securities available for sale increased to $26.5
million at September 30, 1995, primarily due to the $22.0 million
of securities transferred from held to maturity as a result of
the adoption of SFAS No. 115.  During the remainder of the year,
the Bank purchased $8.0 million of securities designated as
available for sale, which was partially offset by bond maturities
and redemptions totaling $6.6 million.  At September 30, 1995,
the portfolio had $2.7 million of net unrealized appreciation,
net of taxes.  

Investment securities held to maturity decreased $42.7 million
during fiscal 1995.  This was due to the transfer of $22.0
million of securities to available for sale as described above,
$5.2 million of principal repayments and $25.5 million of
maturities and redemptions. These decreases were partially offset
by $10.3 million of purchases, primarily a $10.0 million Federal
Home Loan Bank note which was called subsequent to September 30,
1995.

In the past fiscal year, the Bank became a member of the FHLBNY
and, in connection with this membership, purchased $9.4 million
of FHLBNY stock.

The Bank's loans receivable portfolio was $432.2 million at
September 30, 1995, which is a decrease of $57.7 million from
$489.9 million at September 30, 1994.  The primary reasons for
the decrease were $50.5 million of loan amortizations and
satisfactions, $7.9 million of loan charge-offs, $5.0 million of
loans sold, $.5 million of loans transferred to OREO and a
decrease of $.7 million in loan premiums.  These decreases were
partially offset by loan originations of $6.9 million.
  
The allowance for loan losses decreased $4.8 million during
fiscal 1995 to $6.4 million at September 30, 1995 from $11.2
million at September 30, 1994.  Management deems the allowance
for loan losses to be adequate based on its review of the status
of the loan portfolio.  See "ASSET QUALITY."
  
OREO decreased $5.9 million from $8.4 million at September 30,
1994 to $2.5 million at September 30, 1995.  The decrease was due
to the sale of 14 properties with a net carrying value of $6.1
million and $.3 million of provisions to the allowance for OREO,
which was partially offset by approximately $.5 million in
additions to OREO. 

The decrease of $7.8 million in other assets during fiscal 1995
was primarily due to a $7.4 million decrease in net deferred tax
assets  and a $1.3 million decrease in prepaid expenses and other
miscellaneous investments offset partially by the premium on
acquired deposits of $1.3 million due to the purchase of the two
branches from Chemical Bank. 

Total liabilities increased by $31.7 million during fiscal 1995
mainly due to an increase in borrowings of $24.1 million and a
$7.6 million increase in deposits, which increase in deposits was
due primarily to the acquisition of two branch offices. 

Shareholders' equity increased 15.1% or $15.3 million to $116.3
million at September 30, 1995 from $101.0 million at September
30, 1994.  Tangible book value per common share outstanding was
$23.97 at September 30, 1995, an increase of $2.79 from $21.18 in
the prior year.  These increases were primarily due to the net
income for the fiscal year and the net unrealized appreciation on
securities available for sale, net of taxes at September 30,
1995, reduced by cash dividends paid during the fiscal year.  The
Bank's leverage ratio of Tier 1 or core capital to average assets
was 7.02% at September 30, 1995 and 6.52% at September 30, 1994. 
See "REGULATORY CAPITAL" and Note 14 of the Notes to Consolidated
Financial Statements.

RESULTS OF OPERATIONS

The operating results of the Bank depend primarily on its net
interest income, which is the difference between interest income
on interest-earning assets, primarily investments, loans and
mortgage-backed securities, and interest expense on interest-
bearing liabilities, primarily deposits and borrowings.  North
Side's operating results also are affected by the level of its
other operating income, including customer service and other
fees, its other operating expenses and the amount of the
provision required for loan losses.

The Bank realized record earnings growth from fiscal 1993 through
fiscal 1995, with net income increasing to $15.1 million in
fiscal 1995 from $13.4 million in fiscal 1994 and a loss of $12.8
million in fiscal 1993.  

North Side's earnings increased $1.7 million, or 13%, for the
fiscal year ended September 30, 1995 compared to the fiscal year
ended September 30, 1994.  This increase is  attributable to a
rise of $1.0 million in net interest income, a reduction of $.7
million in the provision for loan losses and a $2.7 million
reduction in other operating expenses.  Offsetting these
increases to income were a $1.8 million increase in the provision
for income taxes and an $.8 million decrease in other income.

The following table sets forth for and at the periods indicated,
information regarding (i) the total dollar amounts of interest
income from interest-earning assets and the resulting average
yields; (ii) the total dollar amounts of interest expense on
interest-bearing liabilities and the resulting average costs; 
(iii) net interest income; (iv) the interest rate spread; (v) the 
ratio of total interest-earning assets to total interest-bearing 
liabilities, and (vi) the net interest margin.  Average balances 
are calculated on a daily basis.
<TABLE>
<CAPTION>

YEARS ENDED SEPTEMBER 30,              1995                             1994                             1993

                             Average               Yield/   Average                Yield/    Average                 Yield/
                             Balance   Interest    Rate     Balance    Interest    Rate      Balance     Interest    Rate
                                                                  (Dollars in Thousands)    

<S>                        <C>         <C>         <C>     <C>         <C>          <C>     <C>          <C>         <C>   

Interest-earning assets:
  Mortgage loans           $  456,414  $  35,610   7.80%   $  522,667  $  38,631    7.39%   $  539,182   $  42,566   7.89%
  Mortgage-backed 
   securities                 881,892     59,604   6.76       772,473     44,682    5.78       741,522      47,911   6.46
  Investment securities (1)   136,737      9,271   6.78        91,485      6,164    6.74        64,269       4,745   7.38
  Money market investments     11,006        642   5.83        15,905        534    3.36        29,941         894   2.99
  Other loans                   7,134        648   9.08         9,810        920    9.38        14,408       1,299   9.02

   Total interest-earning 
   assets                  $1,493,183    105,775   7.08    $1,412,340     90,931    6.44    $1,389,322      97,415   7.01
Interest-bearing liabilities:
  Deposits and mortgagors'    
    escrow payments        $1,169,319     40,172   3.44    $1,236,660     35,602    2.88    $1,307,684      42,097   3.22
  Borrowed funds              248,897     15,058   6.05       133,509      5,747    4.30        43,601       1,887   4.33
    Total interest-bearing 
     liabilities           $1,418,216     55,230   3.89    $1,370,169     41,349    3.02    $1,351,285      43,984   3.25

  Net interest income                  $  50,545                       $  49,582                         $  53,431       

  Interest rate spread                             3.19%                            3.42%                            3.76%

  Ratio of interest-earning
   assets to interest-bearing
   liabilities                   1.05X                          1.03x                             1.03x


  Net interest margin                              3.39%                           3.51%                             3.85%
  (1) Includes investment in FHLBNY stock in the year ended September 30,
1995.

</TABLE>

The following table presents changes in interest income and 
interest expense attributable to (i) changes in volume (change in 
volume multiplied by prior year rate), and (ii) changes in rate 
(change in rate multiplied by prior year volume).  The net change 
attributable to the combined impact of volume and rate has been 
allocated proportionately to the change due to volume and the
change due to rate.
<TABLE>
<CAPTION>

                                             FISCAL 1995 COMPARED                FISCAL 1994 COMPARED
                                               TO FISCAL 1994                      TO FISCAL 1993
                                             INCREASE (DECREASE)                 INCREASE (DECREASE)  
                    
                                        VOLUME       RATE         NET          VOLUME       RATE         NET    
                                                                  (In Thousands)
<S>                                   <C>          <C>         <C>          <C>          <C>          <C>       

Interest income on interest-earning
 assets:
  Mortgage loans                      $  (5,082)   $  2,061    $  (3,021)   $  (1,282)   $  (2,653)   $  (3,935)
  Mortgage-backed securities              6,792       8,130       14,922        1,946       (5,175)      (3,229)
  Investment securities  (1)              3,070          37        3,107        1,860         (441)       1,419 
  Money market investments                 (200)        308          108         (460)         100         (360)
  Other loans                              (244)        (28)        (272)        (429)          50         (379)
     Total                                4,336      10,508       14,844        1,635       (8,119)      (6,484)

 Interest expense on interest-bearing liabilities: 
   Deposits and mortgagors' escrow
     payments                            (2,030)      6,600        4,570       (2,206)      (4,289)      (6,495)
   Borrowed funds                         6,331       2,980        9,311        3,873          (13)       3,860 
    Total                                 4,301       9,580       13,881        1,667       (4,302)      (2,635)
    Net interest income               $      35     $   928    $     963  $       (32)   $  (3,817)   $  (3,849)
                                              
(1) Includes investment in FHLBNY stock in the year ended September 30, 1995.
</TABLE>

NET INTEREST INCOME

Net interest income depends primarily upon the volume,
distribution and repricing characteristics of interest-earning
assets and interest-bearing liabilities along with the associated
movements in interest rates earned or paid.  Net interest income
for fiscal 1995 rose $1.0 million to $50.5 million due to an
improvement in the Bank's ratio of average interest-earning
assets to average interest-bearing liabilities.  This ratio
increased from 1.03 at September 30, 1994 to 1.05 at September
30, 1995.  

During fiscal 1995, average interest-earning assets increased
$80.8 million, which exceeded the increase of $48.0 million in
average interest-bearing liabilities.  This was offset to some
extent by the decrease in the Bank's interest rate spread to
3.19% for fiscal 1995 from 3.42% for fiscal 1994.  This decrease
in interest rate spread was the result of the upward trend in
short-term rates for most of fiscal 1995, which had a more
dramatic impact on the Bank's average cost of interest-bearing
liabilities than on its average earnings on interest-earning
assets.

Net interest income decreased $3.8 million to $49.6 million
during fiscal 1994 compared to fiscal 1993.  The decrease was
primarily due to the decrease in the average yield earned on
total interest-earning assets exceeding the decrease in the rate
paid on total interest-bearing liabilities.  During fiscal 1994,
compared to fiscal 1993, the average yield earned on total
interest-earning assets declined by 57 basis points, while the
average rate paid on interest-bearing liabilities declined by
only 23 basis points.  The Bank's interest rate spread decreased
from 3.76% in fiscal 1993 to 3.42% in fiscal 1994.  

<TABLE>
<CAPTION>

                             INTEREST RATE SPREAD/NET INTEREST MARGIN
                                          SEPTEMBER 30,
<S>                     <C>     <C>    <C>   <C>     <C>  <C>  <C>    <C>     <C>    <C>    <C>   <C> 
   _
  |*|                   _____________________________________________________________________________
Yield on Interest   10%|_________________________|_________________________|_________________________|
Earnings Assets      9%|_________________________|_________________________|_________________________|
   _                 8%|_________________________|_________________________|_________________________| 
  |_|                7%|_7.01%___________________|_________________________|_7.08%___________________|
Cost of Funds        6%|__*______________________|_6.44%___________________|__*______________________|
   _                 5%|__*______________________|__*______________________|__*______________________|
  |#|                4%|__*__________3.76%_3.85%_|__*__________3.42%_3.51%_|__*____3.89%_____________|
Interest Rate        3%|__*____3.25%__#_____/____|__*____3.02%__#_____/____|__*_____|____3.19%_3.39%_|
  Spread             2%|__*______|____#_____/____|__*_____|_____#_____/____|__*_____|_____#_____/____|
   _                 1%|__*______|____#_____/____|__*_____|_____#_____/____|__*_____|_____#_____/____|
  |/|                0%|__*______|____#_____/____|__*_____|_____#_____/____|__*_____|_____#_____/____|
Net Interest                      1993                        1994                      1995
 Margin
</TABLE>

INTEREST INCOME

Interest income amounted to $105.8 million for the fiscal year
ended September 30, 1995 compared to $90.9 million for the fiscal
year ended September 30, 1994.  The $14.9 million, or 16.3%,
increase was the result, in part, of the increase in the average
balance of interest-earning assets of $80.8 million during fiscal
1995.  In addition, the increase in income was aided by a 64
basis point increase in the average yield earned on interest-
earning assets to 7.08% for fiscal 1995 compared to 6.44% for
fiscal 1994.

Interest income on mortgage loans decreased by $3.0 million or
7.8% in fiscal 1995 and by $3.9 million or 9.2% in fiscal 1994.
The decrease in fiscal 1995 was primarily the result of a $66.3
million decrease in the average balance of mortgage loans, which
was partially offset by a 41 basis point increase in the average
yield earned.  The decrease in average balance was primarily the
result of loan amortizations and satisfactions while the increase
in the average yield earned reflects the continuation of the
upward trend in rates that continued through the first half of
fiscal 1995.   The decrease in fiscal 1994 was primarily due to a
decrease of 50 basis points in the average yield earned combined
with a $16.5 million decrease in the average balance of mortgage
loans.  Such decrease in the average yield was primarily the
result of the general decline in market rates of interest in
fiscal 1993 and the first half of fiscal 1994. 

The decrease in mortgage loan income in fiscal 1995 was more than
offset by the $14.9 million increase in mortgage-backed
securities interest income to $59.6 million.   Such interest
income decreased $3.2  million in fiscal 1994 to $44.7 million
from $47.9 million in fiscal 1993. The fiscal 1995 increase was
the result of the combined effects of a $109.4 million, or 14.2%,
increase in the average balance of mortgage-backed securities
along with a 98 basis point increase in the average yield earned
from 5.78% in fiscal 1994 to 6.76% in fiscal 1995.  The increase
in yield in fiscal 1995 was generally the result of higher rates
earned on investments made in the beginning of the fiscal year as
well as decreased premium amortization because of lower
prepayment rates.  The decrease in fiscal 1994 was attributable
to a decrease of 68 basis points in the average yield earned from
6.46% in fiscal 1993 to 5.78% in fiscal 1994, which was partially
offset by a $31.0 million increase in the average balance of
mortgage-backed securities from the prior year.

Interest income on investment securities (including FHLBNY stock)
increased by $3.1 million, or 50.4%, to $9.3 million in fiscal
1995. Such interest income in fiscal 1994 represented a $1.4
million, or 29.9%, increase compared to $4.7 million in fiscal
1993.  The fiscal 1995 increase was the result of a $45.3 million
increase in the average balance of such securities during the
fiscal year along with a slight increase in the average yield
earned on the securities to 6.78% during fiscal 1995 from 6.74%
during fiscal 1994.  The fiscal 1994 increase was the result of a
$27.2 million, or 42.3%, increase in the average balance of such
securities during the fiscal year, which was partially offset by
a 64 basis point decrease in the average yield earned on such
securities to 6.74%. 

INTEREST EXPENSE

Total interest expense increased by $13.9 million from $41.3
million in fiscal 1994 to $55.2 million in fiscal 1995.  During
fiscal 1994 interest expense decreased by $2.7 million from $44.0
million in fiscal 1993.  The fiscal 1995 increase was due to the
combination of a $48.0 million, or 3.5%, increase in the average
balance of interest-bearing liabilities along with an 87 basis
point increase to 3.89% in the average cost of funds for fiscal
1995 compared to fiscal 1994. The average rate paid on interest-
bearing liabilities decreased 23 basis points from 3.25% in
fiscal 1993 to 3.02% in fiscal 1994.  The decrease in average
rates paid in fiscal 1994 was partially offset by an $18.9
million increase in the average balance of interest-bearing
liabilities.

Interest expense on deposits increased by $4.6 million to $40.2
million for fiscal 1995.  This increase reflects a 56 basis point
increase in the average rate paid on such deposits to 3.44% in
fiscal 1995 from 2.88% for fiscal 1994. The increase in average
rates reflects the higher rates paid on time deposits for the
fiscal year because of the overall upward trend in short-term
interest rates for the period as well as a shift to some extent
from lower cost savings accounts to higher rate time deposits. 
This was partially offset by a $67.3 million decrease in the
average balance of deposits for fiscal 1995. Interest expense on
deposits decreased by $6.5 million, or 15.4%,  in fiscal 1994 to
$35.6 million, due to a decrease of $71.0 million in the average
deposit balance and a decrease in the average rates paid of 34
basis points.  The decrease in the average balances was due in
part to the effects of the sale during fiscal 1994 of an
aggregate of $22.5 million in deposits as well as deposit
outflow, which the Bank attributes to customers seeking other
higher-yielding investment opportunities.

Interest expense on borrowings increased $9.3 million to $15.1
million in fiscal 1995, primarily due to an increase of $115.4
million in the average balance of borrowings, which reflects the
Bank's overall asset/liability strategy during fiscal 1995 to
provide growth through alternative funding sources.  In addition,
the average rate paid on these borrowings increased 175 basis
points to 6.05% for fiscal 1995 from 4.30% for fiscal 1994. 
Interest expense on borrowings increased $3.9 million to $5.7
million in fiscal 1994, primarily due to an increase of $89.9
million in the average balance of borrowings, which was offset by
a 3 basis point decrease in the average rate paid to 4.30%.

PROVISION FOR LOAN LOSSES   

As a result of management's evaluation of the adequacy of the
allowance for loan losses and in view of the decline in the
Bank's non-performing loan portfolio to $4.9 million at September
30, 1995 compared to $13.9 million at September 30, 1994 the Bank
deemed it appropriate to reduce the level of provisions for loan
losses to $2.8 million for fiscal 1995 as compared to $3.6
million for fiscal 1994.  The Bank's non-performing loans were
$17.3 million at September 30, 1993 and the fiscal 1993 provision
for loan losses was $16.3 million, of which $6.4 million was due
to the fiscal 1993 Statement of Condition restructuring.  See
discussion above regarding "ASSET QUALITY".

OTHER OPERATING INCOME (LOSS)

Total other operating income decreased by $.8 million during
fiscal 1995 to $2.3 million from $3.1 million in fiscal 1994. In
fiscal 1993 there was an other operating loss of $8.5 million. 
The primary reason for the decrease in other operating income in
fiscal 1995 was the $.5 million loss incurred on the disposition
of fourteen OREO properties compared to the $.2 million loss on
the disposition of OREO properties in fiscal 1994. The Bank also
recognized a $.4 million gain on redemptions of securities during
fiscal 1995 which was offset by the absence of the $.4 million
gain on the sale of bank-owned property recognized in fiscal
1994. Customer service fees also decreased by $.3 million in
fiscal 1995, which was attributable to lower loan and deposit
fees.  

The primary reason for the increase in other operating income in
fiscal 1994 was the absence of a fiscal 1993 $11.1 million loss
on the disposition of assets in connection with the restructuring
of the Bank's Statement of Condition.  

OTHER OPERATING EXPENSES  

The Bank's other operating expenses consist of non-interest
expense items, including general and administrative expenses and
costs associated with the operation and disposition of OREO
properties.  The Bank has closely monitored and continues its
efforts to reduce operating expenses.  

The following is a summary of other operating expenses:

YEARS ENDED SEPTEMBER 30,     1995         1994        1993   
 
                                     
                                    (In Thousands)
Employee compensation    $   7,709     $  8,029    $  8,244   
Employee benefits            3,073        2,938       2,787   
Occupancy expense            2,451        2,630       2,723   
Equipment expense              953          882         994   
Postage, stationery and 
  supplies                     322          318         380   
Telecommunications             209          223         293   
Professional services        1,613        2,052       2,087   
BIF deposit insurance 
  premiums                   2,054        3,249       3,355   
Insurance                      682          761         718   
Computer costs               1,763        1,447       1,909   
Entrance and exit fees         596          585         565   
Mortgage service fees          144          221         306   
Other                        1,494        1,637       1,367   
Operating expense before 
  OREO expense and 
  restructuring expenses    23,063       24,972      25,728   
OREO expense, net before 
  restructuring expenses       475       1,225        1,502   
Restructuring expenses           -            -      21,092   
Total                    $  23,538      $26,197     $48,322   

Efficiency Ratio (1)        43.59%       47.56%      45.65%


(1) Operating expense before OREO expense, net and restructuring
expenses as a percentage of net interest income, customer service
fees and other income, excluding gains and losses.

The major component of the decrease in total other operating
expenses in fiscal 1995 was a $1.2 million reduction in BIF
insurance premiums primarily due to lower assessment rates. The
Bank had lower net OREO expenses of $.8 million in fiscal 1995 as
a result of the $5.9 million decrease in other real estate owned
during such year.  The remaining decrease in other operating
expenses was in large part the result of the Bank's continuing
effort to maintain strong control over and reduce other operating
costs.  

Fiscal 1994 total other operating expenses declined $22.1 million
to $26.2 million from $48.3 million in fiscal 1993.  The primary
reason for the significant decrease was the absence of certain
fiscal 1993 expenses resulting from the restructuring of the
Bank's Statement of Condition. The major components affecting the
restructuring and other operating expenses included the $10.2
million write-off of goodwill, the establishment of a $9.5
million allowance for OREO, a charge of $.7 million relating to
the elimination of investments and borrowings in connection with
two unit investment trusts and a charge of $.7 million regarding
advances made in connection with certain non-performing loans.

INCOME TAXES  

The provision for income taxes increased by $1.8 million from 
$9.6 million in fiscal 1994 to $11.4 million in fiscal 1995,
primarily due to the increase in income before the provision for
income taxes of $3.5 million.  See Note 11 of Notes to
Consolidated Financial Statements.

In fiscal 1994, the provision for income taxes increased by $13.6
million to a provision of $9.6 million from a benefit of $4.0
million in fiscal 1993, primarily due to an increase in income
before the provision (benefit) for income taxes of $42.7 million.

Legislation recently has been introduced which would repeal
Section 593 of the Internal Revenue Code of 1986, as amended (the
"Code"), which provides for the methods of accounting for bad
debts.  Under the proposal, effective for taxable years beginning
after 1995, thrift institutions which are treated  as large banks
(one with total assets in excess of $500 million), such as the
Bank, would generally be required to take into income the balance
of their post-bad debt reserves.  If enacted into law, the
pending legislation could require the Bank to realize an
increased tax liability over a six year period beginning in 1996,
however, management of the Bank does not believe that any such
increase would be material.
 
NET INCOME   

Net income increased $1.7 million in fiscal 1995 to $15.1 million
from $13.4 million for the year ended September 30, 1994.  Fiscal
1994 net income increased $26.2 million to $13.4 million from a
net loss of $12.8 million for the year ended September 30, 1993. 


The following table summarizes the dollar increases (decreases)
in key components of the Bank's Statement of Operations:

                                  FISCAL 1995       FISCAL 1994
                                  COMPARED TO       COMPARED TO
INCREASE (DECREASE) IN:           FISCAL 1994       FISCAL 1993
                                             
                                          (In Thousands)                 

Total interest income              $  14,844         $  (6,484)
Total interest expense                13,881            (2,635)
Net interest income                      963            (3,849)
Provision for loan losses               (725)          (12,758)
Net gain (loss) on redemptions
  and sales of securities, 
  mortgages  and OREO                   (345)              589 
Loss on disposition of assets              -           (11,063)
Other operating income                  (467)               (2)
Amortization of excess cost
  over fair value of net assets
  acquired                                 -           (10,192)
OREO expenses, net                      (750)           (9,777)
Other operating expenses 
  (except OREO expenses, net
  and amortization expense)           (1,909)           (2,156)
Income before provision for
  income taxes and cumulative
  effect of accounting change          3,535            42,684 
Provision for income taxes             1,795            13,537 
Income before cumulative effect of
  accounting changes                   1,740            29,147 
Cumulative effect of changes:
  Postretirement benefits cost             -             2,300 
  Income taxes                             -            (5,329)
Net income (loss)                 $    1,740          $ 26,118 

LIQUIDITY AND CAPITAL RESOURCES  

Liquidity refers to the ability of the Bank to generate 
sufficient cash to meet cash funding needs, depositor withdrawals
and  operating expenses.  Liquidity is measured by the ratio of
cash and cash equivalents (not committed, pledged or required to
liquidate specific liabilities) to the sum of net withdrawable
deposits and borrowings payable within one year. Managing
liquidity is a component of the Bank's asset/liability strategy,
with the most liquid assets being cash and due from banks and
money market investments. The balance of these assets are a
result of the Bank's operating, financing, lending and investing
activities. The Bank's average liquidity  ratio was 2.66% in
fiscal 1995, 3.91% in fiscal 1994 and 6.03% in fiscal 1993.

North Side's primary sources of funds have consisted of deposits,
amortization and prepayments of outstanding loans and mortgage-
backed securities, bond maturities and other sources.  In
addition, as previously discussed the Bank increased its
borrowings, all of which were  collateralized financings, during
fiscal 1995 to invest in attractive loan or investment
opportunities at favorable spreads. While maturities and
scheduled amortizations of loans and investments are a
predictable source of funds, deposit flows and mortgage
prepayments are substantially influenced by general interest
rates, economic conditions and competition from other financial
institutions. 

As shown in the Consolidated Statement of Cash Flows, cash and
cash equivalents increased $27.4 million during fiscal 1995 to
$40.7 million at September 30, 1995.  The increase reflected
$30.5 million provided by operating activities and $28.9 million
provided by financing activities, which was partially offset by
$32.0 million used in investing activities.  The cash provided by
financing activities was due to increased borrowings, and cash
generated by operating activities which reflected $15.1 million
of net income.  The cash used in investing activities was
primarily used for purchases of mortgage-backed securities. 

At September 30, 1995, total approved loan commitments were $3.4
million and the amount of time deposits scheduled to  mature
during fiscal 1996 is $309.9 million.  Management expects that a
substantial portion of these maturing deposits will be
redeposited in North Side.  

IMPACT OF INFLATION  

The financial statements and related data presented herein have
been prepared in accordance with generally accepted accounting
principles which require the measurement of financial position
and operating results in terms of historical dollars, without
considering changes in the relative purchasing power of money
over time due to inflation.

Unlike most industrial companies, virtually all of the assets and
liabilities of a financial institution are monetary in nature. 
As a result, interest rates have a more significant impact on a
financial institution's performance than the effects of general
levels of inflation. Interest rates do not necessarily move in
the same direction or in the same magnitude as the price of goods
and services.  In the current interest rate environment,
liquidity and the maturity structure of North Side's assets and
liabilities are critical to the maintenance of acceptable
performance levels. 

REGULATORY CAPITAL

In March 1989, the FDIC adopted a risk-based capital rule which
applies to all BIF-insured state-chartered banks that are not
members of the Federal Reserve System ("state nonmember banks"),
such as the Bank.  The guidelines call for a minimum total
capital ratio of 8% of risk-weighted assets and off-balance sheet
items.  At least one-half of that amount must be Tier I or core
capital and up to one-half of total capital can consist of Tier
II or supplementary capital.  Commencing December 31, 1990, the
FDIC also required state non-member banks to maintain minimum
leverage ratios.  

For risk-based purposes, Tier I capital for state nonmember 
banks consists mainly of equity stock and, to a lesser extent, 
perpetual preferred stock that is non-cumulative with regard to 
payment of dividends.  All intangible assets, other than mortgage 
servicing rights, are deducted from Tier I capital.  Tier II 
capital consists primarily of hybrid capital instruments, term 
subordinated debt and intermediate-term preferred stock (limited 
to fifty percent of Tier I capital), cumulative perpetual
preferred stock and, subject to limitations, general allowances 
for loan losses.  Assets are adjusted to take into account 
different risk characteristics, with the categories ranging from 
0% (requiring no additional capital) for assets such as cash and 
GNMA mortgage-backed securities to 100% for the bulk of assets 
which are typically found in a financial institution's portfolio, 
including multi-family residential and commercial real estate 
loans, commercial business loans and consumer loans.  Mortgage-
backed securities insured or guaranteed by the FHLMC and  FNMA
are assigned to the 20% risk category.  Single-family 
residential loans are placed in the 50% category if they are 
performing and have a loan-to-value ratio of 80% or less.  Off-
balance sheet items also are adjusted to take into account
certain risk characteristics.  See Note 14 of the Notes to
Consolidated Financial Statements.

<TABLE>
<CAPTION>
                                                     CAPTIAL RATIOS
                                                   SEPTEMBER 30, 1995

<S>                <C>    <C>     <C>      <C>   <C>      <C>     <C>    <C>    <C> 
                  __________________________________________________________________
             18% |______________________|_______________16.89%_|____________________|
   _         17% |______________________|_________________#____|____________________|
  |*|        16% |_______________15.96%_|_________________#____|____________________|
 FDIC        15% |_________________#____|_________________#____|____________________|
Minimum      14% |_________________#____|_________________#____|____________________|
Requirement  13% |_________________#____|_________________#____|____________________|
             12% |_________________#____|_________________#____|____________________|
   _         11% |_________________#____|_________________#____|____________________|
  |_|        10% |_________________#____|________10.00%___#____|____________________|
 FDIC Well    9% |_________________#____|__________|______#____|____________________|
Capitalized   8% |_________________#____|__8.00%___|______#____|____________________|
Requirement   7% |_________________#____|___*______|______#____|______________7.02%_|
              6% |_________6.00%___#____|___*______|______#____|_______________#____|
   _          5% |___________|_____#____|___*______|______#____|________5.00%__#____|
  |#|         4% |__4.00%____|_____#____|___*______|______#____|_________|_____#____|
North Side    3% |____*______|_____#____|___*______|______#____|__3.00%__|_____#____|
 Actual       2% |____*______|_____#____|___*______|______#____|___*_____|_____#____|
              1% |____*______|_____#____|___*______|______#____|___*_____|_____#____|
              0% |____*______|_____#____|___*______|______#____|___*_____|_____#____|
</TABLE>

The Bank's risk-based capital ratios continued to improve and
have consistently exceeded minimum regulatory levels of capital. 
Tier I capital has increased to 15.98% at September 30, 1995 from
13.39% at September 30, 1994.  Total risk-based capital also
increased during fiscal 1995 to 16.89% at September 30, 1995 from
14.64% at September 30, 1994.  Tier I leverage capital increased
during fiscal 1995 to 7.02% at September 30, 1995 from 6.52% at
September 30, 1994.

The Bank's risk-based capital and leverage requirements and 
ratios at September 30, 1995 are as follows:

<TABLE>
<CAPTION>

                                 FDIC MINIMUM         NORTH SIDE'S           CAPITAL IN EXCESS          
                             CAPITAL REQUIREMENTS    ACTUAL CAPITAL        OF MINIMUM REQUIREMENTS

                                     % OF ADJUSTED         % OF ADJUSTED          % OF ADJUSTED
                            AMOUNT   TOTAL ASSETS  AMOUNT  TOTAL ASSETS   AMOUNT   TOTAL ASSETS
                                                    (Dollars in Millions)   
<S>                           <C>        <C>      <C>         <C>          <C>         <C>

Risk-based Capital:
  Tier 1 Capital              $28.2      4.00%    $112.7      15.98%       $84.5      11.98%   
  Total Capital                56.4      8.00      119.1      16.89         62.7       8.89    
Tier 1 Leverage Capital(1)     48.1      3.00      112.7       7.02         64.6       4.02    

(1)  The FDIC has issued regulations that require insured banks, such as
North Side, to maintain minimum levels of capital.  In general, current
regulations require leverage ratios of core capital of 3.0% of assets for
the most highly rated banks and other banking organizations are required to
maintain higher levels (100 to 200 basis points) based on their particular
circumstances as defined in the regulations.  As of September 30, 1995,
North Side complied with all capital levels required by the FDIC.
</TABLE>

RECENT ACCOUNTING PRONOUNCEMENTS
See Note 17 of Notes to Consolidated Financial Statements.  


                     INDEPENDENT AUDITORS' REPORT


The Shareholders and the Board of Directors
North Side Savings Bank:

We have audited the accompanying consolidated statements of
condition of North Side Savings Bank and subsidiaries (the
"Bank") as of September 30, 1995 and 1994 and the related
consolidated statements of operations, changes in shareholders'
equity, and cash flows for each of the years in the three-year
period ended September 30, 1995.  These consolidated financial
statements are the responsibility of the Bank'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 consolidated financial statements are free of material
misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the
consolidated 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 North Side Savings Bank and subsidiaries as of
September 30, 1995 and 1994 and the results of their operations
and their cash flows for each of the years in the three-year
period ended September 30, 1995 in conformity with generally
accepted accounting principles.

As discussed in Note 1 to the consolidated financial statements,
the Bank adopted the provisions of Statement of Financial
Accounting Standards No. 115, "Accounting for Certain Investments
in Debt and Equity Securities" effective October 1, 1994.

KPMG PEAT MARWICK

New York, New York
October 18, 1995



Consolidated Statements of Condition


_______________
SEPTEMBER 30,                                   1995              1994 
                                                (Dollars in Thousands)
ASSETS

Cash and due from banks                     $    11,530       $    12,333 
Money market investments (Note 2)                29,456             1,200 
Securities available for sale: (Note 3)
    Investment  securities                       26,520                 - 
    Mortgage-backed securities                  300,022                 - 

Total securities available for sale             326,542                 - 
Investment securities, net (estimated
  market value of $92,460 and $132,005,
  respectively) (Notes  4 and 10)                93,301           135,972 
Federal Home Loan Bank of NY stock, at cost       9,430                 - 
Mortgage-backed securities, net 
  (estimated market value of $642,864
  and $826,666, respectively) (Note 5)          651,153           858,700 
Loans (Notes 6 and 7)                           432,180           489,883 
   Less allowance for loan losses                 6,417            11,178 
Loans, net                                      425,763           478,705 
Accrued interest receivable                      13,230            12,533 
Premises and equipment, net                      15,215            15,526 

Other real estate owned, (net of 
  allowance of $1.1 million
  and $7.5 million, respectively) (Note 8)        2,515             8,369 
Other assets (Note 11)                            9,868            17,713 
   Total assets                              $1,588,003        $1,541,051 

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
    Deposits (Note 9)                        $1,199,077        $1,191,509 
    Mortgagors' escrow                            4,607             4,372 
    Borrowed funds (Note 10)                    251,000           226,875 
    Other liabilities                            17,035            17,297 
    Total liabilities                         1,471,719         1,440,053 

Shareholders' Equity:

  Preferred stock, par value $1.00 per
    share, 5,000,000 shares
    authorized, none outstanding                      -                 - 
  Common stock, par value $1.00
    per share, 10,000,000 shares
    authorized, 4,798,022 shares
    and 4,541,068 shares issued
    and outstanding at September 30, 1995
    and 1994, respectively                        4,798             4,541 
  Paid-in capital                                62,985            57,641 
  Surplus fund                                   24,101            24,101 
  Undivided profits                              22,606            15,592 
  Unrealized depreciation on certain
    marketable equity securities (Note 4)             -              (436)
  Net unrealized appreciation on
    securities available for sale, net of
    income taxes (Note 3)                         2,360                 - 
  Unallocated shares in Management
    Development and Recognition Plan (Note 15)        -              (416)
  Unearned portion of incentive compensation       (566)              (25)

  Total shareholders' equity                    116,284           100,998 
Commitments and contingencies
  (Notes 12 and 13)
  Total liabilities and shareholders'
  equity                                    $ 1,588,003       $ 1,541,051 

See accompanying notes to consolidated financial statements.



Consolidated Statements of Operations



YEARS ENDED SEPTEMBER 30,                     1995      1994      1993 

                                                        
                            (Dollars in Thousands, except per share amounts)
INTEREST INCOME:
Mortgage loans                            $ 35,610  $ 38,631  $ 42,566 

Mortgage-backed securities                  59,604    44,682    47,911 
Investment securities (Note 4)               8,964     6,164     4,745 
Federal Home Loan Bank of NY Stock             307         -         - 
Money market investments                       642       534       894 
Other loans                                    648       920     1,299 
 Total interest income                     105,775    90,931    97,415 

INTEREST EXPENSE:
Deposits (Note 9)                           40,172    35,602    42,097 
Borrowings (Note 10)                        15,058     5,747     1,887 
 Total interest expense                     55,230    41,349    43,984 

Net interest income                         50,545    49,582    53,431 
Provision for loan losses (Note 7)           2,825     3,550    16,308 
 Net interest income after provision
   for loan losses                          47,720    46,032    37,123 

OTHER OPERATING INCOME (LOSS):  
Gain(loss) on redemptions and
  sales of securities                          355        -       (136)
Loss on disposition of assets                    -        -    (11,063)
Gain on sale of bank property                    -       356         - 
Loss on sales of mortgages and
  other real estate owned (OREO)              (520)     (176)     (273)
Customer service fees                        1,990     2,265     2,648 
Other                                          471       663       282 
 Total other operating income (loss)         2,296     3,108    (8,542)

OTHER OPERATING EXPENSES:
Compensation and benefits
  (Notes 13 and 15)                         10,782    10,967    11,031 
Occupancy and equipment                      3,404     3,512     3,717 
BIF deposit insurance premiums               2,054     3,249     3,355 
Amortization of excess cost
  over fair value of net assets acquired         -        -     10,192 
OREO expense, net                              475     1,225    11,002 
Other                                        6,823     7,244     9,025 
 Total other operating expenses             23,538    26,197    48,322 

Income (loss) before provision 
  (benefit) for income taxes and
  cumulative effect of accounting changes   26,478    22,943   (19,741)
Provision (benefit) for income
  taxes (Note 11)                           11,371     9,576    (3,961)

Income (loss) before cumulative
  effect of accounting changes              15,107    13,367   (15,780)
Cumulative effect of accounting changes:

  Postretirement benefits cost                   -        -     (2,300)
  Income taxes                                   -        -      5,329 

 NET INCOME (LOSS)                       $ 15,107   $ 13,367 $ (12,751)

 PRIMARY EARNINGS PER COMMON SHARE
   BEFORE ACCOUNTING CHANGES (1)         $   3.15   $   2.82 $   (3.35)
 PRIMARY EARNINGS (LOSS) PER 
   COMMON SHARE (1)                      $   3.15   $   2.82 $   (2.71)
 FULLY DILUTED EARNINGS PER
   COMMON SHARE                          $   3.06        N/A       N/A 

(1)  Prior years are restated to reflect the 5% stock dividends paid during
     fiscal 1994 and 1995

See accompanying notes to consolidated financial statements.



Consolidated Statements of Changes in Shareholders' Equity
<TABLE>
<CAPTION>

                                                                    UNREALIZED    NET           UNALLOCATED
                                                                    DEPRECIATION  UNREALIZED    SHARES IN      UNEARNED
                                                                    ON CERTAIN    APPRECIATION  MANAGEMENT     PORTION OF
YEARS ENDED                                                         MARKETABLE    ON SECURITIES DEVELOPMENT    INCENTIVE
SEPTEMBER 30                   COMMON  PAID-IN  SURPLUS  UNDIVIDED  EQUITY        AVAILABLE     & RECOGNITION  COMPEN-
1993, 1994 AND 1995            STOCK   CAPITAL  FUND     PROFITS    SECURITIES    FOR SALE      PLAN           SATION     TOTAL
                                                               (Dollars in Thousands)
<S>                           <C>      <C>      <C>      <C>        <C>           <C>           <C>            <C>       <C>    

BALANCE AT OCTOBER 1, 1992    $ 4,053  $ 49,409 $ 24,101 $ 24,156   $  (80)       $     -       $ (1,587)     $ (313)  $ 99,739
Net loss                            -         -        -  (12,751)       -              -              -           -    (12,751)
Prorated portion of Management 
  Development and Recognition 
  Plan awards earned by grantees    -         -        -        -        -              -              -         161        161
  Payment of 401(k) contribution   15       257        -        -        -              -              -           -        272
Management Development and
  Recognition Plan sale of 93,627
  shares of Common Stock            -         -        -        -        -              -          1,174           -      1,174
Payment of 5% stock dividend      203     3,152        -   (3,355)       -              -              -           -          -
Cash dividend paid ($.20 per
  share)                            -         -        -     (812)       -              -              -           -       (812)
Dividend Reinvestment               2        14        -        -        -              -              -           -         16
Exercise of options for 8,828
  shares of Common Stock            9        76        -        -        -              -              -           -         85
Decrease in unrealized
  depreciation on certain 
  marketable equity securities      -         -        -        -       69              -              -           -         69

BALANCE AT SEPTEMBER 30, 1993   4,282    52,908   24,101    7,238      (11)             -           (413)       (152)    87,953
Net income                          -         -        -   13,367        -              -              -           -     13,367
Prorated portion of Management 
  Development and Recognition Plan
  awards earned by grantees         -         -        -        -        -              -              -         125        125
Forfeiture of 210 shares to
  Management Development and
  Recognition Plan                  -         2        -        -        -              -             (3)          2          1
Payment of 401 (k) Contribution    15       277        -        -        -              -              -           -        292
Payment of 5% stock dividend      215     4,223        -   (4,438)       -              -              -           -          -
Cash dividend paid ($.125 per
  share)                            -         -        -     (575)       -              -              -           -       (575)
Dividend Reinvestment               -         9        -        -        -              -              -           -          9
Exercise of options for 29,189
  shares  of Common Stock          29       222        -        -        -              -              -           -        251
Increase in unrealized 
  depreciation on certain
  marketable equity securities      -         -        -        -     (425)             -              -           -       (425)

BALANCE AT SEPTEMBER 30, 1994   4,541    57,641   24,101   15,592     (436)             -           (416)        (25)   100,998
Net income                          -         -        -   15,107        -              -              -           -     15,107
Prorated portion of Management 
  Development and Recognition
  Plan awards earned by grantees    -         -        -        -        -              -              -         125        125
Awarded 36,506 shares of Common
  Stock from Management Development
  and  Recognition Plan at $18.25
  per share, market value on date
  of grant                          -       250        -        -        -              -            416        (666)         -
Payment of 401 (k) contribution    16       286        -        -        -              -              -           -        302
Payment of 5% stock dividend      227     4,657        -   (4,884)       -              -              -           -          -
Cash dividend paid ($.675
  per share)                        -         -        -   (3,209)       -              -              -           -     (3,209)
Dividend Reinvestment               2        39        -        -        -              -              -           -         41
Exercise of  options for 11,632 
  shares of Common Stock           12       112        -        -        -              -              -           -        124
Decrease in unrealized 
  depreciation on certain
  marketable equity securities      -         -        -        -      436              -              -           -        436
Net unrealized appreciation
  on securities available for
  sale, net of taxes of $1,922      -         -        -        -        -          2,360              -           -      2,360

BALANCE AT SEPTEMBER 30, 1995  $4,798  $ 62,985 $ 24,101 $ 22,606  $     -         $2,360       $      -      $ (566)  $116,284
</TABLE>

See accompanying notes to consolidated financial statements.


Consolidated Statements of Cash Flows

YEARS ENDED SEPTEMBER 30,              1995         1994        1993
                                        (Dollars in Thousands)
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net Income (loss)                  $ 15,107     $ 13,367   $ (12,751)
  Adjustments to reconcile
    net income (loss) to net 
    cash provided by operating activities:
  Change in accounting principles           -            -      (3,029)
  Amortization of goodwill                  -            -      10,192
  Depreciation and amortization         1,327        1,204       1,298
  Provision for possible loan losses
    and real estate losses              3,148        4,330      25,808
  (Gain) loss on sale of loans             (5)         123      11,063
  Amortization of premium, accretion
    of (discount), net                  5,172       11,098       8,837
  401(k) contribution                     302          292         272
  Net (gain) loss on redemption
    of investments                       (355)         (22)        203
  Net losses on sale of OREO              525           53         273
  Gain on sale of Bank property             -         (356)          -
  Losses on Municipal Put                   -            -         907
  (Increase) decrease in accrued
    interest receivable                  (697)      (2,521)      3,522
  Decrease  (increase) in other
    assets                              5,923       16,201      (7,461)
  (Decrease) increase in other
    liabilities                          (262)       6,665      (8,185)
  Increase (decrease) in others, net      285          405       ( 120)

  NET CASH PROVIDED BY OPERATING
    ACTIVITIES                         30,470       50,839      30,829

CASH FLOWS FROM INVESTING ACTIVITIES:
  Proceeds from maturities and
    redemptions of investment
    securities available for sale       6,643            -           -
  Purchases of investment securities
    available for sale                 (8,004)           -           -
  Proceeds from principal 
    repayments of mortgage-backed 
    securities available for sale      54,514            -           -
  Purchases of mortgage-backed
    securities available for sale    (174,408)           -           -
  Proceeds from principal
    repayments, maturities and
    redemptions of investment
    securities held to maturity        30,713       18,006      14,931
  Proceeds from redemptions and
    sales of investment
    securities held to maturity           574            -       6,313
  Purchase of investment securities
    held to maturity                  (10,280)     (94,043)    (27,526)
  Proceeds from sales of loans 
    held for sale                           -        2,146     108,386
  Purchase of FHLBNY stock             (9,430)           -           -
  Proceeds from principal repayments
    of mortgage-backed securities
    held to maturity                   72,951      348,194     414,332
  Proceeds from sales of
    mortgage-backed securities
    held to maturity                        -            -         460
  Purchase of mortgage-backed
    securities held to maturity       (48,320)    (466,886)   (454,399)
  Maturities of certificates
    of deposit                            400          400         200
  Purchases of certificates of deposit   (500)        (400)       (300)
  Proceeds from loan repayments and
    satisfactions                      50,514      107,886      80,321
  Proceeds from loans sold              3,825        1,464      10,134
  Proceeds from student loans sold      1,154        1,592       1,638
  Loan purchases and originations      (6,882)    (218,704)    (14,732)
  Proceeds from sales of bank building      -          987           -
  Proceeds from sales of OREO           5,551        2,589       2,773
  Capital expenditures                 (1,016)        (998)       (516)

 NET CASH (USED IN) PROVIDED
   BY INVESTING ACTIVITIES            (32,001)    (297,767)    142,015

CASH FLOWS FROM FINANCING ACTIVITIES:
  Increase (decrease) in deposit
    accounts, net, including 
    deposits purchased of $48.6
    million in 1995, deposits sold of
    $22.5 million in 1994 and $5.1
    million in 1993                     7,568      (88,786)    (60,296)
  Receipt of borrowed funds           988,500    1,022,752     249,330
  Repayment of borrowed funds        (964,375)    (795,877)   (250,775)
  Receipt (Disbursement) of 
    mortgage escrow (net)                 235         (407)     (3,323)
  Proceeds from sale of common stock
    by Management Development
    and Recognition Plan                    -            -       1,174
  Proceeds from exercise of stock
    options                               124          251          85
  Cash dividend paid on common
    stock, net of dividend
    reinvestment                       (3,168)        (566)       (796)
  NET CASH PROVIDED BY  (USED IN)
    FINANCING ACTIVITIES               28,884      137,367     (64,601)

  Net increase (decrease) in Cash
    and Cash Equivalents               27,353     (109,561)    108,243
  Cash and Cash Equivalents at
    Beginning of Year                  13,333      122,894      14,651
 CASH AND CASH EQUIVALENTS AT
   END OF YEAR                       $ 40,686     $ 13,333   $ 122,894

SUPPLEMENTAL INFORMATION:
  Cash paid during the year for:
    Interest                         $ 55,764     $ 41,349   $  43,984
    Income taxes                        6,937        2,419       4,984
  Additions to OREO                       546        3,032       3,244
  Elimination of unit investment trust      -            -     (20,831)

See accompanying notes to consolidated financial statements.



NORTH SIDE SAVINGS BANK AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
The consolidated financial statements of North Side Savings Bank
and subsidiaries (the Bank) are prepared in conformity with
generally accepted accounting principles using the accrual basis
of accounting for financial reporting and tax purposes.  Certain
reclassifications have been made to prior year financial
statements to conform to the fiscal 1995 presentation.  The
following summarizes the significant accounting policies of the
Bank.

PRINCIPLES OF CONSOLIDATION  The consolidated financial
statements include the accounts of North Side Savings Bank and
its wholly-owned subsidiaries.  Significant inter-company
accounts and transactions are eliminated in consolidation.

MONEY MARKET INVESTMENTS  Money market investments represent
short-term instruments, usually with maturities of six months or
less.  These investments are carried at cost, adjusted for
premiums and discounts which are recognized in interest income
over the period to maturity.  The carrying values of these
investments approximate current market values.

SECURITIES AVAILABLE FOR SALE  Effective October 1, 1994, the
Bank adopted Statement of Financial Accounting Standards No. 115,
"Accounting for Certain Investments in Debt and Equity
Securities" ("SFAS No. 115").  Under this statement, mortgage-
backed securities and other securities which the Bank intends to
hold for indefinite periods of time and does not intend to hold
to maturity are classified as securities available for sale and
carried at  estimated market value.  Premiums are amortized and
discounts are accreted to maturity using a method which
approximates the level-yield method.  Securities available for
sale include securities that management intends to use as part of
its asset/liability management strategy and that may be sold in
response to changes in interest rates and/or resultant prepayment
risk changes or other factors related to interest rates and
prepayment risk changes.  Gains and losses arising from sales of
these securities are included in net gain (loss) on sales of
assets and are determined using the specific identification
method.  Unrealized gains and losses are reported as a separate
component of shareholders' equity, net of taxes.

INVESTMENT SECURITIES Investment securities consist of debt and
equity securities which the Bank has the intent and ability to
hold until maturity.  Debt securities, which include bonds, notes
and debentures, are carried at amortized historical cost. 
Premiums are amortized and discounts are accreted using a method
which approximates the level-yield method.  Equity securities are
carried at estimated market value.  

MORTGAGE-BACKED SECURITIES  Mortgage-backed securities, exclusive
of collateralized mortgage obligations, represent participating
interests in pools of long-term, first mortgage loans. 
Collateralized mortgage obligations are multi-class, mortgage-
backed securities that are secured by mortgage loans or other
mortgage-backed securities.  The Bank has the intent and ability
to hold these securities until maturity.  Mortgage-backed
securities are carried at amortized historical cost. Premiums are
amortized and discounts are accreted using a method which
approximates the level-yield method.  

LOANS  Mortgage and other loans are carried at cost plus net 
unamortized premium and deferred loan origination fees and the 
allowance for loan losses.  Premiums are amortized and discounts
are accreted over various composite lives using methods which
approximate the level-yield method.  Loan origination fees and
direct loan origination costs are deferred and subsequently 
recognized in interest income as a yield adjustment using the 
level-yield method over the contractual loan term, adjusted for 
estimated prepayments in certain circumstances.

Interest is accrued monthly on the outstanding balance of 
mortgage and other loans unless management considers collection
to be doubtful.  Loans are placed on a non-accrual basis when 
principal or interest payments are in arrears ninety days or
more, or sooner, if management deems it appropriate.  When loans
are placed on a non-accrual basis, previously accrued but unpaid
interest is reversed and charged against current income and
interest is subsequently recognized only to the extent cash is
received.  

ALLOWANCE FOR LOAN LOSSES  The Bank uses the reserve method of 
accounting for loan losses.  Under this method, provisions for
loan losses are charged to operations and recognized loan losses 
(recoveries) are charged (credited) to the allowance.  The 
allowance for loan losses is based on management's periodic 
evaluations of the adequacy of the allowance, which takes into 
consideration the Bank's past loan loss experience, known and 
inherent risks in the portfolio, adverse situations which may 
affect the borrowers' ability to repay, overall portfolio
quality, and current and prospective economic conditions.  In
addition, various regulatory agencies, as an integral part of
their examination process, periodically review the Bank's
allowance for loan losses.  Such agencies could require the Bank
to recognize additions to the allowance based on their judgments
about information available to them at the time of their
examination.  Management believes that the allowance for loan
losses is adequate.

PREMISES AND EQUIPMENT  Premises, furniture and fixtures and 
equipment are carried at cost less accumulated depreciation 
computed on a straight-line basis over the estimated useful lives 
of the respective assets.  Maintenance, repairs and minor 
improvements are charged to operating expense as incurred.

OTHER REAL ESTATE OWNED  Other real estate owned ("OREO") 
consists of property acquired by foreclosure or by deed-in-lieu
of  foreclosure, or properties classified as in-substance
foreclosure.  These properties are carried at the lower of
estimated fair value or the balance of the loan at the date of
acquisition or classification.  The Bank maintains an allowance
for subsequent declines in fair values of OREO.   Expenses for
holding costs are charged to operations as incurred. 

PENSION PLAN  The Bank maintains a qualified defined benefit 
pension plan through the RSI Retirement Trust, a group trust 
administered by Retirement Systems Group, Inc.  The Bank's 
pension plan is non-contributory and covers substantially all 
full-time employees.  The Bank's funding policy is to make 
contributions to the plan at least equal to the amounts required
by applicable Internal Revenue Service regulations.

INCOME TAXES  The Bank follows Statement of Financial Accounting
Standards No. 109 "Accounting for Income Taxes" ("SFAS No. 109"). 
SFAS No. 109 requires deferred income taxes to be accounted for
under the asset and liability method.  Deferred income tax
expense (benefit) under SFAS No. 109 is determined by recognizing
deferred tax assets and liabilities for the future tax
consequences attributable to differences between the financial
statement carrying amounts of existing assets and liabilities and
their respective tax bases.  The realization of deferred tax
assets is assessed and a valuation allowance provided for that
portion of the asset for which it is more likely than not that it
will not be realized.  Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are
expected to be recovered or settled.  The Bank files consolidated
Federal, State and Local income tax returns.  

EARNINGS (LOSS) PER SHARE  Primary earnings (loss) per share are
computed by dividing net income (loss) by the average number of
shares outstanding.  Fully diluted earnings (loss) per share are
calculated by dividing net income (loss) by the weighted average
number of fully diluted common shares and common stock
equivalents.  The common stock equivalents consist of common
stock options.  All earnings (loss) per share amounts included in
the financial statements have been restated to reflect the 5%
stock dividends paid during fiscal 1995 and fiscal 1994.

STATEMENT OF CASH FLOWS  For purposes of reporting cash flows, 
cash and cash equivalents include cash and amounts due from banks 
including Federal Home Loan Bank overnight deposits, Federal Home
Loan Bank balance, and Federal funds sold.  Generally, Federal
funds are sold for one-day periods.

(2)   MONEY MARKET INVESTMENTS  

Money market investments generally have maturities of six months
or less.  The following table presents the components of money
market investments:

SEPTEMBER 30,                            1995             1994
                                             (In Thousands)             

Federal funds sold               $         -          $ 1,000 
Certificates of deposit                  300              200 
FHLB Bank Balance                        356                - 
FHLB Overnight Deposit                28,800                - 
     Total money market investments  $29,456          $ 1,200 

(3)   SECURITIES AVAILABLE FOR SALE

Effective October 1, 1994, the Bank adopted SFAS No. 115 which
requires securities available for sale to be carried at estimated
fair value with the resultant net unrealized gain or loss from
amortized cost reflected as a separate component of stockholders'
equity net of related income taxes. At September 30, 1995, the
net unrealized gain on securities available for sale was $4.3
million or $2.4 million net of income taxes.   Prior to the
adoption of SFAS No. 115, the Bank carried securities available
for sale at the lower of amortized cost or estimated fair value.

There were no securities available for sale at September 30,
1994.  The amortized cost and estimated fair values of securities
available for sale at September 30, 1995 are summarized as
follows:

SEPTEMBER 30, 1995      
                                         GROSS       GROSS   ESTIMATED
                         AMORTIZED  UNREALIZED  UNREALIZED      MARKET
                              COST       GAINS      LOSSES       VALUE
                                          (In Thousands)

Investment Securities
  available for sale:
    United States
      Government
      securities       $    230   $     -        $   (1)       $    229
   Equity Securities     23,626     3,148          (483)         26,291
    Total Investment
      Securities         23,856     3,148          (484)         26,520
 Mortgage Backed
   Securities available
   for sale:
   FHLMC & FNMA         273,811     1,846          (219)         275,438
   CMOs                  24,593        31           (40)          24,584
    Total mortgage-
      backed
      securities        298,404     1,877          (259)         300,022
Total securities
  available for sale  $ 322,260  $  5,025        $ (743)       $ 326,542

The Bank's portfolio of mortgage-backed securities available for
sale had an estimated weighted average expected life of
approximately 3.8 years at September 30, 1995.

U.S. Government securities at September 30, 1995 had contractual
maturities between November 1995 and February 1997.

Accrued interest receivable on securities available for sale was
$3.1 million at September 30, 1995.


(4)   INVESTMENT SECURITIES  

The carrying value and related estimated market value of investment
securities as of September 30, 1995 and 1994 are as follows:

<TABLE>
<CAPTION>

SEPTEMBER 30,                     1995                                           1994
                                 GROSS UN-   GROSS UN-   ESTIMATED             Gross Un-  Gross Un-   Estimated
                      CARRYING   REALIZED    REALIZED       MARKET  Carrying   Realized   Realized    Market
                         VALUE      GAINS      LOSSES        VALUE     Value      Gains     Losses     Value
                                                                (In Thousands)
<S>                     <C>        <C>      <C>        <C>         <C>           <C>       <C>          <C>                   
Bonds and Other
  Debt Securities:
United States
  Government and
  Federal Agencies     $ 62,837   $  13    $  264    $  62,586    $  76,663    $     3    $  3,000    $  73,666 
State and Municipal       1,663       -         -        1,663        1,758         57           -        1,815 
Corporate and other      22,696       -       590       22,106       35,332         77       1,104       34,305 
    Total bonds          87,196      13       854       86,355      113,753        137       4,104      109,786 
 Equity Securities        6,105       -         -        6,105       22,655          -        (436)      22,219 
Less allowance for
  unrealized
  depreciation                -       -         -            -         (436)         -         436            - 
Total equity
  securities              6,105       -         -        6,105       22,219          -           -       22,219 
  Total investment
    securities, net    $ 93,301    $ 13    $  854    $  92,460    $ 135,972    $   137      $4,104    $ 132,005 
</TABLE>

The following is a summary of the carrying value of bonds at September 30,
1995 by remaining term to maturity:

                       UNITED STATES
                       GOVERNMENT                                      ESTIMATED
                       AND FEDERAL    STATE AND   CORPORATE            MARKET
SEPTEMBER 30, 1995     AGENCIES       MUNICIPAL   AND OTHER    TOTAL   VALUE
                                              (In Thousands)

1 year or less          $       -   $       -   $  6,106   $   6,106   $   5,977
Over 1 year to 5 years          -         483     13,333      13,816      13,277
Over 5 years to 10 years   37,837           -      2,007      39,844      39,808
Over 10 years              25,000       1,180      1,250      27,430      27,293
  TOTAL                 $  62,837   $   1,663   $ 22,696   $  87,196    $ 86,355


The following is a summary of interest and dividend income by  type of
investment security for the years ended:

   SEPTEMBER 30,                      1995         1994        1993
                                              (In Thousands)

   U.S. Government and 
     Federal Agencies              $  5,422      $ 2,172    $   310
   State and Municipal                  147          155        999
   Corporate and other                1,981        2,974      3,022
   Equity Securities                  1,414          863        414
     Total                         $  8,964      $ 6,164    $ 4,745 

(5)   MORTGAGE-BACKED SECURITIES  

The carrying values and estimated market values of mortgage-backed
securities at September 30, 1995 and 1994 are summarized as follows:


<TABLE>
<CAPTION>

1995 CARRYING VALUE
PRINCIPAL BALANCES         GNMA       FNMA        FHLMC        CMO       OTHER       TOTAL  
                                                     (IN THOUSANDS)
<S>                     <C>        <C>          <C>        <C>         <C>       <C>        

Fixed-rate              $  8,130   $  155,499   $  63,089  $  260,310  $  2,221  $  489,249 
Variable-rate                  -       91,361           -           -    63,258     154,619 

 Total principal balance   8,130      246,860      63,089     260,310    65,479     643,868 
Unamortized Premium
  Fixed-rate                   -        2,607         822       2,017         -       5,446 
    Variable-rate              -        2,655           -           -         -       2,655 
 Total premium                 -        5,262         822       2,017         -       8,101 
Unamortized Discount
  Fixed-rate                   -           28          69         697         -         794 
    Variable-rate              -            -           -           -        22          22 
 Total discount                -           28          69         697        22         816 
Total mortgage-backed, net 8,130      252,094      63,842     261,630    65,457     651,153 
Gross unrealized gains       136          522         285           -        41         984 
Gross unrealized losses       (1)      (2,353)       (550)     (5,673)     (696)     (9,273)
Estimated market value  $  8,265   $  250,263   $  63,577  $  255,957  $ 64,802  $  642,864 

1994 Carrying Value
Principal Balances         GNMA       FNMA        FHLMC        CMO      OTHER        TOTAL  
                                           (         In Thousands)

Fixed-rate              $  9,125   $  183,474   $ 224,983  $  307,089  $  3,812  $  728,483 

Variable-rate                  -       96,151           -           -    20,434     116,585 
 Total principal
   balance                 9,125      279,625     224,983     307,089    24,246     845,068 
Unamortized Premium
  Fixed-rate                   -        3,601       5,670       2,946         -      12,217 
    Variable-rate              -        2,821           -           -         -       2,821 

 Total premium                 -        6,422       5,670       2,946         -      15,038 
Unamortized Discount
  Fixed-rate                   -           44         370         963         -       1,377 

    Variable-rate              -            -           -           -        29          29 
 Total discount                -           44         370         963        29       1,406 
Total mortgage-backed, net  9,125     286,003     230,283     309,072    24,217     858,700 
Gross unrealized gains          7         207         963          85        41       1,303 
Gross unrealized losses       (90)    (10,214)     (4,586)    (18,144)     (303)    (33,337)
Estimated market value    $ 9,042  $  275,996  $  226,660  $  291,013  $ 23,955  $  826,666 

</TABLE>


(6)   LOANS  
The composition of the loan portfolio is summarized as follows:

SEPTEMBER 30,                          1995            1994 
                                          (In Thousands)
Mortgage loans:
  Conventional:
      One-to four-family            $285,161         $322,751 
      Commercial                      80,212           89,961 
      Multi-family                    45,286           50,027 
      Construction loans                 211              931 
FHA-insured and VA-guaranteed         13,120           16,151 
Unamortized purchase premium, net      2,537            3,483 
Other deferred discounts and
  deferred fees, net                    (437)            (690)
       Mortgage loans                426,090          482,614 
       Other loans                     6,090            7,269 
Total loans                          432,180          489,883 
 
  Less:  Allowance for loan losses    (6,417)         (11,178)
Total Loans, net                    $425,763         $478,705 

The Bank's loan portfolio is varied as to type, geographic
location, borrower concentration and fixed or adjustable interest
rates.  The Bank's lending policy generally requires maximum loan
to value ratios of 80% for one-to four-family residential loans
and 65% for multi-family and commercial real estate loans.  At
September 30, 1995 approximately $370 million and $32 million of
the Bank's real estate loans were secured by properties located
in the New York metropolitan area and California, respectively,
and, as such, a substantial portion of the Bank's borrowers'
ability to honor their contracts and increases or decreases in
market value of the real estate collateralizing such loans may be
significantly affected by the level of economic activity of these
regions.

The Bank services mortgage loans for third parties, primarily 
the FNMA and FHLMC, as well as certain other investors, and the
unpaid principal balance of such serviced loans totalled
approximately $53 million and $65 million at September 30, 1995
and 1994, respectively.  Custodial escrow balances maintained in
connection with such loans amounted to $4.1 million and $4.4
million at the same respective dates.  

(7)   ALLOWANCE FOR LOAN LOSSES 
The following table summarizes activity in the allowance for loan
losses for the years ended September 30, 1995, 1994 and 1993:

SEPTEMBER 30,                    1995        1994        1993 
                                       (In Thousands)
Balance, beginning of year     $11,178      $11,114     $15,012 
Provision charged to
  operations                     2,825        3,550      16,308 
Loans charged-off               (5,477)      (2,144)     (8,410)
Charge-off due to sale
  of loans
                                (2,156)           -      (9,069)
Charge-off due to
  transfer of loans to
  loans held for sale                -            -      (1,894)
Charge-off due to transfer
  of loans to OREO                (225)      (1,846)     (1,113)
Recoveries                         272          504         280 

Balance, end of year          $  6,417      $11,178     $11,114 

Non-accrual loans and renegotiated loans for which interest has
been reduced totalled approximately $14.3 million, $20.7 million
and $22.9 million at September 30, 1995, 1994 and 1993,
respectively.  Interest income would have increased by $1.3
million, $1.6 million and $1.7 million for the years ended
September 30, 1995, 1994 and 1993, respectively, if interest on
non-accrual and restructured loans had been accrued under their
original terms.  The Bank recorded interest income of $.9
million, $.8 million and $.8 million on such loans for the years
ended September 30, 1995, 1994 and 1993, respectively.

     (8)   OTHER REAL ESTATE OWNED

     Other real estate owned is summarized as follows:

     SEPTEMBER 30,                           1995             1994 
                                                (In Thousands)

     Land                                $  2,830          $14,460 
     Commercial real estate                   466              844 
     One-to four-family                       283              289 
     Multi-family                               -              315 
     Less: Allowance for OREO              (1,064)          (7,539)
     Total Other Real Estate Owned       $  2,515         $  8,369 


     The following table summarizes activity in the allowance for OREO
     for the years ended September 30, 1995, 1994 and 1993:

     SEPTEMBER 30,                   1995         1994        1993 
                                            (In Thousands)
     Balance, beginning of year   $ 7,539       $9,050     $   -  
     Provision charged to
       operations                     323          780       9,500 
     Charge off due to sale 
       of OREO                     (6,798)      (2,291)       (450)
     Balance, end of year         $ 1,064       $7,539     $ 9,050 


     (9)   DEPOSITS
     Deposits at September 30, 1995 and 1994 are summarized as
     follows:

     SEPTEMBER 30,                            1995            1994 
                                                (In Thousands)
     NOW accounts                   $      19,869      $     19,072
     Money market accounts                 55,806            64,747
     Checking accounts                     35,759            32,184
     Savings accounts                     576,593           627,707
     Time deposits                        508,263           442,103
     Other                                  2,787             5,696
     Total deposits                   $ 1,199,077        $1,191,509

     At September 30, 1995 and 1994 the aggregate amount of time
     deposits in denominations of $100,000 or more amounted to
     approximately $30.5 million and $21.8 million, respectively.

     Interest expense on deposits for the years ended September 30, 
     1995, 1994 and 1993 are summarized as follows:

     SEPTEMBER 30,                    1995         1994        1993
                                            (In Thousands)
     NOW accounts              $      236    $      247  $      373
     Money market accounts          1,586         1,534       2,146
     Savings accounts              14,335        14,272      18,148
     Time deposits                 23,813        19,336      21,173
     Other                            202           213         257
     Total interest expense      $ 40,172      $ 35,602    $ 42,097

     The following is a summary of time deposits at September 30, 1995
     by remaining term to maturity by the weighted average interest
     rate being paid on such deposits:

AMOUNTS AT          LESS THAN  MORE THAN ONE   MORE THAN TWO    MORE THAN
SEPTEMBER 30, 1995  ONE        YEAR BUT LESS   YEARS BUT LESS   THREE   
MATURING            YEAR       THAN TWO YEARS  THAN THREE YEARS YEARS    TOTAL
                                   (Dollars in Thousands)

Total maturities    $309,907     $91,231         $33,158    $73,967   $508,263

Weighted Average 
  Interest Rate       5.30%       5.76%            5.73%     6.67%      5.61%

     (10) BORROWED FUNDS
     As of September 30, 1995, securities sold under repurchase
     agreements amounted to $251.0 million as compared to borrowings
     outstanding of $226.9 on September 30, 1994. The Bank may sell
     securities to broker/dealers under agreements to repurchase the
     same securities within a predetermined period of time (reverse
     repurchase agreements). These agreements are accounted for as
     financing transactions. Accordingly, the collateral securities
     continue to be carried as an asset, and a liability is
     established for the transaction proceeds. The following table
     presents activity concerning such borrowings for the year ended
     September 30, 1995:

                                              (Dollars in Thousands) 
     Average balance during the year                 $248,897 
     Maximum month-end balance during the year        339,000 
     Average interest rate during the year               6.05%

     (11)  FEDERAL, STATE AND LOCAL TAXES  

     The components of income tax expense (benefit) are as follows:

     YEARS ENDED SEPTEMBER 30,             1995      1994     1993 
                                               (In Thousands)

     Federal-current                  $   2,603   $  4,115  $   891 
     Federal-deferred                     5,131      2,399   (4,385)
     State and local-current              1,344      2,144      226 
     State and local-deferred             2,293        918     (693)
            
     Total tax expense (benefit)       $ 11,371   $  9,576  $ (3,961)

     The reconciliation of the expected Federal income tax expense
     (benefit) at the statutory tax rate to the actual expense
     follows:

     YEARS ENDED SEPTEMBER 30,             1995      1994      1993
                                               (In Thousands)
     Federal income tax expense
       (benefit) computed 
       by applying the statutory
       rate to income (loss)
       before income taxes              $  9,267    $8,030   $(7,493)
     State and local income
       taxes (benefit)
       net of Federal taxes (benefit)      2,364     1,990    (1,084)
     Adjustment to reflect change
       in tax rates                            -       252         - 
     Dividend received deduction            (135)      (64)      (81)
     Amortization of goodwill                  -         -     3,465 
     Tax exempt interest                     (52)      (54)      (63)
     Other, net                              (73)     (578)      119 
     Valuation allowance                       -         -     1,176 
      Actual income tax expense 
        (benefit)                       $ 11,371    $9,576   $(3,961)


     The tax effects of temporary differences that give rise to
     significant portions of the deferred tax assets and deferred tax
     liabilities included in other assets at September 30, 1995 and
     1994 are as follows:

     SEPTEMBER 30,                                1995          1994 
                                                    (In Thousands)
     Deferred tax assets:
       Allowance for loan losses               $ 2,863       $ 5,018 
       Allowance for OREO losses                   475         3,384 
       Nonaccrual of interest                      247           338 
       Postretirement benefits costs             1,053         1,165 
       Discount on mortgages acquired              313           408 
       Deferred loan fees                          192           247 
       Other                                       565           735 
      Total gross deferred tax assets            5,708        11,295 
      Less valuation allowance                  (1,176)       (1,176)
      Deferred tax assets, net                   4,532        10,119 

     Deferred tax liabilities:
       Basis differences of assets
         acquired in business combination       (1,268)       (1,298)
       Mortgage servicing rights                   (71)         (112)
       Unrealized appreciation on securities
         available for sale                     (1,922)            - 
       Other                                       (39)          (53)
      Total gross deferred tax liabilities      (3,300)       (1,463)
     Net deferred tax asset                    $ 1,232       $ 8,656 

     If certain definitional tests and other conditions are met, 
     the Bank is allowed a special bad debt deduction in determining its
     taxable income for Federal income tax purposes, based upon either
     specified experience formulas or a percentage of its taxable
     income, after utilization of available net operating loss
     carryforwards, if any.  The Bank has used the experience method
     for the fiscal years 1993 and 1994 and expects to use this method
     for fiscal year 1995.   

     At September 30, 1995, the Bank's bad debt reserve on qualifying
     real property loans for Federal income tax purposes approximated
     $23.0 million.  Any charges to this reserve for other than bad
     debt on a qualified real property loan would create income for
     tax purposes only, which would be subject to the corporate income
     tax rate in effect at that time.  However,  management does not
     contemplate that amounts allocated to bad debt deductions will be
     used in any manner that would create income tax liabilities. 

     The Bank files New York State franchise and New York City 
     financial corporation tax returns for fiscal periods identical to 
     its Federal income tax return.  The Bank's tax liability for each 
     year is the greater of a tax based on "entire net income," 
     "alternative entire net income," "taxable assets" or a minimum
     tax.  A special bad debt deduction based on a percentage of
     taxable income (currently at 32%) is allowed if the Bank meets
     certain definitional tests and conditions.  The Bank's provision
     for New York State and New York City taxes is based on "entire
     net income" for the fiscal years ended September 30, 1995 and
     1994.  For fiscal 1993, the Bank's provision for New York State
     taxes was based on "taxable assets" and the provision for New
     York City taxes was based on "entire net income".  The Bank is
     subject to a temporary surcharge based upon New York State tax
     liability. 

     (12)  COMMITMENTS AND CONTINGENCIES  
     In the normal course of the Bank's business, there are various
     outstanding legal proceedings.  In the opinion of management,
     after consultation with legal counsel, the financial position of
     the Bank will not be materially affected as a result of the
     outcome of such legal proceedings.
          
     The principal commitments and contingent liabilities of the Bank
     are discussed below.

     LOAN COMMITMENTS At September 30, 1995, outstanding commitments 
     made by the Bank to originate or acquire mortgage loans and other
     loans approximated $3.4 million. These commitments mature within
     six months and are principally for loans with interest rates
     which  float or which are adjustable at periodic intervals, or
     loans with fixed-rates which mature within five years.  Such
     commitments have fixed expirations and consequently, may not
     represent future cash requirements.  

     LEASE COMMITMENTS The Bank has entered into non-cancelable 
     operating lease agreements for bank equipment having  expiration
     dates not greater than one year. In connection with its
     acquisition of two branches the Bank assumed two lease agreements
     for bank premises. One has an expiration date of May 31, 1996
     with a rental expense through such date of $16,600.  The other
     lease agreement expires in mid-1997, contains a renewal option
     and has a minimum annual rental expense of $22,425 per year, plus
     certain other  expenses including real estate taxes.  The Bank
     expects to renew such agreements at expiration in the normal
     course of business.

     Occupancy and equipment expense includes rental expense of 
     $51,000, $72,000 and $128,000 for the years ended September 30, 
     1995, 1994 and 1993 respectively.

     (13)  BENEFIT PLANS  
     RETIREMENT PLAN The Bank's retirement plan covers substantially
     all of the full-time employees of the Bank.  The plan is a
     defined benefit pension plan.  Substantially all full-time
     employees are eligible after one year of service provided they
     are at least 21 years of age.  The benefits are an annual amount
     equal to 2.5% of average highest earnings (W-2 compensation over
     the highest 36 consecutive months, within the final 120
     consecutive months of credited service), multiplied by the number
     of years and any fraction thereof of credited service, not to
     exceed 30 years, less 1.67% of the participant's Social Security
     benefit multiplied by the number of years and any fraction
     thereof of credited service (up to a maximum of 30 years),
     subject to certain limitations.

     Pension expense for the years ended September 30, 1995, 1994 and
     1993 was $214,000, $221,000 and $53,000, respectively.

     The status of the pension plan at the valuation dates of
     September 30, 1995 and 1994 was as follows:

     SEPTEMBER 30,                           1995                1994
                                                 (In Thousands)
     ACTUARIAL PRESENT VALUE OF 
       BENEFIT OBLIGATIONS:
       Vested                             $ 14,077           $ 12,832 
       Non-vested                              391                356 
     Total accumulated benefit
       obligation                         $ 14,468           $ 13,188 
     Actuarial present value of
       projected benefit obligation
       for service rendered to date       $ 15,824           $ 14,425 
     Plan assets at fair value, 
       primarily listed stocks, and
       US government obligations            18,768             16,317 
     Plan assets in excess of
       projected benefit obligation          2,944              1,892 
     Unrecognized past service liability      463                538 
     Unrecognized (gain)                   (3,047)            (1,707)
     Unamortized transition net asset
       being amortized over 8.9 years        (268)               (60)
     Prepaid pension expense              $    92         $      306 

     NET PENSION EXPENSE FOR THE YEARS
       ENDED SEPTEMBER 30,
        1995 AND 1994 INCLUDED THE 
          FOLLOWING COMPONENTS:
     Service cost-benefits earned
       during the period                  $   412         $      512 
     Interest cost on projected
       benefit obligation                   1,145              1,109 
     Expected return on plan assets        (1,261)            (1,340)
     Net amortization and deferral            (82)               (60)
     Net periodic pension expense         $   214         $      221 

     The discount rate used in determining the projected benefit 
     obligation for the years ended September 30, 1995 and 1994 was
     8.25% and 7.00%, respectively.  The expected long-term rate of
     return on assets was 8% and the rate of increase in compensation
     levels was estimated at 6.0% and 5.5% for the years ended
     September 30, 1995 and 1994.

     INCENTIVE SAVINGS PLAN The Bank maintains an incentive savings
     plan (the "401(k) Plan"), which is a defined contribution plan
     providing for contributions to several trust funds by both the
     Bank and its employees.  Employees are eligible to join the
     401(k) Plan upon completion of one year's service.  Plan
     participants may make contributions to the 401(k) Plan in amounts
     ranging from 1% to 6% of their compensation.  The Bank matches
     the employee's contribution at the rate of 50% during the first
     two years of an employee's participation and 100% thereafter. 
     Incentive savings expense, which is included in compensation and
     benefits, amounted to $302,000, $292,000 and $272,000 for the
     years ended September 30, 1995, 1994 and 1993, respectively.

     BENEFIT PRESERVATION PLAN
     The Bank adopted, effective October 1, 1993, an unfunded, non-
     qualified Benefit Preservation Plan ("BPP") for certain senior
     officers of the Bank to compensate such individuals who
     participate in the Retirement Plan and the 401(k) Plan for
     benefits lost under such plans by reason of benefit limits
     imposed by Sections 415, 401(a) (17) and 402(g) of the Internal
     Revenue Code.  The Bank expensed $94,000 and $100,000 in respect
     of the BPP in fiscal 1995 and 1994, respectively.

     HEALTH CARE AND LIFE INSURANCE In fiscal 1994, the Bank adopted
     SFAS No. 106, Employers' Accounting for Postretirement Benefits
     Other Than Pensions.  SFAS No. 106 principally focuses on health
     care benefits to an employee and the employee's beneficiaries and
     covered dependents, although it applies to all forms of post-
     retirement benefits other than pensions.  The adoption has
     changed the Bank's practice of accounting for these benefits from
     the cash basis to the accrual basis, which recognizes the expense
     during the years that the employee renders the necessary service.

     The Bank currently provides postretirement benefits other than
     pensions in the form of health care and life insurance.  The
     benefits cover retirees aged 60 and over with a minimum of 10
     years of service who currently collect their pension and were
     hired prior to February 1, 1991.  Retirees make co-payments for
     medical coverage and are subject to deductibles.  

     The following table sets forth the composition of the accrued
     postretirement benefit cost recognized in the Consolidated
     Statements of Financial Condition at September 30, 1995 and 1994:

     SEPTEMBER 30,                          1995               1994
                                                 (In Thousands)
     ACCUMULATED POSTRETIREMENT BENEFITS
       OBLIGATIONS("APBO"):
      Retirees                           $ (1,052)          $ (1,018)
      Active Plan Participants               (526)              (429)
      APBO in excess of plan assets        (1,578)            (1,447)
     Unrecognized net loss                    664                589 
     Unrecognized past service liability   (1,348)            (1,456)
      Accrued postretirement benefit cost $(2,262)           $(2,314)

     Net periodic postretirement benefit cost included the following
     components for the fiscal years ended September 30, 1995 and
     1994:

     SEPTEMBER 30,                            1995            1994   
                                                 (In Thousands)
     Service cost-benefits earned during
       the period                         $    25            $    44 
     Interest cost on APBO                    117                244 
     Amortization of unrecognized loss         28                  - 
     Amortization of unrecognized 
       past service liability                (108)                 - 

     Net periodic postretirement 
       benefit cost                        $   62            $   288 

     For measurement purposes, the average annual rate of increase in
     the per capita cost of covered health benefits was assumed to be
     .5% for fiscal 1995 and was assumed to increase to 5.5% in fiscal
     2005 and remain at that level thereafter.  Increasing the assumed
     health care cost trend rates by 1.0% in each year would have no
     effect on the APBO and the aggregate of the service and interest
     cost components of the net periodic postretirement benefit cost
     for fiscal 1995.  The Bank utilized a 7.5% weighted average
     discount rate in determining the APBO. In the calculation of the
     APBO for the postretirement life insurance plan, the Bank
     utilized a 5.5% annual rate of increase in future compensation
     levels. 

     The expense of providing postretirement benefits other than
     pensions to retirees amounted to approximately $62,000 in fiscal
     1995 and $288,000 in fiscal 1994.

     (14)  STOCK CONVERSION, SHAREHOLDERS' EQUITY AND 
           REGULATORY CAPITAL  

     Pursuant to a Plan of Conversion adopted by the Bank's Board of 
     Directors in 1985, the Bank established a liquidation account in
     the amount of $31.9 million, the total net worth of the Bank at
     December 31, 1985, for the benefit of all eligible account
     holders who continue to maintain their deposits in the Bank.  In
     the event of future liquidation of the Bank (and only in such
     event), an eligible account holder will be entitled to receive a
     distribution from the liquidation account prior to any payments
     to holders of common stock.  The total amount of the liquidation
     account is  reduced by an amount proportionate to the decrease in
     the deposit balances of eligible account holders.  Richmond Hill
     Savings Bank was subject to these same requirements and its
     liquidation account continues to be maintained. At September 30,
     1995, the remaining balance of the liquidation account for the
     combined banks was approximately $4.3 million.

     Payments of dividends by the Bank on its common stock are 
     subject to various restrictions.  According to New York State
     Banking Law, dividends may be declared and paid only out of net
     profits of the Bank.  The approval of the Superintendent of Banks
     of the State of New York is required if the total of all
     dividends declared in any calendar year will exceed net profit
     for that year plus the retained net profits of the proceeding two
     years, as defined in the regulations.

     The Federal Deposit Insurance Corporation Improvement Act of 1991
     ("FDICIA") was signed into law on December 19, 1991.  FDICIA
     imposed a number of new mandatory supervisory and regulatory
     measures.  

     The FDICIA requires financial institutions to take certain 
     actions relating to their internal operations, including:
     providing annual reports on financial condition and management to
     the appropriate federal banking regulators, having an annual 
     independent audit of financial statements performed and
     establishing an independent audit committee comprised solely of
     outside directors.

     The Bank is subject to certain capital requirements established 
     by the Federal Deposit Insurance Corporation ("FDIC").  In
     December 1992, the FDIC, jointly with other Bank regulatory
     agencies, issued regulations implementing the prompt  correction
     provisions of the FDICIA.  The regulation defines the capital
     categories.

     Insofar as applicable to banks, the FDIC requires the most highly
     rated banks to have a leverage ratio to assets of at least 3% and
     other banking organizations are required to maintain higher
     levels (100 to 200 basis points), based on their particular
     circumstances, as defined in the regulation.  

     The Bank is required to meet certain capital to risk-weighted
     asset ratios.  Generally, the Bank is required to maintain a
     capital to risk-based asset ratio of 8% as more fully defined in
     the regulations.  

     As of September 30, 1995, North Side complied with all capital 
     levels required by the FDIC and all such ratios are in the well
     capitalized category.  The Bank's total risk-based ratio,  Tier I
     risk-based ratio and leverage ratio were 16.89%, 15.98% and 7.02%
     (unaudited), respectively at September 30, 1995.

     (15)  STOCK OPTION AND MANAGEMENT DEVELOPMENT AND 
           RECOGNITION PLANS  

     STOCK OPTION PLAN North Side Savings Bank's Long-Term Incentive
     and Capital Accumulation Plan for the benefit of officers and
     employees of the Bank took effect upon conversion of the Bank to
     the stock form in 1986. The Board of Directors of the Bank in
     October 1993 adopted, and the Bank's stockholders subsequently
     approved an Amended and Restated Long-Term Incentive and Capital
     Accumulation Plan (the "Option Plan"), which, among other things,
     authorized an additional 243,934 options to be available for
     grants to officers and employees of the Bank.

     Options heretofore granted under the Option Plan generally vest
     at the rate of 20% per year (beginning generally on the first
     anniversary of each grant), are exercisable over a ten year
     period, are not transferable, and will terminate within a period
     of time following termination of employment with the Bank or its
     subsidiaries.

     A summary of the stock options activity is as follows:

                               Options                     Range of
     Description               Available      Options      Option Price
     and Year                  For Grant    Outstanding    Per Share (1)

     SEPTEMBER 30, 1992        47,016        127,312     $4.53  - $10.00
     Adjustment for 5% 
       stock dividend           2,484         6,122      
     Granted                  (52,050)       52,050      15.65  -  15.65
     Exercised                      -        (8,828)      9.52  -  10.00
     Canceled                   2,550        (2,550)      9.52  -  10.00

     SEPTEMBER 30, 1993             -       174,106       4.53  -  15.65
     Additional shares
       authorized 1/24/94     243,934             - 
     Adjustment for 5%
       stock  dividend          6,274        14,460       4.53  -  17.69
     Granted                 (118,481)      118,481      17.69  -  17.69
     Exercised                      -       (29,189)      4.76  -  16.43
     Canceled                   1,063        (1,063)      4.76  -  17.69

     SEPTEMBER 30, 1994       132,790       276,795       4.53  -  17.69
     Adjustment for 5%
      stock dividend            6,145        14,285       4.53  -  17.69
     Granted                   (9,900)         9,900     17.69  -  17.69
     Exercised                      -        (11,632)     4.53  -  17.69
     Canceled                   2,484        (2,484)     15.65  -  17.69

     SEPTEMBER 30, 1995       131,519       286,864      $4.53  - $17.69

     (1)  Exercise prices adjusted as applicable to reflect 5% stock
     dividends paid in June 1993, June 1994 and March 1995.

     MANAGEMENT DEVELOPMENT AND RECOGNITION PLAN The Bank has a
     Management Development and  Recognition Plan (the "Management
     Plan"), the objective of which is to enable the Bank to retain
     its corporate officers and key  employees.  All salaried
     employees of the Bank and its subsidiaries are eligible to
     receive benefits under the Management Plan, although benefits
     have been provided primarily to officers and key management
     employees, as determined, with the approval of the Board of
     Directors, by the Stock and Executive Compensation Committee of
     the Board of Directors ("the Committee"), a committee comprised
     of non-employee Directors who administer the Management Plan.

     Awards are in the form of Common Stock held in trust by the
     Management Plan for the benefit of participants pending the
     vesting of such shares, generally in 33-1/3% or 20% increments
     over three or five years.  The Management Plan is authorized to
     invest in shares of Common Stock in an amount not to exceed 10%
     of the outstanding shares of Common Stock.  Compensation expense
     in the amount of the fair market value of the common stock at the
     date of the grant is recognized pro rata over the periods during
     which the shares are payable.  The Board of Directors can
     terminate the Management Plan at any time.  The Board of
     Directors awarded  grants of 36,506 shares during the year ended
     September 30, 1995, which are all the shares of Common Stock
     currently held by the Management Plan.  No grants were awarded
     during the years ended September 30, 1994 and 1993.  Stock
     compensation expense amounted to $125,000, $121,000 and $162,000
     for the years ended September 30, 1995, 1994 and 1993,
     respectively.

     (16)  FAIR VALUE OF FINANCIAL INSTRUMENTS
     Statement of Financial Accounting Standards No.107, "Disclosures
     about Fair Value of Financial Instruments" ("SFAS NO.107"), as
     amended by SFAS No. 119, "Disclosures about Derivative Financial
     Instruments and Fair Value of Financial Instruments," requires
     disclosure of the fair value of financial instruments, both
     assets and liabilities whether recognized or not recognized, in
     the consolidated Statements of Condition, for which it is
     practicable to estimate fair value as of the Statements of
     Condition date. Changes in market conditions subsequent to that
     date are not reflected.  SFAS No. 107 has no effect on financial
     position or results of operations in the current year or any
     future period.  Furthermore, the results of implementing SFAS No.
     107 are not representative of the Bank's total value.

     When quoted market prices are not available, SFAS No.107 permits
     using the present value of anticipated future cash flows.  In
     that regard, the estimated fair value will be affected by
     prepayment and discount rate assumptions.  Such method may not
     provide the actual proceeds which would be realized in the
     ultimate sale of the financial instrument.

     SEPTEMBER 30,                   1995                1994

                               CARRYING  ESTIMATED  Carrying   Estimated
                               VALUE     FAIR VALUE Value      Fair Value
                                            (In Thousands)
     FINANCIAL ASSETS: 
      Cash and due from banks   $ 11,530 $ 11,530  $ 12,333   $ 12,333  
      Money market investments    29,456   29,456     1,200      1,200  
     Securities available for
       sale                      326,542  326,542         -          -  
      Investment securities       93,301   92,460   135,972    132,005  
        Federal Home Loan
          Bank stock               9,430     9,430        -          -  
      Mortgage-backed
        securities               651,153   642,864  858,700    826,666  
        Loans, net               425,763   423,354  478,705    467,631  
        Accrued interest
          receivable              13,230    13,230    12,533    12,533  

     FINANCIAL LIABILITIES:                    
        Deposits               1,199,077 1,202,964 1,191,509 1,193,470  
        Mortgage escrow 
          payments                 4,607     4,607     4,372     4,372  
        Borrowed funds           251,000   250,576   226,875   226,875  
        Accrued interest payable   1,505     1,505     2,038     2,038  
      Outstanding Commitments      3,448     3,448     2,821     2,821  

     The following methods and assumptions were used to estimate the
     fair value of each class of financial instruments for which it is
     practical to estimate that value:

     CASH AND SHORT-TERM INVESTMENTS
      The carrying amount of cash and due from banks, money market
     investments, and accrued interest receivable approximates fair
     value.

     SECURITIES
      The estimated fair value of securities available for sale,
     investment securities and mortgage-backed securities are based on
     quoted market prices as published by various quotation services
     or, if quoted market prices are not available, on dealer quotes. 
     The carrying value of the FHLB stock approximates fair value
     since these securities do not present credit concerns and are
     redeemable at cost from the issuer only.

     LOAN RECEIVABLES AND COMMITMENTS TO EXTEND CREDIT 
      Certain homogeneous categories of loans, such as one-to four-
     family mortgages and co-operative apartment loans, have been
     valued on a pooled basis using market prices for securities
     backed by loans with similar characteristics.  The fair value of
     other types of loans and commitments to extend credit are
     estimated by discounting the future cash flows using the current
     rates at which similar loans would be made to borrowers with
     similar credit risks and for the same remaining maturities.  For
     potential problem loans, the present value result is separately
     downward adjusted consistent with management's assumptions in
     evaluating the adequacy of the allowance for loan losses.

     DEPOSIT LIABILITIES AND BORROWINGS 
      Carrying amount is a reasonable estimate of fair value for
     savings, demand deposit and money market accounts.  Fair value of
     certificates of deposit and borrowings are estimated by
     discounting the future cash flows using the rates currently
     offered for deposits of similar remaining maturities.  Carrying
     amount of mortgage escrow payments, accrued interest payable and
     outstanding commitments approximate fair value.

     (17) RECENT ACCOUNTING PRONOUNCEMENTS     

     ACCOUNTING BY CREDITORS FOR IMPAIRMENT OF A LOAN  In June 1993,
     the Financial Accounting Standards Board ("FASB") issued
     Statement of Financial Accounting Standards No. 114 "Accounting
     by Creditors for Impairment of a Loan" ("SFAS No. 114"), which is
     effective for fiscal years beginning after December 15, 1994. 
     The statement generally would require all creditors to account

     for impaired loans, except those loans that are accounted for at
     fair value or at the lower of cost or fair value, at the present
     value of the expected future cash flows discounted at the loan's
     effective interest rate or at the fair value of the loan's
     collateral if the loan is collateral dependent.  SFAS No. 114
     also provides that in-substance foreclosed loans should not be
     included in Real Estate Owned for financial reporting purposes
     but, rather, should be included in the loan portfolio.  In
     October 1994, the FASB issued SFAS No. 118, "Accounting by
     Creditors for Impairment of a Loan-Income Recognition and
     Disclosures".  This statement applies to all creditors and amends
     SFAS No. 114.  SFAS No. 118 eliminates the income recognition
     provisions that had been included in SFAS No. 114.  Creditors are
     permitted to use existing methods for recognizing interest income
     on impaired loans.  SFAS No. 118 requires that an entity disclose
     its policy for recognizing interest income on impaired loans,
     including how cash receipts are recorded.  The Bank adopted SFAS
     Nos. 114 and 118 on October 1, 1995.  The adoption did not have a
     material impact on the Bank's financial statements. 

     ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-
     LIVED ASSETS TO BE DISPOSED OF  In March 1995, the FASB issued
     SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets
     and for Long-Lived Assets to Be Disposed Of" ("SFAS No. 121"). 
     SFAS No. 121 is effective for fiscal years beginning after
     December 15, 1995 and establishes accounting standards for the
     impairment of long-lived assets, certain identifiable
     intangibles, and goodwill related to those assets to be held and
     used and for long-lived assets and certain identifiable
     intangibles to be disposed of.  This statement requires that
     long-lived assets and certain identifiable intangibles to be held
     and used by an entity be reviewed for impairment whenever events
     or changes in circumstances indicate that the carrying amount of
     an asset may not be recoverable.  The Bank does not expect SFAS
     No. 121 to have a significant effect on its financial statements.

     ACCOUNTING FOR MORTGAGE SERVICING RIGHTS  In May 1995 the FASB
     issued SFAS No. 122, " Accounting for Mortgage Servicing Rights"
     ("SFAS No. 122").  SFAS No. 122 is effective for fiscal years
     beginning after December 15, 1995 and requires that mortgage
     banking enterprises recognize as separate assets the rights to
     service mortgage loans regardless of whether such rights are
     obtained through the direct purchase of servicing rights or from
     the origination of mortgage loans intended to be sold with
     servicing retained.  SFAS No. 122 also requires assessments of
     capitalized servicing rights for impairment based on the fair
     value of those rights.  Based upon the extent of the it's current
     mortgage banking activities, the Bank does not expect SFAS No.
     122 to have a significant effect on its financial statements. 

     ACCOUNTING FOR STOCK-BASED COMPENSATION   In October 1995, the
     FASB issued SFAS No. 123, "Accounting for Stock-Based
     Compensation"("SFAS No. 123").  SFAS No. 123 establishes a fair
     value based method of accounting for stock-based compensation
     arrangements with employees, rather than the intrinsic value
     based method that is contained in APB Opinion No. 25 ("Opinion
     25").  However, SFAS No. 123 does not require an entity to adopt
     the new fair value based method for purposes of preparing its
     basic financial statements.  Entities are allowed (1) to continue
     to use the Opinion 25 method or (2) to adopt the SFAS No. 123
     fair  value based method.  The SFAS No. 123 fair value based
     method is considered by the FASB to be preferable to the Opinion
     25 method, and thus, once the fair value based method is adopted,
     an entity cannot change back to the Opinion 25 method.  SFAS No.
     123 applies to all transactions in which an entity acquires goods
     or services by issuing equity instruments or by incurring
     liabilities where the payment amounts are based on the entity's
     common stock price, except for employee stock ownership plans. 
     For entities not adopting the Statement No.123 fair value based
     method, Statement No.123 requires the entity to display in the
     footnotes to the financial statements pro forma net income and
     earnings per share information as if the fair value based method
     had been adopted.  The accounting requirements of SFAS No. 123
     are effective for transactions entered into in fiscal years that
     begin after December 15, 1995, though they may be adopted on
     issuance.  The disclosure requirements are effective for
     financial statements for fiscal years beginning after December
     15, 1995, or for an earlier fiscal year for which SFAS No. 123 is
     initially adopted for recognizing compensation cost.  Management
     continues to assess the impact of SFAS No. 123.


<TABLE>
<CAPTION>


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

FOR THE QUARTER ENDED        12/31/94   3/31/95   6/30/95   9/30/95   12/31/93   3/31/94   6/30/94   9/30/94

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

                                   (Dollars in Thousands, Except Per Share Amounts and Market Prices)

<S>                        <C>       <C>       <C>       <C>         <C>       <C>       <C>       <C>     
Total interest income      $  25,234 $  25,977 $  26,353 $  28,211   $ 22,451  $ 21,049  $ 23,082  $ 24,349
Total interest expense        12,366    13,311    13,902    15,651     10,136     9,323    10,290    11,600
- -----------------------       -------   -------   -------   -------    -------    ------   -------   ------
   Net interest income        12,868    12,666    12,451    12,560     12,315    11,726    12,792    12,749
- ----------------------        -------   -------   -------   -------    -------   -------   -------   ------
Provision for loan losses        850       850       750       375      1,000       850       850       850
Net gain  on redemption
   of securities                   -       169       142        44          -         -         -        -
Net (loss) gain on sale of
    mortgages and OREO          (144)      (11)       46      (411)         6       (36)     (132)      (14)
Gain on sale of bank property      -         -         -         -          -         -         -       356
Other income                     571       535       821       534        722       642       970       594
OREO expense, net                212        11       101       151        142        72       762       249
Other expenses                 5,820     6,051     5,871     5,321      6,332     6,011     6,176     6,453
- --------------                 ------    ------    ------    ------    -------    ------    ------    -----
Income  before provision
  for income taxes             6,413     6,447     6,738     6,880      5,569     5,399     5,842     6,133
Provision  for income taxes    2,819     2,755     2,900     2,897      2,350     2,131     2,456     2,639
- ---------------------------    ------    ------    ------    ------     ------    ------    ------    -----

      Net income            $  3,594  $  3,692  $  3,838  $  3,983   $  3,219  $  3,268  $  3,386  $  3,494
- -----------------           --------- --------- --------- ---------  --------- --------- --------- --------

Primary earnings per share $    0.75 $    0.77 $    0.80 $    0.83   $   0.68 $    0.70 $    0.71 $    0.73
Fully diluted earnings per       (1)       (1)       (1) $    0.80        (1)       (1)       (1)       (1)
share Market price of 
common stock
   High                     $ 22 3/8  $ 22 1/8  $ 24 3/4  $ 31 1/2    $20 3/8   $20        $21 1/2  $ 24 3/4
   Low                      $ 16      $ 17 1/8  $ 20 1/2  $ 23        $16 3/4   $16 3/4    $17      $ 20 3/4

Closing price

      December 1, 1995 $ 30

(1) Fully diluted earnings per share not represented as dilution is less than
3%.
</TABLE>




<TABLE>
<CAPTION>
                                                   SHAREHOLDER INFORMATION

<S>                                                   <C>
CORPORATE HEADQUARTERS:                               North Side Savings Bank

                                                      170 Tulip Avenue
                                                      Floral Park, New York 11001
                                                      (516) 488-6900

STOCK LISTING:                                        The common stock of North Side Savings Bank is traded on the National
                                                      Association of Securities Dealers Automated Quotation System ("NASDAQ")
                                                      National Market, under the symbol " NSBK". As of December 1, 1995 the Bank
                                                      had approximately 650 shareholders of record.

PRICE RANGE OF STOCK:                                 QUARTER ENDED                            HIGH           LOW
                                                      December 31, 1993                    $ 20 3/8       $16 3/4
                                                      March 31, 1994                         20            16 3/4
                                                      June 30, 1994                          21 1/2        17
                                                      September 30, 1994                     24 3/4        20 3/4
                                                      December 31, 1994                      22 3/8        16
                                                      March 31, 1995                         22 1/8        17 1/8
                                                      June 30, 1995                          24 3/4        20 1/2
                                                      September 30, 1995                     31 1/2        23

REGISTRAR AND TRANSFER AGENT:                         American Stock Transfer and Trust  Company
                                                      99 Wall Street
                                                      New York, New York  10005

INVESTOR RELATIONS:                                   Judith A. MacGregor
                                                      Corporate Secretary
                                                      North Side Savings Bank
                                                      170 Tulip Avenue
                                                      Floral Park, New York 11001
                                                      (516) 488-6900

ANNUAL REPORT:                                        The Bank is required to file an Annual Report on Form  F-2 for its fiscal
                                                      year ended September 30, 1995 with the Federal Deposit Insurance
                                                      Corporation ("FDIC").  Shareholders may obtain, free of charge, a copy of
                                                      such annual report (excluding exhibits) by writing to Ms. Judith A.
                                                      MacGregor, North Side Savings Bank, 170 Tulip Avenue, Floral Park, New York
                                                      11001.

ANNUAL SHAREHOLDERS' MEETING:                         The Annual Shareholders' Meeting of North Side Savings Bank will be held
                                                      at 10:00 am, Monday, January 22, 1996 at The New York Helmsley Hotel, 212
                                                      East 42nd Street, New York, New York 10017.

INDEPENDENT AUDITORS:                                 KPMG Peat Marwick LLP
                                                      345 Park Avenue
                                                      New York, N.Y. 10154

                                                      THIS ANNUAL REPORT HAS NOT BEEN REVIEWED, OR CONFIRMED FOR ACCURACY OR
                                                      RELEVANCE, BY THE FEDERAL DEPOSIT INSURANCE CORPORATION.

</TABLE>


CORPORATE DIRECTORY

DIRECTORS

IRVIN L. CHERASHORE
Director of Winchester Group, Inc.

GREG L. COLLINS
President of Incline Capital Group

DONALD C. FLEMING
Executive Vice President and
Chief Financial Officer
of North Side Savings Bank

RICHARD D. GIDRON
Chairman of Dick Gidron Cadillac, Inc.
and Dick Gidron Ford, Inc.

MARGARET M.  HEALY
Principal
PHNetwork

RALPH J. MARINO
Partner
Marino, Bernstein
& LeMarca, P.C.

JOHN J. MURPHY
Senior Vice President and Director of 
Skandia Investment Management, Inc.

THOMAS M. O'BRIEN
Chairman of the Board,
President and Chief Executive Officer 
of North Side Savings Bank

STEPHEN J. SCHILDWACHTER
Field Underwriter
New York Life Insurance Co.

DIRECTOR EMERITUS

ANTHONY F. EARLEY
President
Ce-Tex, Inc.

OFFICERS

THOMAS M. O'BRIEN
Chairman of the Board ,
President and
Chief Executive Officer

DONALD C. FLEMING
Executive Vice President and
Chief Financial Officer

MARTIN J. BRADY
Senior Vice President
Loan Origination

FELIX G. GONZALEZ
Senior Vice President
Loan Servicing

MARIE ALLEVA
Senior Vice President
Retail Banking

ALISSA E. BALLOT
General Counsel

JOSEPH R. KWASNIK
Vice President and
Comptroller

GEORGE D. CARTER
Vice President
Human Resources

JUDITH A. MACGREGOR
Corporate Secretary

KATHLEEN MALLON
Teasurer

STEVEN R. FRESE
Administrative Vice President

SAMY SAPEK
Auditor

E. DUKE OKORIE
Director of Compliance

CHRISTINE J. SANTANGELO
Director of Marketing

JAMES VANELLA
Second Vice President

KENNETH J. SAPANSKI
Second Vice President

KATHLEEN HANRAHAN
Second Vice President

JOHN J. HERNON, JR.
Second Vice President

FRANCES SBLENDORIO
Second Vice President

PAUL DESTEFANO
Director of Security

MARGARET DONATO
Assistant Vice President

JOHN D'ANGELO
Assistant Vice President

MICHAEL GENTILELLA
Assistant Vice President

CATHERINE PANDOLFO
Assistant Vice President

WILLIAM PENTECK
Assistant Treasurer

TANYA MANNING
Assistant Treasurer

PAULA YASLOWITZ
Assistant Treasurer

NANCY CHASE
Assistant Treasurer


BRANCH LOCATIONS

BRONX COUNTY:

S  Main Office
   185 West 231st Street
   Bronx, New York 10463
   Nancy Chase

   Assistant Treasurer and Manager

S  4201 White Plains Road
   Bronx, New York 10466
   Patrick Brown
   Manager

S  3159 Bainbridge Avenue
   Bronx, New York 10467
   Paula Yaslowitz
   Assistant Treasurer and Manager

   1941 Williamsbridge Road
   Bronx, New York 10461
   Nicoletta Cartiglia
   Manager

S  5977 Riverdale Avenue
   Bronx, New York 10471
   Margaret Donato
   Assistant Vice President and
   Manager

S  3030 Buhre Avenue
   Bronx, New York 10461
   Roseann Greco
   Manager

A  725 Co-op City Boulevard
S  Bronx, New York 10475
   Frances Mansi
   Assistant Manager

QUEENS COUNTY:

   114-19 Liberty Avenue
   Richmond Hill, New York 11419
   George Portalatin
   Manager

S  257-03 Hillside Avenue
   Floral Park, New York 11004
   Elaine Russo
   Manager

A  103-42 Lefferts Boulevard
S  Richmond Hill, New York 11419
   Saheed Amin
   Manager

   115-20 Jamaica Avenue
   Richmond Hill, New York 11418
   John D'Angelo
   Assistant Vice President and  Manager

   Public Accommodation Office
A  115-02  Jamaica Avenue
D  Richmond Hill, New York 11418
   Marine Air Terminal
   77-22 21st. Avenue

   East Elmhurst, New York  11370
   Eileen Greer
   Manager

NASSAU COUNTY:

A  170 Tulip Avenue
S  Floral Park, New York 11001
   Ann De Boesche
   Manager

A  1800 Grand Avenue
D  Baldwin, New York 11510
S  Frances Gordis
   Manager

A  2303 Grand Avenue
D  Baldwin, New York 11510
S  Elizabeth Pitelli
   Manager

A  550 Franklin Avenue
D  Franklin Square, New York 11010
S  Catherine Pandolfo
   Assistant Vice President and
   Manager

   SUFFOLK COUNTY:

A  150 North Main Street
D  Sayville, New York 11782
S  Joan Fish
   Manager

   FOR FURTHER BANKING INFORMATION CONTACT CUS- TOMER SERVICE 1-800-548-5699

   HEARING IMPAIRED CUSTOMERS USING TTY/TDD, CALL 1-800-267-4227

"A"  Denotes 24 hour NYCE Banking   Center
"D"  Drive up at this location
"S"  Safe Deposit Boxes at this location

     North Side Savings Bank
     Member FDIC




                   FEDERAL DEPOSIT INSURANCE CORPORATION

                          Washington, D.C.  20429

                                  Form F-4

                              QUARTERLY REPORT

                          UNDER SECTION 13 OF THE
                    SECURITIES EXCHANGE ACT OF 1934 FOR
                    THE QUARTER ENDED DECEMBER 31, 1995

                  FDIC Insurance Certificate Number 16007

                          North Side Savings Bank
              (Exact name of bank as specified in its charter)

                                  New York
       (State or other jurisdiction of incorporation or organization)

                                 13-1723204
                     (IRS Employer Identification No.)

                  170 Tulip Avenue, Floral Park, New York 
                  (Address of principal executive offices)

                                   11001 
                                 (Zip Code)

                               (516) 488-6900
               (Bank's telephone number, including area code)

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

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

          Securities registered pursuant to Section 12(g) of the
          Securities Exchange Act of 1934:  Common Stock, par value
          $1.00 per share.

          Number of shares outstanding at February 1, 1996 - 4,813,346



                          NORTH SIDE SAVINGS BANK

                                   INDEX

          Item 1.   Financial Statements                       Page No.

               Consolidated Statements of Condition,
                 December 31, 1995 and September 30, 1995          1

               Consolidated Statements of Income,
                 Three Months Ended December 31, 1995 and 1994     2

               Consolidated Statements of Changes in
                 Shareholders' Equity, Three Months Ended
                 December 31, 1995 and 1994                        3

               Consolidated Statements of Cash Flows,
                 Three Months Ended December 31, 1995 and 1994     4

               Notes to Consolidated Financial Statements          5

          Item 2.   Management's Discussion and Analysis of
                    Financial Condition and Results of
                    Operations                                     7


                          NORTH SIDE SAVINGS BANK
                    CONSOLIDATED STATEMENTS OF CONDITION
                           (Dollars in Thousands)

                                           December 31,  September 30,
                                              1995            1995     
                                          (Unaudited)  
          ASSETS:
                                                       
     Cash and due from banks              $     11,392  $      11,530 
     Money market investments                   90,341         29,456 
     Securities available for sale:
       Bonds and equities                       18,722         26,520 
       Mortgage-backed securities              410,015        300,022 
     Total securities available for sale       428,737        326,542 
     Investment securities, net 
       (estimated market value of $47,909 
       and $92,460, respectively)               48,116         93,301 
     Federal Home Loan Bank of NY stock, 
       at cost                                   9,430          9,430 
     Mortgage-backed securities, net 
       (estimated market value of $531,340 
       and $642,864, respectively)             532,875        651,153 
     Loans                                     421,555        432,180 
       Less allowance for loan losses            6,607          6,417 
     Loans, net                                414,948        425,763 
     Accrued interest receivable                11,232         13,230 
     Premises and equipment, net                15,100         15,215 
     Other real estate owned, net 
       of allowance of $1.0 million 
       and $1.1 million, respectively            2,485          2,515 
     Other assets                                8,027          9,868 
          Total assets                    $  1,572,683   $  1,588,003 
                                           ===========    ===========
     LIABILITIES AND SHAREHOLDERS' EQUITY:

          Liabilities:

     Deposits                             $  1,217,018   $  1,199,077 
     Mortgagors' escrow payments                 3,242          4,607 
     Borrowed funds                            214,000        251,000 
     Other liabilities                          18,199         17,035 
          Total liabilities                  1,452,459      1,471,719 

          Shareholders' Equity:

     Preferred stock, par value $1.00 
       per share, 5,000,000 shares 
       authorized, none outstanding             --              -- 
     Common stock, par value $1.00 
       per share, 10,000,000 shares 
       authorized, 4,802,679 and 4,798,022 
       shares issued and outstanding at 
       December 31, 1995 and 
       September 30, 1995, respectively          4,803          4,798 
     Paid-in capital                            63,025         62,985 
     Surplus fund                               24,101         24,101 
     Undivided profits                          27,239         22,606 
     Net unrealized appreciation on 
       securities available
       for sale, net of income taxes             1,589          2,360 
     Unearned portion of incentive 
       compensation                               (533)          (566) 
                                                       
          Total shareholders' equity           120,224        116,284 

          Total liabilities and 
            shareholders' equity          $  1,572,683   $  1,588,003 


        See accompanying notes to consolidated financial statements.


                          NORTH SIDE SAVINGS BANK
                      CONSOLIDATED STATEMENTS OF INCOME
                (Dollars in thousands, except per share amounts)
                                (Unaudited)
                                                 
                                              THREE MONTHS ENDED       
                                                 DECEMBER 31,              
                                            1995          1994 
     Interest Income:
        Mortgage loans                   $ 8,497       $ 8,827 
        Mortgage-backed securities        16,653        13,914 
        Investment securities              1,428         2,318 
        Money market investments             882            28 
        Other loans                          140           147

           Total interest income          27,600        25,234 

     Interest Expense:
        Deposits and mortgage escrow 
          accounts                        11,636         9,109 
        Borrowings                         3,469         3,257 
      
           Total interest expense         15,105        12,366 

           Net interest income            12,495        12,868 

     Provision for loan losses               300           850 

           Net interest income after
           provision for loan losses      12,195        12,018 

     Other Operating Income:

        Net gain on sales of securities    3,086           -- 
        Net loss on sales of other 
          real estate owned                  (10)         (144)
        Customer service fees                454           502 
        Other                                 31            69

           Total other operating income    3,561           427 

     Other Operating Expenses:

        Compensation and benefits          2,587         2,648 
        Occupancy and equipment              890           797 
        BIF deposit insurance premiums       115           790 
        OREO expense, net                     46           212 
        Other                              1,972         1,585 

           Total other operating expenses  5,610         6,032 

     Income before provision for income 
       taxes                              10,146         6,413 
     Provision for income taxes            4,312         2,819 

     Net income                          $ 5,834       $ 3,594 

     Primary Earnings per share (a)      $  1.22       $   .75 
     Fully Diluted Earnings Per Share (b)$  1.18       $    N/A 

     (a)  Based on the weighted average number of shares outstanding
          for each period of 4,800,936 and 4,768,924 for the three
          months ended December 31, 1995 and 1994, respectively.  

     (b)  Based on the weighted average number of shares outstanding
          of 4,950,853 for the three months ended December 31, 1995.
         See accompanying notes to consolidated financial statements.


                                       NORTH SIDE SAVINGS BANK
                     CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                            THREE MONTHS ENDED DECEMBER 31, 1995 AND 1994
                                       (Dollars in thousands)
                                             (Unaudited)
<TABLE>
<CAPTION>
                    

                                                                    Unrealized                   Unallocated
                                                                    Depreciation  Unrealized     Shares in
                                                                    On Certain   Depreciation   Management    Unearned
                                                                    Marketable   On Securities  Development  Portion of
                                Common  Paid-In  Surplus  Undivided  Equity       Available    & Recognition Incentive
                                Stock  Capital    Fund     Profits  Securities    For Sale       Plan        Compensation  Total

1994
<S>                            <C>      <C>       <C>       <C>       <C>        <C>           <C>            <C>         <C>
Balance at September 30, 1994  $ 4,541 $ 57,281  $ 24,101  $ 15,952  $  (436)   $   -         $  (416)       $   (25)  $ 100,998
  Net Income                        -        -         -      3,594       -         -              -              -        3,594
  Payment of $.125 per 
    share cash dividend             -        -         -       (567)      -         -              -              -         (567)
  Prorated portion of 
    Management Development and
    Recognition Plan awards 
    earned by grantees              -        -         -         -        -         -              -             25           25
  Decrease in unrealized 
    depreciation on certain
    marketable equity securities    -        -         -         -       436        -              -             -           436
  Unrealized depreciation on 
    securities available
    for sale, net of taxes 
    of $ 1,757                      -        -         -         -        -     (2,157)            -             -        (2,157)
  Exercise of stock options 
    for 992 shares of
    Common Stock                     1        3        -         -        -          -            -              -             4
                               ------- --------  --------- --------   -------  ---------     --------       ---------   --------

Balance at December 31, 1994   $ 4,542 $ 57,284  $ 24,101  $ 18,979  $    -     $(2,157)      $  (416)      $    -     $ 102,333
                               ======= ========  ========= ========   =======  ==========    =========      ========== ========


Fiscal 1995

Balance at September 31, 1995  $ 4,798  $ 62,985  $ 24,101  $ 22,606  $    -    $ 2,360        $    -       $   (566)  $ 116,284
  Net Income                        -         -         -      5,834       -          -             -             -        5,834
  Payment of $.25 per 
    share cash dividend             -         -         -     (1,201)      -          -             -             -       (1,201)
  Dividend reinvestment              1        12        -         -        -          -             -             -           13
  Prorated portion of Management 
    Development and Recognition 
    Plan awards earned by grantees  -         -         -         -        -          -             -             33          33
  Decrease on unrealized 
    appreciation on securities 
    available for sale, net of 
    taxes of $1,294                 -         -         -         -        -       (771)            -             -         (771)
  Exercise of stock options 
    for 4,241 shares of
    Common Stock                     4        28        -         -        -          -             -             -           32
                               -------  --------  --------  --------  -------   --------       --------     ---------  ---------

Balance at December 31, 1995   $ 4,803  $ 63,025  $ 24,101  $ 27,239  $    -    $ 1,589        $    -       $  (533)   $ 120,224
                               ======   =======   =======   =======   =======   ========       ========     =========   ========

See accompanying notes to consolidated financial statements.
</TABLE>




                                               NORTH SIDE SAVINGS BANK
                                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                               (Dollars in thousands)
                                                     (Unaudited)
<TABLE>

Three months ended December 31,                                 1995              1994
- --------------------------------------------------------------------------------------
Cash Flows From Operating Activities:
<S>                                                         <C>                <C>
   Net income                                               $  5,834           $ 3,594
   Adjustments to reconcile net income to net cash
      provided by operating activities:
   Depreciation and amortization                                 362               330
   Provision for possible loan and real estate losses            300               999
   Amortization of premium, accretion of (discount), net       1,058             2,026
   Net gain on sales of securities                            (3,086)               --
   Net loss on sales of OREO                                      10               144
   Decrease in accrued interest receivable                     1,998               430
   Decrease in other assets                                    2,469             3,232
   Increase in other liabilities                               1,164             2,058
   Other, net                                                    128                25
- --------------------------------------------------------------------------------------

- ---------------------------------------------------------------------------------------
 Net cash provided by operating activities                    10,237            12,838
 Cash Flows From Investing Activities:
   Proceeds from maturities and redemptions
     of investment securities                                 60,000             2,049
   Proceeds from principal repayment of investment securities  1,216                --
   Purchase of securities available for sale                    (233)           (2,690)
   Purchase of investment securities                         (16,030)               (7)
   Proceeds from principal repayments, maturities and 
      redemptions of securities available for sale            25,243            12,460
   Proceeds from principal repayments of mortgage-
      backed securities                                       19,407            18,763
   Proceeds from sales of securities available for sale        8,098                --
   Purchase of mortgage-backed securities                    (35,647)          (48,320)
   Proceeds from loan repayments and satisfactions            10,997            12,916
   Proceeds from loans sold                                      289               927
   Loan purchases and originations                            (1,085)           (1,883)
   Proceeds from sales of OREO                                    81             1,606
   Capital expenditures                                         (246)             (205)
- ---------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------
   Net cash provided by (used in) investing activities        72,090            (4,384)
Cash Flows From Financing Activities:
   Increase (decrease) in deposit accounts, net               17,941           (29,700)
   Receipt of borrowed funds                                     --            339,500
   Repayment of borrowed funds                               (37,000)         (316,875)
   Disbursements of mortgage escrow (net)                     (1,365)             (897)
   Proceeds from exercise of stock options                        32                 4
   Cash dividend paid on common stock, net of 
     dividend reinvestment                                    (1,188)             (567)
- ---------------------------------------------------------------------------------------
   Net cash used in financing activities                     (21,580)           (8,535)
   Net increase (decrease) in Cash and Cash Equivalents       60,747               (81)
   Cash and Cash Equivalents at Beginning of Period           40,686            13,333
- --------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Period                 $ 101,433          $ 13,252
======================================================================================

Supplemental Information:
   Cash paid during quarter for:
      Interest                                              $ 15,930          $ 12,672
      Income taxes                                               444               808
   Additions to OREO                                              61               222
======================================================================================


               See accompanying notes to consolidated financial statements.

</TABLE>



                          NORTH SIDE SAVINGS BANK
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (Unaudited)

     NOTE 1 - BASIS OF PRESENTATION

        In the opinion of management, the accompanying unaudited
     consolidated financial statements contain all adjustments
     (consisting of only normal recurring accruals) necessary for a
     fair presentation of the Bank's financial condition as of
     December 31, 1995 and the results of operations, changes in
     shareholders' equity and cash flows for the periods presented. 
     In preparing the financial statements, management is required to
     make estimates and assumptions that affect the reported amounts
     of assets and liabilities as of the date of the statement of
     condition and revenues and expenses for the period.  

        Material estimates that are particularly susceptible to
     significant change in the near-term relate to the determination
     of the allowance for loan losses and the valuation of real estate
     acquired in connection with foreclosures or in satisfaction of
     loans.  It is the general policy of the Bank to obtain
     independent appraisals for significant loans every three years. 
     However, as a matter of general practice, management obtains more
     frequent appraisals as it deems necessary on significant troubled
     loans and other real estate owned.  Other real estate owned
     includes real estate acquired in connection with foreclosures or
     by deed-in-lieu of foreclosure (collectively, "OREO").

        The Bank's loan portfolio is varied as to type, geographic
     location, borrower concentration, and fixed or adjustable-rate
     mortgages.  At December 31, 1995 approximately $360.4 million of
     the Bank's real estate loans were secured by properties located
     in New York and, as such, a substantial portion of the Bank's
     borrowers' ability to honor their contracts and increases or
     decreases in market value of the real estate collateralizing such
     loans may be significantly affected by the level of economic
     activity in New York.

        The Bank believes that the allowances for loan losses and
     OREO losses are adequate.  While the Bank uses available
     information to recognize losses on loans and estimate the fair
     value of OREO, future additions to the allowances for loan losses
     and OREO may be necessary based on, among other things, changes
     in economic conditions in the region. In addition, various
     regulatory agencies, as an integral part of their examination
     process, periodically review the Bank's allowance for loan losses
     and the net carrying value of OREO.  Such agencies may require
     the Bank to recognize additions to the allowance or reductions in
     net carrying values based on their judgments about information
     available to them at the time of their examination.

        The accompanying unaudited consolidated financial statements
     have been prepared in accordance with the instructions for Form
     F-4.  The financial statements should be read in conjunction with
     the consolidated financial statements and the related notes
     thereto included in the Bank's Annual Report to Stockholders for
     the year ended September 30, 1995 and in the related Annual
     Report on Form F-2 for the year ended September 30, 1995.

     NOTE 2 - CASH AND CASH EQUIVALENTS

        For purposes of reporting cash flows, cash and cash
     equivalents include cash and amounts due from banks including
     Federal Home Loan Bank overnight deposits, Federal Home Loan Bank
     balance, and Federal funds sold.  Generally, Federal funds are
     sold for one-day periods.

     NOTE 3 - ADOPTION OF NEW ACCOUNTING STANDARD

        Effective October 1, 1995, the Bank adopted the provisions of
     Statement of Financial Accounting Standards ("SFAS") No. 114,
     "Accounting by Creditors for Impairment of a Loan,"  and SFAS No.
     118, "Accounting by Creditors for Impairment of a Loan - Income
     Recognition and Disclosures."  These statements prescribe
     recognition criteria for loan impairment, generally related to
     commercial type loans, and measurement methods for certain
     impaired loans and all loans whose terms are modified in troubled
     debt restructurings subsequent to the adoption of these
     statements.  Loans are identified as impaired when it is probable
     that all amounts of principal and interest due will not be
     collected according to the original contractual terms of the loan
     agreement.  The effect of the adoption of these standards was not
     material to the financial statements.

        As a result of the adoption of SFAS No. 114, the allowance
     for possible loan losses related to impaired loans that are
     identified for evaluation in accordance with SFAS No. 114 is
     based on the present value of expected cash flows discounted at
     the loans' initial effective interest rate, except that as a
     practical expedient, impairment may be measured at the loans'
     observable market price, or the fair value of the collateral for
     certain loans where repayment of the loan is expected to be
     provided solely by the underlying collateral.  The Bank considers
     estimated cost to sell when determining the fair value of
     collateral in the measurement of impairment if those costs are
     expected to reduce the cash flows available to repay or otherwise
     satisfy the loans.  

        SFAS No. 114 also amends SFAS No. 15 "Accounting by Debtors
     and Creditors for Troubled Debt Restructurings,"  by requiring
     creditors to measure all loans that are restructured in a
     troubled debt restructuring (subsequent to September 30, 1995) in
     accordance with the criteria of SFAS No. 114.  Loans which were
     restructured prior to the adoption of SFAS No. 114 and are
     performing in accordance with their restructured terms are not
     considered impaired and continue to be accounted for under SFAS
     No. 15.

        Prior to the adoption of SFAS No. 114, OREO included both
     formally foreclosed and in-substance foreclosed real properties,
     which properties included those where the borrower had little or
     no equity in the property considering its fair value; where
     repayment was only expected to come from the operation or sale of
     the property; and where the borrower had effectively abandoned
     control of the property or it was doubtful that the borrower
     would be able to rebuild equity in the property.  SFAS No. 114
     requires that a loan be classified as an in-substance foreclosure
     only when the Bank has taken possession of the collateral
     property regardless of whether formal foreclosure proceedings
     have taken place. The Bank did not have any in-substance
     foreclosed properties included in OREO at December 31, 1995 or
     September 30, 1995. 

        SFAS No. 118 amended SFAS No. 114 and allows creditors to
     continue to use existing accounting methods for recognizing
     interest income on impaired loans and requires certain related
     disclosures.  Cash receipts on impaired loans are generally
     recorded as principal repayments or interest income according to
     the terms of the loan agreement.

        At December 31, 1995, the recorded investment in loans that
     are considered impaired under SFAS No. 114 totaled $2.8 million. 
     Included in this amount is $1.0 million of impaired loans for
     which the related allowance for credit losses is $191,000.  The
     average recorded investment in impaired loans during the three
     months ended December 31, 1995 was approximately $2.7 million.


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

     GENERAL

        North Side Savings Bank ("North Side" or the "Bank") is a New
     York State chartered, stock savings bank which was chartered in
     1905.  North Side's deposits are insured by the Federal Deposit
     Insurance Corporation ("FDIC") to the full extent permissible by
     law and regulation.  As of December 31, 1995, the Bank conducted
     business from seventeen full-service banking offices in the
     Bronx, Queens, Nassau and Suffolk Counties, New York.  The Bank
     had total assets of $1.57 billion at December 31, 1995, and
     shareholders' equity at such date of $120.2 million, which
     constituted 7.64% of total assets.

        At its Annual Meeting following the Bank's Annual Meeting of
     Stockholders on January 22, 1996, the Board of Directors declared
     a $.25 per share cash dividend payable on February 23, 1996 to
     shareholders of record on February 9, 1996.  The Board also
     authorized management to take the steps necessary to form a
     holding company for North Side.  Such holding company formation
     will be subject to, among other things, receipt of stockholder
     and regulatory approvals.  Stockholder action on this matter is
     currently anticipated during the third quarter of fiscal 1996.

        At the Annual Meeting of Stockholders held on January 22,
     1996, shareholders re-elected Irvin L. Cherashore, Greg L.
     Collins and Thomas M. O'Brien as Directors of the Bank for three-
     year terms expiring in 1999.  Shareholders also ratified the
     appointment of KPMG Peat Marwick LLP as the Bank's independent
     auditors for the fiscal year ending September 30, 1996.  

        North Side is subject to examination and comprehensive
     regulation by the New York State Banking Department, which is its
     primary regulator, and by the FDIC.  The Bank is subject to
     further regulation of the Federal Reserve Board governing
     reserves required to be maintained against deposits and certain
     other matters.  At December 31, 1995, the Bank had 4,802,679
     shares of common stock issued and outstanding.  Its common stock
     is traded over the counter and quotations for trades of the
     Bank's common stock are included on the National Association of
     Securities Dealers Automated Quotations ("NASDAQ") National
     Market System under the symbol "NSBK."

     FINANCIAL CONDITION

        The Bank's total assets amounted to $1.57 billion at December
     31, 1995 as compared to $1.59 billion at September 30, 1995. 
     During the first quarter of fiscal 1996, the Bank took advantage
     of the one-time opportunity granted by the FASB to reassess the
     appropriateness of its classification of all securities under
     SFAS No. 115 "Accounting for Certain Investments in Debt and
     Equity Securities".  As a result, the Bank reclassified $134.0
     million of mortgage-backed securities from held to maturity to
     available for sale at an unrealized depreciation of $.1 million,
     net of income taxes, at the time of transfer.  During the first
     quarter of fiscal 1996, mortgage-backed securities, net decreased
     by $118.3 million, investment securities held to maturity
     decreased $45.2 million, loans, net decreased by $10.8 million
     and bonds and equities available for sale decreased $7.8 million. 
     These decreases were offset by increases in mortgage-backed
     securities available for sale of $110.0 million and money market
     investments of $60.9 million.

        The $118.3 million decrease in mortgage-backed securities,
     net was primarily due to the transfer described above of $134.0
     million to available for sale along with $19.4 million of
     principal repayments which was partially offset by $35.6 million
     of purchases during the quarter.  Investment securities, net
     decreased $45.2 million primarily due to $60.0 million of Federal
     Home Loan Bank bonds being called during the quarter and $1.2
     million of principal repayments which were partially offset by
     purchases of $16.0 million.  Loans, net decreased $10.8 million
     primarily due to $11.0 million of loan amortizations and
     satisfactions, $.3 million of loans sold, $.1 million of loans
     charged-off and $.1 million of loans transferred to OREO.  These
     decreases in loans, net were partially offset by $1.1 million of
     loan originations.  The decrease of $7.8 million in bonds and
     equities available for sale was primarily due to  $4.7 million of
     securities sold at a $3.1 million profit along with a decrease of
     $3.2 million in net unrealized appreciation on these securities
     for the quarter ended December 31, 1995.  The $110.0 million
     increase in mortgage-backed securities available for sale is due
     to the transfer described above of $134.0 million from the
     mortgage-backed securities portfolio and a $1.8 million increase
     in net unrealized appreciation on these securities for the
     quarter ended December 31, 1995.  These increases were partially
     offset by $25.0 million of principal repayments.  The $60.9
     million increase in money market investments is primarily due to
     the funds received in connection with the call of $60.0 million
     of Federal Home Loan Bank bonds.

        Total liabilities decreased to $1.45 billion at December 31,
     1995 as compared to $1.47 billion at September 30, 1995.  The
     change in liabilities consisted of a decrease of $37.0 million in
     borrowings and $1.4 million in mortgagors' escrow payments which
     were partially offset by an increase in deposits of $17.9 million
     and an increase of $1.2 million in other liabilities. 
     Shareholders' equity increased $3.9 million primarily due to net
     income for the quarter of $5.8 million, which was partially
     offset by $1.2 million of cash dividends paid along with a
     decrease of $.8 million in net unrealized appreciation on
     securities available for sale, net of income taxes, for the
     quarter ended December 31, 1995.

     RESULTS OF OPERATIONS

        The Bank reported net income for the quarter ended December
     31, 1995 of $5.8 million compared to $3.6 million for the quarter
     ended December 31, 1994.  Primary earnings per share for the
     quarter ended December 31, 1995 was $1.22 compared to $0.75 for
     the same quarter in the prior year.  Net income for the current
     quarter reflects the substantial impact of a gain of $3.1
     million, before income taxes, realized upon the sale of
     securities.  On a fully diluted basis, earnings per share was
     $1.18 for the first quarter of fiscal 1996. 

        The $2.2 million increase in earnings for the first quarter
     of fiscal 1996 compared to the first quarter of fiscal 1995 was
     due primarily to a $3.1 million gain on sale of securities and a
     $.6 million reduction in the provision for loan losses, which
     were partially offset by an increase of $1.5 million in the
     provision for income taxes.

        Net interest income before provision for possible loan losses
     decreased $.4 million to $12.5 million for the first quarter of
     fiscal 1996 compared to $12.9 million for the first quarter of
     fiscal 1995.  The decrease was primarily the result of a
     narrowing of the Bank's interest rate spread from 3.33% for the
     quarter ended December 31, 1994 to 3.04% for the quarter ended
     December 31, 1995. This decrease was offset to some extent by an
     increase in the ratio of average interest-earning assets to
     average interest-bearing liabilities from 1.05%  at December 31,
     1994 to 1.06%  at December 31, 1995.  The yield on average
     interest-earning assets rose to 7.19% for the quarter ended
     December 31, 1995 compared to 6.80% for the quarter ended
     December 31, 1994.  The average cost of funds also increased to
     4.15% for the quarter ended December 31, 1995 from 3.47% for the
     quarter ended December 31, 1994.  As a result, the Bank's net
     interest margin decreased from 3.44% for the quarter ended
     December 31, 1994 to 3.23% for the same quarter this year.  

     INTEREST INCOME AND EXPENSE

        Aggregate interest income on mortgage loans decreased $.3
     million to $8.5 million for the three months ended December 31,
     1995 compared to the same period in the prior year.  The decrease
     was primarily due to a $55.3 million, or 11.6%, decrease in the
     average balance of loans during the first quarter of fiscal 1996
     compared to the same period in fiscal 1995, which was partially
     offset by a 66 basis point increase in the average yield earned
     from 7.40% for the three months ended December 31, 1994 to 8.06%
     for the three months ended December 31, 1995, with 100 basis
     points being equal to 1.0%. 

        Interest income from mortgage-backed securities increased
     $2.7 million to $16.7 million for the three month period ended
     December 31, 1995 compared to the same period in the prior year. 
     The increase was attributable to a $94.9 million increase in the
     average balance of all mortgage-backed securities during the
     period, along with an 52 basis point increase in the average
     yield earned from 6.45% during the three months ended December
     31, 1994 to 6.97% for the three months ended December 31, 1995.  

        Interest income on investment securities decreased $.9
     million from $2.3 million for the three month period ended
     December 31, 1994 to $1.4 million for the three month period
     ended December 31, 1995.  The decrease was due to a $46.8 million
     decrease in the average balance of all investment securities
     along with a 40 basis point decrease in the average yield earned
     from 6.83% for the three months ended December 31, 1994 to 6.43%
     for the three months ended December 31, 1995.  Interest income on
     money market investments increased by $.9 million for the three
     months ended December 31, 1995 compared to the same period in the
     prior year.  The increase was primarily due to a $60.2 million
     increase in the average balance of money market investments along
     with a 72 basis point increase in the average yield earned from
     4.92% during the three months ended December 31, 1994 to 5.64%
     for the three months ended December 31, 1995.

        Interest expense on deposits and mortgage escrow accounts
     increased $2.5 million to $11.6 million for the three month
     period ended December 31, 1995 compared to the three month period
     ended December 31, 1994.  This increase was primarily due to an
     increase in the average balance of deposits and escrow accounts
     of $33.9 million over the periods along with an increase in the
     average cost of deposits and mortgage escrow accounts of 74 basis
     points to 3.80%.  The increase in the average balance was
     primarily due to the purchase of two branch locations during the
     fourth quarter of fiscal 1995.  Interest expense on borrowings
     increased $.2 million due to a 43 basis point increase in the
     average cost of borrowings from 5.55% for the three months ended
     December 31, 1994 to 5.98% for the three months ended December
     31, 1995, which was partially offset by a decrease of $5.7
     million in the average balance during the first quarter of fiscal
     1996 compared to the same period in fiscal 1995.

     PROVISION FOR LOAN LOSSES

        The provision for loan losses is based on management's
     periodic evaluation of the adequacy of the allowance for loan
     losses which is based on a review of the loan portfolio.  Such
     reviews are performed by a loan review committee of the Bank on a
     quarterly basis.  The committee considers, among other things,
     the borrower's ability to repay, the estimated value of
     collateral, general economic conditions, conditions in the real
     estate market in the Bank's lending areas, past loss experience
     and the level of non-performing loans.

        As a result of management's evaluation of the adequacy of the
     allowance for loan losses, which considered, among other things,
     the significant decrease in the ratio of non-performing loans to
     total loans at December 31, 1995 compared to December 31, 1994
     and the continued high credit quality of the Bank's loan
     portfolio, the Bank deemed it appropriate to reduce the level of
     provisions for loan losses to $300,000 in the first quarter of
     fiscal 1996 as compared to $850,000 in the first quarter of
     fiscal 1995.

        The Bank's level of non-performing loans decreased to $5.4
     million at December 31, 1995 compared to $13.9 million at
     December 31, 1994.  Non-performing loans were $4.9 million at
     September 30, 1995.  The increase in non-performing loans at
     December 31, 1995 compared to September 30, 1995 was mainly
     attributable to $.3 million of new non-performing commercial
     loans and $.2 million of additional one-to four-family non-
     performing loans.  Total non-performing loans amounted to .34%,
     .31% and .91% of total assets at December 31, 1995, September 30,
     1995 and December 31, 1994, respectively.  

        At December 31, 1995, the allowance for loan losses was $6.6
     million, compared to $6.4 million at September 30, 1995 and $11.5
     million at December 31, 1994.  The allowance for loan losses as a
     percentage of non-performing loans was 122.9% at December 31,
     1995 compared to 130.8% at September 30, 1995 and 82.9% at
     December 31, 1994.  Charge-offs net of recoveries for the three
     months ended December 31, 1995 were $.1 million compared to $.6
     million for the three months ended December 31, 1994.

        In addition, total non-performing assets decreased from $20.4
     million, or 1.3% of total assets, at December 31, 1994 to $7.9
     million, or .50% of total assets, at December 31, 1995.  Non-
     performing assets were $7.4 million, or .47% of total assets, at
     September 30, 1995.

     OTHER OPERATING INCOME

        The Bank had other operating income of $3.6 million for the
     three months ended December 31, 1995 compared to $.4 million for
     the three months ended December 31, 1994.  The increase was
     primarily due to a $3.1 million gain on the sale of $4.7 million
     of bonds and equities available for sale during the quarter ended
     December 31, 1995.  In addition the Bank sold OREO properties at
     a net loss of $10,000 during the quarter ended December 31, 1995
     as compared to a net loss of $144,000 on the sale of OREO
     properties during the quarter ended December 31, 1994.

     OTHER OPERATING EXPENSES

        Total other operating expenses decreased $.4 million from
     $6.0 million for the three months ended December 31, 1994 to $5.6
     million for the three months ended December 31, 1995.  This
     decrease was primarily the result of a $.7 million decrease in
     deposit insurance premiums and a $.2 million decrease in OREO
     expense, net.  These decreases were partially offset by a $.4
     million increase in other operating expenses - other, which
     increase was primarily the result of higher advertising costs.  
     Effective January 1, 1996, the Bank's deposit insurance premiums
     will be reduced to $2,000 per year.  The Bank continues its
     effort to maintain strong control over other operating expenses
     as evidenced by the Bank's efficiency ratio (which is operating
     expense before net OREO expense as a percentage of net interest
     income, customer service fees and other income, excluding gains
     and losses) of 42.9% for the quarter ended December 31, 1995. 

        Provisions for income taxes of $4.3 million and $2.8 million
     were made for the three month periods ended December 31, 1995 and
     1994, respectively.  The increase in the provision for income
     taxes was primarily due to the increase of $3.7 million in income
     before provision for income taxes to $10.1 million for the first
     quarter of fiscal 1996.

     LIQUIDITY AND CAPITAL RESOURCES

        The liquidity of North Side's operations, measured by the
     ratio of daily average balances for the quarter of cash and cash
     equivalents (not committed, pledged, or required to liquidate
     specific liabilities) to the sum of net withdrawable deposits and
     borrowings payable within one year, averaged 4.49% for the twelve
     months ended December 31, 1995 compared to 2.66% for the twelve
     months ended September 30, 1995.

        North Side's primary sources of funds have consisted of
     deposits, amortization and prepayments of outstanding loans,
     mortgage-backed securities and bond maturities.  At December 31,
     1995, total approved loan commitments amounted to $6.5 million. 
     The amount of time deposits which are scheduled to mature during
     the twelve months ending December 31, 1996 is $341.4 million. 
     Based on past experience, management expects that a substantial
     portion of these maturing deposits will be redeposited at North
     Side.

        At December 31, 1995, stockholders' equity equaled $120.2
     million, or 7.6% of total assets, compared to $116.3 million or
     7.3% of total assets at September 30, 1995.

        The FDIC has issued regulations that require insured banks,
     such as North Side, to maintain minimum levels of capital.  In
     general, current regulations require a leverage ratio of core
     capital of 3% of adjusted total assets for the most highly rated
     banks.  Other banks are required to maintain levels 100 to 200
     basis points higher, based on their particular circumstances as
     defined in the regulations.  At December 31, 1995, the Bank's
     leverage ratio was 7.44%.

        The Bank also is required to maintain minimum capital levels
     based upon a weighting of its assets according to risk.  The Bank
     is required to maintain a ratio of qualifying total capital to
     risk-weighted assets and off-balance sheet items of a minimum of
     8.00%.  At least one-half of that amount must be Tier I or core
     capital and up to one-half of total capital can consist of Tier
     II or supplementary capital.  On December 31, 1995, the Bank's
     Tier I capital to risk-weighted assets ratio and total capital to
     risk-weighted assets ratio, calculated under the FDIC risk-based
     capital requirement, was 17.34% and 18.32%, respectively.


                                 SIGNATURES

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

                                        NORTH SIDE SAVINGS BANK

     Date:     February 9, 1996         /s/ Thomas M. O'Brien         
                                        ___________________________
                                        Thomas M. O'Brien
                                        President and
                                        Chief Executive Officer


     Date:     February 9, 1996         /s/ Donald C. Fleming          
                                        ____________________________
                                        Donald C. Fleming
                                        Executive Vice President and
                                        Chief Financial Officer




                     FEDERAL DEPOSIT INSURANCE CORPORATION

                            Washington, D.C.  20429

                                   Form F-4

                               QUARTERLY REPORT

                            UNDER SECTION 13 OF THE
                      SECURITIES EXCHANGE ACT OF 1934 FOR
                       THE QUARTER ENDED MARCH 31, 1996

                     FDIC Insurance Certificate No. 16007

                            North Side Savings Bank
                (Exact name of bank as specified in its charter)

                                   New York
         (State or other jurisdiction of incorporation or organization)

                                  13-1723204
                        (IRS Employer Identification No)

                    170 Tulip Avenue, Floral Park, New York
                    (Address of principal executive offices)

                                     11001
                                   (Zip code)

                                 (516) 488-6900
                 (Bank's telephone number, including area code)

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

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

          Securities registered pursuant to Section 12(g) of the
          Securities Exchange Act of 1934:  Common Stock, par value
          $1.00 per share.

     Number of shares outstanding at May 1, 1996: 4,833,576 


                            NORTH SIDE SAVINGS BANK

                                     INDEX

     Item 1.   Financial Statements                         Page No.

          Consolidated Statements of Condition,
            March 31, 1996 and September 30, 1995              1    

          Consolidated Statements of Income,
            Three and Six Months Ended
            March 31, 1996 and 1995                            2    

          Consolidated Statements of Changes in
            Shareholders' Equity, Six Months Ended
            March 31, 1996 and 1995                            3    

          Consolidated Statements of Cash Flows,
            Six Months Ended March 31, 1996 and 1995           4    

          Notes to Consolidated Financial Statements           5    

     Item 2.   Management's Discussion and Analysis of
               Financial Condition and Results of
               Operations                                      7     
<TABLE>
<CAPTION>
                                              NORTH SIDE SAVINGS BANK
                                       CONSOLIDATED STATEMENTS OF CONDITION

                                              (Dollars in thousands)

                                                                              March 31,               September 30,
                                                                                 1996                     1995
                                                                             (Unaudited)
ASSETS:

<S>                                                                        <C>                       <C>          
Cash and due from banks                                                    $     11,234              $      11,530
Money market investments                                                         81,033                     29,456
Securities available for sale:
    Bonds and equities                                                           18,898                     26,520
    Mortgage-backed securities                                                  384,183                    300,022
                                                                            -----------                -----------
Total securities available for sale                                             403,081                    326,542
Investment securities, net (estimated market value of $25,579
    and $92,460, respectively)                                                   25,436                     93,301
Federal Home Loan Bank of NY stock, at cost                                       9,685                      9,430
Mortgage-backed securities, net (estimated market value of $599,153
    and $642,864, respectively)                                                 608,070                    651,153
Loans                                                                           411,059                    432,180
    Less allowance for loan losses                                                6,855                      6,417
                                                                           ------------               ------------
Loans, net                                                                      404,204                    425,763
Accrued interest receivable                                                      11,330                     13,230
Premises and equipment, net                                                      14,876                     15,215
Other real estate owned, net of allowance of $1.1 million
    and $1.1 million, respectively                                                2,447                      2,515
Other assets                                                                      9,039                      9,868
                                                                            -----------                -----------
         Total assets                                                      $  1,580,435               $  1,588,003
                                                                            ===========                ===========

LIABILITIES AND SHAREHOLDERS' EQUITY:

         Liabilities:

Deposits                                                                   $  1,226,902               $  1,199,077
Mortgagors' escrow payments                                                       4,199                      4,607
Borrowed funds                                                                  214,000                    251,000
Other liabilities                                                                13,037                     17,035
                                                                           ------------               ------------
         Total liabilities                                                    1,458,138                  1,471,719
                                                                            -----------                -----------

         Shareholders' Equity:

Preferred stock, par value $1.00 per share,
    5,000,000 shares authorized, none outstanding                                    --                         --
Common stock, par value $1.00 per share,
    10,000,000 shares authorized, 4,814,751 and 4,798,022
    shares issued and outstanding at March 31, 1996 and
    September 30, 1995, respectively                                              4,815                      4,798
Paid-in capital                                                                  63,343                     62,985
Surplus fund                                                                     24,101                     24,101
Undivided profits                                                                30,334                     22,606
Net unrealized appreciation on securities available
    for sale, net of income taxes                                                   204                      2,360
Unearned portion of incentive compensation                                         (500)                    (566)
                                                                            ------------            -------------
         Total shareholders' equity                                             122,297                    116,284
                                                                            -----------                -----------

         Total liabilities and shareholders' equity                        $  1,580,435               $  1,588,003
                                                                            ===========                ===========



                           See accompanying notes to consolidated financial statements.
</TABLE>


<TABLE>
<CAPTION>

                                                     NORTH SIDE SAVINGS BANK
                                                CONSOLIDATED STATEMENTS OF INCOME

                                        (Dollars in thousands, except per share amounts)
                                                           (Unaudited)

                                                                 THREE MONTHS ENDED                      SIX MONTHS ENDED
                                                                      MARCH 31,                              MARCH 31,

                                                               1996             1995                  1996             1995
                                                              -----             ----                  ----             ----
Interest Income:
<S>                                                        <C>               <C>                  <C>              <C>     
   Mortgage loans                                          $  8,220          $ 8,864              $ 16,717         $ 17,691
   Mortgage-backed securities                                16,524           14,660                33,177           28,574
   Investment securities                                      1,317            2,247                 2,745            4,565
   Money market investment                                    1,060               46                 1,942               74
   Other loans                                                  139              160                   279              307
                                                            -------         --------              --------         --------
      Total interest income                                  27,260           25,977                54,860           51,211
                                                            -------          -------               -------          -------

Interest Expense:

   Deposits and mortgage escrow accounts                     11,488            9,573                23,124           18,682
   Borrowings                                                 3,229            3,738                 6,698            6,995
                                                            -------           ------               -------          -------
      Total interest expense                                 14,717           13,311                29,822           25,677
                                                            -------          -------               -------          -------

      Net interest income                                    12,543           12,666                25,038           25,534

Provision for loan losses                                       200              850                   500            1,700
                                                            -------          -------               -------           ------
      Net interest income after
      provision for loan losses                              12,343           11,816                24,538           23,834
                                                            -------          -------               -------          -------

Other Operating Income:

   Net loss on sale of other real estate owned                   --              (11)                 (10)             (155)
   Net gain on sales and redemptions of securities              407              169                 3,493              169
   Customer service fees                                        476              499                   930            1,001
   Other                                                         15               36                    46              105
                                                           --------         --------               -------          -------
      Total other operating income                              898              693                 4,459            1,120
                                                           --------         --------               -------          -------

Other Operating Expense:

   Compensation and benefits                                  2,912            2,797                 5,499            5,445
   Occupancy and equipment                                      892              879                 1,782            1,676
   BIF deposit insurance premiums                                 1              672                   116            1,462
   OREO expense, net                                            153               11                   199              223
   Other                                                      1,873            1,703                 3,845            3,288
                                                            -------          -------               -------          -------
      Total other operating expense                           5,831            6,062                11,441           12,094
                                                            -------         --------               -------          -------

Income before provision for
   income taxes                                               7,410            6,447                17,556           12,860
Provision for income taxes                                    3,112            2,755                 7,424            5,574
                                                            -------          -------               -------          -------
Net income                                                 $  4,298         $  3,692             $  10,132         $  7,286
                                                            =======          =======              ========          =======
Net income per share (a)                                   $    .86         $    .77              $   2.04         $   1.52
                                                            =======          =======               =======          =======

(a)   Based on the weighted average number of shares of common stock and dilutive common stock equivalents outstanding of
      4,969,168 and 4,958,377 for the three and six month periods ended March 31, 1996 and the weighted average number of shares
      of common stock outstanding of 4,781,206 and 4,774,999 for the three and six month periods ended March 31, 1995,
      respectively.

                                  See accompanying notes to consolidated financial statements.

</TABLE>

<TABLE>
<CAPTION>

                                                                                 NORTH SIDE SAVINGS BANK
                                                               CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY


                                                                                 (Dollars in thousands)
                                                                                       (Unaudited)


<S>                                   <C>      <C>      <C>     <C>       <C>           <C>          <C>         <C>        <C>
                                                                                                 Unallocated 
                                                                      Unrealized    Unreal-      Shares in
                                                                      Depreciation  ized Appre-  Management              
                                                                      On Certain    ciation on   Develop-    Unearned    
                                                                      Marketable    Securities   ment & Re-  Portion of  
                                  Common   Paid-In  Surplus Undivided Equity        Available    cognition   Incentive
                                  Stock    Capital  Fund    Profits   Securities    For Sale     Plan       Compensation  Total

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

Fiscal 1995

Balance at September 30,          $ 4,541  $57,281  $24,101  $15,952   $  (436)      $    -     $  (416)     $  (25)    $100,998
    1994
  Net Income                          -       -         -      7,286       -              -         -             -        7,286
  Prorated portion of Management 
    Development and Recognition 
    Plan awards earned by 
    grantees                          -       -         -        -         -              -         -            58           58
  Awarded 36,506 common shares 
    from Management Development 
    and Recognition Plan at 
    $18.25 per share, market 
    value on date of grant            -       250       -        -         -              -         416         (666)         -
  Payment of 401(k) contri-
    bution                             16     286       -        -         -              -         -              -         302
  Distribution of 5% stock 
    dividend                          227   4,440       -       (4,667)    -              -         -              -          -
  Payment of $.275 per share 
    cash dividend                     -       -         -       (1,286)    -              -         -              -      (1,286)
  Dividend Reinvestment                 1      15       -        -         -              -         -              -          16
  Exercise of stock options for 
    2,573 shares of Common Stock        3      23       -        -         -              -         -              -          26
  Decrease in unrealized depre-
    ciation on certain market-
    able equity securities            -       -         -        -         436            -         -              -         436
  Unrealized appreciation on 
    securities available for sale, 
    net of taxes                      -       -         -        -         -             157        -              -         157
                                  -------  ------- ---------  --------  -------     --------   --------     --------    --------

Balance at March 31, 1995         $ 4,788  $62,295  $24,101   $ 17,285  $    -      $    157    $   -        $ (633)   $ 107,993
                                  =======  ======= ========   ========  =======     ========   ========     ========   =========

Fiscal 1996

Balance at September 30, 
   1995                           $ 4,798  $62,985  $24,101   $ 22,606  $    -      $  2,360    $   -        $ (566)   $ 116,284
   Net Income                          -      -         -       10,132       -            -         -              -      10,132
   Payment of $.50 per share 
     cash dividend                     -      -         -       (2,404)      -            -         -              -      (2,404)
   Dividend Reinvestment                1       24      -        -           -            -         -              -          25
   Prorated portion of Manage-
     ment Development and
     Recognition Plan awards 
     earned by grantees                -      -         -        -           -            -         -            66           66
   Payment of 401(k) contribution      11      298      -        -           -            -         -             -          309
   Exercise of stock options for 
     5,218 shares of Common Stock       5       36      -        -           -            -         -             -           41
   Decrease on unrealized appre-
     ciation on securities
     available for sale, net 
     of taxes                          -      -         -        -           -       (2,156)        -             -       (2,156)
                                  _______  _______  _______   ________  ________   _________    ________     ________  __________ 

Balance at March 31, 1996         $ 4,815  $63,343  $24,101   $ 30,334  $    -     $    204      $    -      $ (500)   $ 122,297
                                  =======  =======  =======   ========  ========   =========    ========     ========  =========

                                    See accompanying notes to consolidated financial statements.

</TABLE>

<TABLE>
<CAPTION>

                                                          NORTH SIDE SAVINGS BANK
                                                   CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                          (Dollars in thousands)
                                                                (Unaudited)

- ----------------------------------------------------------------------------------------------------------
SIX MONTHS ENDED MARCH 31,                                                    1996                  1995
- ----------------------------------------------------------------------------------------------------------
 CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                        <C>                  <C>      
   Net income                                                              $ 10,132             $   7,286
   Adjustments to reconcile net income to net cash
      provided by operating activities:

   Depreciation and amortization                                                727                   665
   Provision for possible loan and real estate losses                           500                 1,849
   Amortization of premium, accretion of (discount), net                      2,556                 2,811
   Net gain on sales of securities                                           (3,493)                 (169)
   Net loss on sale of OREO                                                      10                   155
   401(k) contribution                                                          309                   144
   Decrease in accrued interest receivable                                    1,900                    84
   Decrease in other assets                                                   2,585                 1,867
   Decrease in other liabilities                                             (3,998)               (1,800)
   Other, net                                                                   198                   51
- --------------------------------------------------------------------------------------------------------
   NET CASH PROVIDED BY OPERATING ACTIVITIES                                 11,426                12,943
- ----------------------------------------------------------------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES:

   Proceeds from maturities and redemptions of investment securities         76,003                   470
   Proceeds from principal repayments of investment securities                7,936                 2,812
   Purchase of securities available for sale                                (73,349)               (7,399)
   Purchase of investment securities                                        (16,089)                 (265)
   Proceeds from principal repayments, maturities and redemptions
      of securities available for sale                                       58,602                28,064
   Proceeds from principal repayment of mortgage-
      backed securities                                                      31,646                34,863
   Proceeds from sales of securities available for sale                      70,403                    --
   Purchase of mortgage-backed securities                                  (123,379)              (48,320)
   Purchase of FHLBNY Stock                                                    (255)               (2,358)
   Proceeds from loan repayments and satisfactions                           25,911                24,496
   Proceeds from loans sold                                                     507                 1,277
   Loan purchases and originations                                           (5,865)               (3,293)
   Proceeds from sales of OREO                                                   91                 1,772
   Capital expenditures                                                        (387)                 (279)
- ----------------------------------------------------------------------------------------------------------
   NET CASH PROVIDED BY INVESTING ACTIVITIES                                 51,775                31,840
- ----------------------------------------------------------------------------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES:

   Increase (decrease) in deposit accounts, net                              27,825               (41,203)
   Receipt of borrowed funds                                                     --               597,500
   Repayment of borrowed funds                                              (37,000)             (601,375)
   (Disbursement) receipt of mortgage escrow (net)                             (408)                  176
   Proceeds from exercise of stock options                                       41                    26
   Cash dividend paid on common stock, net of dividend reinvestment          (2,379)               (1,270)
   -------------------------------------------------------------------------------------------------------
   NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                      (11,921)              (46,146)
- ----------------------------------------------------------------------------------------------------------

   Net Increase (decrease) in Cash and Cash Equivalents                      51,280                (1,363)
   Cash and Cash Equivalents at Beginning of Period                          40,686                13,333
- ---------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Period                                 $ 91,966              $ 11,970
=========================================================================================================

SUPPLEMENTAL INFORMATION:
   Cash paid during period for:

      Interest                                                             $ 30,677             $  26,698
      Income taxes                                                            7,044                 4,593
   Additions to OREO                                                             61                   420
=========================================================================================================


                         See accompanying notes to consolidated financial statements.

</TABLE>

                            NORTH SIDE SAVINGS BANK
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                MARCH 31, 1996
                                   Unaudited

NOTE 1 - BASIS OF PRESENTATION

   In the opinion of management, the accompanying unaudited
consolidated financial statements contain all adjustments
(consisting of only normal recurring accruals) necessary for a
fair presentation of the Bank's financial condition as of March
31, 1996 and the results of operations, changes in shareholders'
equity and cash flows for the periods presented.  In preparing
the financial statements, management is required to make
estimates and assumptions that affect the reported amounts of
assets and liabilities as of the date of the statement of
condition and revenues and expenses for the period.  

   Material estimates that are particularly susceptible to
significant change in the near-term relate to the determination
of the allowance for loan losses and the valuation of real estate
acquired in connection with foreclosures or in satisfaction of
loans. It is the general policy of the Bank to obtain independent
appraisals for significant loans every three years. However, as a
matter of general practice, management obtains more frequent
appraisals as it deems necessary on significant troubled loans
and other real estate owned. Other real estate owned includes
real estate acquired in connection with foreclosures or by deed-
in-lieu of foreclosure (collectively, "OREO").

   The Bank's loan portfolio is varied as to type, geographic
location, borrower concentration, and fixed or adjustable-rate
mortgages.  At March 31, 1996 approximately $343.3 million of the
Bank's real estate loans were secured by properties located in
New York and, as such, a substantial portion of the Bank's
borrowers' ability to honor their contracts and increases or
decreases in market value of the real estate collateralizing such
loans may be significantly affected by the level of economic
activity in New York.

   The Bank believes that the allowances for loan losses and
OREO losses are adequate.  While the Bank uses available
information to recognize losses on loans and estimate the fair
value of OREO, future additions to the allowances for loan losses
and OREO may be necessary based on, among other things, changes
in economic conditions in the region.  In addition, various
regulatory agencies, as an integral part of their examination
process, periodically review the Bank's allowance for loan losses
and the net carrying value of OREO.  Such agencies may require
the Bank to recognize additions to the allowance or reductions in
net carrying values based on their judgments about information
available to them at the time of their examination.

   The accompanying unaudited consolidated financial statements
have been prepared in accordance with the instructions for Form
F-4.  The financial statements should be read in conjunction with
the consolidated financial statements and the related notes
thereto included in the Bank's Annual Report to Stockholders for
the year ended September 30, 1995 and in the related Annual
Report on Form F-2 for the year ended September 30, 1995.

NOTE 2 - CASH AND CASH EQUIVALENTS

   For purposes of reporting cash flows, cash and cash
equivalents include cash and amounts due from banks including
Federal Home Loan Bank overnight deposits, the Federal Home Loan
Bank balance, and Federal funds sold.  Generally, Federal funds
are sold for one-day periods.

NOTE 3 - ADOPTION OF NEW ACCOUNTING STANDARD

   Effective October 1, 1995, the Bank adopted the provisions of
Statement of Financial Accounting Standards ("SFAS") No. 114,
"Accounting by Creditors for Impairment of a Loan,"  and SFAS No.
118, "Accounting by Creditors for Impairment of a Loan - Income
Recognition and Disclosures."  These statements prescribe
recognition criteria for loan impairment, generally related to
commercial type loans, and measurement methods for certain
impaired loans and all loans whose terms are modified in troubled
debt restructurings subsequent to the adoption of these
statements.  Loans are identified as impaired when it is probable
that all amounts of principal and interest due will not be
collected according to the original contractual terms of the loan
agreement.  The adoption of these standards had no effect on the
financial statements.

   As a result of the adoption of SFAS No. 114, the allowance
for possible loan losses related to impaired loans that are
identified for evaluation in accordance with SFAS No. 114 is
based on the present value of expected cash flows discounted at
the loans' initial effective interest rate, except that as a
practical expedient, impairment may be measured at the loans'
observable market price, or the fair value of the collateral for
certain loans where repayment of the loan is expected to be
provided solely by the underlying collateral.  The Bank considers
estimated cost to sell when determining the fair value of
collateral in the measurement of impairment if those costs are
expected to reduce the cash flows available to repay or otherwise
satisfy the loans.  

   SFAS No. 114 also amends SFAS No. 15 "Accounting by Debtors
and Creditors for Troubled Debt Restructurings,"  by requiring
creditors to measure all loans that are restructured in a
troubled debt restructuring (subsequent to September 30, 1995) in
accordance with the criteria of SFAS No. 114.  Loans which were
restructured prior to the adoption of SFAS No. 114 and are
performing in accordance with their restructured terms are not
considered impaired and continue to be accounted for under SFAS
No. 15.

   Prior to the adoption of SFAS No. 114, OREO included both
formally foreclosed and in-substance foreclosed real properties,
which properties included those where the borrower had little or
no equity in the property considering its fair value; where
repayment was only expected to come from the operation or sale of
the property; and where the borrower had effectively abandoned
control of the property or it was doubtful that the borrower
would be able to rebuild equity in the property.  SFAS No. 114
requires that a loan be classified as an in-substance foreclosure
only when the Bank has taken possession of the collateral
property regardless of whether formal foreclosure proceedings
have taken place. The Bank did not have any in-substance
foreclosed properties included in OREO at March 31, 1996 or
September 30, 1995. 

   SFAS No. 118 amended SFAS No. 114 and allows creditors to
continue to use existing accounting methods for recognizing
interest income on impaired loans and requires certain related
disclosures.  Cash receipts on impaired loans are generally
recorded as principal repayments or interest income according to
the terms of the loan agreement.

   At March 31, 1996, the recorded investment in loans that are
considered impaired under SFAS No. 114 totaled $2.7 million. 
Included in this amount is $1.0 million of impaired loans for
which the related allowance for credit losses is $230,000.  The
average recorded investment in impaired loans during the three
and six months ended March 31, 1996 was approximately $2.8
million and $2.7 million, respectively.


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

GENERAL

   North Side Savings Bank ("North Side" or the "Bank") is a New
York State chartered, stock savings bank which was chartered in
1905.  North Side's deposits are insured by the Federal Deposit
Insurance Corporation ("FDIC") to the full extent permissible by
law and regulation.  As of March 31, 1996, the Bank conducted
business from seventeen full-service banking offices in the
Bronx, Queens, Nassau and Suffolk Counties, New York.  North Side
had total assets of $1.58 billion at March 31, 1996, and
shareholders' equity at such date of $122.3 million, which
constituted 7.74% of total assets.

   At its meeting held April 15, 1996, the Board of Directors of
North Side declared a quarterly cash dividend of $.25 per share
payable on May 17, 1996 to shareholders of record on May 3, 1996.

   North Side is subject to examination and comprehensive
regulation by the New York State Banking Department,
which is its primary regulator, and by the FDIC.  The Bank is
subject to further regulation of the Federal Reserve Board
governing reserves required to be maintained against deposits and
certain other matters.  At March 31, 1996, the Bank had 4,814,751
shares of common stock issued and outstanding.  Its common stock
is traded over the counter and quotations for trades of the
Bank's common stock are included on the National Association of
Securities Dealers Automated Quotations ("NASDAQ") National
Market System under the symbol "NSBK."

FINANCIAL CONDITION

   The Bank's total assets amounted to $1.58 billion at March
31, 1996 as compared to $1.59 billion at September 30, 1995. 
During the first quarter of fiscal 1996, the Bank took advantage
of the one-time opportunity granted by the FASB to reassess the
appropriateness of its classification of all securities under
SFAS No. 115 "Accounting for Certain Investments in Debt and
Equity Securities".  As a result, the Bank reclassified $134.0
million of mortgage-backed securities from held to maturity to
available for sale at an unrealized depreciation of $.1 million,
net of income taxes, at the time of transfer.  During the six
months ended March 31, 1996, mortgage-backed securities, net
decreased by $43.1 million, investment securities, net decreased
$67.9 million, loans, net decreased by $21.6 million and bonds
and equities available for sale decreased $7.6 million.  These
decreases were offset by increases in mortgage-backed securities
available for sale of $84.2 million and money market investments
of $51.6 million.

   The $43.1 million decrease in mortgage-backed securities, net
was primarily due to the transfer described above of $134.0
million from the mortgage-backed securities portfolio to
available for sale along with $31.6 million of principal
repayments which was partially offset by $123.4 million of
purchases during the six months.  Investment securities, net
decreased $67.9 million primarily due to $76.0 million of Federal
Home Loan Bank bonds being called during the six months and $7.9
million of principal repayments which were partially offset by
purchases of $16.0 million.  Loans, net decreased $21.6 million
primarily due to $25.9 million of loan amortizations and
satisfactions, $.5 million of loans sold, $.1 million of loans
charged-off and $.1 million of loans transferred to OREO.  These
decreases in loans, net were partially offset by $5.9 million of
loan originations.  The decrease of $7.6 million in bonds and
equities available for sale was primarily due to $4.7 million of
securities sold at a $3.1 million profit along with a decrease of
$3.2 million in net unrealized appreciation on these securities
for the six months ended March 31, 1996.  The $84.2 million
increase in mortgage-backed securities available for sale is due
to the transfer described above of $134.0 million from the
mortgage-backed securities portfolio and $72.9 million of
purchases.  These increases were partially offset by $62.2
million of securities sold at a $.4 million profit, $58.4 million
of principal repayments and a $.7 million decrease in net
unrealized appreciation on these securities for the six months
ended March 31, 1996.  The $51.6 million increase in money market
investments is due to management's decision to increase the
Bank's liquidity rather than invest during a period when, in
management's opinion rates of return on alternative investments
were at a relatively low point.

   Total liabilities decreased to $1.46 billion at March 31,
1996 as compared to $1.47 billion at September 30, 1995.  The
change in liabilities consisted of decreases of $37.0 million in
borrowings, $4.0 million in other liabilities and $.4 million in
mortgagors' escrow payments, which were partially offset by an
increase in deposits of $27.8 million.  Shareholders' equity
increased $6.0 million primarily due to net income of $10.1
million, which was partially offset by $2.4 million of cash
dividends paid along with a decrease of $2.2 million in net
unrealized appreciation on securities available for sale, net of
income taxes, for the six months ended March 31, 1996.

RESULTS OF OPERATIONS

   For the three months and six months ended March 31, 1996, the
Bank reported net income of $4.3 million or $.86 per share, and
$10.1 million, or $2.04 per share, respectively, compared to $3.7
million or $.77 per share, and $7.3 million, or $1.52 per share,
for the same respective periods in the prior year.  

   The $.6 million rise in earnings for the second quarter of
fiscal 1996 compared to the second quarter of fiscal 1995 was due
primarily to a $.7 million reduction in the provision for loan
losses along with lower other operating expenses of $.2 million
which were partially offset by an increase of $.4 million in the
provision for income taxes.

   Net interest income before provision for possible loan losses
decreased $.1 million to $12.5 million for the second quarter of
fiscal 1996 compared to the second quarter of fiscal 1995.  The
decrease was primarily the result of a narrowing of the Bank's
interest rate spread from 3.22% for the quarter ended March 31,
1995 to 2.99% for the quarter ended March 31, 1996. The Bank's
interest rate spread was 3.04% for the quarter ended December 31,
1995.  The decrease for the second quarter of fiscal 1996 as
compared to the second quarter of fiscal 1995 was offset to some
extent by an increase in the ratio of average interest-earning
assets to average interest-bearing liabilities from 1.05% at
March 31, 1995 to 1.07% at March 31, 1996.  The Bank's net
interest margin was 3.27% for the quarter ended March 31, 1996
compared to 3.50% for the same quarter in the prior year.

   For the six month period ended March 31, 1996 compared to the
same period in the prior year, net income increased $2.8 million. 
This increase was primarily comprised of a $1.2 million reduction
in the provision for loan losses, and a $3.3 million improvement
in gain on sales and redemptions of investments, which were
partially offset by an increase of $1.9 million in the provision
for income taxes.

INTEREST INCOME AND EXPENSE

   Aggregate interest income on mortgage loans decreased from
$8.9 million for the three months ended March 31, 1995 to $8.2
million for the three months ended March 31, 1996.  The decrease
was due to a $53.9 million decrease in the average balance of
mortgage loans during the second quarter of fiscal 1996 compared
to the same period in fiscal 1995, which was partially offset by
a 38 basis point increase in the average yield earned from 7.64%
during the three months ended March 31, 1995 to 8.02% for the
three months ended March 31, 1996. Interest income on mortgage
loans for the six months ended March 31, 1996 decreased $1.0
million from $17.7 million for the six months ended March 31,
1995 to $16.7 million for the six months ended March 31, 1996. 
The decrease was attributable to a decrease in the average
balance of such loans of $54.6 million, which was partially
offset by an increase of 52 basis points in the yield from 7.52%
during the six months ended March 31, 1995 to 8.04% during the
six months ended March 31, 1996.  

   Interest income from mortgage-backed securities increased
$1.9 million to $16.5 million for the three month period ended
March 31, 1996 compared to the same period in fiscal 1995.  The
increase was attributable to a $115.3 million increase in the
average balance of mortgage-backed securities for the three month
period ended March 31, 1996 compared to the three month period
ended March 31, 1995, which was partially offset by a 4 basis
point decrease in average yield earned during the fiscal 1996
period compared to the fiscal 1995 period.  Interest income on
mortgage-backed securities for the six months ended March 31,
1996 increased $4.6 million to $33.2 million for the six months
ended March 31, 1996.  The increase was primarily due to a $105.1
million increase in the average balance of such securities for
the six months ended March 31, 1996 compared to the six months
ended March 31, 1995 along with a 23 basis point increase in the
average interest rate earned from 6.65% for the six months ended
March 31, 1995 compared to 6.88% for the six months ended March
31, 1996. 

   Interest income on investment securities decreased $.9
million for the three month period ended March 31, 1996 compared
to the same period in fiscal 1995.  The average balance of
investment securities decreased $63.6 million, which was
partially offset by an increase in the average yield earned of 76
basis points from 6.65% for the three months ended March 31, 1995
to 7.41% for the three months ended March 31, 1996.  Interest
income on investment securities for the six months ended March
31, 1996 decreased $1.8 million to $2.7 million.  The average
balance of such securities decreased $55.2 million for the six
months ended March 31, 1996 compared to the same period in fiscal
1995 and the average interest rate earned increased 12 basis
points to 6.86% for the six months ended March 31, 1996 from
6.74% for the same period in fiscal 1995.

   Interest income on money market investments increased by $1.0
million for the three months ended March 31, 1996 compared to the
three months ended March 31, 1995.  The increase was primarily
due to a $77.0 million increase in the average balance of money
market investments which was partially offset by a 31 basis point
decrease in yield to 5.28% during the second quarter of fiscal
1996 compared to 5.59% for the same period in fiscal 1995.  For
the six months ended March 31, 1996 compared to the same period
in fiscal 1995, interest income on money market investments
increased $1.9 million due to an increase in average balance of
$68.6 million along with an increase in average yield earned on
such balances of 12 basis points to 5.44% for the six month
period in fiscal 1996 compared to 5.32% for the six month period
in fiscal 1995.

   Interest expense on deposits and mortgage escrow accounts
increased $1.9 million to $11.5 million for the three month
period ended March 31, 1996 compared to the same period in fiscal
1995.  This increase was due to an increase in the average cost
of deposits and mortgage escrow accounts of 40 basis points to
3.75% during the second quarter of fiscal 1996 compared to 3.35%
for the second quarter of fiscal 1995, along with an increase of
$70.6 million in the average balance of deposits.  Interest
expense on deposits and mortgage escrow accounts increased $4.4
million for the six months ended March 31, 1996 compared to
fiscal 1995, primarily due to an increase of 57 basis points in
the average rates paid on such deposits to 3.77% for the six
month period ended March 31, 1996 along with a $52.1 million
increase in the average balance of such deposits.  The increase
in the average balances was primarily due to the purchase of two
branch locations during the fourth quarter of fiscal 1995.

    Interest expense on borrowings decreased $.5 million during
the second quarter of fiscal 1996 as compared to the second
quarter of fiscal 1995 due to a decrease of $25.4 million in the
average balance during the fiscal 1996 period compared to the
same period in fiscal 1995, along with a 36 basis point decrease
in the average cost of borrowings from 6.33% for the three months
ended March 31, 1995 to 5.97% for the three months ended March
31, 1996.  Interest expense on borrowings decreased $.3 million
for the six months ended March 31, 1996 as compared to the same
period in fiscal 1995 due to a decrease of $15.5 million in the
average balance of borrowings which was partially offset by a 12
basis point increase in the average cost of borrowings to 6.06%
during the fiscal 1996 period.  

PROVISION FOR LOAN LOSSES

   The provision for loan losses is based on management's
periodic evaluation of the adequacy of the allowance for loan
losses, which is based on a review of the loan portfolio.  Such
reviews are performed by a loan review committee of the Bank on a
quarterly basis.  The committee considers, among other things,
the borrower's ability to repay, the estimated value of
collateral, general economic conditions, conditions in the real
estate market in the Bank's lending areas, past loss experience
and the level of non-performing loans.

   As a result of management's evaluation of the adequacy of the
allowance for loan losses, which considered, among other things,
the significant decrease in the ratio of non-performing loans to
total loans at March 31, 1996 compared to March 31, 1995 and the
continued high credit quality of the Bank's loan portfolio, the
Bank deemed it appropriate to reduce the level of provisions for
loan losses to $500,000 in the first six months of fiscal 1996 as
compared to $1.7 million in the first six months of fiscal 1995.

   The Bank's level of non-performing loans decreased to $5.7
million at March 31, 1996 compared to $12.9 million at March 31,
1995.  Non-performing loans were $4.9 million at September 30,
1995.  The increase in non-performing loans at March 31, 1996
compared to September 30, 1995 was mainly attributable to $.5
million of additional one-to four-family non-performing loans and
$.3 million of new non-performing commercial loans.  Total non-
performing loans amounted to .36%, .31% and .86% of total assets
at March 31, 1996, September 30, 1995 and March 31, 1995,
respectively.  

   At March 31, 1996, the allowance for loan losses was $6.9
million, compared to $6.4 million at September 30, 1995 and $11.8
million at March 31, 1995.  The allowance for loan losses as a
percentage of non-performing loans was 121.8% at March 31, 1996
compared to 130.8% at September 30, 1995 and 91.9% at March 31,
1995.  Charge-offs net of recoveries for the six months ended
March 31, 1996 were $.1 million compared to $1.1 million for the
six months ended March 31, 1995.

   In addition, total non-performing assets decreased from $19.6
million, or 1.3% of total assets, at March 31, 1995 to $8.1
million, or .51% of total assets, at March 31, 1996.  Non-
performing assets were $7.4 million, or .47% of total assets, at
September 30, 1995.

OTHER OPERATING INCOME 

   For the three months ended March 31, 1996 the Bank reported
other operating income of $898,000  compared to $693,000 for the
comparable period in fiscal 1995.  The increase in other
operating income was primarily due to profits of $407,000 on
sales of mortgage-backed securities available for sale as
compared to a profit of $169,000 on the redemption of an
investment security during the second quarter of fiscal 1995.  

   For the six months ended March 31, 1996, other operating
income totalled $4.5 million, compared to $1.1 million for the
comparable period in fiscal 1995.  This was primarily due to the
$3.3 million increase in gains on sales and redemptions of
securities available for sale during the six months ended March
31, 1996.  

OTHER OPERATING EXPENSES

   The Bank's total other operating expenses decreased $.2
million to $5.8 million for the three months ended March 31, 1996
compared to the three months ended March 31, 1995.  This decrease
was primarily the result of a $.7 million decrease in deposit
insurance premiums, which was partially offset by a $.1 million
increase in OREO expense, net and a $.2 million increase in other
operating expenses - other, which increase was primarily the
result of higher advertising costs.   Effective January 1, 1996,
the Bank's deposit insurance premiums were reduced to $2,000 per
year.  The Bank continues its effort to maintain strong control
over other operating expenses as evidenced by the Bank's
efficiency ratio (which is operating expense before net OREO
expense as a percentage of net interest income, customer service
fees and other income, excluding gains and losses) of 43.6% for
the quarter ended March 31, 1996. 

   Total other operating expenses decreased $.7 million for the
six month period ended March 31, 1996 over the comparable period
in fiscal 1995. This decrease was primarily the result of a $1.3
million decrease in deposit insurance premiums which was
partially offset by a $.6 million increase in other operating
expenses - other, which increase was primarily the result of
higher advertising costs.

PROVISION FOR INCOME TAXES

   Provisions for income taxes of $3.1 million and $2.8 million
were made for the three month periods ended March 31, 1996 and
1995, respectively.  The increase was due to the $1.0 million
increase in income before provision for income taxes for the
quarter ended March 31, 1996 compared to the quarter ended March
31, 1995.

   Provisions for income taxes of $7.4 million and $5.6 million
were made for the six month periods ended March 31, 1996 and
1995, respectively.  The increase was due to the increase of $4.7
million in income before provision for income taxes for the six
months ended March 31, 1996 compared to the six months ended
March 31, 1995.

LIQUIDITY AND CAPITAL RESOURCES

   The liquidity of North Side's operations, measured by the
ratio of daily average balances for the quarter of cash and cash
equivalents (not committed, pledged, or required to liquidate
specific liabilities) to the sum of net withdrawable deposits and
borrowings payable within one year, averaged 6.85% for the twelve
months ended March 31, 1996 compared to 2.36% for the twelve
months ended March 31, 1995.

   North Side's primary sources of funds have consisted of
deposits, amortization and prepayments of outstanding loans and
mortgage-backed securities and bond maturities.  At March 31,
1996, total approved loan commitments amounted to $15.4 million. 
The amount of time deposits which are scheduled to mature during
the twelve months ending March 31, 1997 is $352.4 million.  Based
on past experience, management expects that a substantial portion
of these maturing deposits will be redeposited at North Side.  

   At March 31, 1996, shareholders' equity equaled $122.3
million or 7.74% of total assets, compared to $116.3 million or
7.32% of total assets at September 30, 1995.

   The FDIC has issued regulations that require insured banks,
such as North Side, to maintain minimum levels of capital.  The
FDIC's leverage ratio requirements require core capital equal to
3% for the most highly rated banks.  Other banks are required to
maintain ratios 100 to 200 basis points higher based on their
particular circumstances.  At March 31, 1996, the Bank's leverage
ratio was 7.69%.

   The Bank also is required to maintain minimum capital levels
based upon a weighting of its assets according to risk.  The Bank
was required to maintain a ratio of qualifying total capital to
risk-weighted assets and off-balance sheet items of a minimum of
8%.  At least one-half of that amount must be Tier I or Core
Capital and up to one-half of total capital can consist of Tier
II or supplementary capital.  On March 31, 1996, the Bank's Tier
I capital to risk-weighted assets ratio and total capital to
risk-weighted assets ratio, calculated under the FDIC risk-based
capital requirement, were 17.54% and 18.53%, respectively.


                            SIGNATURES

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

                              NORTH SIDE SAVINGS BANK

Date:  May 10, 1996           /s/ Thomas M. O'Brien         
                              _______________________________
                              Thomas M. O'Brien
                              President and
                              Chief Executive Officer

Date:  May 10, 1996           /s/ Donald C. Fleming          
                              _______________________________
                              Donald C. Fleming
                              Executive Vice President and
                              Chief Financial Officer




                        FEDERAL DEPOSIT INSURANCE CORPORATION

                          Washington, D.C.  20429

                                  Form F-4

                              QUARTERLY REPORT


                          UNDER SECTION 13 OF THE
                    SECURITIES EXCHANGE ACT OF 1934 FOR
                      THE QUARTER ENDED JUNE 30, 1996

                    FDIC Insurance Certificate No. 16007

                          North Side Savings Bank
              (Exact name of bank as specified in its charter)

                                  New York
       (State or other jurisdiction of incorporation or organization)

                                 13-1723204
                     (IRS Employer Identification No.)

                  170 Tulip Avenue, Floral Park, New York
                  (Address of principal executive offices)

                                   11001
                                 (Zip code)

                               (516) 488-6900
               (Bank's telephone number, including area code)

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

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

          Securities registered pursuant to Section 12(g) of the
          Securities Exchange Act of 1934:  Common Stock, par value
          $1.00 per share.

          Number of shares outstanding at August 1, 1996: 4,833,997 


                          NORTH SIDE SAVINGS BANK

                                   INDEX

          Item 1.   Financial Statements
                                                                    Page No.

                    Consolidated Statements of Condition,
                      June 30, 1996 and September 30, 1995             1

                    Consolidated Statements of Income,
                      Three and Nine Months Ended
                      June 30, 1996 and 1995                           2 

                    Consolidated Statements of Changes in
                      Shareholders' Equity, Nine Months Ended
                      June 30, 1996 and 1995                           3

                    Consolidated Statements of Cash Flows,
                      Nine Months Ended June 30, 1996 and 1995         4

                    Notes to Consolidated Financial Statements         5

          Item 2.   Management's Discussion and Analysis of
                    Financial Condition and Results of
                    Operations                                         7


                          NORTH SIDE SAVINGS BANK
                    CONSOLIDATED STATEMENTS OF CONDITION
                           (Dollars in thousands)

                                              June 30,        September 30,
                                                1996              1995     
                                            (Unaudited)
          ASSETS:

     Cash and due from banks              $     12,530       $    11,530 
     Money market investments                    3,648            29,456 
     Loans held for sale                         1,530              _ 
     Securities available for sale:
       Bonds and Equities                        5,102            26,520 
       Mortgage-backed securities              348,639           300,022 
     Total securities available for sale       353,741           326,542 
     Investment securities, net (esti-
       mated market value of $24,937 
       and $92,460, respectively)               24,754            93,301 
     Federal Home Loan Bank of NY stock, 
       at cost                                   9,685             9,430 
     Mortgage-backed securities, net 
       (estimated market value of $640,223
       and $642,864, respectively)             653,458           651,153 
     Loans                                     561,269           432,180 
       Less allowance for loan losses            5,604             6,417 
     Loans, net                                555,665           425,763 
     Accrued interest receivable                12,047            13,230 
     Premises and equipment, net                14,859            15,215 
     Other real estate owned, net of 
       allowance of $.6 million 
       and $1.1 million, respectively            2,320             2,515 
     Other assets                               10,387             9,868 
          Total assets                     $ 1,654,624       $ 1,588,003 

     LIABILITIES AND SHAREHOLDERS' EQUITY:
          Liabilities:

     Deposits                              $ 1,225,179       $ 1,199,077 
     Mortgagors' escrow payments                 3,032             4,607 
     Borrowed funds                            286,000           251,000 
     Other liabilities                          16,882            17,035 
          Total Liabilities                  1,531,093         1,471,719 

          Shareholders' Equity:

     Preferred stock, par value $1.00 per 
       share, 5,000,000 shares authorized, 
       none outstanding                          --                -- 
     Common stock, par value $1.00 per 
       share, 10,000,000 shares authorized, 
       4,833,997 and 4,798,022 shares 
       issued and outstanding at June 30, 
       1996 and September 30, 1995, 
       respectively                              4,834             4,798 
     Paid-in capital                            63,567            62,985 
     Surplus fund                               24,101            24,101 
     Undivided profits                          33,824            22,606 
     Net unrealized (depreciation) appre-
       ciation on securities available 
       for sale, net of income taxes            (2,329)            2,360 
     Unearned portion of incentive 
       compensation                               (466)             (566)

          Total shareholders' equity           123,531           116,284 

          Total liabilities and share-
            holders' equity                $ 1,654,624       $ 1,588,003 

        See accompanying notes to consolidated financial statements.


                          NORTH SIDE SAVINGS BANK
                     CONSOLIDATED STATEMENTS OF INCOME
              (Dollars in thousands, except per share amounts)
                                (Unaudited)
                                       
                                  THREE MONTHS ENDED      NINE MONTHS ENDED  
                                       JUNE 30,               JUNE 30,  
                                    1996      1995         1996      1995 
 Interest Income:
    Mortgage loans              $  8,631   $ 9,007       $ 25,347   $ 26,698 
    Mortgage-backed securities    16,493    14,551         49,671    43,125 
    Investment securities          1,450     2,503          4,196     7,068 
    Money market investment          686       132          2,628       206 
         Other loans                 166       160            444       467 

       Total interest income      27,426    26,353         82,286    77,564 

 Interest Expense:

    Deposits and mortgage 
      escrow accounts             11,303    10,501         34,426    29,183 
    Borrowings                     3,437     3,401         10,136    10,396 
  
      Total interest expense      14,740    13,902        44,562     39,579 

      Net interest income         12,686    12,451        37,724     37,985 

 Provision for loan losses           200       750           700      2,450 

     Net interest income 
       after provision for 
       loan losses                12,486    11,701        37,024     35,535 

 Other Operating Income:

    Net gain (loss) on sale 
      of other real estate 
      owned                          564         46          554      (109)
    Net gain on sales and 
      redemptions of securities      103        142        3,596       311 
    Customer service fees            497        496        1,427     1,497 
    Other                             37        325           83       430 

      Total other operating 
        income                     1,201      1,009        5,660     2,129 

 Other Operating Expense:

    Compensation and benefits      2,714      2,693        8,214     8,138 
    Occupancy and equipment          892        852        2,673     2,528 
    BIF deposit insurance 
      premiums                        -         672          116     2,134 
    OREO expense, net                187        101          386       324 
    Other                          1,789      1,654        5,634     4,942 

      Total other operating 
        expense                    5,582      5,972       17,023    18,066 

 Income before provision for
    income taxes                   8,105      6,738       25,661    19,598 
 Provision for income taxes        3,407      2,900       10,831     8,474 
 Net income                     $  4,698   $  3,838     $ 14,830  $ 11,124 

 Net income per share (a)      $     .94   $    .80     $   2.98  $   2.32 

 (a)      Based on the weighted average number of shares of common stock
          and dilutive common stock equivalents outstanding of 5,000,200 and
          4,981,781 for the three and nine month periods ended June 30, 1996
          and the weighted average number of shares of common stock outstanding
          of 4,791,886 and 4,780,628 for the three and nine month periods ended
          June 30, 1995, respectively. 

        See accompanying notes to consolidated financial statements.

<TABLE>

                                                                                 NORTH SIDE SAVINGS BANK
                                                               CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
<CAPTION>


                                                                                 (Dollars in thousands)
                                                                                       (Unaudited)


<S>                                 <C>      <C>      <C>     <C>       <C>           <C>          <C>         <C>        <C>
                                                                                    Unrealized   Unallocated 
                                                                      Unrealized    Apprecia-    Shares in
                                                                      Depreciation  tion (Depre- Management              
                                                                      On Certain    tion) on     Develop-    Unearned    
                                                                      Marketable    Securities   ment & Re-  Portion of  
                                  Common   Paid-In  Surplus Undivided Equity        Available    cognition   Incentive
                                  Stock    Capital  Fund    Profits   Securities    For Sale     Plan       Compensation  Total
- ------------------------------------------------------------------------------------------------------------------------------------

Fiscal 1995

Balance at September 30,          $ 4,541  $57,281  $24,101  $15,952   $  (436)      $    -     $  (416)     $  (25)    $100,998
    1994
  Net Income                          -       -         -     11,124       -              -         -             -       11,124
  Prorated portion of Manage-
    ment Development and Recog-
    nition Plan awards earned 
    by grantees                       -       -         -        -         -              -         -            91           91
  Awarded 36,506 common shares 
    from Management Development 
    and Recognition Plan at 
    $18.25 per share, market 
    value on date of grant            -       250       -        -         -              -         416         (666)         -
  Payment of 401(k) contribu-
    tion                               16     286       -        -         -              -         -              -         302
  Distribution of 5% stock 
    dividend                          227   4,440       -       (4,667)    -              -         -              -          -
  Payment of $.475 per share 
    cash dividend                     -       -         -       (2,250)    -              -         -              -      (2,250)
  Dividend Reinvestment                 2      27       -        -         -              -         -              -          29
  Exercise of stock options for 
    7,337 shares of Common Stock        7      80       -        -         -              -         -              -          87
  Decrease in unrealized depre-
    ciation on certain market-
    able equity securities            -       -         -        -         436            -         -              -         436
  Unrealized appreciation on 
    securities available for 
    sale, net of taxes                -       -         -        -         -           1,407        -              -       1,407
                                  -------  ------- ---------  --------  -------     --------   --------     --------    --------

Balance at June 30, 1995          $ 4,793  $62,364  $24,101   $ 20,159  $    -      $  1,407    $   -        $ (600)   $ 112,224
                                  =======  ======= ========   ========  =======     ========   ========     ========   =========

Fiscal 1996

Balance at September 30, 
   1995                           $ 4,798  $62,985  $24,101   $ 22,606  $    -      $  2,360    $   -        $ (566)   $ 116,284
   Net Income                          -      -         -       14,830       -            -         -              -      14,830
   Payment of $.75 per share 
     cash dividend                     -      -         -       (3,612)      -            -         -              -      (3,612)
   Dividend Reinvestment                1       38      -        -           -            -         -              -          39
   Prorated portion of Manage-
     ment Development and
     Recognition Plan awards 
     earned by grantees                -      -         -        -           -            -         -           100          100
   Payment of 401(k) contri-
     bution                            11      298      -        -           -            -         -             -          309
   Exercise of stock options for 
     24,043 shares of Common 
     Stock                             24      246      -        -           -            -         -             -          270
   Decrease on unrealized appre-
     ciation on securities
     available for sale, net 
     of taxes                          -      -         -        -           -       (4,689)        -             -       (4,689)
                                  _______  _______  _______   ________  ________   _________    ________     ________  __________

Balance at June 30, 1996          $ 4,834  $63,567  $24,101   $ 33,824  $    -     $ (2,329)     $    -      $ (466)   $ 123,531
                                  =======  =======  =======   ========  ========   =========    ========     ========  =========

                                    See accompanying notes to consolidated financial statements.

</TABLE>

                            NORTH SIDE SAVINGS BANK
                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                            (Dollars in thousands)
                                  (Unaudited)

______________________________________________________________________________
NINE MONTHS ENDED JUNE 30,                      1996                  1995
______________________________________________________________________________
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                  $ 14,830             $  11,124
  Adjustments to reconcile net 
    income to net cash provided 
    by operating activities:

  Depreciation and amortization                  1,094                    985
  Provision for possible loan and 
    real estate losses                             819                  2,670
  Amortization of premium, accretion 
    of (discount), net                           3,420                  3,707
  Net gain on sales of securities               (3,596)                  (311)
  Net (gain) loss on sale of OREO                 (554)                   109
  401(k) contribution                              309                    222
  Decrease in accrued interest receivable        1,183                   (481)
  Decrease in other assets                       3,300                  3,982
  Decrease in other liabilities                   (153)                (1,975)
  Other, net                                       480                      7
_______________________________________________________________________________
 NET CASH PROVIDED BY OPERATING ACTIVITIES      21,132                 20,039
- -------------------------------------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES:

  Proceeds from maturities and redemp-
    tions of investment securities              76,003                  2,070
  Proceeds from principal repayments of 
    investment securities                        8,903                  3,867
  Purchase of securities available for sale   (213,386)              (159,597)
  Purchase of investment securities            (16,377)               (10,273)
  Proceeds from principal repayments, 
    maturities and redemptions
    of securities available for sale           138,925                 37,404
  Proceeds from principal repayment of 
    mortgage-backed securities                  50,772                 53,869
  Proceeds from sales of securities 
    available for sale                         174,724                    --
  Purchase of mortgage-backed securities      (188,291)               (48,320)
  Purchase of FHLBNY Stock                        (255)                (9,430)
  Proceeds from loan repayments and 
    satisfactions                               43,225                 37,507
  Proceeds from loans sold                         734                  3,697
  Loan purchases and originations             (177,234)                (5,339)
  Proceeds from sales of OREO                      830                  2,405
  Capital expenditures                            (737)                  (613)
______________________________________________________________________________
NET CASH USED IN INVESTING ACTIVITIES         (102,164)               (92,753)
______________________________________________________________________________
CASH FLOWS FROM FINANCING ACTIVITIES:

  Increase (decrease) in deposit 
    accounts, net                               26,102                (30,169)
  Receipt of borrowed funds                    218,000                966,500
  Repayment of borrowed funds                 (183,000)              (854,375)
  Disbursement of mortgage escrow (net)         (1,575)                  (899)
  Proceeds from exercise of stock options          270                     87
  Cash dividend paid on common stock, 
    net of dividend reinvestment                (3,573)                (2,221)
______________________________________________________________________________
NET CASH PROVIDED BY FINANCING ACTIVITIES       56,224                 78,923
______________________________________________________________________________
  Net (decrease) increase in Cash and 
    Cash Equivalents                           (24,808)                 6,209
  Cash and Cash Equivalents at 
    Beginning of Period                         40,686                 13,333
______________________________________________________________________________
  Cash and Cash Equivalents at End 
    of Period                                 $ 15,878               $ 19,542
==============================================================================

SUPPLEMENTAL INFORMATION:
  Cash paid during period for:
    Interest                                  $ 45,521              $ 40,009
    Income taxes                                 7,796                 4,537
  Additions to OREO                                206                   447
==============================================================================

          See accompanying notes to consolidated financial statements


                          NORTH SIDE SAVINGS BANK
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               JUNE 30, 1996
                                (Unaudited)

     NOTE 1 - BASIS OF PRESENTATION

        In the opinion of management, the accompanying unaudited
     consolidated financial statements contain all adjustments
     (consisting of only normal recurring accruals) necessary for a
     fair presentation of the Bank's financial condition as of June
     30, 1996 and the results of operations, changes in shareholders'
     equity and cash flows for the periods presented.  In preparing
     the financial statements, management is required to make
     estimates and assumptions that affect the reported amounts of
     assets and liabilities as of the date of the statement of
     condition and revenues and expenses for the period.  

        Material estimates that are particularly susceptible to
     significant change in the near-term relate to the determination
     of the allowance for loan losses and the valuation of real estate
     acquired in connection with foreclosures or in satisfaction of
     loans. It is the general policy of the Bank to obtain independent
     appraisals for significant loans every three years. However, as a
     matter of general practice, management obtains more frequent
     appraisals as it deems necessary on significant troubled loans
     and other real estate owned. Other real estate owned includes
     real estate acquired in connection with foreclosures or by deed-
     in-lieu of foreclosure (collectively, "OREO").

        The Bank's loan portfolio is varied as to type, geographic
     location, borrower concentration, and fixed or adjustable-rate
     mortgages.  At June 30, 1996 approximately $422.1 million of the
     Bank's real estate loans were secured by properties located in
     New York and, as such, a substantial portion of the Bank's
     borrowers' ability to honor their contracts and increases or
     decreases in market value of the real estate collateralizing such
     loans may be significantly affected by the level of economic
     activity in New York.

        The Bank believes that the allowances for loan losses and
     OREO losses are adequate.  While the Bank uses available
     information to recognize losses on loans and estimate the fair
     value of OREO, future additions to the allowances for loan losses
     and OREO may be necessary based on, among other things, changes
     in economic conditions in the region.  In addition, various
     regulatory agencies, as an integral part of their examination
     process, periodically review the Bank's allowance for loan losses
     and the net carrying value of OREO.  Such agencies may require
     the Bank to recognize additions to the allowance or reductions in
     net carrying values based on their judgments about information
     available to them at the time of their examination.

        The accompanying unaudited consolidated financial statements
     have been prepared in accordance with the instructions for Form
     F-4.  The financial statements should be read in conjunction with
     the consolidated financial statements and the related notes
     thereto included in the Bank's Annual Report to Stockholders for
     the year ended September 30, 1995 and in the related Annual

     Report on Form F-2 for the year ended September 30, 1995.

     NOTE 2 - CASH AND CASH EQUIVALENTS

        For purposes of reporting cash flows, cash and cash
     equivalents include cash and amounts due from banks including
     Federal Home Loan Bank overnight deposits, the Federal Home Loan
     Bank balance, and Federal funds sold.  Generally, Federal funds
     are sold for one-day periods.

     NOTE 3 - ADOPTION OF NEW ACCOUNTING STANDARD

        Effective October 1, 1995, the Bank adopted the provisions of
     Statement of Financial Accounting Standards ("SFAS") No. 114,
     "Accounting by Creditors for Impairment of a Loan,"  and SFAS No.
     118, "Accounting by Creditors for Impairment of a Loan - Income
     Recognition and Disclosures."  These statements prescribe
     recognition criteria for loan impairment, generally related to
     commercial type loans, and measurement methods for certain
     impaired loans and all loans whose terms are modified in troubled
     debt restructurings subsequent to the adoption of these
     statements.  Loans are identified as impaired when it is probable
     that all amounts of principal and interest due will not be
     collected according to the original contractual terms of the loan
     agreement.  The adoption of these standards had no effect on the
     financial statements.

        As a result of the adoption of SFAS No. 114, the allowance
     for possible loan losses related to impaired loans that are
     identified for evaluation in accordance with SFAS No. 114 is
     based on the present value of expected cash flows discounted at
     the loans' initial effective interest rate, except that as a
     practical expedient, impairment may be measured at the loans'
     observable market price, or the fair value of the collateral for
     certain loans where repayment of the loan is expected to be
     provided solely by the underlying collateral.  The Bank considers
     estimated cost to sell when determining the fair value of
     collateral in the measurement of impairment if those costs are
     expected to reduce the cash flows available to repay or otherwise
     satisfy the loans.  

        SFAS No. 114 also amends SFAS No. 15 "Accounting by Debtors
     and Creditors for Troubled Debt Restructurings,"  by requiring
     creditors to measure all loans that are restructured in a
     troubled debt restructuring (subsequent to September 30, 1995) in
     accordance with the criteria of SFAS No. 114.  Loans which were
     restructured prior to the adoption of SFAS No. 114 and are
     performing in accordance with their restructured terms are not
     considered impaired and continue to be accounted for under SFAS
     No. 15.

        Prior to the adoption of SFAS No. 114, OREO included both
     formally foreclosed and in-substance foreclosed real properties,
     which properties included those where the borrower had little or
     no equity in the property considering its fair value; where
     repayment was only expected to come from the operation or sale of
     the property; and where the borrower had effectively abandoned
     control of the property or it was doubtful that the borrower
     would be able to rebuild equity in the property.  SFAS No. 114
     requires that a loan be classified as an in-substance foreclosure
     only when the Bank has taken possession of the collateral
     property regardless of whether formal foreclosure proceedings
     have taken place. The Bank did not have any in-substance
     foreclosed properties included in OREO at June 30, 1996 or
     September 30, 1995. 

        SFAS No. 118 amended SFAS No. 114 and allows creditors to
     continue to use existing accounting methods for recognizing
     interest income on impaired loans and requires certain related
     disclosures.  Cash receipts on impaired loans are generally
     recorded as principal repayments or interest income according to
     the terms of the loan agreement.

        At June 30, 1996, the recorded investment in loans that are
     considered impaired under SFAS No. 114 totaled $.6 million.  None
     of these impaired loans require a  related allowance for loan
     losses.  The average recorded investment in impaired loans during
     the three and nine months ended June 30, 1996 was approximately
     $1.6 million and $2.2 million, respectively.


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

     GENERAL

        North Side Savings Bank ("North Side" or the "Bank") is a New
     York State chartered, stock savings bank which was chartered in
     1905.  North Side's deposits are insured by the Federal Deposit
     Insurance Corporation ("FDIC") to the full extent permissible by
     law and regulation.  As of June 30, 1996, the Bank conducted
     business from seventeen full-service banking offices in the
     Bronx, Queens, Nassau and Suffolk Counties, New York.  North Side
     had total assets of $1.65 billion at June 30, 1996, and
     shareholders' equity at such date of $123.5 million, which
     constituted 7.47% of total assets.

         The Bank entered into an Agreement and Plan of Merger dated
     as of July 15, 1996 (the "Merger Agreement"), with North Fork
     Bancorporation, Inc., a Delaware corporation ("North Fork"),
     pursuant to which North Side will be merged with and into a
     wholly-owned subsidiary of North Fork (the "Merger").

        Pursuant to the Merger Agreement, each share of the common
     stock, par value $1.00 per share ("North Side Common Stock"), of
     North Side outstanding on the date of the Merger, with certain
     exceptions, will be converted into the right to receive 1.556
     shares (the "Exchange Ratio") of common stock, par value $2.50
     per share, of North Fork ("North Fork Common Stock").  If the
     "Average Closing Price" (as defined below) is less than $24.00,
     North Side may, at its option, terminate the Merger Agreement
     unless North Fork agrees to increase the Exchange Ratio such that
     the shares of North Fork Common Stock issued in exchange for each
     share of North Side Common Stock have a value (valued at the
     Average Closing Price) of at least $37.34.  The Average Closing
     Price is defined as the average closing sales price of North Fork
     Common Stock on the New York Stock Exchange for the 10
     consecutive trading days ending on the 5th business day prior to
     the date on which approval of the Merger by the Board of
     Governors of the Federal Reserve Board is obtained, without
     regard to any requisite waiting period in respect thereof.

        Consummation of the Merger is subject to certain conditions,
     including, but not limited to, approval of the Merger Agreement
     by the stockholders of North Side, approval by the stockholders
     of North Fork of the issuance of shares of North Fork Common
     Stock to the stockholders of North Side pursuant to the Merger
     Agreement and the receipt of all required regulatory approvals,
     and is expected to close in January 1997.

        As a condition to the execution and delivery of the Merger
     Agreement, North Fork and North Side entered into a stock option
     agreement, dated as of July 15, 1996, pursuant to which North
     Side granted North Fork an option to purchase up to 961,965
     shares of North Side Common Stock at a purchase price of $34.75
     per share, subject to adjustment.  The option will become
     exercisable upon the occurrence of certain events described
     therein, none of which has occurred as of the date hereof.

        At its meeting held July 16, 1996, the Board of Directors of
     North Side declared a quarterly cash dividend of $.25 per share
     payable on August 15, 1996 to shareholders of record on July 25,
     1996.

        North Side is subject to examination and comprehensive
     regulation by the New York State Banking Department,
     which is its primary regulator, and by the FDIC.  The Bank is
     subject to further regulation of the Federal Reserve Board
     governing reserves required to be maintained against deposits and
     certain other matters.  The Bank's common stock is traded over
     the counter and quotations for trades of the Bank's common stock
     are included on the National Association of Securities Dealers
     Automated Quotations ("NASDAQ") National Market System under the
     symbol "NSBK."

     FINANCIAL CONDITION

        The Bank's total assets amounted to $1.65 billion at June 30,
     1996 as compared to $1.59 billion at September 30, 1995.  This
     change of $66.6 million is comprised primarily of increases in
     mortgage-backed securities available for sale of $48.6 million,
     and loans, net of $129.9 million, partially offset by decreases
     in money market investments of $25.8 million, bonds and equities
     available for sale of $21.4 million and investment securities,
     net of $68.5 million. 

        During the first quarter of fiscal 1996, the Bank took
     advantage of the one-time opportunity granted by the FASB to
     reassess the appropriateness of its classification of all
     securities under SFAS No.115, "Accounting for Certain Investments
     in Debt and Equity Securities."  As a result, the Bank
     reclassified $134.0 million of mortgage-backed securities from
     held to maturity to available for sale at an unrealized
     depreciation of $.1 million, net of income taxes, at the time of
     transfer.  The increase of $48.6 million in mortgage backed
     securities available for sale is due to the transfer described
     above of $134.0 million  and subsequent purchases of $143.2
     million.  These additions were partially offset by $138.0 million
     of securities sold at a profit of $.7 million, $82.7 million of
     principal repayments and a $5.6 million decrease in net
     unrealized appreciation on these securities for the nine months
     ended June 30, 1996.  The increase in loans, net of $129.9
     million was primarily due to the purchases of $147.2 million of
     residential mortgage loans located predominantly in the Bank's
     market area and $14.3 million of multi-family mortgage loans, all
     of which are located in the Bank's market area.  In addition, the
     Bank also originated $15.7 million of loans during the nine
     months ended June 30, 1996.  These increases in the loan
     portfolio were partially offset by $43.2 million of loan
     amortizations and satisfactions.  The decrease of $21.4 million
     in bonds and equities available for sale was due predominantly to
     the sale of $89.1 million of securities at a net realized gain of
     $2.9 million during the nine months ended June 30, 1996.  These
     sales were offset somewhat by purchases of $70.2 million in this
     portfolio during the same time period.  Investment securities,
     net decreased $68.5 million primarily due to $76.0 million of
     Federal Home Loan Bank bonds being called during the Bank's first
     fiscal quarter and $8.9 million of principal repayments that were
     partially offset by purchases of $16.4 million.  The $25.8
     million decrease in money market investments was due to
     management's decision to redirect funds to higher yielding funds
     as part of the Bank's general investment strategy.

        Total liabilities increased $59.4 million to $1.53 billion at
     June 30, 1996.  This change was driven predominantly by an
     increase of $26.1 million in deposits and a $35.0 million
     increase in borrowings.  The increase in borrowings occurred in
     the latter part of the current fiscal quarter and is consistent
     with the Bank's overall asset/liability management strategy to
     leverage its capital base at favorable re-investment spreads when
     considered appropriate to do so by Bank management. Shareholders' 
     equity increased $7.2 million for the nine months ended June 30, 
     1996, primarily because of the $14.8 million in net income for 
     the period, which was  partially offset by a decrease of $4.7 
     million in net unrealized appreciation on securities available 
     for sale, net of income taxes and $3.6 million of cash dividends 
     paid.

     RESULTS OF OPERATIONS

        For the three and nine months ended June 30, 1996, the Bank
     reported net income of $4.7 million or $.94 per share, and $14.8
     million, or $2.98 per share, respectively, compared to $3.8
     million or $.80 per share, and $11.1 million, or $2.32 per share,
     for the same respective periods in the prior year.

        The $.9 million increase in earnings for the third quarter of
     fiscal 1996 compared to the third quarter of fiscal 1995 was due
     primarily to a $.6 million reduction in the provision for loan
     losses, a $.5 million improvement in net gain on sales of OREO
     and lower operating expenses of $.4 million.  These improvements
     were partially offset by an increase of $.5 million in the
     provision for income taxes.

        Net interest income before the provision for possible loan
     losses increased $.2 million to $12.7 million for the third 
     quarter of fiscal 1996 compared to the third fiscal quarter of
     1995.  This increase was primarily  due to an increase in the
     ratio of average interest-earning assets to average interest-
     bearing liabilities from 1.05% at June 30,  1995 to 1.07% at June
     30, 1996.  Offsetting this increase in this ratio to some extent
     was a decrease in the Bank's interest rate spread from 3.18% for
     the quarter ended June 30, 1995 to 2.98% for the quarter ended
     June 30, 1996.  The Bank's interest rate spread for the quarter
     ended March 31, 1996 was 2.99%.  The Bank's net interest margin
     for the quarter ended June 30, 1996 was 3.26% compared to 3.41%
     for the same quarter of the prior year.

        Net income increased $3.7 million for the nine months ended
     June 30, 1996 compared to the nine months ended June 30, 1995. 
     This increase was caused primarily by a $1.8 million lower
     provision for loan losses, a $.7 million decrease in net loss on
     sales of OREO, a $3.3 million increase in net gains on sales and
     redemption of securities and a $1.0 million decrease in operating
     expenses.  These were partially offset by an increase of  $2.4
     million in the provision for income taxes.    

     INTEREST INCOME AND EXPENSE

        Aggregate interest income on mortgage loans decreased from
     $9.0 million for the three months ended June 30, 1995 to $8.6
     million for the three months ended June 30, 1996.  The decrease
     was due to a $19.0 million decrease in the average balance of
     mortgage loans during the third quarter of fiscal 1996 compared
     to the same period in fiscal 1995, which was partially offset by
     a slight 2 basis point increase in the average yield earned from
     7.96% during the three months ended June 30, 1995 to 7.98% for
     the three months ended June 30, 1996.  Interest income on
     mortgage loans for the nine months ended June 30, 1996 decreased
     $1.4 million from $26.7 million for the nine months ended June
     30, 1995 to $25.3 million for the nine months ended June 30,
     1996.  The decrease was attributable to a decrease in the average
     balance of such loans of $42.7 million, which was partially
     offset by an increase of 35 basis points in the yield from 7.66%
     during the nine months ended June 30, 1995 to 8.01% during the
     nine months ended June 30, 1996.  

        Interest income from mortgage-backed securities increased
     $1.9 million to $16.5 million for the three month period ended
     June 30, 1996 compared to the same period in fiscal 1995.  The
     increase was attributable to a $115.1 million increase in the
     average balance of mortgage-backed securities for the three month
     period ended June 30, 1996 compared to the three month period
     ended June 30, 1995, which was partially offset by a 1 basis
     point decrease in average yield earned during the fiscal 1996
     period compared to the fiscal 1995 period.  Interest income on
     mortgage-backed securities for the nine months ended June 30,
     1996 increased $6.5 million to $49.7 million for the nine months
     ended June 30, 1996.  The increase was primarily due to a $108.4
     million increase in the average balance of such securities for
     the nine months ended June 30, 1996 compared to the nine months
     ended June 30, 1995 along with a 15 basis point increase in the
     average interest rate earned from 6.72% for the nine months ended
     June 30, 1995 compared to 6.87% for the nine months ended June
     30, 1996. 

        Interest income on investment securities decreased $1.1
     million for the three month period ended June 30, 1996 compared
     to the same period in fiscal 1995.  The average balance of
     investment securities decrease $42.8 million and the average
     yield earned decreased 123 basis points from 6.86% for the three
     months ended June 30, 1995 to 5.63% for the three months ended
     June 30, 1996.  Interest income on investment securities for the
     nine months ended June 30, 1996 decreased $2.9 million to $4.2
     million.  The average balance of such securities decreased $51.2
     million for the nine months ended June 30, 1996 compared to the
     same period in fiscal 1995 and the average interest rate earned
     decreased 40 basis points to 6.38% for the nine months ended June
     30, 1996 from 6.78% for the same period in fiscal 1995.

        Interest income on money market investments increased by $.6
     million for the three months ended June 30, 1996 compared to the
     three months ended June 30, 1995.  The increase was primarily due
     to a $44.6 million increase in the average balance of money
     market investments which was partially offset by a 139 basis
     point decrease in yield to 5.22% during the third quarter of
     fiscal 1996 compared to 6.61% for the same period in fiscal 1995. 
     For the nine months ended June 30, 1996 compared to the same
     period in fiscal 1995, interest income on money market
     investments increased $2.4 million due to an increase in average
     balance of $60.6 million which was partially offset by a decrease
     in average yield earned on such balances of 70 basis points to
     5.38% for the nine month period in fiscal 1996 compared to 6.08%
     for the nine month period in fiscal 1995.

        Interest expense on deposits and mortgage escrow accounts
     increased $.8 million to $11.3 million for the three month period
     ended June 30, 1996 compared to the same period in fiscal 1995. 
     This increase was due to an increase in the average cost of
     deposits and mortgage escrow accounts of 7 basis points to 3.68%
     during the third quarter of fiscal 1996 compared to 3.61% for the
     third quarter of fiscal 1995, along with an increase of $66.4
     million in the average balance of deposits.  Interest expense on
     deposits and mortgage escrow accounts increased $5.2 million for
     the nine months ended June 30, 1996 compared to fiscal 1995,
     primarily due to an increase of 40 basis points in the average
     rates paid on such deposits to 3.74% for the nine month period
     ended June 30, 1996 along with a $56.8 million increase in the
     average balance of such deposits.  The increase in the average
     balances was primarily due to the purchase of two branch
     locations during the fourth quarter of fiscal 1995.

         Interest expense on borrowings remained constant at $3.4
     million for the third quarters of both fiscal 1996 and fiscal
     1995.  An increase in the average balance of $9.7 million to
     $228.5 million during the current fiscal quarter compared to the
     same period a year ago was offset by a decrease in the average
     cost of borrowings of 20 basis points during the same period. 
     The average cost of borrowings for the quarter ended June 30,
     1996 was 5.95%.  Interest expense on borrowings decreased $.3
     million for the nine months ended June 30, 1996 as compared to
     the same period in fiscal 1995 due to a decrease of $7.1 million
     in the average balance of borrowings which was partially offset
     by a 1 basis point increase in the average cost of borrowings to
     6.05% during the fiscal 1996 period.  

     PROVISION FOR LOAN LOSSES

        The provision for loan losses is based on management's
     periodic evaluation of the adequacy of the allowance for loan
     losses, which is based on a review of the loan portfolio.  Such
     reviews are performed by a loan review committee of the Bank on a
     quarterly basis.  The committee considers, among other things,
     the borrower's ability to repay, the estimated value of
     collateral, general economic conditions, conditions in the real
     estate market in the Bank's lending areas, past loss experience
     and the level of non-performing loans.

        As a result of management's evaluation of the adequacy of the
     allowance for loan losses, which considered, among other things,
     the significant decrease in the ratio of non-performing loans to
     total loans at June 30, 1996 compared to June 30, 1995 and the
     continued high credit quality of the Bank's loan portfolio, the
     Bank deemed it appropriate to reduce the level of provisions for
     loan losses to $700,000 in the first nine months of fiscal 1996
     as compared to $2.5 million in the first nine months of fiscal
     1995.

        The Bank's level of non-performing loans decreased to $3.1
     million at June 30, 1996 compared to $5.2 million at June 30,
     1995.  Non-performing loans were $4.9 million at September 30,
     1995.  The decrease in non-performing loans at June 30, 1996
     compared to September 30, 1995 was mainly attributable to the
     repayment of a $1.5 million non-performing land loan which
     resulted in a recovery of $.2 million to the allowance for loan
     losses.  Total non-performing loans amounted to .18%, .31% and
     .32% of total assets at June 30, 1996, September 30, 1995 and
     June 30, 1995, respectively.  

        At June 30, 1996, the allowance for loan losses was $5.6
     million, compared to $6.4 million at September 30, 1995 and $6.0
     million at June 30, 1995.  The allowance for loan losses as a
     percentage of non-performing loans was 183.5% at June 30, 1996
     compared to 130.8% at September 30, 1995 and 114.8% at June 30,
     1995.  Charge-offs net of recoveries for the nine months ended
     June 30, 1996 were $1.5 million compared to $7.6 million for the
     nine months ended June 30, 1995.  During the quarter ended June
     30, 1996, the Bank took charge-offs of $1.6 million in connection
     with the transfer of certain marginally performing and non-
     performing commercial real estate loans to loans held for sale. 
     These loans are carried in loans held for sale at $1.5 million
     which represents the anticipated net realizable value.

        In addition, total non-performing assets decreased from $11.3
     million, or .69% of total assets, at June 30, 1995 to $5.4
     million, or .32% of total assets, at June 30, 1996.  Non-
     performing assets were $7.4 million, or .47% of total assets, at
     September 30, 1995.

     OTHER OPERATING INCOME 

        Other operating income was  $1.2 million for the three months
     ended June 30, 1996 compared to $1.0 million for the same period
     in fiscal 1995.  The increase of $.2 million was primarily due to
     a $.5 million increase in net gains from the sale of OREO, offset
     by a decrease in other income of $.3 million. 

        For the nine months ended June 30, 1996, other operating
     income totaled $5.7 million compared to $2.1 million for the same
     period of fiscal 1995.  The increase of $3.6 million was
     predominantly due to the $3.3 million increase in net gains
     realized on securities sales and redemptions during the nine
     months ended June 30, 1996. 

     OTHER OPERATING EXPENSES

        The Bank's total other operating expenses amounted to $5.6
     million for the quarter ended June 30, 1996, a decrease of $.4
     million compared to $6.0 million for the same quarter of the
     prior year.  This decrease was primarily the result of a $.7
     million decrease in deposit insurance premiums, which was
     partially offset by increases in OREO expense, net of $.1 million
     and $.1 million in other operating expenses - other.  The Bank's
     efficiency ratio (which is operating expense before net OREO
     expense as a percentage of net interest income, customer service
     fees and other income, excluding gains and losses) was 40.8% for
     the quarter ended June 30, 1996  and is evidence of the Bank's
     continuing effort to maintain strong control over operating
     expenses.

        Total other operating expenses decreased $1.0 million for the
     nine month period ended June 30, 1996 over the comparable period
     in fiscal 1995.  This decrease was primarily  due to a $2.0
     million decrease in deposit insurance premiums which was
     partially offset by a $.7 million increase in other operating
     expenses - other, which increase was primarily the result of
     higher advertising costs.

     PROVISION FOR INCOME TAXES

        Provisions for income taxes of $3.4 million and $2.9 million
     were made for the three month periods ended June 30, 1996 and
     1995, respectively.  The increase was due to the $1.4 million
     increase in income before provision for income taxes for the
     quarter ended June 30, 1996 compared to the quarter ended June
     30, 1995.

        Provisions for income taxes of $10.8 million and $8.5 million
     were made for the nine month periods ended June 30, 1996 and
     1995, respectively.  The increase was due to the increase of $6.1
     million in income before provision for income taxes for the nine
     months ended June 30, 1996 compared to the nine months ended June
     30, 1995.

     LIQUIDITY AND CAPITAL RESOURCES

        The liquidity of North Side's operations, measured by the
     ratio of daily average balances for the quarter of cash and cash
     equivalents (not committed, pledged, or required to liquidate
     specific liabilities) to the sum of net withdrawable deposits and
     borrowings payable within one year, averaged 7.88% for the twelve
     months ended June 30, 1996 compared to 2.03% for the twelve
     months ended June 30, 1995.

        North Side's primary sources of funds have consisted of
     deposits, amortization and prepayments of outstanding loans and
     mortgage-backed securities and bond maturities.  At June 30,
     1996, total approved loan commitments amounted to $25.6 million. 
     The amount of time deposits which are scheduled to mature during
     the twelve months ending June 30, 1997 is $353.2 million.  Based
     on past experience, management expects that a substantial portion
     of these maturing deposits will be redeposited at North Side.  

        At June 30, 1996, shareholders' equity equaled $123.5 million
     or 7.47% of total assets, compared to $116.3 million or 7.32% of
     total assets at September 30, 1995.

        The FDIC has issued regulations that require insured banks,
     such as North Side, to maintain minimum levels of capital.  The
     FDIC's leverage ratio requirements require core capital equal to
     3% for the most highly rated banks.  Other banks are required to
     maintain ratios 100 to 200 basis points higher based on their
     particular circumstances.  At June 30, 1996, the Bank's leverage
     ratio was 7.74%.

        The Bank also is required to maintain minimum capital levels
     based upon a weighting of its assets according to risk.  The Bank
     was required to maintain a ratio of qualifying total capital to
     risk-weighted assets and off-balance sheet items of a minimum of
     8%.  At least one-half of that amount must be Tier I or Core
     Capital and up to one-half of total capital can consist of Tier
     II or supplementary capital.  On June 30, 1996, the Bank's Tier I
     capital to risk-weighted assets ratio and total capital to risk-
     weighted assets ratio, calculated under the FDIC risk-based
     capital requirement, was 17.29% and 18.07%, respectively.


                                 SIGNATURES

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

                                        NORTH SIDE SAVINGS BANK

     Date:  August 9, 1996              /s/ Thomas M. O'Brien         
                                        ______________________________
                                        Thomas M. O'Brien
                                        President and
                                        Chief Executive Officer

     Date:  August 9, 1996              /s/ Donald C. Fleming          
                                        ______________________________
                                        Donald C. Fleming
                                        Executive Vice President and
                                        Chief Financial Officer




                     FEDERAL DEPOSIT INSURANCE CORPORATION
                            Washington, D.C. 20429

                                   FORM F-3

                                CURRENT REPORT
            Under Section 13 of the Securities Exchange Act of 1934

                        For the month of January, 1996

                            North Side Savings Bank
                  (Exact name of bank as specified in charter)

                 170 Tulip Avenue, Floral Park, New York 11001
                         (Address of principal office)

                                   New York
            (State or other jurisdiction of incorporation or organization)

                                     16007
                              (FDIC Certificate No.)

                                  13-1723204
                        (IRS Employer Identification No.)

                               (516) 488-6900
                    (Bank's telephone number, including area code)

          ITEM 9--SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

               The Annual Meeting of Stockholders of North Side
          Savings Bank (the  Bank ) was held on January 22, 1996.
          At the Meeting, the following nominees for director
          received the number of votes, and had the number of votes
          withheld, set forth opposite their names.

                                                           Votes
                                 Votes For                Withheld

          Irvin L. Cherashore      4,097,696                6,423

          Greg L. Collins          4,066,085                38,033

          Thomas M. O Brien        4,097,494                 6,625

               Thus, all the Bank s nominees were re-elected to
          serve as directors for three-year terms expiring in 1999.
               At the Annual Meeting, the following votes were cast
          in favor of and against, and abstained from voting upon,
          the ratification of the selection of KPMG Peat Marwick
          LLP as the independent auditors of the Bank for the
          fiscal year ending September 30, 1996:

             IN FAVOR:  4,096,321      AGAINST:  2,393   ABSTAIN  5,404

          ITEM 13--FINANCIAL STATEMENTS AND EXHIBITS

               (a)  Financial Statements

                    Not applicable.

               (b)  Exhibits

                    None.


                                  SIGNATURES

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

                                        NORTH SIDE SAVINGS BANK

                                         By:  /s/ Thomas M. O Brien
                                              Thomas M. O'Brien
          Date: February 6, 1996              Chairman of the Board,
                                              President and Chief
                                              Executive Officer




                   FEDERAL DEPOSIT INSURANCE CORPORATION
                            Washington, D.C. 20429

                                   FORM F-3

                                CURRENT REPORT
            Under Section 13 of the Securities Exchange Act of 1934

                         For the month of March, 1996

                            North Side Savings Bank
                  (Exact name of bank as specified in charter)

                 170 Tulip Avenue, Floral Park, New York 11001
                       (Address of principal office)

                                   New York
          (State or other jurisdiction of incorporation or organization)

                                     16007
                             (FDIC Certificate No.)

                                  13-1723204
                        (IRS Employer Identification No.)

                                (516) 488-6900
                    (Bank's telephone number, including area code)


          ITEM 12--OTHER MATERIALLY IMPORTANT EVENTS

          In accordance with the Bank s By-Laws, the Board of
          Directors of the Bank, at its meeting on March 18, 1996,
          increased the size of the Board to ten members, creating
          a vacancy in the class of directors whose terms expire at
          the Annual Meeting of Stockholders in January 1999.  The
          Board elected Carmine M. Tenga of New York, New York, a
          former Acting Superintendent and Deputy Superintendent of
          the New York State Banking Department, as a director to
          fill such vacancy.

          ITEM 13--FINANCIAL STATEMENTS AND EXHIBITS

               (a)  Financial Statements

                    Not applicable.

               (b)  Exhibits

                    None.


                                  SIGNATURES

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

                                        NORTH SIDE SAVINGS BANK

                                         By:  /s/ Thomas M. O Brien
                                              Thomas M. O'Brien
          Date:  April 1, 1996                Chairman of the Board,
                                              President and Chief Execu-
                                              tive Officer



                   FEDERAL DEPOSIT INSURANCE CORPORATION

                           WASHINGTON, D.C. 20429

                            ____________________

                                  FORM F-3

                               CURRENT REPORT

                          UNDER SECTION 13 OF THE
                      SECURITIES EXCHANGE ACT OF 1934

                        For the month of April, 1996

                          NORTH SIDE SAVINGS BANK

              (Exact name of bank as specified in its charter)

                             170 Tulip Avenue 
                           Floral Park, New York
                       (Address of principal office)
<TABLE>

<S>                                  <C>                       <C>
          New York                            16007                    13-1723204
(State or other jurisdiction         (FDIC Certificate No.)    (IRS Employer Identification No.)
of incorporation or organization)
</TABLE>

                               (516) 488-6900
               (Bank's telephone number, including area code)



          ITEM 12.  OTHER MATERIALLY IMPORTANT EVENTS.

                    On April 15, 1996, the Board of Directors of
          North Side Savings Bank (the "Bank") adopted a
          shareholder rights plan pursuant to which rights will be
          distributed as a dividend at the rate of one right for
          each outstanding share of common stock, par value $1.00
          per share, of the Bank held by stockholders of record at
          the close of business on April 30, 1996.  The description
          and term of the rights are set forth in the Rights
          Agreement, dated as of April 18, 1996, between the Bank
          and American Stock Transfer and Trust Company, a New York
          corporation, as Rights Agent, which was filed as Exhibit
          1 to the Bank's Registration Statement on Form F-10,
          dated April 24, 1996, and is incorporated herein by
          reference.

          ITEM 13.  FINANCIAL STATEMENTS AND EXHIBITS.

             1       Rights Agreement, dated as of April 18,
                     1996, between the Bank and American Stock
                     Transfer and Trust Company, as Rights Agent,
                     incorporated herein by reference to Exhibit
                     1 to the Bank's Registration Statement on 
                     Form F-10, dated April 24, 1996.

             2       Press Release of the Bank dated April 18,
                     1996.


                                  SIGNATURES

                     Under the requirements of the Securities
          Exchange Act of 1934, the Bank has duly caused this
          report to be signed on its behalf by the undersigned,
          thereto duly authorized.

                                 NORTH SIDE SAVINGS BANK

                                 By:   /s/ Thomas M. O'Brien           
                                    Name:    Thomas M. O'Brien 
                                    Title:   Chairman of the Board; President
                                             and Chief Executive Officer

          Date:  May 1, 1996


                                                                   EXHIBIT 2

                        NORTH SIDE SAVINGS BANK ADOPTS
                           SHAREHOLDER RIGHTS PLAN

                    North Side Savings Bank, (NASDAQ: NSBK), Floral
          Park, New York, April 18, 1996 - North Side Savings Bank
          announced today its Board of Directors adopted a
          Shareholder Rights Plan pursuant to which rights will be
          distributed as a dividend at the rate of one Right for
          each share of common stock, par value $1.00 per share, of
          the Bank held by shareholders of record as of the close
          of business on April 30, 1996.  The Rights Plan is
          designed to deter abusive takeover tactics, including the
          accumulation of a significant amount of shares in the
          open market or through private transactions, and to
          prevent an acquiror from gaining control of the Bank
          without offering a fair price to all of the Bank's
          shareholders.  On March 18, 1996, New York Bancorp, Inc.
          reported that it had acquired 7.84% of the Bank's common
          stock and was considering the possibility of seeking to
          obtain control of the Bank, including through the
          acquisition of additional shares of the Bank's common
          stock.  North Side's Chairman and Chief Executive, Thomas
          M. O'Brien, has previously said in response to the New
          York Bancorp filing that North Side's Board of Directors
          would take appropriate action against an inappropriate
          stock accumulation by New York Bancorp.

                    Each Right initially will entitle shareholders
          to buy one unit of a share of preferred stock for $100. 
          The Rights will be exercisable only if a person or group
          acquires beneficial ownership of 10% or more of the
          Bank's common stock or commences a tender or exchange
          offer upon consummation of which such person or group
          would beneficially own 10% or more of the Bank's common
          stock.

                    If any person becomes the beneficial owner of
          10% or more of the Bank's common stock, other than
          pursuant to a tender or exchange offer for all
          outstanding shares of the Bank approved by a majority of
          the independent directors not affiliated with a 10%-or-
          more shareholder, then each Right not owned by a 10%-or-
          more shareholder or related parties will entitle its
          holder to purchase, at the Right's then current exercise
          price, shares of the Bank's common stock (or, in certain
          circumstances as determined by the Board, cash, other
          property, or other securities) having a value of twice
          the Right's then current exercise price.  In addition, if
          after any person has become a 10%-or-more shareholder,
          the Bank is involved in a merger or other business
          combination transaction with another person in which the
          Bank does not survive or in which its common stock is
          changed or exchanged (other than a merger or other
          business combination that follows an offer described in
          the previous sentence and meets certain other
          requirements), or sells 50% or more of its assets or
          earning power to another person, each Right will entitle
          its holder to purchase, at the Right's then current
          exercise price, shares of common stock of such other
          person having a value of twice the Right's then current
          exercise price.

                    The Bank will generally be entitled to redeem
          the Rights at $0.01 per Right at any time until 10 days
          (subject to extension) following a public announcement
          that a 10% position has been acquired.  The Rights will
          expire on April 30, 2006.

          Contact:  Thomas O'Brien, Chairman, Chief Executive
                    Officer and President
                    (516) 488-6900, Extension     

                    Judith A. MacGregor, Corporate Secretary
                    (516) 488-6900, Extension 209




                   FEDERAL DEPOSIT INSURANCE CORPORATION
                          WASHINGTON, D.C.  20429

                                  FORM F-3

                               CURRENT REPORT

                          UNDER SECTION 13 OF THE 
                      SECURITIES EXCHANGE ACT OF 1934

                        FOR THE MONTH OF:  JULY 1996

                            North Side Savings Bank            
              (Exact name of bank as specified in its charter)

                 170 Tulip Avenue, Floral Park, New York  11001     
                  (Address of principal executive offices)

                                   New York                          
       (State or other jurisdiction of incorporation or organization)

                                  16007             
                           (FDIC Certificate No.)

                                 13-1723204                 
                     (IRS Employer Identification No.)

                           (516) 488-6900                         
               (Bank's telephone number, including area code)


     ITEM 12 - OTHER MATERIALLY IMPORTANT EVENTS

          On July 15, 1996, North Side Savings Bank, a New York
     chartered stock form savings bank ("North Side"), announced that
     it had entered into an Agreement and Plan of Merger, dated as of
     July 15, 1996 (the "Merger Agreement"), with North Fork
     Bancorporation, Inc., a Delaware corporation ("North Fork"),
     pursuant to which a New York-chartered savings bank to be formed
     as a wholly owned subsidiary of North Fork will merge with and
     into North Side (the "Merger"), with North Side thereafter
     becoming a direct, wholly owned subsidiary of North Fork.

          Pursuant to the Merger Agreement, each share of the common
     stock, par value $1.00 per share ("North Side Common Stock"), of
     North Side outstanding on the date of the Merger (except for
     shares of North Side Common Stock held by North Side or North
     Fork or any of their subsidiaries (other than shares of North
     Side Common Stock (i) held directly or indirectly by North Fork
     or North Side or any of their respective subsidiaries in trust
     accounts, managed accounts and the like or otherwise held in a
     fiduciary capacity that are beneficially owned by third parties
     and (ii) held by North Fork or North Side or any of their
     respective subsidiaries in respect of a debt previously
     contracted) will be converted into the right to receive 1.556
     shares (the "Exchange Ratio") of common stock, par value $2.50
     per share, of North Fork ("North Fork Common Stock").  If the
     "Average Closing Price" (as defined below) is less than $24.00,
     North Side may, at its option, terminate the Merger Agreement
     unless North Fork agrees to increase the Exchange Ratio such that
     the shares of North Fork Common Stock issued in exchange for each
     share of North Side Common Stock have a value (valued at the
     Average Closing Price) of at least $37.34.  The Average Closing
     Price is defined as the average closing sales price of North Fork
     Common Stock on the New York Stock Exchange for the 10
     consecutive trading days ending on the 5th business day prior to
     the date on which approval of the Merger by the Board of
     Governors of the Federal Reserve Board is obtained, without
     regard to any requisite waiting period in respect thereof.

          The shares of North Fork Common Stock issued in the Merger
     will include the corresponding number of rights attached to such
     shares pursuant to North Fork's shareholder rights plan.  No
     fractional shares of North Fork Common Stock will be issued in
     the Merger, and North Side stockholders who otherwise would be
     entitled to receive a fractional share of North Fork Common Stock
     will receive a cash payment in lieu thereof.

          Consummation of the Merger is subject to certain conditions,
     including, but not limited to, approval of the Merger Agreement
     by the stockholders of North Side, approval by the stockholders
     of North Fork of the issuance of shares of North Fork Common
     Stock to the stockholders of North Side pursuant to the Merger
     Agreement and the receipt of all required regulatory approvals.

          Following the Merger, the Board of Directors of North Fork
     will be expanded by two members and Mr. Thomas M. O'Brien, the
     Chairman, Chief Executive Officer and President of North Side,
     and an additional director of North Side selected by North Side
     and reasonably acceptable to North Fork will be appointed to such
     Board of Directors.  Mr. O'Brien is also expected to serve as a
     Vice Chairman of the Board of Directors.

          As a condition to the execution and delivery of the Merger
     Agreement, North Fork and North Side entered into a stock option
     agreement, dated as of July 15, 1996 (the "Stock Option
     Agreement"), pursuant to which North Side granted North Fork an
     option to purchase up to 961,965 shares of North Side Common
     Stock at a purchase price of $34.75 per share, subject to
     adjustment.  The option will become exercisable upon the
     occurrence of certain events described therein, none of which has
     occurred as of the date hereof.

          A copy of the Merger Agreement and the Stock Option
     Agreement are attached hereto as exhibits 1 and 2, respectively,
     and incorporated herein by reference in their entirety.  The
     foregoing summaries of the Merger Agreement and the Stock Option
     Agreement do not purport to be complete and are qualified in
     their entirety by reference to such exhibits.

          The press release issued by North Fork and North Side with
     respect to the announcement of the transactions described herein
     is attached hereto as Exhibit 3 and is hereby incorporated herein
     by reference in its entirety.

          The press release incorporated herein by reference contains
     certain forward looking statements with respect to the financial
     condition, results of operations and business of North Fork
     following the consummation of the Merger, including statements
     relating to: (a) the cost savings and revenue enhancements that
     will be realized from the Merger and (b) projected 1997 earnings
     per share.  Factors that may cause actual results to differ
     materially from those contemplated by such forward looking
     statements include, among others, the following possibilities:
     (1) expected cost savings or revenue enhancements from the Merger
     cannot be fully realized; (2) deposit attrition, customer loss or
     revenue loss following the Merger is greater than expected; (3)
     competitive pressure in the banking and financial services
     industry increases significantly; (4) changes in the interest
     rate environment reduce margins; and (5) general economic
     conditions, either nationally or in New York, are less favorable
     than expected.

     ITEM 13 - FINANCIAL STATEMENTS AND EXHIBITS

          (a)  Financial Statements

               Not applicable.

          (b)  Exhibits

               (1)  Agreement and Plan of Merger, dated as of July 15,
                    1996, among North Fork Bancorporation, Inc., a New
                    York-chartered savings bank to be formed as a
                    wholly-owned subsidiary of North Fork
                    Bancorporation, Inc. and North Side Savings Bank,
                    excluding exhibits thereto.

               (2)  Stock Option Agreement, dated as of July 15, 1996,
                    between North Fork Bancorporation, Inc. and North
                    Side Savings Bank.

               (3)  Press release, dated July 15, 1996.


                                 SIGNATURES

          Under the requirements of the Securities Exchange Act of
     1934, North Side Savings Bank has duly caused this report to be
     signed on its behalf by the undersigned thereunto duly
     authorized.

                                        NORTH SIDE SAVINGS BANK

     Date:     July 24, 1996            By:  /s/ Thomas M. O'Brien    
                                             __________________________
                                             Thomas M. O'Brien
                                             Chairman, President and
                                               Chief Executive Officer




                            NORTH SIDE SAVINGS BANK

                   NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                        TO BE HELD ON JANUARY 22, 1996

          NOTICE IS HEREBY GIVEN that the Annual Meeting of
     Stockholders of North Side Savings Bank, Floral Park, New York
     ("North Side" or the "Bank") will be held at The New York
     Helmsley Hotel, 212 East 42nd Street, New York, New York 10017 on
     Monday, January 22, 1996, at 10:00 a.m., Eastern Time, for the
     following purposes, all of which are more completely set forth in
     the accompanying Proxy Statement:

               (1)  To elect three directors for a term of three years
          or until their respective successors have been elected and
          qualified;

               (2)  To ratify the appointment of KPMG Peat Marwick LLP
          as the Bank's independent auditors for the fiscal year
          ending September 30, 1996; and

               (3)  To transact such other business as may properly
          come before the meeting or any adjournment thereof.  Except
          with respect to procedural matters incident to the conduct
          of the meeting, management of North Side is not aware of any
          other matters which may properly come before the meeting.

          Stockholders of the Bank of record at the close of business
     on December 8, 1995 are entitled to notice of and to vote at the
     Annual Meeting and at any adjournment thereof.

                                        BY ORDER OF THE BOARD OF DIRECTORS

                                        [SIGNATURE]

                                        Judith A. MacGregor
                                        Corporate Secretary

     Floral Park, New York
     December 22, 1995

          YOU ARE CORDIALLY INVITED TO ATTEND THE ANNUAL MEETING.  IT
     IS IMPORTANT THAT YOUR SHARES BE REPRESENTED REGARDLESS OF THE
     NUMBER YOU OWN.  EVEN IF YOU PLAN TO BE PRESENT, YOU ARE URGED TO
     COMPLETE, SIGN, DATE AND RETURN THE ENCLOSED PROXY PROMPTLY IN
     THE POSTAGE PAID ENVELOPE PROVIDED.  IF YOU ATTEND THE MEETING,
     YOU MAY VOTE EITHER IN PERSON OR BY PROXY.  ANY PROXY GIVEN MAY
     BE REVOKED BY YOU IN WRITING OR IN PERSON AT ANY TIME PRIOR TO
     ITS EXERCISE.

     BOWNE CONVERSION

                            NORTH SIDE SAVINGS BANK
                               170 TULIP AVENUE
                          FLORAL PARK, NEW YORK 11001
                                (516) 488-6900

                                PROXY STATEMENT

                        ANNUAL MEETING OF STOCKHOLDERS

                               JANUARY 22, 1996

          This Proxy Statement is furnished to the holders of common
     stock, $1.00 par value per share (the "Common Stock"), of North
     Side Savings Bank ("North Side" or the "Bank") in connection with
     the solicitation of proxies on behalf of the Board of Directors,
     to be used at the Annual Meeting of Stockholders (the "Annual
     Meeting") to be held at The New York Helmsley Hotel, 212 East
     42nd Street, New York, New York 10017 on Monday, January 22, 1996
     at 10:00 a.m., Eastern Time, and at any adjournment thereof, for
     the purposes set forth in the Notice of Annual Meeting.  This
     Proxy Statement is expected to be mailed to stockholders on or
     about December 26, 1995.

          All properly executed proxies received in time for the
     meeting and not revoked will be voted as specified.  If no
     instructions are specified, the proxy will be voted FOR the slate
     of directors described herein, and FOR the ratification of KPMG
     Peat Marwick LLP as the Bank's independent auditors for the
     fiscal year ending September 30, 1996 and, upon the transaction
     of such other business as may properly come before the meeting,
     in the discretion of the person appointed as proxy.

                             REVOCATION RIGHTS

          Any stockholder giving a proxy may revoke it at any time
     prior to the voting thereof by signing, dating and delivering a
     subsequent proxy or written notice to the Secretary of the Bank
     or by attending the Annual Meeting and notifying the Secretary of
     his or her intention to vote in person.  Proxies solicited hereby
     may be exercised only at the Annual Meeting and any adjournment
     thereof and will not be used for any other meeting.  If you are a
     stockholder whose shares are not registered in your own name, you
     will need additional documentation from your record holder to
     vote personally at the Annual Meeting.  Examples of such
     documentation include a broker's statement, letter or other
     document that will confirm your ownership of Common Stock on the
     Voting Record Date.

         OUTSTANDING SHARES, VOTING RIGHTS AND QUORUM REQUIREMENTS

          Only stockholders of record at the close of business on
     December 8, 1995 ("Voting Record Date") will be entitled to vote
     at the Annual Meeting and at any adjournment thereof.  At the
     close of business on the Voting Record Date, there were 4,802,679
     shares of Common Stock of the Bank outstanding, and the Bank had
     no other class of equity securities outstanding.  Each share of
     Common Stock is entitled to one vote with respect to matters to
     be voted on at the Annual Meeting and any adjournments thereof. 
     The presence, either in person or by proxy, of the holders of a
     majority of the shares of Common Stock issued and outstanding as
     of the Voting Record Date is necessary to constitute a quorum at
     the Annual Meeting.

          The election of directors shall be by a plurality of votes
     cast by the holders of Common Stock present, in person or by
     proxy, and entitled to vote thereon.  The holders of Common Stock
     may not vote their shares cumulatively with respect to the
     election of the directors.

          The ratification of the appointment of independent auditors
     and any other matters to properly come before the meeting require
     the affirmative vote of a majority of the votes cast by the
     holders of Common Stock present, in person or by proxy, and
     entitled to vote thereon.

          Abstentions will be counted for purposes of determining the
     presence of a quorum at the Annual Meeting but will not be
     counted as votes cast.  Under the rules of the New York Stock
     Exchange, the proposals to elect directors and to ratify the
     appointment of KPMG Peat Marwick LLP as independent auditors for
     North Side are considered "discretionary" items upon which
     brokerage firms may vote in their discretion on behalf of their
     clients if such clients have not furnished voting instructions
     within ten days of the Annual Meeting, and for which there thus
     are not expected to be "broker non-votes." However, if there are
     any "broker non-votes," such shares will not be counted as
     present or as votes cast.

          Properly executed unmarked proxies will be voted FOR the
     election of the Board's nominees as directors, FOR the
     ratification of the appointment of the independent auditors and,
     as to any other business that may come before the Annual Meeting,
     at the discretion of the proxy holder.

       SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

          The following table sets forth the only stockholders known
     by the Bank to own beneficially or of record more than 5% of the
     Common Stock and the nature of their stockholdings.  This
     information has been obtained from reports filed pursuant to
     Sections 13(d) and 13(g) of the Securities Exchange Act of 1934
     (the "Exchange Act") and regulations promulgated by the Federal
     Deposit Insurance Corporation (the "FDIC"), and reflects an
     adjustment for the Bank's 5% stock dividend paid March 1, 1995
     (the "Stock Dividend").  Unless otherwise indicated, each
     stockholder listed in the table has sole voting and dispositive
     powers as of December 8, 1995 with respect to the shares owned
     beneficially or of record by such person.

                                                AMOUNT AND NATURE    PERCENT
     TITLE OF         NAME AND ADDRESS             OF BENEFICIAL        OF
      CLASS         OF BENEFICIAL OWNER              OWNERSHIP        CLASS

     Common         First Manhattan Co.              279,574(1)       5.82%
                    437 Madison Avenue
                    New York, New York 10022

     Common         FMR Corp.                        466,440(2)       9.71
                    82 Devonshire Street
                    Boston, Massachusetts 02109

     (1)  Information obtained from Amendment No.  8 to Schedule 13G,
          dated February 10, 1995, as adjusted to reflect the Stock
          Dividend.  All shares are held on behalf of others.  First
          Manhattan Co. claims sole dispositive and voting power over
          197,604 shares, shared voting power with the direct owners
          of 14,304 shares and shared dispositive power with the
          direct owners of 81,970 shares.

     (2)  Information obtained from Amendment No.  2 to Form F-11A
          dated February 13, 1995, as adjusted to reflect the Stock
          Dividend.  FMR Corp. ("FMR") is the parent holding company
          of Fidelity Management & Research Company ("Fidelity"), an
          investment adviser.  Fidelity is the beneficial owner of
          434,832 of such shares as a result of acting as an
          investment adviser to several investment companies.  One
          investment company, Fidelity Select Home Finance Portfolio,
          owns 428,812 of such shares.  Edward C. Johnson 3rd, FMR and
          certain mutual funds (the "Funds") each have sole
          dispositive power over these 434,832 shares, but no voting
          power.  Voting power resides in the Funds' Boards of
          Trustees.  Fidelity Management Trust Company ("FMT"), a bank
          which serves as investment manager of certain institutional
          accounts and is a subsidiary of FMR, is the beneficial owner
          of 31,608 shares as a result of such service as investment
          manager.  FMR and Edward C. Johnson 3rd, through control of
          FMT, have sole voting and dispositive power over
          31,608 shares held in such accounts.  Edward C. Johnson 3rd
          and Abigail P. Johnson, together with various trusts for the
          benefit of Johnson family members, form a controlling group
          with respect to FMr. The Bank understands that, subsequent
          to Amendment No.  2 to Form F-11A, there may have been
          changes in the ownership structure of FMR and Fidelity.

          The following table sets forth certain information with
     respect to the beneficial ownership of Common Stock of the
     directors of the Bank, the executive officers listed in the
     Summary Compensation Table and the directors and current
     executive officers of the Bank as a group.  Unless indicated
     otherwise, ownership figures are as of December 8, 1995, and each
     indicated person has sole voting and dispositive power over the
     shares owned beneficially by such person.

                                             AMOUNT AND NATURE      PERCENT
     TITLE OF             NAME OF              OF BENEFICIAL           OF
       CLASS          BENEFICIAL OWNER          OWNERSHIP(1)         CLASS

     Common         Thomas M. O'Brien          165,319.657(2)        3.38%
     Common         Irvin L. Cherashore             13,497             --(3)
     Common         Greg L. Collins                 44,261(4)          --(3)
     Common         Donald C. Fleming               55,006(5)        1.14
     Common         Richard D. Gidron               51,064(6)        1.06
     Common         Margaret M. Healy               39,145(6)          --(3)
     Common         Ralph J. Marino                  1,000             --(3)
     Common         John J. Murphy                  39,603(6)          --(3)
     Common         Stephen J. Schildwachter     2,634.735             --(3)
     Common         Alissa E. Ballot                14,604(7)          --(3)
     Common         Marie Alleva                    11,700(8)          --(3)
     Common         All directors and execu-
                     tive officers (17         403,230.392(9)        8.11
                      persons) as a group

      (1) Based on information provided by the respective directors
          and executive officers and filings with the FDIC.

      (2) Includes 7,875 restricted shares awarded to Mr. O'Brien
          under the Bank's Management Development and Recognition Plan
          (the "MDR") which are held by the MDR Trustees and as to
          which Mr. O'Brien has sole voting power, 57,931 shares which
          are held jointly with Mr. O'Brien's wife, with whom
          Mr. O'Brien has shared voting and dispositive power, 254
          shares in the name of Mr. O'Brien's wife and 410.553 shares
          which are held by Mr. O'Brien as custodian for his three
          sons, with whom Mr. O'Brien has shared voting and
          dispositive power.  Also includes a 4.15% beneficial
          interest in 47,143 shares (as of September 30, 1995) held in
          trust under the Bank's 401(k) Savings Plan as to which
          Mr. O'Brien shares voting power and options exercisable
          within 60 days after the Voting Record Date to purchase
          82,690 shares of Common Stock.  Does not include 108,384
          shares of Common Stock held by Marine Midland Bank as
          Trustee for the North Side Savings Bank Retirement Trust II
          as to which Mr. O'Brien, through his membership on the
          Bank's Employee Benefits Committee, generally shares voting
          power.  Such Committee does not intend to provide voting
          instructions to the Trustee in connection with the proposals
          to be presented at the Annual Meeting.  In accordance with
          the provisions of the Trust Agreement governing the
          Retirement Plan Trust II, the Bank expects the Trustee to
          independently exercise the voting power appurtenant to such
          shares.  Mr. O'Brien disclaims beneficial ownership of such
          shares.  See "Executive Compensation--Long Term Incentive
          and Capital Accumulation Plan," "--401(k) Savings Plan," "--
          Retirement Plan," and "--Management Development and
          Recognition Plan."

      (3) Holdings amount to less than 1% of the issued and
          outstanding shares of Common Stock of the Bank.

      (4) Includes 33,236 shares held individually and 11,025 shares
          held by Incline Capital group in a SEP-IRA account for the
          benefit of Mr. Collins and for which Mr. Collins has voting
          authority.

      (5) Includes 4,200 restricted shares awarded to Mr. Fleming
          under the MDR which are held by the MDR Trustees and as to
          which Mr. Fleming has sole voting power.  Also includes a
          7.41% beneficial interest in 47,143 shares (as of
          September 30, 1995) held in trust under the Bank's 401(k)
          Savings Plan as to which Mr. Fleming shares voting power and
          options exercisable within 60 days after the Voting Record
          Date to purchase 32,843 shares of Common Stock.  Does not
          include 108,384 shares of Common Stock held by Marine
          Midland Bank as Trustee for the North Side Savings Bank
          Retirement Plan Trust II as to which Mr. Fleming, through
          his membership on the Bank's Employee Benefits Committee,
          generally shares voting power.  Such Committee does not
          intend to provide voting instructions to the Trustee in
          connection with the proposals to be presented at the Annual
          Meeting.  In accordance with the provisions of the Trust
          Agreement governing the Retirement Plan Trust II, the Bank
          expects the Trustee to independently exercise the voting
          power appurtenant to such shares.  Mr. Fleming disclaims
          beneficial ownership of such shares. See "Executive
          Compensation--Long Term Incentive and Capital Accumulation
          Plan," "--401(k) Savings Plan," "--Retirement Plan" and "--
          Management Development and Recognition Plan."

      (6) Includes 38,331 shares held by the MDR of which Mr. Gidron,
          Ms.  Healy and Mr. Murphy are Trustees.  Mr. Gidron, Ms. 
          Healy and Mr. Murphy have sole dispositive power but no
          voting power over such shares.  Mr. Gidron, Ms.  Healy and
          Mr. Murphy disclaim beneficial ownership of such shares. 
          See "Executive Compensation--Management Development and
          Recognition Plan."

      (7) Includes 3,150 restricted shares awarded to Ms.  Ballot
          under the MDR which are held by the MDR Trustees and as to
          which Ms.  Ballot has sole voting power.  Also includes a
          3.16% beneficial interest in 47,143 shares (as of
          September 30, 1995) held in trust under the Bank's 401(k)
          Savings Plan as to which Ms.  Ballot shares voting power and
          options exercisable within 60 days after the Voting Record
          Date to purchase 8,407 shares of Common Stock.  See
          "Executive Compensation--Long Term Incentive and Capital
          Accumulation Plan," "--401(k) Savings Plan," and "--
          Management Development and Recognition Plan."

      (8) Includes 3,150 restricted shares awarded to Ms.  Alleva
          under the MDR which are held by the MDR Trustees and as to
          which Ms.  Alleva has sole voting power.  Also includes a
          0.3% beneficial interest in 47,143 shares (as of
          September 30, 1995) held in trust under the Bank's 401(k)
          Savings Plan as to which Ms.  Alleva shares voting power and
          options exercisable within 60 days after the Voting Record
          Date to purchase 8,407 shares of Common Stock.  See
          "Executive Compensation--Long Term Incentive and Capital
          Accumulation Plan," "--401(k) Savings Plan," and "--
          Management Development and Recognition Plan."

      (9) Includes 38,331 shares of North Side Common Stock held by
          the MDR Trust which have been granted to certain of the
          Bank's officers and as to which such officers have sole
          voting power.  All of such shares of North Side Common Stock
          currently held by the MDR Trustees have been awarded, and
          will vest at the rate of 20% per year for five years
          beginning on January 1, 1996.  Employees who are awarded
          North Side Common Stock are entitled to all voting and other
          stockholder rights, except that the shares, while
          restricted, may not be sold, pledged or otherwise disposed
          of and are required to be held by the MDR Trustees.  Shares
          of North Side Common Stock which have been awarded are voted
          by the MDR Trustees as directed by the employee to whom such
          shares have been granted.  See "Executive Compensation--
          Management Development and Recognition Plan." Also includes
          options to purchase 171,501 shares of North Side Common
          Stock which are exercisable within 60 days after the Voting
          Record Date.  The percentage is computed by including
          executive officers' holdings of options exercisable within
          sixty (60) days after December 8, 1995 as outstanding Common
          Stock.  See "Executive Compensation--Long Term Incentive and
          Capital Accumulation Plan." Such figures also include an
          aggregate 29.2% undivided beneficial interest of executive
          officers who are members of the group in an aggregate of
          47,143 shares of Common Stock held by the trust established
          in connection with the 401(k) Savings Plan of North Side
          Savings Bank (the "Savings Plan Trust") as of September 30,
          1995, as to which shares the respective account holders have
          shared voting power and no investment power except for such
          aggregate 29.2% of such shares which may be liquidated and
          reinvested in alternate investments. Does not include
          108,384 shares of Common Stock held by Marine Midland Bank
          as Trustee for the North Side Savings Bank Retirement Plan
          Trust II as to which certain executive officers, through
          their membership on the Bank's Employee Benefits Committee,
          generally share voting power.  Such Committee does not
          intend to provide voting instructions to the Trustee in
          connection with the proposals to be presented at the Annual
          Meeting.  In accordance with the provisions of the Trust
          Agreement governing the Retirement Plan Trust II, the Bank
          expects the Trustee to independently exercise the voting
          power appurtenant to such shares.

                                  PROPOSAL I

                             ELECTION OF DIRECTORS

          One purpose of the Annual Meeting is the election of
     directors.  Pursuant to North Side's Bylaws and by resolution of
     North Side's Board of Directors, the Board of Directors currently
     consists of nine members.  The Bank's Board of Directors is
     divided into three classes, as nearly equal in number as
     possible, and the members of each class generally are elected for
     a term of three years and until their successors are elected and
     qualified.  One class of directors is to be elected annually. 
     Each nominee previously has served as a director of the Bank.

     STOCKHOLDER NOMINATIONS

          Article II, Section 15 of the Bank's Bylaws provides that
     the Board of Directors shall act as a nominating committee for
     selecting the nominees for election as directors.  Stockholders
     may name nominees for election to the Board of Directors by
     submitting written nominations to the Secretary of the Bank not
     less than 15 days prior to the anniversary date of the mailing of
     proxy materials by the Bank for its immediately preceding annual
     meeting of stockholders.  Such stockholder's notice shall set
     forth certain specified information, including (a) the name of
     the stockholder and of the person or persons to be nominated;
     (b) a representation that the stockholder is a holder of record
     of stock of the Bank entitled to vote at such meeting and intends
     to appear in person or by proxy at the meeting to nominate the
     person or persons specified in the notice; (c) a description of
     all arrangements or understandings between the stockholder and
     each nominee and any other person or persons (naming such person
     or persons) pursuant to which the nomination or nominations are
     to be made; (d) such other information regarding each nominee
     proposed by such stockholder as would be required to be disclosed
     in solicitations of proxies with respect to nominees for election
     as directors, pursuant to Regulation 14A under the Exchange Act;
     and (e) the consent of each nominee to serve as a director of the
     Bank if so elected.  If any stockholder nomination is properly
     and timely made, ballots will be provided for use by stockholders
     at the Annual Meeting bearing the name of such nominee or
     nominees.

     THE NOMINEES

          Unless otherwise directed, each proxy executed and returned
     by a stockholder will be voted FOR the election of the three
     nominees listed below.  There are no arrangements or
     understandings between the persons named and any other person
     pursuant to which such nominee was selected.  If any person named
     as a nominee should be unable or unwilling to stand for election
     at the time of the Annual Meeting, the proxy will nominate and
     vote for a replacement nominee or nominees recommended by the
     Board of Directors.  At this time, the Board of Directors knows
     of no reason why any of the nominees listed below may not be able
     to serve as director if elected.

        NOMINEES FOR DIRECTOR FOR A THREE-YEAR TERM EXPIRING IN 1999

                                POSITION WITH THE BANK
                               AND PRINCIPAL OCCUPATION             DIRECTOR
       NAME AND AGE             DURING PAST FIVE YEARS               SINCE

   Irvin L. Cherashore   Director; Director of Winchester Group,    1976(1) 
       Age 60            Inc., a money management and
                         institutional brokerage firm,
                         previously an analyst/broker and
                         chairman of the executive
                         committee of Sterling, Grace &
                         Company, Inc.; Director of North
                         Side Capital Corp.; former
                         chairman of the Board of Fused
                         Silica Technology.

     Greg L. Collins     Director; President of Incline Capital     1990
       Age 42            Group, a management consulting
                         firm, from June 1988 to present;
                         Director, Gateway Technologies,
                         Inc.; Director, Iriscan;
                         previously President and Chief
                         Executive Officer of Raster Image
                         Processing Systems from April 1991
                         to September 1992; and Chief
                         Executive Officer of Carlisle
                         Systems Group, a computer
                         technologies firm, from February
                         1986 to June 1988; Director of
                         Transistor Devices, Inc. from 1988
                         to 1992.

     Thomas M. O'Brien   Chairman of the Board, President           1985(1)
       Age 45            and Chief Executive Officer of the
                         Bank since October 1, 1987; President
                         and Chief Operating Officer of the
                         Bank from December 1985 to
                         September 30, 1987; Director,
                         President and Chief Executive
                         Officer of North Side Capital
                         Corp.; Trustee, American Skandia
                         Trust, an investment company;
                         Member of the Thrift Advisory
                         Board of the Federal Reserve Bank
                         of New York; Director, Retirement
                         System Group, Inc.

     (1)  Includes term as Trustee prior to the Bank's conversion from
          the mutual to stock form of organization on April 15, 1986.

     THE BOARD OF DIRECTORS RECOMMENDS THAT THE NOMINEES BE ELECTED AS DIRECTORS

                     DIRECTORS WITH A TERM ENDING IN 1997

                                POSITION WITH THE BANK
                               AND PRINCIPAL OCCUPATION            DIRECTOR
       NAME AND AGE             DURING PAST FIVE YEARS              SINCE

     Margaret M. Healy      Director; Principal, PH Network, a      1978(1)
       Age 57               marketing public relations firm
                            serving the retailing industry,
                            since March, 1992; Public
                            Relations Program Manager at
                            J.C.  Penney Company from July
                            1988 to February 1992; owner of
                            Peggy Healy Associates, a retail
                            consulting firm, from 1981 to
                            1988.  Member of the Board of
                            Directors of Dallas Children's
                            Theater.

     John J. Murphy         Director; Certified Public Accoun-      1988
       Age 59               tant; Senior Vice President and
                            Director of Skandia Investment
                            Management, Inc., an investment
                            company, since September 1992;
                            previously Vice President of
                            Skandia America Reinsurance
                            Corporation from June 1981 to
                            September 1992.  Member Switzer
                            Foundation.

     Stephen J.             Director; Field Underwriter with New    1974(1)
      Schildwachter         York Life Insurance Company
       Age 59               since 1980; financial counselor;
                            Director of Life Underwriters
                            Association of Westchester
                            County; President of Rye Rotary
                            Club; Captain, USNR (Ret.).

                     DIRECTORS WITH A TERM ENDING IN 1998

                                POSITION WITH THE BANK
                               AND PRINCIPAL OCCUPATION            DIRECTOR
       NAME AND AGE             DURING PAST FIVE YEARS              SINCE

     Richard D. Gidron      Director; Chairman and Chief Exe-       1978(1)
       Age 57               cutive Officer of Dick Gidron
                            Cadillac, Inc. since 1972 and
                            Dick Gidron  Ford, Inc. since
                            1983; President of the Bronx
                            Chamber of Commerce.

     Donald C. Fleming      Director; Executive Vice President      1991
       Age 46               and Chief Financial Officer of the
                            Bank since October 1989; Senior
                            Vice President and Chief
                            Financial Officer from April
                            1988 to October 1989; previously
                            Senior Vice President/ Financial
                            Management at the East New York
                            Savings Bank from 1983 to March
                            1988; Director, North Side
                            Capital Corp.; Certified Public
                            Accountant; Member: American
                            Institute of Certified Public
                            Accountants and New York State
                            Society of Certified Public
                            Accountants.

     Ralph J. Marino        Director; Attorney, Partner in          1995
       Age 67               Marino, Bernstein & LaMarca P.C.
                            since March 1995; Senator, New
                            York State Senate from 1969 to
                            February 1995.

     (1)       Includes term as Trustee prior to the Bank's conversion
               from mutual to stock form of organization on April 15,
               1986.

     THE BOARD OF DIRECTORS AND ITS COMMITTEES

          The Board of Directors holds regular monthly meetings in all
     months except February and August and special meetings when
     called from time to time.  The Board of Directors held a total of
     10 meetings during the fiscal year ended September 30, 1995. 
     During fiscal 1995, no incumbent director attended less than 75%
     of the aggregate of the number of meetings held by the Board of
     Directors and by all committees of the Board of Directors on
     which such director served.  The committees of the Board of
     Directors are the Executive Committee, the Audit Committee, the
     CRA and Compliance Committee, and the Stock and Executive
     Compensation Committee.  Matters relating to the election of
     directors are considered by the full Board of Directors and not
     by a standing nominating committee.  Members of committees are
     elected each year by the Board of Directors at its first meeting
     following the Annual Meeting.

          *    The Executive Committee consists of the Bank's Chief
               Executive Officer and two or more other directors.  The
               Executive Committee, which currently consists of five
               members, holds regular monthly meetings and is
               authorized to exercise the powers of the Board of
               Directors between regular meetings of the Board.  The
               Executive Committee, which met eleven times during
               fiscal 1995, is comprised of Messrs. O'Brien,
               Cherashore, Collins, Murphy and Fleming.

          *    The Audit Committee, which met four times during fiscal
               1995, consists of four members of the Board of
               Directors who are not officers of the Bank--
               Messrs. Schildwachter, Gidron and Marino (effective May
               1995) and Ms.  Healy.  The Audit Committee reviews the
               affairs and records of the Bank to determine its
               financial condition, reviews the Bank's system of
               internal control, reviews the audit scope and reports
               of the Bank's independent auditors and internal auditor
               and reviews accounting and financial reporting, to
               ensure compliance with applicable accounting
               principles.

          *    The CRA and Compliance Committee, which met twice
               during fiscal 1995, consists of three members of the
               Board of Directors, Messrs. Marino (effective May 1995)
               and Gidron and Ms.  Healy.  The Committee reviews the
               Bank's compliance and CRA-related policies and
               activities and makes recommendations to the Board of
               Directors.

          *    The Stock and Executive Compensation Committee consists
               of three members of the Board of Directors,
               Messrs. Collins, Murphy and Gidron.  The Committee,
               which met once and took action by Unanimous Consent
               once during fiscal 1995, reviews executive
               compensation, administers the Bank's Long Term
               Incentive and Capital Accumulation Plan and MDR and
               makes recommendations to the Board of Directors.

     EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS

          The following information is supplied with respect to
     persons who currently serve as executive officers of North Side
     but do not serve on the Board of Directors.  There are no
     arrangements or understandings between North Side and any such
     person pursuant to which such person has been elected as an
     officer.

               NAME             AGE             TITLE

          Marie J. Alleva        53             Senior Vice President
          Martin J. Brady        42             Senior Vice President
          Felix G. Gonzalez      60             Senior Vice President
          Alissa E. Ballot       40             General Counsel
          Joseph R. Kwasnik      44             Vice President and Comptroller
          Samy F. Sapek          47             Auditor
          Kathleen Mallon        51             Treasurer
          Judith A. MacGregor    43             Corporate Secretary

     DIRECTORS' COMPENSATION

          Retainer and Fees--Directors who are not executive officers
     of the Bank and who attend a minimum of 75% of Board meetings
     throughout calendar year 1995 will receive an annual fee of
     $20,000, in addition to a payment of $1,000 per Board meeting
     attended.  Directors who were not executive officers of the Bank
     and who attended a minimum of 75% of Board meetings through
     calendar year 1994 received an annual fee of $16,000, in addition
     to a payment of $1,000 per Board meeting attended.  In addition,
     non-officer members of committees of the Board receive a fee of
     $400 per committee meeting attended.  Directors who are also
     officers of the Bank receive no compensation for attendance at
     Board or committee meetings.  The Chairperson of the Audit
     Committee receives an additional fee of $1,000 annually.

          Deferred Compensation Plan--Effective October 1, 1993, North
     Side adopted a Directors Deferred Compensation Plan under which a
     director may elect to defer receipt of compensation otherwise
     payable currently for payment at a later date.  Amounts deferred
     for later payment are invested for the account of the director
     electing deferred payment.  Amounts payable to the director
     reflect the earnings and losses on the investments made with the
     amount deferred.

     STOCK AND EXECUTIVE COMPENSATION COMMITTEE REPORT ON EXECUTIVE 
     COMPENSATION

          The Report of the Stock and Executive Compensation Committee
     and the Stock Performance Chart shall not be deemed incorporated
     by reference by any general statement incorporating by reference
     this proxy statement into any filing under the Securities Act of
     1933 or the Securities Exchange Act of 1934, except to the extent
     that the Bank specifically incorporates this information by
     reference, and shall not otherwise be deemed filed under such
     Acts.

     REPORT OF THE STOCK AND EXECUTIVE COMPENSATION COMMITTEE

          Under rules established by the Securities and Exchange
     Commission ("SEC") and adopted by the FDIC, the Bank is required
     to provide certain data and information regarding the
     compensation and benefits provided to its Chief Executive Officer
     and certain other executives.  The disclosure requirements for
     the Chief Executive Officer and such other executives include the
     use of tables and a report explaining the rationale and
     considerations that led to fundamental compensation decisions
     affecting those individuals.  In fulfillment of this requirement,
     the following report of the Stock and Executive Compensation
     Committee ("Compensation Committee") is provided.

          After the end of each fiscal year, the Compensation
     Committee meets to consider and make recommendations to the Board
     of Directors with respect to short-term incentive compensation
     (bonuses) for the fiscal year ending on the preceding
     September 30 and officers' salaries for the year beginning on the
     February 1 next following such meeting.  The Board of Directors
     considers and acts upon such recommendations in December of each
     year.  Thus, base compensation for the period beginning on
     February 1, 1995, as well as short-term incentive compensation
     for fiscal 1994, were reviewed in December 1994.  Awards under
     the Bank's long-term incentive compensation plans (the Management
     Development and Recognition Plan, or "MDR," and the Amended and
     Restated Long-Term Incentive and Capital Accumulation Plan, or
     "Option Plan") are considered by the Compensation Committee as it
     deems appropriate.

          The primary objective of the Bank's executive compensation
     program is to attract and retain highly skilled and motivated
     executive officers who will manage the Bank in a manner to
     promote its growth and profitability and advance the interests of
     its stockholders.  As such, the compensation program is designed
     to provide levels of compensation which are reflective of both
     the individual's and the organization's performance in achieving
     the organization's goals and objectives, both financial and
     non-financial, as determined in its business plan, and in helping
     to build value for the Bank's stockholders.  The long-term
     component of the program aligns the interests of the executives
     with those of the Bank's stockholders by providing a proprietary
     interest in North Side, the value of which can be significantly
     enhanced by appreciation of the Common Stock.  The program also
     seeks to adequately provide for the needs of the executives upon
     retirement based upon the length of service provided to the Bank.

          In structuring its executive compensation program, among the
     factors considered by North Side is the financial impact the
     program will have or likely have on the Bank, including but not
     limited to its impact on federal income taxes incurred. 
     Effective January 1, 1994, Section 162(m) of the Code places a
     limitation of $1 million per executive named in the "Summary
     Compensation Table" below (the "Named Executive Officer" or
     "Named Executive Officers") on the deductibility of certain
     elements of compensation, as defined in the Code, paid to such
     executive by the Bank.  For fiscal 1995, based upon the current
     level and composition of the compensation of its executive
     officers, the Bank does not believe that the limitations
     contained in Section 162(m) of the Code will have any impact on
     it.

          North Side's executive compensation program consists of four
     elements: base salary, short-term incentive compensation,
     long-term incentive compensation and retirement benefits.

          Base salaries for officers other than the Chief Executive
     Officer are recommended by the Compensation Committee to the
     Board based in part upon recommendations provided by the Chief
     Executive Officer.  Salary levels reflect each executive
     officer's performance, responsibilities and experience and the
     Chief Executive Officer's and Compensation Committee's subjective
     perception of labor market conditions.  The Compensation
     Committee's current philosophy is to fix the base salaries of the
     Bank's senior executive officers (including the Named Executive
     Officers) at a level generally designed, in the subjective
     judgment of the Compensation Committee, to provide a reasonable
     level of compensation even if no short-term incentive
     compensation is paid.

          Short-term incentive compensation consists of awards which
     may be paid annually in the discretion and pursuant to the
     subjective judgment of the Compensation Committee and the Board
     of Directors.  The Chief Executive Officer makes recommendations
     to the Compensation Committee with respect to short-term
     incentive compensation after the end of each fiscal year for all
     executive officers other than himself.  The Compensation
     Committee, subjectively evaluating both the officer's individual
     performance and the overall performance of the Bank, makes
     recommendations to the Board with respect to short-term incentive
     compensation for all executive officers, including the Chief
     Executive Officer.  For fiscal 1994, the Board accepted all such
     recommendations, and the Named Executive Officers, other than the
     Chief Executive Officer, received an aggregate of $65,000 in
     short-term incentive compensation.

          The long-term incentive compensation portion of the Bank's
     compensation program consists of the MDR and the Option Plan. 
     The Bank established the MDR as a method of providing key Bank
     officers and employees with a proprietary interest in the Bank in
     a manner designed to encourage such persons to remain with North
     Side, as shares of Common Stock granted under the MDR generally
     vest at a rate of 20% per year beginning one year after grant. 
     The Named Executive Officers (other than the Chief Executive
     Officer) were awarded an aggregate of 10,500 shares of Common
     Stock (after adjustment for the stock dividend paid March 1,
     1995) under the MDR, effective January 3, 1995.  See "Executive
     Compensation--Management Development and Recognition Plan." The
     Option Plan is designed to provide key officers with incentives
     for long term performance and to further align such officers'
     financial interest with those of the Bank's stockholders by
     providing them with the opportunity to participate in the
     appreciation, if any, of the Common Stock which may occur after
     the date the options are granted.  See "Executive Compensation--
     Long-Term Incentive and Capital Accumulation Plan."

          Retirement benefits are designed to provide for an adequate
     level of income to the executive officer following his or her
     retirement from the Bank based upon length of service with the
     organization and to support the goals and objectives of the rest
     of the compensation program as described above.  The retirement
     benefits are provided through the 401(k) Savings Plan, the
     Retirement Plan, and the Benefit Preservation Plan (the "BPP"). 
     See "Executive Compensation--401(k) Plan," "--Retirement Plan"
     and "--Benefit Preservation Plan".

          In evaluating the compensation of Thomas M. O'Brien,
     Chairman, President and Chief Executive Officer of the Bank, in
     order to determine short-term compensation for fiscal 1994 and
     base salary for the year beginning February 1, 1995, the
     Compensation Committee subjectively evaluated both quantitative
     and qualitative factors.  The Committee reviewed the Bank's
     financial results for fiscal 1994, a year in which the Bank had
     record earnings and continued improvement in the credit quality
     of its loan portfolio.  In addition to these quantitative
     accomplishments, the Compensation Committee considered
     Mr. O'Brien's leadership in positioning the Bank strategically
     for future developments and changes in its market, the economy
     and the regulatory environment, as well as his efforts in
     addressing various state and federal legislative initiatives
     affecting the Bank through his Chairmanship of the Government
     Relations Committees of both the Community Bankers Association of
     New York and America's Community Bankers.  Based on the
     foregoing, the Committee determined to award Mr. O'Brien
     short-term incentive compensation of $115,000 with respect to
     fiscal 1994 and to continue Mr. O'Brien's base salary at its
     existing level of $385,000, in accordance with its philosophy
     concerning base salaries as set forth above.  In addition,
     Mr. O'Brien was awarded 7,875 shares of Common Stock (after
     adjustment for the stock dividend paid March 1, 1995) under the
     MDR, effective January 3, 1995.  The Compensation Committee's
     decisions relating to Mr. O'Brien were approved by the full Board
     of Directors (without the participation of the directors who are
     also officers of the Bank).

          Although the Compensation Committee had not formally held
     its post-fiscal 1995 meeting prior to the printing of this proxy
     statement, it is considering recommending to the Board a grant of
     an aggregate of approximately $205,000 in short-term incentive
     compensation in respect of fiscal 1995 to the Named Executive
     Officers (including the Chief Executive Officer), as well as
     increases in the base salaries of such persons of 2%-4% effective
     February 1, 1996 to reflect increases in the cost of living.

                  Stock and Executive Compensation Committee

                           Greg L. Collins (Chairman)
                               Richard D. Gidron
                                John J. Murphy

     STOCK AND EXECUTIVE COMPENSATION COMMITTEE INTERLOCKS AND INSIDER
     PARTICIPATION

          One of the responsibilities of the Compensation Committee of
     the Board of Directors of the Company is to determine the level
     of compensation for executive officers of the Bank.  The
     Compensation Committee for 1995 consisted of Messrs. Collins,
     Murphy and Gidron.  There are no interlocks, as defined under the
     rules and regulations of the SEC, between the Compensation
     Committee and corporate affiliates of members of the Compensation
     Committee or otherwise.

                               PERFORMANCE GRAPH

          Pursuant to the regulations of the FDIC promulgated under
     the Securities Exchange Act of 1934, as amended, the graph below
     compares the performance of North Side Savings Bank with that of
     the Nasdaq Composite Index (U.S. Companies) and the SNL Thrift
     Index (savings institutions).  The graph assumes the reinvestment
     of dividends in additional shares of the same class of equity
     securities as those below.

                            NORTH SIDE SAVINGS BANK
                            STOCK PRICE PERFORMANCE

          There can be no assurance that stock performance will
     continue into the future with the same or similar trends depicted
     in the graph above.

     EXECUTIVE COMPENSATION

          The following Summary Compensation Table includes individual
     compensation information on the Chief Executive Officer and the
     other most highly compensated executive officers whose base
     salary and bonus aggregated or is expected to aggregate $100,000
     or more for the fiscal year ended September 30, 1995 (the "Named
     Executive Officers") for services rendered in all capacities to
     the Bank during the fiscal years ended September 30, 1995, 1994
     and 1993.

<TABLE>
<CAPTION>
                                                SUMMARY COMPENSATION TABLE

                                                                                     LONG TERM COMPENSATION
                                                                                     ----------------------
                                                 ANNUAL COMPENSATION                   AWARDS
                                                 -------------------                   ------
                                                               OTHER ANNUAL   RESTRICTED   SECURITIES     PAYOUTS
                                                                  COMPEN-        STOCK     UNDERLYING      LTIP      ALL OTHER
         NAME AND               FISCAL    SALARY($)   BONUS($)   SATION($)     AWARD(S)   OPTIONS/SARS    PAYOUTS  COMPENSATION
    PRINCIPAL POSITION           YEAR        (1)         (2)        (3)         ($)(4)       (#)(5)         ($)       ($)(6)
    ------------------           ----        ---         ---        ---         ------       ------         ---       ------

<S>                              <C>      <C>               <C>      <C>        <C>           <C>            <C>      <C>    
Thomas M. O'Brien                1995     $385,000          (2)      0          $136,828      110,250        0        $23,100
  Chairman of the Board,         1994      365,962    $115,000       0                 0      110,250        0          8,994
  President and CEO              1993      260,000     100,000       0                 0       64,502        0          8,728
Donald C. Fleming                1995     $156,000          (2)      0          $ 72,975       44,100        0        $ 9,240
  Executive Vice                 1994      152,400    $ 35,000       0                 0       44,100        0          8,700
  President and CFO              1993      142,900      30,000       0                 0       26,026        0          5,272
Alissa E. Ballot                 1995     $101,000          (2)      0          $ 54,731       14,884        0        $ 3,016
  General Counsel                1994       98,889    $ 15,000       0                 0       14,884        0          2,190
                                 1993       91,473      10,000       0                 0        3,859        0              0
Marie Alleva                     1995     $ 87,000          (2)      0          $ 54,731       14,884        0        $ 5,196
  Senior Vice President          1994       85,235    $ 15,000       0                 0       14,884        0          2,448
                                 1993       80,550      10,000       0                 0        3,859        0          1,170
</TABLE>

(1)  Salary includes payroll deduction contributions to benefit plans made
     pursuant to Sections 401(k) and 125 of the Internal Revenue Code.

(2)  Bonus consists of amount earned as a bonus for the year in which
     earned, without regard to the year in which paid. Bonuses to be paid
     for the fiscal year ended September 30, 1995 were not determined as of
     the date of printing of this proxy statement.

(3)  For fiscal 1993, 1994 and 1995, the Bank believes that there were no
     (a) perquisites with a value aggregating more than the lesser of
     $50,000 or 10% of the individual's total salary and bonus for the
     year; (b) payments of above-market preferential earnings on deferred
     compensation; (c) payments of earnings with respect to long-term
     incentive plans prior to settlement or maturation; (d) tax payment
     reimbursements; or (e) preferential discounts on stock.

(4)  Effective January 3, 1995, awards of 7,875, 4,200, 3,150 and 3,150
     shares were made under the MDR Plan to Mr. O'Brien, Mr. Fleming, Ms. 
     Ballot and Ms.  Alleva, respectively.  The awards vest at a rate of
     20% per year commencing on January 1, 1996.  The dollar amounts in the
     table for fiscal 1995 are based upon $17.375 per share, the closing
     price (as adjusted) of the Common Stock as reported on the Nasdaq
     National Market System on the date of grant, January 3, 1995.  As of
     September 29, 1995, the number of unvested shares of Common Stock
     allocated to Mr. O'Brien, Mr. Fleming, Ms.  Ballot and Ms.  Alleva and
     the dollar value thereof based on a per-share value of $30.25 were
     7,875 shares, $238,218.75; 4,200 shares, $127,050; 3,150 shares,
     $95,287.50; and 3,150 shares, $95,287.50, respectively.  Dividends are
     paid on unvested shares awarded pursuant to the MDR Plan to the same
     extent as paid on other shares of the Company's outstanding Common
     Stock and are held in the MDR Plan Trust for distribution on the
     vesting date of the related shares.  All figures have been adjusted in
     accordance with the MDR Plan to give effect to the stock dividend paid
     on March 1, 1995.

(5)  Consists of number of shares available for purchase as of the last day
     of the fiscal year in question upon exercise of options granted under
     the Long Term Incentive and Capital Accumulation Plan, regardless of
     whether such options were exercisable on such date.  All share numbers
     have been adjusted to reflect stock dividends declared by the Bank
     pursuant to automatic anti-dilution provisions of the Long Term
     Incentive and Capital Accumulation Plan.  For additional information,
     see "Long-Term Incentive and Capital Accumulation Plan."

(6)  Includes the Bank's matching contributions to the 401(k) Plan, a cash
     or deferred plan designed to be qualified under Sections 401(a)
     and 401(k) of the Internal Revenue Code, which in fiscal 1995 totalled
     $9,240 for Mr. O'Brien; $9,240 for Mr. Fleming; $3,016 for Ms. 
     Ballot; and $5,196 for Ms.  Alleva.  Also includes the Bank's accruals
     with respect to the Benefit Preservation Plan ("BPP") (excluding
     amounts contributed with respect to supplemental retirement benefits
     thereunder), which in fiscal 1995 totalled $13,860 for Mr. O'Brien and
     $0 for the other Named Executive Officers.  See "401(k) Plan" and
     "Benefit Preservation Plan."

     EMPLOYMENT AGREEMENT

          On February 1, 1989, North Side entered into an employment
     agreement with Thomas M. O'Brien ("Employment Agreement")
     pursuant to which Mr. O'Brien is retained as the Chairman,
     President and Chief Executive Officer of the Bank.  The
     Employment Agreement is for an initial term of five years, with
     an automatic one-year extension every February 1st, unless
     60 days' prior written notice is given by either party to the
     other.  The Agreement was last extended on February 1, 1995 and
     currently is for a term expiring on February 1, 2000.

          Pursuant to the Employment Agreement, Mr. O'Brien receives a
     salary at a minimum annual rate of $385,000, subject to upward
     adjustment by the Bank's Board of Directors each year.  The
     Employment Agreement provides for Mr. O'Brien's participation in
     any pension, stock option, profit-sharing, medical or other
     benefit plans covering North Side's employees and in any program
     of executive compensation, benefits or perquisites available
     generally to Senior Vice Presidents or more senior officers of
     North Side.  It also provides for the continued payment of all or
     a portion of base salary, on prescribed terms, in the event of
     disability.  In the event of Mr. O'Brien's death during the term
     of the Employment Agreement, North Side is obligated to pay a
     death benefit (which may, but need not, be provided through
     insurance) equal to three times Mr. O'Brien's highest annual
     salary rate achieved during the term, either in a lump sum or in
     36 monthly installments; to provide for a cash settlement of all
     stock options outstanding to Mr. O'Brien at the time of death;
     and to provide continued health and disability insurance coverage
     for certain surviving members of Mr. O'Brien's family for a
     period of up to 36 months.

          The Employment Agreement reserves to North Side the power to
     terminate Mr. O'Brien's employment at any time.  Any termination
     by North Side for just cause (as defined in the Employment
     Agreement) and any resignation by Mr. O'Brien other than for good
     reason (as defined in the Employment Agreement) would not result
     in North Side's liability for severance payments.  In the event
     of termination without just cause or resignation for good reason,
     in either case in the absence of a change of control (as defined
     in the Employment Agreement), North Side would be liable to pay
     Mr. O'Brien severance as follows: (a) a payment, in lieu of
     continued salary, equal to Mr. O'Brien's annual base salary rate
     at termination or resignation multiplied by 2.99 or, if greater,
     the number of years remaining in the unexpired term of the
     Employment Agreement, payable in semi-monthly installments; and
     (b) full and immediate vesting of all stock options then
     outstanding to Mr. O'Brien.  In the event of termination without
     just cause or resignation with good reason, in either case after
     a change of control (as defined in the Employment Agreement),
     North Side would be liable to Mr. O'Brien for severance payments
     as follows: (a) a payment, in lieu of continued salary, equal to
     Mr. O'Brien's average annual base salary for the 5 years
     immediately preceding termination or resignation multiplied by
     2.99 or, if greater, payments remaining in the unexpired term of
     the Employment Agreement, payable in a lump sum or bi-weekly
     installments at Mr. O'Brien's discretion; and (b) at North Side's
     expense, continued coverage under North Side's group health,
     hospitalization, dental, life and other similar insurance and
     benefit plans, or substantially similar coverage from another
     source, for a period of three years or until Mr. O'Brien obtains
     substantially the same coverage through another employer;
     (c) full and immediate vesting of all stock options then
     outstanding to Mr. O'Brien; and (d) to the extent that any
     payments by North Side to Mr. O'Brien constitute "excess
     parachute payments" subject to the excise tax imposed under
     section 4999 of the Code, an additional monetary payment equal to
     the amount of such excise tax.  The approximate lump sum present
     value of the contract damages that would be payable to
     Mr. O'Brien under the Employment Agreement if his employment
     terminated without just cause or if he had resigned for good
     reason as of September 30, 1995 is $3,000,000 if such termination
     or resignation followed a change of control (as defined in the
     Employment Agreement) and $1,400,000 if such termination or
     resignation did not follow such a change of control.

     LONG TERM INCENTIVE AND CAPITAL ACCUMULATION PLAN

          The Board of Directors of the Bank has adopted the Amended
     and Restated Long-Term Incentive and Capital Accumulation Plan
     ("Option Plan"), which was approved by stockholders at the annual
     meeting of stockholders on January 24, 1994 by the requisite
     vote.  The Option Plan authorizes the grant to certain officers
     and employees of stock options ("Options") which qualify as
     "Incentive Stock Options" under section 422 of the Code, of stock
     options that do not qualify as incentive stock options
     ("Non-Qualified Stock Options"), and of stock appreciation rights
     associated with stock options, which entitle the holder to
     surrender his or her right to purchase shares of the Bank's
     authorized but unissued Common Stock, par value $1.00 per share
     ("Shares"), by exercising the Option and to receive in return a
     payment equal to the excess of the fair market value of the
     Shares subject to the Option surrendered over the exercise price
     ("SARs").  Only employees of the Bank and subsidiaries thereof
     are eligible to receive a grant of an Option or SAR pursuant to
     the Option Plan.

          The Stock and Executive Compensation Committee administers
     the Option Plan and determines, in its sole discretion and in
     accordance with the provisions of the Option Plan, the officers
     and other employees to whom Options are granted, the type of
     Option granted, the number of Shares to be covered by the Option,
     the exercise price and the Option period.

          Under the terms of the Option Plan, after providing for
     option exercises and anti-dilution adjustments to reflect stock
     dividends, there remain 414,142 Shares reserved for future
     issuance.

          There were no options or SARs granted to the Named Executive
     Officers during the fiscal year ended September 30, 1995.

          The following table provides information on unexercised
     options or SARs held by the Named Executive Officers as of
     September 30, 1995.

              AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR
                   AND FISCAL YEAR END OPTION/SAR VALUES (1)

                                               NUMBER OF
                                               SECURITIES     VALUE OF
                                               UNDERLYING     UNEXERCISED
                       SHARES                 UNEXERCISED     IN-THE-MONEY
                      ACQUIRED                OPTIONS/SARS    OPTIONS/SARS
                         ON      VALUE        AT FY-END(#)    AT FY-END($)(2)
                      EXERCISE REALIZED       EXERCISABLE/    EXERCISABLE/
          NAME           (#)      ($)        UNEXERCISABLE    UNEXERCISABLE

     Thomas M. O'Brien     0       0          66,568/43,682    $1,269,332/
                                                               $  567,763
     Donald C. Fleming     0       0          26,105/17,995    $  492,145/
                                                               $  235,073
     Alissa E. Ballot      0       0           4,686/10,198    $   62,791/
                                                               $  132,024
     Marie Alleva          0       0           4,686/10,198    $   62,791/
                                                               $  132,024

     (1)  Under the provisions of the Option Plan, all outstanding
          Options and SARs become vested and fully exercisable upon
          the occurrence of an actual or threatened change of control
          of the Bank, as defined in the Option Plan.

     (2)  Based upon the difference between $30.25, the closing price
          of the Common Stock as reported on the Nasdaq National
          Market System on September 29, 1995, and the respective
          exercise prices of the options (adjusted to give effect to
          stock dividends paid on Common Stock.)

     MANAGEMENT DEVELOPMENT AND RECOGNITION PLAN

          The Board of Directors of the Bank has adopted the
     Management Development and Recognition Plan ("MDR Plan"), under
     which the Bank grants non-transferable and non-assignable awards
     to officers of the Bank and its affiliates.  The awards are in
     the form of shares of Common Stock held in trust by the MDR Plan
     (the "Awards").  The Stock and Executive Compensation Committee,
     with the approval of the Board of Directors, selects the
     individuals who participate in the MDR Plan and sets the terms
     and conditions of such participation.  As a general rule, upon
     receipt of an Award, the recipient enjoys the immediate right to
     all incidents of ownership of the shares of Common Stock subject
     to such Award (including all voting, tender and dissenters'
     rights, as well as the right to receive dividends), except for
     the right to sell or otherwise dispose of such shares.  Shares
     subject to an Award are held in the MDR Trust for the benefit of
     the Award recipient pending the vesting of such shares in
     accordance with a vesting schedule established by the Stock and
     Executive Compensation Committee upon making the Award.  Shares
     subject to an Award are distributed to the Award recipient as and
     when they become vested.  Termination of employment due to death,
     disability, retirement, or change in control (as defined in the
     MDR Plan) results in the immediate vesting and distribution of
     all then unvested shares.

          Pursuant to the terms of the MDR Plan, the Bank has
     established an irrevocable trust ("MDR Trust"), the trustees of
     which are Messrs. Gidron and Murphy and Ms.  Healy.  The trustees
     of the MDR Trust are authorized to invest the assets of the MDR
     Trust in shares of North Side Common Stock in an amount not to
     exceed 10% of the outstanding shares of North Side Common Stock. 
     The MDR Trust currently holds 38,331 shares of North Side Common
     Stock.

     401(K) SAVINGS PLAN

          The Bank maintains the 401(k) Savings Plan of North Side
     Savings Bank, a defined contribution profit-sharing plan designed
     to remain qualified under Section 401(a) and Section 401(k) of
     the Code (the "401(k) Plan").  The 401(k) Plan generally covers
     all salaried and hourly employees of the Bank who have completed
     at least one year of eligibility service with the Bank.  Under
     the 401(k) Plan, a participant may elect to defer from 1% to 6%
     of his or her base pay.

          At the end of each calendar year, the Bank matches the
     deferrals of each participant then employed by North Side and
     each former participant who died, retired or became disabled
     during the year at prescribed rates.  The Bank's 401(k) Plan
     contributions may be made in the form of cash, Common Stock or
     any combination thereof, in the Bank's discretion.  The 401(k)
     Plan also permits the Bank to contribute additional amounts as
     determined by the Board of Directors in its discretion.

          The 401(k) Plan includes a fund that purchases shares of the
     Bank's Common Stock (the "Bank Stock Fund").  Each participant
     who directs the trustee to invest all or part of his account in
     the Bank Stock Fund will have assets in his account applied to
     the purchase of shares of the Common Stock.  Purchases of the
     Common Stock by participants under the 401(k) Plan will be
     subject to the applicable legal purchase limitations, and
     participants will direct the trustee how to vote their allocable
     shares of the Common Stock.  As of September 30, 1995, the 401(k)
     Plan had $5,453,036 in assets, of which $1,494,253 was invested
     in the Bank Stock Fund.

          Effective October 1, 1993, the Bank adopted a Benefit
     Preservation Plan to provide for the accrual of matching
     contributions and related investment returns that may not be
     accrued under the 401(k) Plan due to certain limits imposed under
     the Code.  See "Benefit Preservation Plan."

     RETIREMENT PLAN

          The Bank maintains a tax-qualified, defined benefit pension
     plan ("Retirement Plan") for salaried employees of the Bank who
     have attained age 21 and completed one year of eligibility
     service.  The Retirement Plan is maintained through the RSI
     Retirement Trust, a group trust administered by the Retirement
     System Group, Inc. ("RSG").  The Retirement Plan's assets are
     primarily invested through Retirement System Investors Inc.
     ("RSII"), a wholly-owned subsidiary of RSG, or by investment
     managers selected by RSII or the Bank.  A portion of the
     Retirement Plan's assets have been placed in a separate trust
     with Marine Midland Bank, as trustee, for investment in Common
     Stock.  Voting rights associated with such Common Stock are
     exercised as directed by the members of the Bank's Employee
     Benefits Committee, or, if no direction is given by the Employee
     Benefits Committee, by the trustee in its discretion.  Certain
     actuarial and administrative services are provided through
     Retirement System Consultants Inc., which also is a wholly owned
     subsidiary of RSG.  The Retirement Plan is designed to comply
     with the Employee Retirement Income Security Act of 1974, as
     amended ("ERISA").

          The following table sets forth, in straight life annuity
     amounts, the estimated annual benefits payable to a participant
     upon retirement at normal retirement age during the fiscal year
     ended September 30, 1995 for the average highest earnings and
     years of credited service classifications specified.  These
     amounts are subject to an offset for Social Security benefits.

<TABLE>
<CAPTION>
                                                PENSION PLAN TABLE

AVERAGE
 ANNUAL                                                      YEARS OF SERVICE
EARNINGS                          15               20              25(1)             30(1)              35(1)
- --------                          --               --              -----             -----              -----

<C>                             <C>              <C>              <C>                <C>               <C>     
$125,000                        $ 46,875       $ 62,500         $ 75,000           $ 75,000          $ 75,000
 150,000                          56,250         75,000           90,000             90,000            90,500
 175,000(3)                       65,625         87,500          105,000            105,000           105,000
 200,000(3)                       75,000        100,000          120,000            120,000           120,000
 225,000(3)                       84,375        112,500          135,000(2)         135,000(2)        135,000(2)
 250,000(3)                       93,750        125,000(2)       150,000(2)         150,000(2)        150,000(2)
 300,000(3)                      112,500        150,000(2)       180,000(2)         180,000(2)        180,000(2)
 400,000(3)                      150,000(2)     200,000(2)       240,000(2)         240,000(2)        240,000(2)
 450,000(3)                      168,750(2)     225,000(2)       270,000(2)         270,000(2)        270,000(2)
 500,000(3)                      187,500(2)     250,000(2)       300,000(2)         300,000(2)        300,000(2)
 550,000(3)                      206,250(2)     275,000(2)       330,000(2)         330,000(2)        330,000(2)
 600,000(3)                      225,000(2)     300,000(2)       360,000(2)         360,000(2)        360,000(2)

</TABLE>

     (1)  Normal retirement benefits are limited to 60% of average
          annual earnings.

     (2)  These are hypothetical benefits based upon the Retirement
          Plan's normal retirement benefit formula.  The maximum
          annual benefit permitted under Section 415 of the Code in
          1995 is $120,000, or if higher, participant's current
          accrued benefit as of December 31, 1982 (but not more than
          $136,425).  The $120,000 ceiling will be adjusted to reflect
          cost of living increases in 1996 and succeeding years in
          accordance with Section 415 of the Code.  The BPP will
          provide the difference between the amounts appearing in this
          table and the maximum amount allowed by the Code.

     (3)  The benefits shown corresponding to these compensation
          ranges are hypothetical benefits based upon the Retirement
          Plan's normal retirement benefit formula.  Under Section
          401(a)(17) of the Code, a participant's compensation in
          excess of $150,000 (as adjusted to reflect cost-of-living
          increases) is disregarded for purposes of determining
          average annual earnings in plan years beginning in or after
          1989 but before 1994.  Benefits accrued as of the last day
          of the plan year beginning in 1988 on the basis of
          compensation in excess of $200,000 are preserved.  The
          $200,000 limit was increased to $209,200 in 1990, $222,220
          in 1991, $228,860 in 1992, and $235,840 in 1993.  The
          Omnibus Budget Reconciliation Act of 1993 reduced this
          limitation to $150,000 for plan years beginning in 1994,
          indexed for cost-of-living adjustments in 1995 and
          thereafter in accordance with Section 401(a)(17) of the
          Code.  The table reflects amounts payable in conjunction
          with the BPP.

          The benefits assume the participant would receive his
     benefits under the Retirement Plan in the form of a straight life
     annuity.  The annual benefits shown in the table do not reflect
     any reduction due to the Social Security benefit offset provided
     by the Retirement Plan.  The following table sets forth the years
     of credited service (i.e., benefit service) as of September 30,
     1995 for each of the Named Executive Officers as well as the
     average annual earnings of each such individual as of
     September 30, 1995:

                                       AVERAGE ANNUAL      YEARS OF
                                          EARNINGS         CREDITED
     SERVICE
                                       AS OF 9/30/95    AS OF 9/30/95

     Thomas M. O'Brien                   $450,072           17.5 
     Donald C. Fleming                   $209,669            7.5 
     Alissa E. Ballot                    $100,521            3.5 
     Marie Alleva                        $ 89,282            3.25

     BENEFIT PRESERVATION PLAN

          The Bank adopted, effective October 1, 1993, an unfunded,
     non-qualified Benefit Preservation Plan ("BPP") for certain
     senior officers of the Bank to compensate such individuals who
     participate in the Retirement Plan and the 401(k) Plan for
     benefits lost under such plans by reason of benefit limits
     imposed by sections 415, 401(a)(17) and 402(g) of the Code. 
     Benefits accrued under the BPP are payable on the later of the
     first day of the month following the month in which the
     individual attains 65 and the month following the month in which
     the individual terminates employment with the Bank.  Payment of
     benefits with respect to the Retirement Plan under the BPP is
     made in the same form as payments under the Bank's Retirement
     Plan, unless the participant elects an alternative option. 
     Payments with respect to benefits under the 401(k) Plan are
     payable in 15 annual installments unless the participant elects
     another form of payment.  Benefits accruing under the BPP with
     respect to the Retirement Plan are reflected in the pension
     table.  Benefits accrued under the BPP with respect to the
     401(k) Plan for the fiscal year ended September 30, 1995 are
     included in the Summary Compensation Table.

                            CERTAIN TRANSACTIONS

          The Bank has made, and may in the future make, loans in the
     ordinary course of business to directors, executive and
     non-executive officers and their respective associates.  Except
     with respect to loans to non-executive officers made pursuant to
     the employee loan program described below, such loans are made on
     substantially the same terms, including interest rate and
     collateral, as those prevailing at the same time for comparable
     transactions with persons unaffiliated with the Bank and do not
     involve more than the normal risk of collectibility or present
     other unfavorable features.

          North Side offers home mortgage loans to its employees,
     including officers other than executive officers, on terms which
     are substantially the same as those offered for comparable
     transactions with persons unaffiliated with the Bank at the time
     the loan is made, except that the Bank waives the application fee
     and 50% of the points, if any.  Pursuant to Regulation O of the
     Board of Governors of the Federal Reserve System, made applicable
     to the Bank by FDIC regulations, as well as comparable
     regulations under the New York Banking Law, extensions of credit
     to directors and "executive officers" must be on terms
     substantially the same as those prevailing at the time for
     comparable transactions with persons unaffiliated with the Bank.

          In the judgment of management of the Bank, loans made to
     employees as described above do not involve more than the normal
     risk of collectibility.

                                PROPOSAL II

            RATIFICATION OF APPOINTMENT OF INDEPENDENT AUDITORS

          The Board of Directors of the Bank has appointed KPMG Peat
     Marwick LLP as independent auditors of the Bank for the year
     ending September 30, 1996, and has further directed that the
     selection of such auditors be submitted for ratification by the
     stockholders at the Annual Meeting.  The Bank has been advised by
     KPMG Peat Marwick LLP that neither that firm nor any of its
     associates has any relationship with the Bank or its subsidiaries
     other than the usual relationship that exists between independent
     certified public accountants and clients.  KPMG Peat Marwick LLP
     will have a representative at the Annual Meeting who will have an
     opportunity to make a statement, if he or she so desires, and who
     will be available to respond to appropriate questions.

          THE BOARD OF DIRECTORS RECOMMENDS THAT YOU VOTE FOR THE
     RATIFICATION OF THE APPOINTMENT OF KPMG PEAT MARWICK LLP AS
     INDEPENDENT AUDITORS FOR THE YEAR ENDING SEPTEMBER 30, 1996.  THE
     PROPOSAL WILL BE ADOPTED IF APPROVED BY THE HOLDERS OF A MAJORITY
     OF THE SHARES OF COMMON STOCK VOTING ON THE PROPOSAL.

                     OTHER MATTERS WHICH MAY BE PRESENTED
                           FOR ACTION AT THE MEETING

          Management is not aware of any matter other than those set
     forth in the Notice of Annual Meeting of Stockholders that is to
     be presented for action at this Annual Meeting.  If any other
     matter is presented properly for action at the meeting, it is the
     intention of the persons named in the attached form of proxy to
     vote thereon in accordance with their judgment pursuant to the
     discretionary authority conferred by the proxy.

                           STOCKHOLDER PROPOSALS

          Any stockholder may make any other proposal at the next
     Annual Meeting and the same may be considered if such proposal is
     stated in writing and contains the information set forth in
     Article II, Section 16 of the Bank's Bylaws, and is submitted to
     the Secretary of the Bank not later than the date which is
     fifteen days before the anniversary date of this Proxy Statement.

          In accordance with the rules of the FDIC, any stockholder
     who wishes to present a proposal for action at the Annual Meeting
     of Stockholders in January 1997 and have such proposal included
     in the Proxy Statement with respect to such meeting must submit
     such proposal so that it is received at the Bank's principal
     executive offices no later than September 27, 1996.  If such
     proposal is in compliance with all applicable requirements, it
     will be included in the Proxy Statement and set forth on the form
     of proxy issued for such Annual Meeting.  Please send any such
     proposal by certified mail, return receipt requested.

                  ANNUAL REPORTS AND FINANCIAL STATEMENTS

          A copy of the Bank's Annual Report to Stockholders for the
     year ended September 30, 1995 accompanies this Proxy Statement. 
     Additional copies of the Bank's Annual Report to Stockholders may
     be obtained by written request to the Secretary of the Bank at
     the address indicated below.  Such annual report is not part of
     the proxy solicitation materials.

          UPON RECEIPT OF A WRITTEN REQUEST, THE BANK WILL FURNISH TO
     ANY STOCKHOLDER WITHOUT CHARGE A COPY OF THE BANK'S ANNUAL REPORT
     ON FORM F-2 FOR THE YEAR ENDED SEPTEMBER 30, 1995 (EXCLUDING
     EXHIBITS THERETO) REQUIRED TO BE FILED WITH THE FDIC UNDER THE
     EXCHANGE ACT.  SUCH WRITTEN REQUEST SHOULD BE DIRECTED TO JUDITH
     A. MACGREGOR, NORTH SIDE SAVINGS BANK, 170 TULIP AVENUE, FLORAL
     PARK, NEW YORK 11001.  THE FORM F-2 IS NOT PART OF THE PROXY
     SOLICITATION.

                     COMPLIANCE WITH SECTION 16(A) OF THE
                                 EXCHANGE ACT

          Under the securities laws of the United States, the Bank's
     directors, its executive officers, and any person holding more
     than ten percent of the Bank's Common Stock are required to file
     initial reports of ownership of the Bank's Common Stock and
     reports of changes in that ownership with the FDIC and the
     National Association of Securities Dealers, Inc. Specific due
     dates for these reports have been established and the Bank is
     required to disclose in this Proxy Statement any failure to file
     by these dates during fiscal 1995.  During 1995, all these filing
     requirements were satisfied, except that Martin J. Brady, Senior
     Vice President, failed to timely file one Form F-8 with respect
     to one transaction, which failure was subsequently corrected.  In
     making these disclosures, the Bank has relied solely on written
     representations of its directors and executive officers and
     copies of the reports that they have filed with the FDIC.

                               MISCELLANEOUS

          The cost of solicitation of proxies will be borne by the
     Bank.  The Bank will reimburse brokerage firms and other
     custodians, nominees and fiduciaries for reasonable expenses
     incurred by them in sending proxy materials to the beneficial
     owners of the Bank's Common Stock.  In addition to solicitations
     by mail, directors, officers and employees of the Bank may
     solicit proxies personally or by telephone without additional
     compensation.

           IMPORTANT--PLEASE SIGN, DATE AND MAIL YOUR PROXY CARD

                                        By Order of the Board of Directors,

                                        [SIGNATURE]

                                        Judith A. MacGregor
                                        Corporate Secretary

     December 22, 1995





     DESCRIPTION OF CAPITAL STOCK

     GENERAL

          The Restated Organization Certificate of North Side,
     effective upon the Conversion, authorized the issuance of up to
     10,000,000 shares of Common Stock, $1.00 par value per share, and
     5,000,000 shares of preferred stock, $1.00 par value per share. 
     Each share of Common Stock will have the same relative rights as,
     and will be identical in all respects with, each other share of
     Common Stock.

     COMMON STOCK

          DIVIDENDS.  Subject to the limitations which are imposed by
     the Conversion Regulations, the holders of Common Stock will be
     entitled to receive and to share equally in such dividends as may
     be declared by the Board of Directors of North Side out of funds
     legally available therefor.  

          VOTING RIGHTS.  Upon consummation of the Conversion, the
     holders of Common Stock will possess exclusive voting rights in
     North Side.  Each holder of shares of Common Stock will be
     entitled to one vote for each share held on all matters submitted
     to a vote of stockholders.  North Side's Restated Organization
     Certificate provides that stockholders will not be permitted to
     cumulate their votes for the election of directors.

          SPECIAL STOCKHOLDERS' MEETINGS.  Special meetings of the
     stockholders may be called at any time by the Board of Directors,
     the Chairman of the Board, the President or the holders of a
     majority of the outstanding capital stock of North Side entitled
     to vote at the meeting.

          LIQUIDATION.  In the event of any liquidation, dissolution,
     or winding up of North Side, the holders of Common Stock will be
     entitled to receive all assets of North Side available for
     distribution in cash or in kind after payment of all debts and
     liabilities of North Side (including all deposit accounts with
     accrued interest thereon) and after distribution of the balance
     in the special liquidation account to Eligible Account Holders
     and distributions with respect to any preferred stock
     outstanding.

          REDEMPTION.  Holders of Common Stock will not be entitled to
     preemptive rights with respect to any shares of North Side which
     may be issued subsequent to the Conversion.  The Common Stock
     will not be subject to call for redemption and under New York law
     cannot be redeemed.  Upon receipt by North Side of the full
     specified purchase price therefor (less any Underwriters'
     discount applicable thereto), the Common Stock will be fully paid
     and nonassessable.

     PREFERRED STOCK.

          The preferred stock may be issued at such time after the
     Conversion and upon such terms as the Board of Directors of North
     Side may determine in its discretion.  Although there is no
     present intention to issue any shares of preferred stock after
     the Conversion, any shares of preferred stock issued would
     generally entitle the holders thereof to priority over common
     stockholders with regard to the payment of dividends and any
     liquidation distributions.  In addition, the preferred
     stockholders could be given certain voting rights which could
     adversely affect the voting power of common stockholders.

     TRANSFER AGENT

          The transfer agent for the Bank's Common Stock is American
     Stock Transfer Company, New York, New York.


     ANTI-TAKEOVER PROVISIONS

     PROVISIONS IN RESTATED ORGANIZATION CERTIFICATE AND BYLAWS

          The following discussion is a general summary of certain
     provisions of the Bank's proposed Restated Organization
     Certificate and bylaws which may be deemed to have an "anti-
     takeover" effect.  The following description of certain of these
     provisions is necessarily general and reference should be made in
     each case to the Restated Organization Certificate and bylaws,
     which are part of the Bank's application to the Superintendent.

          Although the Board of Trustees of North Side is not aware of
     any effort that might be made to obtain control of North Side
     after the Conversion, the Board of Trustees believes that it is
     appropriate to adopt certain provisions to the extent permitted
     by applicable regulations to protect the interests of North Side
     and its stockholders from any hostile takeover.  In addition to
     the provisions described below, the Board of Trustees may adopt
     additional provisions of an anti-takeover nature in the future,
     although there is no specific intent to do so at this time.  Such
     provisions, to the extent they involve amendments to the Restated
     Organization Certificate, would be subject to stockholder
     approval.

          DIRECTORS.  Certain provisions of the Bank's Restated
     Organization Certificate and bylaws will impede changes in
     majority control of the Board of Directors.  The Bank's Restated
     Organization Certificate provides that the Board of Directors of
     the Bank will be divided into three classes, with Directors in
     each class elected for three-year staggered terms.  The Restated
     Organization Certificate provides that removal of a Director for
     cause, as defined, required the approval of not less than a
     majority of stockholders entitled to vote, and without cause, as
     defined, requires approval of not less than 75% of the
     stockholders entitled to vote.  The bylaws also provided that
     vacancies not exceeding one-third of the Board, including
     vacancies created by an increase in the number of Directors, may
     be filled for the unexpired term by a majority vote of the
     Directors then in office.  Finally, the bylaws impose certain
     restrictions on the nomination by stockholders of candidates for
     election to the Board of Directors.

          CALL OF SPECIAL MEETINGS.  The Restated Organization
     Certificate contains a provision which provides that a special
     meeting of stockholders may be called at any time by the
     President of the Bank, the Chairman of the Board of Directors, a
     majority of the Board of Directors, or upon the request of a
     majority of the outstanding capital stock.

          CUMULATIVE VOTING.  The Bank's Restated Organization
     Certificate denies cumulative voting rights in the election of
     Directors.

          AUTHORIZATION OF PREFERRED STOCK.  The Restated Organization
     Certificate of the Bank authorized 5,000,000 shares of serial
     preferred stock, $1.00 par value.  The Bank is authorized to
     issue preferred stock from time to time in one or more series
     subject to applicable provisions of law, and the Board of
     Directors is authorized, without stockholder approval, to fix the
     designations, powers, preferences, and relative participating,
     optional and other special rights of such shares, including
     voting rights (which could be multiple or as a separate class)
     and conversion rights.  In the event of a proposed merger, tender
     offer or other attempt to gain control of the Bank of which
     management does not approve, it might be possible for the Board
     of Directors to authorize the issuance of a series of preferred
     stock with rights and preferences that could impede the
     completion of such a transaction.  An effect of the possible
     issuance of preferred stock, therefore, may be to deter a future
     takeover attempt.  Such an issuance could also adversely affect
     the voting power of common stockholders.  The Board of Directors
     has no present plans or understandings for the issuance of any
     preferred stock and does not intend to issue any preferred stock
     except on terms which the Board deems to be in the best interests
     of the Bank and its stockholders.

          LIMITATIONS ON ACQUISITIONS OF CONTROL.  The Bank's Restated
     Organization Certificate prohibits any person (including an
     individual, company or group acting in concert), directly or
     indirectly, from offering to acquire or acquiring beneficial
     ownership of more than 10% of any class of equity security of the
     Bank for a period of three years from the consummation of the
     Conversion.  These provisions would not apply to a transaction in
     which the Bank forms a holding company without change in
     respective beneficial ownership interest of its stockholders or
     to the purchase of shares by underwriters in connection with a
     public offering.  Shares acquired in excess of these limitations
     would not be entitled to vote or to take other stockholder action
     or be counted in determining the total number of outstanding
     shares of voting stock in connection with any matter involving
     stockholder action.

          PROVISIONS RELATING TO AUTHORIZATION OF CERTAIN BUSINESS
     COMBINATIONS.  Article XI of the Bank's Restated Organization
     Certificate requires, unless all stockholders are treated fairly
     and other conditions are met or unless otherwise approved by the
     Board of Directors, a supermajority stockholder vote requirement
     for certain "Business Combinations" (as defined) with or proposed
     by a "Related Person" (as defined).  Under this provision, a
     Business Combination would have to comply with a number of
     specified conditions, including conditions designed to ensure
     that the Bank's stockholders receive a minimum price for their
     stock upon consummation of the Business Combination.  Article XI
     will require the approval of the holders of 75% of the Bank's
     outstanding Voting Shares and an Independent Majority of
     Stockholders as a condition to specified Business Combinations
     with or proposed by a Related Person, except in cases in which
     the transaction (1) has been approved by a majority of the whole
     Board of Directors before the person involved became a Related
     Person, (2) has otherwise been approved by 75% of the Whole Board
     of Directors and by a majority of the directors who are not
     affiliated with the Related Person (defined as "Continuing
     Directors"), (3) is between the Bank and a subsidiary of the Bank
     and certain conditions are met, or (4) meets certain minimum
     price criteria and procedural conditions described below.  If the
     Business Combination satisfies any one of these four exceptions,
     the normal requirements of applicable law, regulations and other
     provisions of the Restated Organization Certificate would apply.

          The term "Related Person" includes persons (other than the
     Bank and subsidiaries or employee benefit plans (including the
     trustees of such plans) of the Bank) directly or indirectly
     owning or having the right to acquire or vote more than 10% of
     the outstanding voting stock of the Bank.

          A "Business Combination" is defined to include the following
     transactions with, or proposed by, a Related Person:  (a) a
     merger or consolidation of the Bank or any of its subsidiaries;
     (b) the sale or other disposition by the Bank or any of its
     subsidiaries of assets having an aggregate fair market value of
     more than 10% of the total consolidated assets of the Bank and
     its subsidiaries as of the end of the most recent fiscal year;
     (c) the issuance or transfer of stock or other securities of the
     Bank or any of its subsidiaries in exchange for cash or property
     (including stock or other securities) having an aggregate fair
     market value of more than 10% of the total consolidated assets of
     the Bank and its subsidiaries as of the end of the most recent
     fiscal year; (d) the adoption of any plan or proposal to
     liquidate or dissolve the Bank; (e) any reclassification of
     securities, recapitalization, consolidation or other transaction
     which has the direct or indirect effect of increasing the actual
     or potential voting power of a Related Person in any class or
     series of stock of the Bank or any of its subsidiaries; or (f)
     any agreement, contract or other arrangement providing directly
     or indirectly for any of the foregoing.

          Article XI requires the consideration being paid to the
     Bank's stockholders in a Business Combination not approved by the
     specified votes described above to be either cash or the same
     type of consideration used by the Related Person in acquiring the
     largest portion of the Bank's Voting Stock (defined as shares
     entitled to vote generally in the election of directors) that it
     previously acquired.  The fair market value of any consideration
     other than cash would be conclusively determined by a majority of
     the Continuing Directors.

          In the case of cash payments to holders of Common Stock, the
     fair market value per share of such payments would have to be at
     least equal in value to the higher of (i) the highest per share
     price paid by the Related Person in acquiring any shares of the
     Bank's Common Stock, or (ii) the fair market value per share of
     Common Stock on the date the Business Combination is first
     proposed.  Provision also is made for the amount to be paid to
     holders of Preferred Stock in the event the Bank has issued
     Preferred Stock.

          If consideration other than cash is used to satisfy the
     minimum price criteria, the fair market value of the property to
     be used is to be determined as of the date of consummation of the
     Business Combination.  Article XI gives a majority of the
     Continuing Directors the power to determine the fair market value
     of any assets, securities or other property.  As a result of
     these provisions, the Related Person may not be able to calculate
     the value of the non-cash consideration offered at the time the
     Business Combination is proposed and may not be able to determine
     with certainty if the minimum price criteria have been met.  This
     potential uncertainly is likely to encourage the Related Person
     to negotiate in advance the terms of the proposed Business
     Combination with the Continuing Directors.

          It should be noted that under Article XI, the Related Person
     would be required to meet the minimum price criteria with respect
     to each class or series of the Bank's capital stock, whether or
     not the Related Person owned shares of that class or series prior
     to proposing the Business Combination.  If the transaction did
     not involve the receipt of any cash or other property by the
     stockholders generally, such as a sale of assets or an issuance
     of the Bank's securities to a Related Person, then the minimum
     price criteria would not apply and either of the following would
     be required: (1) approval by 75% of the Voting Shares and by an
     Independent Majority of Stockholders, or (2) approval by 75% of
     the Whole Board of Directors and by a majority of the Continuing
     Directors.

          Additionally, the document sent to stockholders in
     connection with any Business Combination must contain a
     recommendation of the Continuing Directors as to the advisability
     of the proposed transaction and an opinion of an investment
     banking firm as to the fairness of the transaction to the
     stockholders.

          In the event the Related Person complies with the price and
     procedural requirements but seeks to take advantage of his or
     here position with the Bank in effecting a Business Combination,
     such as by receiving a loan from the Bank, approval by 75% of the
     Voting Shares and by an Independent Majority of Stockholder or
     approval by 75% of the Whole Board of Directors and by a Majority
     of the Continuing Directors would be required.

          For three years following the consummation of the
     Conversion, no amendment to Article XI may be made without (1)
     the affirmative vote of a majority of the Whole Board of
     Directors, including a majority of the Continuing Directors, and
     (2) the affirmative vote of 75% or more of the outstanding Voting
     Shares, voting separately as a class and an Independent Majority
     of Stockholders.  However, if 75% of the Whole Board of
     Directors, including a majority of the Continuing Directors
     approves of such amendment, the vote required shall be that which
     is otherwise required by applicable law.  Article XI shall expire
     after three years from the effective date of the Conversion
     unless it is readopted prior to such date by a majority vote of
     the outstanding Voting Shares.

          AMENDMENT TO RESTATED ORGANIZATION CERTIFICATE AND BYLAWS. 
     Except with respect to Article XI described above, for three
     years following the consummation of the Conversion, amendments to
     the Restated Organization Certificate must be approved by the
     Bank's Board of Directors and also by 75% of the total votes
     eligible to be cast at a legal meeting, provided, however, that
     where 75% of the Board approves of the provision only a majority
     stockholder vote is required for adoption.  Thereafter,
     amendments require two-thirds shareholder approval, unless
     approved or ratified by 75% of the Board, in which case only a
     majority stockholder vote is required.

          The Proposed bylaws may be amended by a majority vote of the
     Board of Directors or of the stockholders.

          PURPOSE AND ANTI-TAKEOVER EFFECTS OF THE BANK'S RESTATED
     ORGANIZATION CERTIFICATE AND BYLAWS.  The Board of Trustees of
     the Bank believes that the provisions described above are prudent
     and will reduce the Bank's vulnerability to takeover attempts and
     certain other transactions which have not been negotiated with
     and approved by the Bank's Board of Directors.  These provisions
     will also assist North Side in the orderly deployment of the
     Conversion proceeds during the initial period after the
     Conversion.  The Board of Trustees believes these provisions are
     in the best interest of the Bank and its stockholders.  In the
     Board's judgment, it is in the best position to determine the
     true value of the Bank and to negotiate more effectively for what
     may be in the best interests of its stockholders.  Accordingly,
     the Board believes that it is in the best interests of the Bank
     and its stockholders to encourage potential acquirors to
     negotiate directly with the Board of Directors and that these
     provisions will encourage such negotiations and discourage
     hostile takeover attempts.  It is also the Board's view that
     these provisions should not discourage persons from proposing a
     merger or other transaction at prices reflective of the true
     value of the Bank and where the transaction is in the best
     interests of all stockholders.

          A number of companies have recently been the subject of
     tender offers for or other acquisitions of less than all of their
     outstanding stock.  In many cases, such purchases have been
     followed by business combinations in which the tender offeror or
     other purchaser has paid a lower price for the remaining
     outstanding shares than the price it paid in acquiring its
     original interest in the company and/or has made its payments in
     less desirable form.  The Board believes that the stockholders
     who are "squeezed out" in such a second-step transaction often
     are not treated as fairly as stockholders who sold their shares
     earlier, yet have no opportunity to prevent or affect the terms
     of the business combination.  Fear that such a second-step
     transaction may be on unfavorable terms also may cause
     stockholders to tender shares pursuant to an offer at a price
     which would otherwise not be acceptable to such stockholders. 
     This "coercive" effect of tender offers providing for a less
     attractive second-step transaction can result in an acquisition
     of a company on terms which are not in the best interests of
     stockholders.

          Furthermore, the Board of Trustees of the Bank believes that
     substantial inequities can be imposed upon the remaining
     stockholders after a publicly-held company has come under the
     control of another person or company who then proceeds to combine
     the acquired company with another company the acquiror also
     controls.  Because the acquiror controls both sides of the
     negotiations, the terms of such a business combination will not
     reflect arm's length bargaining, and thus may not assure fair
     treatment of the remaining stockholders.  In connection with such
     a business combination, significant changes in the policies or
     management of the acquired company also may be effected.

          Federal securities laws and regulations applicable to
     certain business combinations generally govern the disclosure
     required to be made to stockholders in order to consummate
     business transactions, but do not assure stockholders that the
     terms of the business combination (i.e., what stockholders will
     receive for their shares) will be fair to them, or that they can
     prevent the business combination.  In the case of some but not
     all business combinations, minority stockholders have the right
     to dissent from the transaction and to receive the fair or
     appraised value of their stock in cash.  Exercise of this right,
     however, may involve significant expense, delay and uncertainty
     to the dissenting stockholders.

          Article XI is designed to help bridge these gaps in the
     protection afforded to minority stockholders by applicable law by
     requiring approval by 75% of the Voting Stock and an Independent
     Majority of Stockholders, approval by 75% of the Whole Board of
     Directors and by a Majority of the Continuing Directors, or
     compliance with conditions designed to achieve substantive
     fairness for minority stockholders to effect a Business
     Combination.  Article XI would help prevent a purchaser who
     acquired control of the Bank from subsequently forcing minority
     stockholders to sell or exchange their shares for consideration
     in a less desirable form or at a lower price than that which the
     purchaser paid to acquire its controlling interest.  Article XI
     also is structured to prevent a Related Person from self-dealing
     or otherwise taking advantage of its equity position in the Bank
     by using the Bank's resources to finance the proposed Business
     Combination or otherwise benefiting itself in a manner not
     available to all stockholders.

          By requiring a purchaser to pay stockholders a higher price
     for their shares and/or structure the transaction differently
     than otherwise would be the case, Article XI should increase the
     likelihood that a purchaser will negotiate directly with the
     Bank.  Such negotiations will allow persons, including the
     Directors of the Bank not affiliated with the purchaser, the
     opportunity to evaluate the terms of the Business Combination, as
     well as other alternatives available to the Bank.  The Directors'
     determination can be made without the threat that the purchaser
     will unilaterally impose a transaction on stockholders and, as
     discussed above, the threat of imminent removal from their
     positions as Directors.  Accordingly, Directors will be able to
     consider acquisition proposals on their merits and to negotiate
     effectively on behalf of all stockholders.

          Although designed to encourage potential acquirors to
     negotiate with the Bank and to avoid tactics which may not treat
     all stockholders equally, Article XI may discourage tender offers
     and other acquisitions of the Bank's stock.  The requirement that
     a subsequent Business Combination satisfy certain minimum price
     and procedural requirements also may make the acquisition of all
     of the Bank's stock too costly, and consequently may discourage
     acquisitions of large blocks of stock and delay or prevent a
     change in the management of the Bank.  Adoption of these
     amendments could tend to reduce the temporary fluctuations in the
     market price of the Bank's stock which are caused by such
     accumulations.  Accordingly, stockholders could be deprived of
     certain opportunities to sell their stock at a temporarily higher
     market price.  The Board of Trustees, however, has concluded that
     the potential benefits of Article XI outweigh its possible
     disadvantages.





                   FEDERAL DEPOSIT INSURANCE CORPORATION

                           Washington, D.C. 20429
                              ________________

                                 FORM F-10

              REGISTRATION FOR ADDITIONAL CLASS OF SECURITIES
               OF A BANK UNDER SECTION 12(b) OR 12(g) OF THE
                      SECURITIES EXCHANGE ACT OF 1934
                              ________________

                          North Side Savings Bank
              (Exact name of bank as specified in its charter)

                              170 Tulip Avenue
                           Floral Park, New York
                  (Address of principal executive offices)

                                   11001
                                 (zip code)
                              ________________

     Securities to be registered pursuant to Section 12(b) of the Act:

                                    None

     Securities to be registered pursuant to Section 12(g) of the Act:

                      Preferred Stock Purchase Rights


          ITEM 1.   STOCK TO BE REGISTERED.

                    Not Applicable.

          ITEM 2.   DEBT SECURITIES TO BE REGISTERED.

                    Not Applicable.

          ITEM 3.   OTHER SECURITIES TO BE REGISTERED.

                    On April 15, 1996, the Board of Directors (the
          "Board") of North Side Savings Bank (the "Bank") declared a
          dividend distribution of one Right for each outstanding
          share of common stock, par value $1.00 per share, of the
          Bank (the "Common Stock") to stockholders of record at the
          close of business on April 30, 1996 (the "Record Date"). 
          Each right entitles the registered holder to purchase from
          the Bank a unit (a "Unit") consisting of one one-hundredth
          of a share of Series A Junior Participating Preferred Stock,
          par value $1.00 per share (the "Preferred Stock"), at a
          purchase price of $100 per Unit, subject to adjustment.  The
          description and terms of the Rights are set forth in the
          Rights Agreement (the "Rights Agreement"), dated as of April
          18, 1996, between the Bank and American Stock Transfer and
          Trust Company, a New York corporation, as Rights Agent (the
          "Rights Agent").

                    Initially, the Rights will be attached to all
          Common Stock certificates representing shares then out-
          standing, and no separate Rights certificate will be
          distributed.  The Rights will separate from the Common
          Stock upon the earlier of (i) 10 days following a public
          announcement that a person or group of affiliated or
          associated persons (an "Acquiring Person") has acquired,
          or obtained the right to acquire, beneficial ownership of
          10% or more of the outstanding shares of Common Stock (the
          "Stock Acquisition Date") or (ii) 10 business days (or
          such later date as the Board shall determine) following
          the commencement of a tender offer or exchange offer that
          would result in a person or group beneficially owning 10%
          or more of such outstanding shares of Common Stock (the
          earlier of (i) and (ii), the "Distribution Date").  Until
          the Distribution Date, (i) the Rights will be evidenced by
          the Common Stock certificates and will be transferred with
          and only with such Common Stock certificates, (ii) new
          Common Stock certificates issued subsequent to the Record
          Date will contain a notation incorporating the Rights
          Agreement by reference and (iii) the surrender for trans-
          fer of any certificates for Common Stock outstanding will
          also constitute the transfer of the Rights associated with
          the Common Stock represented by such certificate.

                    The Rights are not exercisable until the Distri-
          bution Date and will expire at the close of business on 
          April 30, 2006 unless earlier redeemed by the Bank as
          described below.  At no time will the Rights have any
          voting power.

                    As soon as practicable after the Distribution
          Date, Rights certificates will be mailed to holders of
          record of the Common Stock as of the close of business on
          the Distribution Date and, thereafter, the separate Rights
          certificates alone will represent the Rights.  Except as
          otherwise determined by the Board and except in connection
          with shares of Common Stock issued upon the exercise of
          employee stock options or upon the exercise, conversion or
          exchange of securities of the Bank, only shares of Common
          Stock issued prior to the Distribution Date will be issued
          with Rights.

                    In the event that any person or group becomes an
          Acquiring Person (unless the event causing such person or
          group to become an Acquiring Person is a tender or ex-
          change offer for all outstanding shares of the Bank, at a
          price determined by a majority of the independent direc-
          tors of the Bank who are not representatives, nominees,
          Affiliates or Associates of an Acquiring Person to be fair
          and otherwise in the best interest of the Bank and its
          stockholders after receiving advice from one or more
          investment banking firms), each holder of a Right will
          thereafter have the right to receive, upon exercise,
          Common Stock (or, in certain circumstances, cash, property
          or other securities of the Bank), having a value equal to
          two times the exercise price of the Right.  Notwithstand-
          ing any of the foregoing, following the occurrence of the
          event set forth in this paragraph, all Rights that are, or
          (under certain circumstances specified in the Rights
          Agreement) were, beneficially owned by any Acquiring
          Person will be null and void.  However, Rights are not
          exercisable following the occurrence of the event set
          forth above until such time as the Rights are no longer
          redeemable by the Bank as set forth below.

                    In the event that following the Stock Acquisi-
          tion Date, (i) the Bank engages in a merger or business
          combination transaction in which the Bank is not the
          surviving corporation, (ii) the Bank engages in a merger
          or business combination transaction in which the Bank is
          the surviving corporation and the Common Stock of the Bank
          is changed or exchanged (other than, in the case of claus-
          es (i) and (ii),  a merger or business combination that
          follows an offer described in the previous paragraph and
          that meets certain other requirements), or (iii) 50% or
          more of the Bank's assets or earning power is sold or
          transferred, each holder of a Right (except Rights which
          have previously been voided as set forth above) shall
          thereafter have the right to receive, upon exercise of the
          Right, Common Stock of the acquiring company having a
          value equal to two times the exercise price of the Right.

                    The Purchase Price payable, and the number of
          Units of Preferred Stock or other securities or property
          issuable upon exercise of the Rights, are subject to
          adjustment from time to time to prevent dilution (i) in
          the event of a stock dividend on, or a subdivision, combi-
          nation or reclassification of, the Preferred Stock, (ii)
          if holders of the Preferred Stock are granted certain
          rights or warrants to subscribe for Preferred Stock or
          convertible securities at less than the current market
          price of the Preferred Stock, or (iii) upon the distribu-
          tion to holders of the Preferred Stock of evidences of
          indebtedness or assets (excluding regular quarterly cash
          dividends) or of subscription rights or warrants (other
          than those referred to above).

                    With certain exceptions, no adjustments in the
          Purchase Price will be required until cumulative adjust-
          ments amount to at least 1% of the Purchase Price.  No
          fractional Units will be issued and, in lieu thereof, an
          adjustment in cash will be made based on the market price
          of the Preferred Stock on the last trading date prior to
          the date of exercise.

                    At any time until ten days following the Stock
          Acquisition Date, the Bank may redeem the Rights in whole,
          but not in part, at a price of $0.01 per Right (payable in
          cash, stock or other consideration deemed appropriate by
          the Board).  Immediately upon the action of the Board
          ordering redemption of the Rights, the Rights will termi-
          nate and the only right of the holders of Rights will be
          to receive the $0.01 redemption price.

                    Until a Right is exercised, the holder thereof,
          as such, will have no rights as a stockholder of the Bank,
          including, without limitation, the right to vote or to
          receive dividends.  While the distribution of the Rights
          will not be taxable to stockholders or to the Bank, stock-
          holders may, depending upon the circumstances, recognize
          taxable income in the event that the Rights become exer-
          cisable for Common Stock (or other consideration) of the
          Bank as set forth above.

                    Any of the provisions of the Rights Agreement
          may be amended by the Board prior to the Distribution
          Date.  After the Distribution Date, the provisions of the
          Rights Agreement may be amended by the Board in order to
          cure any ambiguity, to make changes which do not adversely
          affect the interests of holders of Rights (excluding the
          interest of any Acquiring Person), or to shorten or
          lengthen any time period under the Rights Agreement; 
          provided, however, that no amendment to adjust the time
          period governing redemption shall be made at such time as
          the Rights are not redeemable.

                    The Rights have certain anti-takeover effects.  
          The Rights will cause substantial dilution to a person or
          group that attempts to acquire the Bank in certain circum-
          stances.  Accordingly, the existence of the Rights may
          deter certain acquirors from making takeover proposals or
          tender offers.  However, the Rights are not intended to
          prevent a takeover, but rather are designed to enhance the
          ability of the Board to negotiate with a potential
          acquiror on behalf of all of the stockholders.

                    The Rights Agreement between the Bank and the
          Rights Agent specifying the terms of the Rights, which
          includes as Exhibit B the Form of Rights Certificate, is
          attached hereto as Exhibit 1 and is incorporated herein by
          reference.  The foregoing description of the Rights does
          not purport to be complete and is qualified in its entire-
          ty by reference to the Rights Agreement.

          ITEM 4.   EXHIBITS.

               1.   Rights Agreement, dated as of April 18, 1996,
          between North Side Savings Bank and American Stock Trans-
          fer and Trust Company, as Rights Agent, which includes as
          Exhibit B thereto the Form of Rights Certificate.


                                   SIGNATURE

                    Pursuant to the requirements of the Securities
          Exchange Act of 1934, the bank has duly caused this regis-
          tration statement to be signed on its behalf by the under-
          signed, thereto duly authorized.

                                   NORTH SIDE SAVINGS BANK

                                   By:  /s/ Thomas O'Brien             
                          
                                   Name:  Thomas O'Brien
                                   Title:    Chairman, Chief Executive
                                             Officer and President

          Date:  April 23, 1996
                               

                               RIGHTS PLAN


                            NORTH SIDE SAVINGS BANK

                                      and

                   AMERICAN STOCK TRANSFER AND TRUST COMPANY

                                as Rights Agent

                               Rights Agreement

                          Dated as of April 18, 1996


                              Table of Contents

          Section                                              Page

             1.   Certain Definitions  . . . . . . . . . . .    2

             2.   Appointment of Rights Agent  . . . . . . . .  9

             3.   Issue of Rights Certificates . . . . . . . .  9

             4.   Form of Rights Certificates  . . . . . . .   12

             5.   Countersignature and Registration  . . . .   14

             6.   Transfer, Split Up, Combination and
                     Exchange of Rights Certificates;
                     Mutilated, Destroyed, Lost or Stolen
                     Rights Certificates . . . . . . . . . .   15

             7.   Exercise of Rights; Purchase Price;
                     Expiration Date of Rights . . . . . . .   17

             8.   Cancellation and Destruction of Rights
                     Certificates  . . . . . . . . . . . . .   21

             9.   Reservation and Availability of Capital
                     Stock . . . . . . . . . . . . . . . . .   22

             10.  Preferred Stock Record Date  . . . . . . .   25

             11.  Adjustment of Purchase Price, Number and
                     Kind of Shares or Number of Rights  . .   26

             12.  Certificate of Adjusted Purchase Price or
                     Number of Shares  . . . . . . . . . . .   44

             13.  Consolidation, Merger or Sale or Transfer
                     of Assets or Earning Power  . . . . . .   45

             14.  Fractional Rights and Fractional Shares  .   50

             15.  Rights of Action . . . . . . . . . . . . .   53

             16.  Agreement of Rights Holders  . . . . . . .   54

             17.  Rights Certificate Holder Not Deemed a
                     Stockholder . . . . . . . . . . . . . .   55

             18.  Concerning the Rights Agent  . . . . . . .   56

             19.  Merger or Consolidation or Change of Name
                     of Rights Agent . . . . . . . . . . . .   57

             20.  Duties of Rights Agent . . . . . . . . . .   58

             21.  Change of Rights Agent . . . . . . . . . .   62

             22.  Issuance of New Rights Certificates  . . .   64

             23.  Redemption and Termination . . . . . . . .   65

             24.  Notice of Certain Events . . . . . . . . .   66

             25.  Notices  . . . . . . . . . . . . . . . . .   68

             26.  Supplements and Amendments . . . . . . . .   69

             27.  Successors . . . . . . . . . . . . . . . .   70

             28.  Determinations and Actions by the Board of
                     Directors, etc. . . . . . . . . . . . .   70

             29.  Benefits of this Agreement . . . . . . . .   71

             30.  Severability . . . . . . . . . . . . . . .   72

             31.  Governing Law  . . . . . . . . . . . . . .   72

             32.  Counterparts . . . . . . . . . . . . . . .   73

             33.  Descriptive Headings . . . . . . . . . . .   73

          Exhibit A -- Form of Certificate of Amendment

          Exhibit B -- Form of Rights Certificate

          Exhibit C -- Form of Summary of Rights


                               RIGHTS AGREEMENT

                    RIGHTS AGREEMENT, dated as of April 18, 1996
          (the "Agreement"), between North Side Savings Bank, a New
          York-chartered savings bank (the "Bank"), and American
          Stock Transfer and Trust Company, a New York corporation
          (the "Rights Agent").

                             W I T N E S S E T H

                    WHEREAS, on April 15, 1996 (the "Rights
          Dividend Declaration Date"), the Board of Directors of
          the Bank (the "Board) authorized and declared a dividend
          distribution of one right for each share of Common Stock
          (as hereinafter defined) of the Bank outstanding at the
          close of business on April 30, 1996 (the "Record Date"),
          and authorized the issuance of one Right (as such number
          may hereinafter be adjusted pursuant to the provisions of
          Section 11(p) hereof) for each share of Common Stock of
          the Bank issued between the Record Date (whether
          originally issued or delivered from the Bank's treasury)
          and the Distribution Date (as hereinafter defined), each
          Right initially representing the right to purchase one
          one-hundredth of a share of Series A Junior Participating
          Preferred Stock of the Bank having the rights, powers and
          preferences set forth in the form of Certificate of
          Amendment attached hereto as Exhibit A, upon the terms
          and subject to the conditions hereinafter set forth (the
          "Rights"); 

                    NOW, THEREFORE, in consideration of the
          premises and the mutual agreements herein set forth, the
          parties hereby agree as follows: 

                    Section 1.  Certain Definitions.  For purposes
          of this Agreement, the following terms have the meanings
          indicated: 

                         (a)  "Acquiring Person" shall mean any
          Person who or which, together with all Affiliates and
          Associates of such Person, shall be the Beneficial Owner
          of 10% or more of the shares of Common Stock then
          outstanding, but shall not include (i) the Bank, (ii) any
          Subsidiary of the Bank, (iii) any employee benefit plan
          of the Bank or of any Subsidiary of the Bank, (iv) any
          Person or entity organized, appointed or established by
          the Bank for or pursuant to the terms of any such plan,
          (v) any Person who has reported or is required to report
          such ownership (but less than 15%) on Form F-11A under
          the Rules and Regulations of the FDIC (or any comparable
          or successor report) or on Form F-11 under the Rules and
          Regulations of the FDIC (or any comparable or successor
          report) which Form F-11 does not state any intention to,
          or reserve the right to, control or influence the
          management or policies of the Bank or engage in any of
          the actions specified in Item 4 of such Schedule (other
          than the disposition of the Common Stock) and who, within
          10 Business Days of being requested by the Bank to advise
          it regarding the same, certifies to the Bank that such
          Person acquired shares of Common Stock in excess of 9.9%
          inadvertently or without knowledge of the terms of the
          Rights and who, together with all Affiliates and
          Associates, thereafter does not acquire additional shares
          of Common Stock while the Beneficial Owner of 10% or more
          of the shares of Common Stock then outstanding; provided,
          however, that if the Person requested to so certify fails
          to do so within 10 Business Days, then such Person shall
          become an Acquiring Person immediately after such 10
          Business Day period or (vi) any Person who becomes the
          Beneficial Owner of 10% or more of the shares of Common
          Stock then outstanding as a result of a reduction in the
          number of shares of Common Stock outstanding due to the
          repurchase of shares of Common Stock by the Bank unless
          and until such Person, after becoming aware that such
          Person has become the Beneficial Owner of 10% or more of
          the then outstanding shares of Common Stock, acquires
          beneficial ownership of additional shares of Common Stock
          representing 1% or more of the shares of Common Stock
          then outstanding.

                         (b)  "Act" shall mean the Securities Act
          of 1933, as amended.

                         (c)  "Affiliate" and "Associate" shall
          have the respective meanings ascribed to such terms in
          Section 335.102 of the Rules and Regulations of the FDIC
          in effect on the date of this Agreement. 

                         (d)  A Person shall be deemed the
          "Beneficial Owner" of, and shall be deemed to
          "beneficially own," any securities: 

                              (i)  which such Person or any of
               such Person's Affiliates or Associates,
               directly or indirectly, has the right to
               acquire (whether such right is exercisable
               immediately or only after the passage of time)
               pursuant to any agreement, arrangement or
               understanding (whether or not in writing) or
               upon the exercise of conversion rights,
               exchange rights, rights, warrants or options,
               or otherwise; provided, however, that a Person
               shall not be deemed the "Beneficial Owner" of,
               or to "beneficially own," (A) securities
               tendered pursuant to a tender or exchange offer
               made by such Person or any of such Person's
               Affiliates or Associates until such tendered
               securities are accepted for purchase or
               exchange, or (B) securities issuable upon
               exercise of Rights at any time prior to the
               occurrence of a Triggering Event, or (C)
               securities issuable upon exercise of Rights
               from and after the occurrence of a Triggering
               Event which Rights were acquired by such Person
               or any of such Person's Affiliates or
               Associates prior to the Distribution Date or
               pursuant to Section 3(a) or Section 22 hereof
               (the "Original Rights") or pursuant to Section
               11(i) hereof in connection with an adjustment
               made with respect to any Original Rights; 

                         (ii)  which such Person or any of
               such Person's Affiliates or Associates,
               directly or indirectly, has the right to vote
               or dispose of or has "beneficial ownership" of
               (as determined pursuant to Section 335.403 of
               the Rules and Regulations of the FDIC in effect
               on the date of this Agreement), including
               pursuant to any agreement, arrangement or
               understanding, whether or not in writing;
               provided, however, that a Person shall not be
               deemed the "Beneficial Owner" of, or to
               "beneficially own," any security under this
               subparagraph (ii) as a result of an agreement,
               arrangement or understanding to vote such
               security if such agreement, arrangement or
               understanding:  (A) arises solely from a
               revocable proxy given in response to a public
               proxy or consent solicitation made pursuant to,
               and in accordance with, the applicable
               provisions of the Rules and Regulations of the
               FDIC, and (B) is not also then reportable by
               such Person on Form F-11 under the Rules and
               Regulations of the FDIC (or any comparable or
               successor report); or 

                         (iii)  which are beneficially owned,
               directly or indirectly, by any other Person (or
               any Affiliate or Associate thereof) with which
               such Person (or any of such Person's Affiliates
               or Associates) has any agreement, arrangement
               or understanding (whether or not in writing),
               for the purpose of acquiring, holding, voting
               (except pursuant to a revocable proxy as
               described in the proviso to subparagraph (ii)
               of this paragraph (d)) or disposing of any
               voting securities of the Bank; 

          provided, however, that nothing in this paragraph (d)
          shall cause a Person engaged in business as an
          underwriter of securities to be the "Beneficial Owner"
          of, or to "beneficially own," any securities acquired
          through such person's participation in good faith in a
          firm commitment underwriting until the expiration of
          forty days after the date of such acquisition. 

                         (e)  "Business Day" shall mean any day
          other than a Saturday, Sunday or a day on which banking
          institutions in the State of New York are authorized or
          obligated by law or executive order to close.

                         (f)  "Close of business" on any given date
          shall mean 5:00 P.M., New York time, on such date;
          provided, however, that if such date is not a Business
          Day it shall mean 5:00 P.M., New York time, on the next
          succeeding Business Day. 

                         (g)  "Common Stock" shall mean the common
          stock, $1.00 par value, of the Bank, except that "Common
          Stock" when used with reference to any Person other than
          the Bank shall mean the capital stock of such Person with
          the greatest voting power, or the equity securities or
          other equity interest having power to control or direct
          the management, of such Person. 

                         (h)  "Common Stock Equivalents" shall have
          the meaning set forth in Section 11(a)(iii) hereof.

                         (i)  "Current Market Price" shall have the
          meaning set forth in Section 11(d)(i) hereof.

                         (j)  "Current Value" shall have the
          meaning set in Section 11(a)(iii) hereof.

                         (k)  "Distribution Date" shall have the
          meaning set forth in Section 3(a) hereof.

                         (l)  "Exchange Act" shall mean the
          Securities Exchange Act of 1934, as amended.

                         (m)  "Expiration Date" shall have the
          meaning set forth in Section 7(a) hereof.

                         (n)  "FDIC" shall mean the Federal Deposit
          Insurance Corporation.

                         (o)  "Final Expiration Date" shall have
          the meaning set forth in Section 7(a) hereof.

                         (p)  "Person" shall mean any individual,
          firm, corporation, partnership or other entity. 

                         (q)  "Preferred Stock" shall mean shares
          of Series A Junior Participating Preferred Stock, $1.00
          par value, of the Bank, and, to the extent that there is
          not a sufficient number of shares of Series A Junior
          Participating Preferred Stock authorized to permit the
          full exercise of the Rights, any other series of
          Preferred Stock, $1.00 par value, of the Bank designated
          for such purpose containing terms substantially similar
          to the terms of the Series A Junior Participating
          Preferred Stock. 

                         (r)  "Principal Party" shall have the
          meaning set forth in Section 13(b) hereof.

                         (s)  "Purchase Price" shall have the
          meaning set forth in Section 4(a) hereof.

                         (t)  "Redemption Price" shall have the
          meaning set forth in Section 23(a) hereof.

                         (u)  "Record Date" shall have the meaning
          set forth in the WHEREAS clause at the beginning of the
          Agreement.

                         (v)  "Rights" shall have the meaning set
          forth in the WHEREAS clause at the beginning of the
          Agreement.

                         (w)  "Rights Certificates" shall have the
          meaning set forth in Section 3(a) hereof.

                         (x)  "Section 11(a)(ii) Event" shall mean
          any event described in Section 11(a)(ii) hereof. 

                         (y)  "Section 11(a)(ii) Trigger Date"
          shall have the meaning set forth in Section 11(a)(iii)
          hereof.

                         (z)  "Section 13 Event" shall mean any
          event described in clauses (x), (y) or (z) of Section
          13(a) hereof. 

                         (aa) "Spread" shall have the meaning set
          forth in Section 11(a)(iii) hereof.

                         (aa)  "Stock Acquisition Date" shall mean
          the first date of public announcement (which, for
          purposes of this definition, shall include, without
          limitation, a report filed pursuant to the Rules and
          Regulations of the FDIC) by the Bank or an Acquiring
          Person that an Acquiring Person has become such. 

                         (bb)  "Subsidiary" shall mean, with
          reference to any Person, any corporation of which an
          amount of voting securities sufficient to elect at least
          a majority of the directors of such corporation is
          beneficially owned, directly or indirectly, by such
          Person, or otherwise controlled by such Person. 

                         (cc)  "Substitution Period" shall have the
          meaning set forth in Section 11(a)(iii) hereof.

                         (dd)  "Trading Day" shall have the meaning
          set forth in Section 11(d)(i) hereof.

                         (ee)  "Triggering Event" shall mean any
          Section 11(a)(ii) Event or any Section 13 Event.

                    Section 2.  Appointment of Rights Agent.  The
          Bank hereby appoints the Rights Agent to act as agent for
          the Bank and the holders of the Rights (who, in
          accordance with Section 3 hereof, shall prior to the
          Distribution Date also be the holders of the Common
          Stock) in accordance with the terms and conditions
          hereof, and the Rights Agent hereby accepts such
          appointment.  The Bank may from time to time appoint such
          Co-Rights Agents as it may deem necessary or desirable. 

                    Section 3.  Issue of Rights Certificates.   

                         (a)  Until the earlier of (i) the close of
          business on the tenth day after the Stock Acquisition
          Date (or, if the tenth day after the Stock Acquisition
          Date occurs before the Record Date, the close of business
          on the Record Date), or (ii) the close of business on the
          tenth Business Day (or such later date as the Board shall
          determine) after the date that a tender or exchange offer
          by any Person (other than the Bank, any Subsidiary of the
          Bank, any employee benefit plan of the Bank or of any
          Subsidiary of the Bank, or any Person or entity
          organized, appointed or established by the Bank for or
          pursuant to the terms of any such plan) is first
          published or sent or given within the meaning of
          Section 335.502 of the Rules and Regulations of the FDIC,
          if upon consummation thereof, such Person would be the
          Beneficial Owner of 10% or more of the shares of Common
          Stock then outstanding (the earlier of (i) and (ii) being
          herein referred to as the "Distribution Date"), (x) the
          Rights will be evidenced (subject to the provisions of
          paragraph (b) of this Section 3) by the certificates for
          the Common Stock registered in the names of the holders
          of the Common Stock (which certificates for Common Stock
          shall be deemed also to be certificates for Rights) and
          not by separate certificates, and (y) the Rights will be
          transferable only in connection with the transfer of the
          underlying shares of Common Stock (including a transfer
          to the Bank).  As soon as practicable after the
          Distribution Date, the Rights Agent will send by
          first-class, insured, postage prepaid mail, to each
          record holder of the Common Stock as of the close of
          business on the Distribution Date, at the address of such
          holder shown on the records of the Bank, one or more
          rights certificates, in substantially the form of Exhibit
          B hereto (the "Rights Certificates"), evidencing one
          Right for each share of Common Stock so held, subject to
          adjustment as provided herein.  In the event that an
          adjustment in the number of Rights per share of Common
          Stock has been made pursuant to Section 11(p) hereof, at
          the time of distribution of the Rights Certificates, the
          Bank shall make the necessary and appropriate rounding
          adjustments (in accordance with Section 14(a) hereof) so
          that Rights Certificates representing only whole numbers
          of Rights are distributed and cash is paid in lieu of any
          fractional Rights.  As of and after the Distribution
          Date, the Rights will be evidenced solely by such Rights
          Certificates. 

                         (b)  The Bank will make available a copy
          of a Summary of Rights, in substantially the form
          attached hereto as Exhibit C, to any holder of Rights who
          may so request from time to time.  With respect to
          certificates for the Common Stock outstanding as of the
          Record Date, until the Distribution Date, the Rights will
          be evidenced by such certificates for the Common Stock
          and the registered holders of the Common Stock shall also
          be the registered holders of the associated Rights. 
          Until the earlier of the Distribution Date or the
          Expiration Date (as such term is defined in Section 7
          hereof), the transfer of any certificates representing
          shares of Common Stock in respect of which Rights have
          been issued shall also constitute the transfer of the
          Rights associated with such shares of Common Stock. 

                         (c)  Rights shall be issued in respect of
          all shares of Common Stock which are issued (whether
          originally issued or from the Bank's treasury) after the
          Record Date but prior to the earlier of the Distribution
          Date or the Expiration Date.  Certificates representing
          such shares of Common Stock shall also be deemed to be
          certificates for Rights, and shall bear the following
          legend:

                    This certificate also evidences and
               entitles the holder hereof to certain Rights as
               set forth in the Rights Agreement between North
               Side Savings Bank (the "Bank") and American
               Stock Transfer and Trust Company (the "Rights
               Agent"), dated as of April 18, 1996 (the
               "Rights Agreement"), the terms of which are
               hereby incorporated herein by reference and a
               copy of which is on file at the principal
               offices of the Bank.  Under certain
               circumstances, as set forth in the Rights
               Agreement, such Rights will be evidenced by
               separate certificates and will no longer be
               evidenced by this certificate.  The Bank will
               mail to the holder of this certificate a copy
               of the Rights Agreement, as in effect on the
               date of mailing, without charge promptly after
               receipt of a written request therefor.  Under
               certain circumstances set forth in the Rights
               Agreement, Rights issued to, or held by, any
               Person who is, was or becomes an Acquiring
               Person or any Affiliate or Associates thereof
               (as such terms are defined in the Rights
               Agreement), whether currently held by or on
               behalf of such Person or by any subsequent
               holder, may become null and void.

          With respect to such certificates containing the
          foregoing legend, until the earlier of (i) the
          Distribution Date or (ii) the Expiration Date, the Rights
          associated with the Common Stock represented by such
          certificates shall be evidenced by such certificates
          alone and registered holders of Common Stock shall also
          be the registered holders of the associated Rights, and
          the transfer of any of such certificates shall also
          constitute the transfer of the Rights associated with the
          Common Stock represented by such certificates.

                    Section 4.  Form of Rights Certificates.

                         (a)  The Rights Certificates (and the
          forms of election to purchase and of assignment to be
          printed on the reverse thereof) shall each be
          substantially in the form set forth in Exhibit B hereto
          and may have such marks of identification or designation
          and such legends, summaries or endorsements printed
          thereon as the Bank may deem appropriate and as are not
          inconsistent with the provisions of this Agreement, or as
          may be required to comply with any applicable law or with
          any rule or regulation made pursuant thereto or with any
          rule or regulation of any stock exchange on which the
          Rights may from time to time be listed, or to conform to
          usage.  Subject to the provisions of Section 11 and
          Section 22 hereof, the Rights Certificates, whenever
          distributed, shall be dated as of the Record Date and on
          their face shall entitle the holders thereof to purchase
          such number of one one-hundredths of a share of Preferred
          Stock as shall be set forth therein at the price set
          forth therein (such exercise price per one one-hundredth
          of a share, the "Purchase Price"), but the amount and
          type of securities purchasable upon the exercise of each
          Right and the Purchase Price thereof shall be subject to
          adjustment as provided herein. 

                         (b)  Any Rights Certificate issued
          pursuant to Section 3(a) or Section 22 hereof that
          represents Rights beneficially owned by:  (i) an
          Acquiring Person or any Associate or Affiliate of an
          Acquiring Person, (ii) a transferee of an Acquiring
          Person (or of any such Associate or Affiliate) who
          becomes a transferee after the Acquiring Person becomes
          such, or (iii) a transferee of an Acquiring Person (or of
          any such Associate or Affiliate) who becomes a transferee
          prior to or concurrently with the Acquiring Person
          becoming such and receives such Rights pursuant to either
          (A) a transfer (whether or not for consideration) from
          the Acquiring Person to holders of equity interests in
          such Acquiring Person or to any Person with whom such
          Acquiring Person has any continuing agreement,
          arrangement or understanding regarding the transferred
          Rights or (B) a transfer which the Board has determined
          is part of a plan, arrangement or understanding which has
          as a primary purpose or effect avoidance of Section 7(e)
          hereof, and any Rights Certificate issued pursuant to
          Section 6 or Section 11 hereof upon transfer, exchange,
          replacement or adjustment of any other Rights Certificate
          referred to in this sentence, shall contain (to the
          extent feasible) the following legend:

               The Rights represented by this Rights
               Certificate are or were beneficially owned by a
               Person who was or became an Acquiring Person or
               an Affiliate or Associate of an Acquiring
               Person (as such terms are defined in the Rights
               Agreement).  Accordingly, this Rights
               Certificate and the Rights represented hereby
               may become null and void in the circumstances
               specified in Section 7(e) of such Agreement.

                    Section 5.  Countersignature and Registration.

                         (a)  The Rights Certificates shall be
          executed on behalf of the Bank by its Chairman of the
          Board, its Vice Chairman, its President or any Executive
          Vice President, either manually or by facsimile
          signature, and shall have affixed thereto the Bank's seal
          or a facsimile thereof which shall be attested by the
          Secretary or an Assistant Secretary of the Bank, either
          manually or by facsimile signature.  The Rights
          Certificates shall be countersigned by the Rights Agent,
          either manually or by facsimile signature, and shall not
          be valid for any purpose unless so countersigned.  In
          case any officer of the Bank who shall have signed any of
          the Rights Certificates shall cease to be such officer of
          the Bank before countersignature by the Rights Agent and
          issuance and delivery by the Bank, such Rights
          Certificates, nevertheless, may be countersigned by the
          Rights Agent and issued and delivered by the Bank with
          the same force and effect as though the person who signed
          such Rights Certificates had not ceased to be such
          officer of the Bank; and any Rights Certificates may be
          signed on behalf of the Bank by any person who, at the
          actual date of the execution of such Rights Certificate,
          shall be a proper officer of the Bank to sign such Rights
          Certificate, although at the date of the execution of
          this Rights Agreement any such person was not such an
          officer. 

                         (b)  Following the Distribution Date, the
          Rights Agent will keep or cause to be kept, at its
          principal office or offices designated as the appropriate
          place for surrender of Rights Certificates upon exercise
          or transfer, books for registration and transfer of the
          Rights Certificates issued hereunder.  Such books shall
          show the names and addresses of the respective holders of
          the Rights Certificates, the number of Rights evidenced
          on its face by each of the Rights Certificates, the
          Certificate number and the date of each of the Rights
          Certificates. 

                    Section 6.  Transfer, Split Up, Combination and

          Exchange of Rights Certificates; Mutilated, Destroyed,
          Lost or Stolen Rights Certificates.  (a)  Subject to the
          provisions of Section 4(b), Section 7(e) and Section 14
          hereof, at any time after the close of business on the
          Distribution Date, and at or prior to the close of
          business on the Expiration Date, any Rights Certificate
          or Certificates may be transferred, split up, combined or
          exchanged for another Rights Certificate or Certificates,
          entitling the registered holder to purchase a like number
          of one one-hundredths of a share of Preferred Stock (or,
          following a Triggering Event, Common Stock, other
          securities, cash or other assets, as the case may be) as
          the Rights Certificate or Certificates surrendered then
          entitled such holder (or former holder in the case of a
          transfer) to purchase.  Any registered holder desiring to
          transfer, split up, combine or exchange any Rights
          Certificate or Certificates shall make such request in
          writing delivered to the Rights Agent, and shall
          surrender the Rights Certificate or Certificates to be
          transferred, split up, combined or exchanged at the
          principal office or offices of the Rights Agent
          designated for such purpose.  Neither the Rights Agent
          nor the Bank shall be obligated to take any action
          whatsoever with respect to the transfer of any such
          surrendered Rights Certificate until the registered
          holder shall have completed and signed the certificate
          contained in the form of assignment on the reverse side
          of such Rights Certificate and shall have provided such
          additional evidence of the identity of the Beneficial
          Owner (or former Beneficial Owner) or Affiliates or
          Associates thereof as the Bank shall reasonably request. 
          Thereupon the Rights Agent shall, subject to Section
          4(b), Section 7(e) and Section 14 hereof, countersign and
          deliver to the Person entitled thereto a Rights
          Certificate or Rights Certificates, as the case may be,
          as so requested.  The Bank may require payment of a sum
          sufficient to cover any tax or governmental charge that
          may be imposed in connection with any transfer, split up,
          combination or exchange of Rights Certificates. 

                         (b)  Upon receipt by the Bank and the
          Rights Agent of evidence reasonably satisfactory to them
          of the loss, theft, destruction or mutilation of a Rights
          Certificate, and, in case of loss, theft or destruction,
          of indemnity or security reasonably satisfactory to them,
          and reimbursement to the Bank and the Rights Agent of all
          reasonable expenses incidental thereto, and upon
          surrender to the Rights Agent and cancellation of the
          Rights Certificate if mutilated, the Bank will execute
          and deliver a new Rights Certificate of like tenor to the
          Rights Agent for countersignature and delivery to the
          registered owner in lieu of the Rights Certificate so
          lost, stolen, destroyed or mutilated. 

                    Section 7.  Exercise of Rights; Purchase Price;
          Expiration Date of Rights.  (a)  Subject to Section 7(e)
          hereof, the registered holder of any Rights Certificate
          may exercise the Rights evidenced thereby (except as
          otherwise provided herein including, without limitation,
          the restrictions on exercisability set forth in Section
          9(c), Section 11(a)(iii) and Section 23(a) hereof) in
          whole or in part at any time after the Distribution Date
          upon surrender of the Rights Certificate, with the form
          of election to purchase and the certificate on the
          reverse side thereof duly executed, to the Rights Agent
          at the principal office or offices of the Rights Agent
          designated for such purpose, together with payment of the
          aggregate Purchase Price with respect to the total number
          of one one-hundredths of a share (or other securities,
          cash or other assets, as the case may be) as to which
          such surrendered Rights are then exercisable, at or prior
          to the earlier of (i) April 30, 2006 (the "Final
          Expiration Date"), or (ii) the time at which the Rights
          are redeemed as provided in Section 23 hereof (the
          earlier of (i) and (ii) being herein referred to as the
          "Expiration Date"). 

                         (b)  The Purchase Price for each one one-
          hundredth of a share of Preferred Stock pursuant to the
          exercise of a Right shall initially be $100, and shall be
          subject to adjustment from time to time as provided in
          Sections 11 and 13(a) hereof and shall be payable in
          accordance with paragraph (c) below. 

                         (c)  Upon receipt of a Rights Certificate
          representing exercisable Rights, with the form of
          election to purchase and the certificate duly executed,
          accompanied by payment, with respect to each Right so
          exercised, of the Purchase Price per one one-hundredth of
          a share of Preferred Stock (or other shares, securities,
          cash or other assets, as the case may be) to be purchased
          as set forth below and an amount equal to any applicable
          transfer tax, the Rights Agent shall, subject to Section
          20(k) hereof, thereupon promptly (i) (A) requisition from
          any transfer agent of the shares of Preferred Stock (or
          make available, if the Rights Agent is the transfer agent
          for such shares) certificates for the total number of one
          one-hundredths of a share of Preferred Stock to be
          purchased and the Bank hereby irrevocably authorizes its
          transfer agent to comply with all such requests, or (B)
          if the Bank shall have elected to deposit the total
          number of shares of Preferred Stock issuable upon
          exercise of the Rights hereunder with a depositary agent,
          requisition from the depositary agent depositary receipts
          representing such number of one one-hundredths of a share
          of Preferred Stock as are to be purchased (in which case
          certificates for the shares of Preferred Stock
          represented by such receipts shall be deposited by the
          transfer agent with the depositary agent) and the Bank
          will direct the depositary agent to comply with such
          request, (ii) requisition from the Bank the amount of
          cash, if any, to be paid in lieu of fractional shares in
          accordance with Section 14 hereof, (iii) after receipt of
          such certificates or depositary receipts, cause the same
          to be delivered to or upon the order of the registered
          holder of such Rights Certificate, registered in such
          name or names as may be designated by such holder, and
          (iv) after receipt thereof, deliver such cash, if any, to
          or upon the order of the registered holder of such Rights
          Certificate.  The payment of the Purchase Price (as such
          amount may be reduced pursuant to Section 11(a)(iii)
          hereof) shall be made in cash or by certified bank check,
          bank draft or money order payable to the order of the
          Bank.  In the event that the Bank is obligated to issue
          other securities (including Common Stock) of the Bank,
          pay cash and/or distribute other property pursuant to
          Section 11(a) hereof, the Bank will make all arrangements
          necessary so that such other securities, cash and/or
          other property are available for distribution by the
          Rights Agent, if and when appropriate.  The Bank reserves
          the right to require prior to the occurrence of a
          Triggering Event that, upon any exercise of Rights, a
          number of Rights be exercised so that only whole shares
          of Preferred Stock would be issued.

                         (d)  In case the registered holder of any
          Rights Certificate shall exercise less than all the
          Rights evidenced thereby, a new Rights Certificate
          evidencing Rights equivalent to the Rights remaining
          unexercised shall be issued by the Rights Agent and
          delivered to, or upon the order of, the registered holder
          of such Rights Certificate, registered in such name or
          names as may be designated by such holder, subject to the
          provisions of Section 14 hereof. 

                         (e)  Notwithstanding anything in this
          Agreement to the contrary, from and after the first
          occurrence of a Section 11(a)(ii) Event, any Rights
          beneficially owned by (i) an Acquiring Person or an
          Associate or Affiliate of an Acquiring Person, (ii) a
          transferee of an Acquiring Person (or of any such
          Associate or Affiliate) who becomes a transferee after
          the Acquiring Person becomes such, or (iii) a transferee
          of an Acquiring Person (or of any such Associate or
          Affiliate) who becomes a transferee prior to or
          concurrently with the Acquiring Person becoming such and
          receives such Rights pursuant to either (A) a transfer
          (whether or not for consideration) from the Acquiring
          Person to holders of equity interests in such Acquiring
          Person or to any Person with whom the Acquiring Person
          has any continuing agreement, arrangement or
          understanding regarding the transferred Rights or (B) a
          transfer which the Board has determined is part of a
          plan, arrangement or understanding which has as a primary
          purpose or effect the avoidance of this Section 7(e),
          shall become null and void without any further action and
          no holder of such Rights shall have any rights whatsoever
          with respect to such Rights, whether under any provision
          of this Agreement or otherwise.  The Bank shall use all
          reasonable efforts to insure that the provisions of this
          Section 7(e) and Section 4(b) hereof are complied with,
          but shall have no liability to any holder of Rights
          Certificates or other Person as a result of its failure
          to make any determinations with respect to an Acquiring
          Person or its Affiliates, Associates or transferees
          hereunder. 

                         (f)  Notwithstanding anything in this
          Agreement to the contrary, neither the Rights Agent nor
          the Bank shall be obligated to undertake any action with
          respect to a registered holder upon the occurrence of any
          purported exercise as set forth in this Section 7 unless
          such registered holder shall have (i) completed and
          signed the certificate contained in the form of election
          to purchase set forth on the reverse side of the Rights
          Certificate surrendered for such exercise, and (ii)
          provided such additional evidence of the identity of the
          Beneficial Owner (or former Beneficial Owner) or
          Affiliates or Associates thereof as the Bank shall
          reasonably request. 

                    Section 8.  Cancellation and Destruction of
          Rights Certificates.  All Rights Certificates surrendered
          for the purpose of exercise, transfer, split up,
          combination or exchange shall, if surrendered to the Bank
          or any of its agents, be delivered to the Rights Agent
          for cancellation or in cancelled form, or, if surrendered
          to the Rights Agent, shall be cancelled by it, and no
          Rights Certificates shall be issued in lieu thereof
          except as expressly permitted by any of the provisions of
          this Agreement.  The Bank shall deliver to the Rights
          Agent for cancellation and retirement, and the Rights
          Agent shall so cancel and retire, any other Rights
          Certificate purchased or acquired by the Bank otherwise
          than upon the exercise thereof.  The Rights Agent shall
          deliver all cancelled Rights Certificates to the Bank, or
          shall, at the written request of the Bank, destroy such
          cancelled Rights Certificates, and in such case shall
          deliver a certificate of destruction thereof to the Bank.

                    Section 9.  Reservation and Availability of
          Capital Stock.  (a)  The Bank covenants and agrees that
          it will cause to be reserved and kept available out of
          its authorized and unissued shares of Preferred Stock
          (and, following the occurrence of a Triggering Event, out
          of its authorized and unissued shares of Common Stock
          and/or other securities or out of its authorized and
          issued shares held in its treasury), the number of shares
          of Preferred Stock (and, following the occurrence of a
          Triggering Event, Common Stock and/or other securities)
          that, as provided in this Agreement including Section
          11(a)(iii) hereof, will be sufficient to permit the
          exercise in full of all outstanding Rights. 

                         (b)  So long as the shares of Preferred
          Stock (and, following the occurrence of a Triggering
          Event, Common Stock and/or other securities) issuable and
          deliverable upon the exercise of the Rights may be listed
          on any national securities exchange, the Bank shall use
          its best efforts to cause, from and after such time as
          the Rights become exercisable, all shares reserved for
          such issuance to be listed on such exchange upon official
          notice of issuance upon such exercise. 

                         (c)  If required by law, the Bank shall
          use its best efforts to (i) file, as soon as practicable
          following the earliest date after the first occurrence of
          a Section 11(a)(ii) Event on which the consideration to
          be delivered by the Bank upon exercise of the Rights has
          been determined in accordance with Section 11(a)(iii)
          hereof, or as soon as is required by law following the
          Distribution Date, as the case may be, a registration
          statement under the Act, with respect to the securities
          purchasable upon exercise of the Rights on an appropriate
          form, (ii) cause such registration statement to become
          effective as soon as practicable after such filing, and
          (iii) cause such registration statement to remain
          effective (with a prospectus at all times meeting the
          requirements of the Act) until the earlier of (A) the
          date as of which the Rights are no longer exercisable for
          such securities, and (B) the date of the expiration of
          the Rights.  The Bank will also take such action as may
          be appropriate under, or to ensure compliance with, the
          securities or "blue sky" laws of the various states in
          connection with the exercisability of the Rights.  The
          Bank may temporarily suspend, for a period of time not to
          exceed ninety (90) days after the date set forth in
          clause (i) of the first sentence of this Section 9(c),
          the exercisability of the Rights in order to prepare and
          file such registration statement and permit it to become
          effective.  Upon any such suspension, the Bank shall
          issue a public announcement stating that the
          exercisability of the Rights has been temporarily
          suspended, as well as a public announcement at such time
          as the suspension is no longer in effect.  In addition,
          if the Bank shall determine that a registration statement
          is required following the Distribution Date, the Bank may
          temporarily suspend the exercisability of the Rights
          until such time as a registration statement has been
          declared effective.  Notwithstanding any provision of
          this Agreement to the contrary, the Rights shall not be
          exercisable in any jurisdiction if the requisite
          qualification in such jurisdiction shall not have been
          obtained, the exercise thereof shall not be permitted
          under applicable law, all approvals required for the
          issuance of Preferred Stock (or, following the occurrence
          of a Triggering Event, Common Stock and/or other
          securities) issuable upon exercise of the Rights shall
          not have been obtained or a registration statement, if
          required by law, shall not have been declared effective.

                         (d)  The Bank covenants and agrees that it
          will take all such action as may be necessary to ensure
          that all one one-hundredths of a share of Preferred Stock
          (and, following the occurrence of a Triggering Event,
          Common Stock and/or other securities) delivered upon
          exercise of Rights shall, at the time of delivery of the
          certificates for such shares (subject to payment of the
          Purchase Price), be duly and validly authorized and
          issued and fully paid and nonassessable to the fullest
          extent permitted under applicable law.

                         (e)  The Bank further covenants and agrees
          that it will pay when due and payable any and all federal
          and state transfer taxes and charges which may be payable
          in respect of the issuance or delivery of the Rights
          Certificates and of any certificates for a number of one
          one-hundredths of a share of Preferred Stock (or Common
          Stock and/or other securities, as the case may be) upon
          the exercise of Rights.  The Bank shall not, however, be
          required to pay any transfer tax which may be payable in
          respect of any transfer or delivery of Rights
          Certificates to a Person other than, or the issuance or
          delivery of a number of one one-hundredths of a share of
          Preferred Stock (or Common Stock and/or other securities,
          as the case may be) in a name other than that of, the
          registered holder of the Rights Certificates evidencing
          Rights surrendered for exercise or to issue or deliver
          any certificates for a number of one one-hundredths of a
          share of Preferred Stock (or Common Stock and/or other
          securities, as the case may be) in a name other than that
          of the registered holder upon the exercise of any Rights
          until such tax shall have been paid (any such tax being
          payable by the holder of such Rights Certificate at the
          time of surrender) or until it has been established to
          the Bank's satisfaction that no such tax is due. 

                    Section 10.  Preferred Stock Record Date.  Each
          person in whose name any certificate for a number of one
          one-hundredths of a share of Preferred Stock (or Common
          Stock and/or other securities, as the case may be) is
          issued upon the exercise of Rights shall for all purposes
          be deemed to have become the holder of record of such
          fractional shares of Preferred Stock (or Common Stock
          and/or other securities, as the case may be) represented
          thereby on, and such certificate shall be dated the date
          upon which the Rights Certificate evidencing such Rights
          was duly surrendered and payment of the Purchase Price
          (and all applicable transfer taxes) was made; provided,
          however, that if the date of such surrender and payment
          is a date upon which the Preferred Stock (or Common Stock
          and/or other securities, as the case may be) transfer
          books of the Bank are closed, such Person shall be deemed
          to have become the record holder of such shares
          (fractional or otherwise) on, and such certificate shall
          be dated, the next succeeding Business Day on which the
          Preferred Stock (or Common Stock and/or other securities,
          as the case may be) transfer books of the Bank are open. 
          Prior to the exercise of the Rights evidenced thereby,
          the holder of a Rights Certificate shall not be entitled
          to any rights of a stockholder of the Bank with respect
          to shares for which the Rights shall be exercisable,
          including, without limitation, the right to vote, to
          receive dividends or other distributions or to exercise
          any preemptive rights, and shall not be entitled to
          receive any notice of any proceedings of the Bank, except
          as provided herein. 

                    Section 11.  Adjustment of Purchase Price,
          Number and Kind of Shares or Number of Rights.  The
          Purchase Price, the number and kind of shares covered by
          each Right and the number of Rights outstanding are
          subject to adjustment from time to time as provided in
          this Section 11. 

                         (a)(i)  In the event the Bank shall at any
          time after the date of this Agreement (A) declare a
          dividend on the Preferred Stock payable in shares of
          Preferred Stock, (B) subdivide the outstanding Preferred
          Stock, (C) combine the outstanding Preferred Stock into a
          smaller number of shares, or (D) issue any shares of its
          capital stock in a reclassification of the Preferred
          Stock (including any such reclassification in connection
          with a consolidation or merger in which the Bank is the
          continuing or surviving corporation), except as otherwise
          provided in this Section 11(a) and Section 7(e) hereof,
          the Purchase Price in effect at the time of the record
          date for such dividend or of the effective date of such
          subdivision, combination or reclassification, and the
          number and kind of shares of Preferred Stock or capital
          stock, as the case may be, issuable on such date, shall
          be proportionately adjusted so that the holder of any
          Right exercised after such time shall be entitled to
          receive, upon payment of the Purchase Price then in
          effect, the aggregate number and kind of shares of
          Preferred Stock or capital stock, as the case may be,
          which, if such Right had been exercised immediately prior
          to such date and at a time when the Preferred Stock
          transfer books of the Bank were open, the holder would
          have owned upon such exercise and been entitled to
          receive by virtue of such dividend, subdivision,
          combination or reclassification.  If an event occurs
          which would require an adjustment under both this Section
          11(a)(i) and Section 11(a)(ii) hereof, the adjustment
          provided for in this Section 11(a)(i) shall be in
          addition to, and shall be made prior to, any adjustment
          required pursuant to Section 11(a)(ii) hereof.

                         (ii) In the event that any Person (other
          than the Bank, any Subsidiary of the Bank, any employee
          benefit plan of the Bank or of any Subsidiary of the
          Bank, or any Person or entity organized, appointed or
          established by the Bank for or pursuant to the terms of
          any such plan), alone or together with its Affiliates and
          Associates, shall, at any time after the Rights Dividend
          Declaration Date, become an Acquiring Person unless the
          event causing such Person to become an Acquiring Person
          is an acquisition of shares of Common Stock pursuant to a
          tender offer or an exchange offer for all outstanding
          shares of Common Stock at a price and on terms determined
          by at least a majority of the members of the Board who
          are not officers of the Bank and who are not
          representatives, nominees, Affiliates or Associates of an
          Acquiring Person, after receiving advice from one or more
          investment banking firms, to be (a) at a price which is
          fair to stockholders (taking into account all factors
          which such members of the Board deem relevant including,
          without limitation, prices which could reasonably be
          achieved if the Bank or its assets were sold on an
          orderly basis designed to realize maximum value) and (b)
          otherwise in the best interests of the Bank and its
          stockholders then, promptly following the occurrence of
          any such event, proper provision shall be made so that
          each holder of a Right (except as provided below and in
          Section 7(e) hereof) shall thereafter have the right to
          receive, upon exercise thereof at the then current
          Purchase Price in accordance with the terms of this
          Agreement, in lieu of a number of one one-hundredths of a
          share of Preferred Stock, such number of shares of Common
          Stock of the Bank as shall equal the result obtained by
          (x) multiplying the then current Purchase Price by the
          then number of one one-hundredths of a share of Preferred
          Stock for which a Right was exercisable immediately prior
          to the first occurrence of a Section 11(a)(ii) Event, and
          (y) dividing that product (which, following such first
          occurrence, shall thereafter be referred to as the
          "Purchase Price" for each Right and for all purposes of
          this Agreement) by 50% of the Current Market Price
          (determined pursuant to Section 11(d) hereof) per share
          of Common Stock on the date of such first occurrence
          (such number of shares, the "Adjustment Shares").

                         (iii)  In the event that the number of
          shares of Common Stock which are authorized by the Bank's
          Restated Organization Certificate but not outstanding or
          reserved for issuance for purposes other than upon
          exercise of the Rights are not sufficient to permit the
          exercise in full of the Rights in accordance with the
          foregoing subparagraph (ii) of this Section 11(a), the
          Bank shall:  (A) determine the value of the Adjustment
          Shares issuable upon the exercise of a Right (the
          "Current Value") and (B) with respect to each Right
          (subject to Section 7(e) hereof), make adequate provision
          to substitute for the Adjustment Shares, upon the
          exercise of a Right and payment of the applicable
          Purchase Price, (1) cash, (2) a reduction in the Purchase
          Price, (3) Common Stock or other equity securities of the
          Bank (including, without limitation, shares, or units of
          shares, of preferred stock, such as the Preferred Stock
          which the Board has deemed to have essentially the same
          value or economic rights as shares of Common Stock (such
          shares of preferred stock, being referred to as "Common
          Stock Equivalents")), (4) debt securities of the Bank,
          (5) other assets, or (6) any combination of the
          foregoing, having an aggregate value equal to the Current
          Value (less the amount of any reduction in the Purchase
          Price), where such aggregate value has been determined by
          the Board, based upon the advice of a nationally
          recognized investment banking firm selected by the Board;
          provided, however, that if the Bank shall not have made
          adequate provision to deliver value pursuant to clause
          (B) above within thirty (30) days following the later of
          (x) the first occurrence of a Section 11(a)(ii) Event and
          (y) the date on which the Bank's right of redemption
          pursuant to Section 23(a) expires (the later of (x) and
          (y) being referred to herein as the "Section 11(a)(ii)
          Trigger Date"), then the Bank shall be obligated to
          deliver, upon the surrender for exercise of a Right and
          without requiring payment of the Purchase Price, shares
          of Common Stock (to the extent available) and then, if
          necessary, cash, which shares and/or cash have an
          aggregate value equal to the Spread.  For purposes of the
          preceding sentence, the term "Spread" shall mean the
          excess of (i) the Current Value over (ii) the Purchase
          Price.  If the Board determines in good faith that it is
          likely that sufficient additional shares of Common Stock
          could be authorized for issuance upon exercise in full of
          the Rights, the thirty (30) day period set forth above
          may be extended to the extent necessary, but not more
          than ninety (90) days after the Section 11(a)(ii) Trigger
          Date, in order that the Bank may seek stockholder
          approval for the authorization of such additional shares
          (such thirty (30) day period, as it may be extended, is
          herein called the "Substitution Period").  To the extent
          that action is to be taken pursuant to the first and/or
          third sentences of this Section 11(a)(iii), the Bank (1)
          shall provide, subject to Section 7(e) hereof, that such
          action shall apply uniformly to all outstanding Rights,
          and (2) may suspend the exercisability of the Rights
          until the expiration of the Substitution Period in order
          to seek such stockholder approval for such authorization
          of additional shares and/or to decide the appropriate
          form of distribution to be made pursuant to such first
          sentence and to determine the value thereof.  In the
          event of any such suspension, the Bank shall issue a
          public announcement stating that the exercisability of
          the Rights has been temporarily suspended, as well as a
          public announcement at such time as the suspension is no
          longer in effect.  For purposes of this Section
          11(a)(iii), the value of each Adjustment Share shall be
          the Current Market Price per share of the Common Stock on
          the Section 11(a)(ii) Trigger Date and the per share or
          per unit value of any Common Stock Equivalent shall be
          deemed to equal to Current Market Price per share of the
          Common Stock on such date.  Notwithstanding the foregoing
          provisions of this subparagraph (iii), in the event that,
          pursuant to this subparagraph (iii), upon the exercise of
          the Rights of Bank shall be required to deliver value in
          any form other than shares of Common Stock, such value
          shall be delivered only to the extent and at the time
          that, if required, the approval by appropriate financial
          regulatory authorities with supervisory jurisdiction over
          the Bank of such delivery of such value shall have been
          obtained.

                         (b)  In case the Bank shall fix a record
          date for the issuance of rights, options or warrants to
          all holders of Preferred Stock entitling them to
          subscribe for or purchase (for a period expiring within 
          forty-five (45) calendar days after such record date)
          Preferred Stock (or shares having the same rights,
          privileges and preferences as the shares of Preferred
          Stock ("equivalent preferred stock")) or securities
          convertible into Preferred Stock or equivalent preferred
          stock at a price per share of Preferred Stock or per
          share of equivalent preferred stock (or having a
          conversion price per share, if a security convertible
          into Preferred Stock or equivalent preferred stock) less
          than the Current Market Price (as determined pursuant to
          Section 11(d) hereof) per share of Preferred Stock on
          such record date, the Purchase Price to be in effect
          after such record date shall be determined by multiplying
          the Purchase Price in effect immediately prior to such
          record date by a fraction, the numerator of which shall
          be the number of shares of Preferred Stock outstanding on
          such record date, plus the number of shares of Preferred
          Stock which the aggregate offering price of the total
          number of shares of Preferred Stock and/or equivalent
          preferred stock so to be offered (and/or the aggregate
          initial conversion price of the convertible securities so
          to be offered) would purchase at such Current Market
          Price, and the denominator of which shall be the number
          of shares of Preferred Stock outstanding on such record
          date, plus the number of additional shares of Preferred
          Stock and/or equivalent preferred stock to be offered for
          subscription or purchase (or into which the convertible
          securities so to be offered are initially convertible). 
          In case such subscription price may be paid by delivery
          of consideration part or all of which may be in a form
          other than cash, the value of such consideration shall be
          as determined in good faith by the Board, whose
          determination shall be described in a statement filed
          with the Rights Agent and shall be binding on the Rights
          Agent and the holders of the Rights.  Shares of Preferred
          Stock owned by or held for the account of the Bank shall
          not be deemed outstanding for the purpose of any such
          computation.  Such adjustment shall be made successively
          whenever such a record date is fixed, and in the event
          that such rights or warrants are not so issued, the
          Purchase Price shall be adjusted to be the Purchase Price
          which would then be in effect if such record date had not
          been fixed. 

                         (c)  In case the Bank shall fix a record
          date for a distribution to all holders of Preferred Stock
          (including any such distribution made in connection with
          a consolidation or merger in which the Bank is the
          continuing corporation) of evidences of indebtedness,
          cash (other than a regular quarterly cash dividend out of
          the earnings or retained earnings of the Bank), assets
          (other than a dividend payable in Preferred Stock, but
          including any dividend payable in stock other than
          Preferred Stock) or subscription rights or warrants
          (excluding those referred to in Section 11(b) hereof),
          the Purchase Price to be in effect after such record date
          shall be determined by multiplying the Purchase Price in
          effect immediately prior to such record date by a
          fraction, the numerator of which shall be the Current
          Market Price (as determined pursuant to Section 11(d)
          hereof) per share of Preferred Stock on such record date,
          less the fair market value (as determined in good faith
          by the Board, whose determination shall be described in a
          statement filed with the Rights Agent) of the portion of
          the cash, assets or evidences of indebtedness so to be
          distributed or of such subscription rights or warrants
          applicable to a share of Preferred Stock and the
          denominator of which shall be such Current Market Price
          (as determined pursuant to Section 11(d) hereof) per
          share of Preferred Stock.  Such adjustments shall be made
          successively whenever such a record date is fixed, and in
          the event that such distribution is not so made, the
          Purchase Price shall be adjusted to be the Purchase Price
          which would have been in effect if such record date had
          not been fixed. 

                         (d)  (i)  For the purpose of any
          computation hereunder, other than computations made
          pursuant to Section 11(a)(iii) hereof, the "Current
          Market Price" per share of Common Stock on any date shall
          be deemed to be the average of the daily closing prices
          per share of such Common Stock for the thirty (30)
          consecutive Trading Days (as such term is hereinafter
          defined) immediately prior to such date, and for purposes
          of computations made pursuant to Section 11(a)(iii)
          hereof, the "Current Market Price" per share of Common
          Stock on any date shall be deemed to be the average of
          the daily closing prices per share of such Common Stock
          for the ten (10) consecutive Trading Days immediately
          following such date; provided, however, that in the event
          that the Current Market Price per share of the Common
          Stock is determined during a period following the
          announcement by the issuer of such Common Stock of (A) a
          dividend or distribution on such Common Stock payable in
          shares of such Common Stock or securities convertible
          into shares of such Common Stock (other than the Rights),
          or (B) any subdivision, combination or reclassification
          of such Common Stock, and the ex-dividend date for such
          dividend or distribution, or the record date for such
          subdivision, combination or reclassification shall not
          have occurred prior to the commencement of the requisite
          thirty (30) Trading Day or ten (10) Trading Day period,
          as set forth above, then, and in each such case, the
          Current Market Price shall be properly adjusted to take
          into account ex-dividend trading.  The closing price for
          each day shall be the last sale price, regular way, or,
          in case no such sale takes place on such day, the average
          of the closing bid and asked prices, regular way, in
          either case as reported in the principal consolidated
          transaction reporting system with respect to securities
          listed or admitted to trading on the New York Stock
          Exchange ("NYSE") or, if the shares of Common Stock are
          not listed or admitted to trading on the NYSE, as
          reported in the principal consolidated transaction
          reporting system with respect to securities listed on the
          principal national securities exchange on which the
          shares of Common Stock are listed or admitted to trading
          or, if the shares of Common Stock are not listed or
          admitted to trading on any national securities exchange,
          the last quoted price or, if not so quoted, the average
          of the high bid and low asked prices in the
          over-the-counter market, as reported by the National
          Association of Securities Dealers, Inc. Automated
          Quotation System ("NASDAQ") or such other system then in
          use, or, if on any such date the shares of Common Stock
          are not quoted by any such organization, the average of
          the closing bid and asked prices as furnished by a
          professional market maker making a market in the Common
          Stock selected by the Board.  If on any such date no
          market maker is making a market in the Common Stock, the
          fair value of such shares on such date as determined in
          good faith by the Board shall be used.  The term "Trading
          Day" shall mean a day on which the principal national
          securities exchange on which the shares of Common Stock
          are listed or admitted to trading is open for the
          transaction of business or, if the shares of Common Stock
          are not listed or admitted to trading on any national
          securities exchange, a Business Day.  If the Common Stock
          is not publicly held or not so listed or traded, Current
          Market Price per share shall mean the fair value per
          share as determined in good faith by the Board, whose
          determination shall be described in a statement filed
          with the Rights Agent and shall be conclusive for all
          purposes. 

                         (ii)  For the purpose of any computation
          hereunder, the Current Market Price per share of
          Preferred Stock shall be determined in the same manner as
          set forth above for the Common Stock in clause (i) of
          this Section 11(d) (other than the last sentence
          thereof).  If the Current Market Price per share of
          Preferred Stock cannot be determined in the manner
          provided above or if the Preferred Stock is not publicly
          held or listed or traded in a manner described in clause
          (i) of this Section 11(d), the Current Market Price per
          share of Preferred Stock shall be conclusively deemed to
          be an amount equal to 100 (as such number may be
          appropriately adjusted for such events as stock splits,
          stock dividends and recapitalizations with respect to the
          Common Stock occurring after the date of this Agreement)
          multiplied by the Current Market Price per share of the
          Common Stock.  If neither the Common Stock nor the
          Preferred Stock is publicly held or so listed or traded,
          Current Market Price per share of the Preferred Stock
          shall mean the fair value per share as determined in good
          faith by the Board, whose determination shall be
          described in a statement filed with the Rights Agent and
          shall be conclusive for all purposes.  For all purposes
          of this Agreement, the Current Market Price of one one-
          hundredth of a share of Preferred Stock shall be equal to
          the Current Market Price of one share of Preferred Stock
          divided by 100.

                         (e)  Anything herein to the contrary
          notwithstanding, no adjustment in the Purchase Price
          shall be required unless such adjustment would require an
          increase or decrease of at least one percent (1%) in the
          Purchase Price; provided, however, that any adjustments
          which by reason of this Section 11(e) are not required to
          be made shall be carried forward and taken into account
          in any subsequent adjustment.  All calculations under
          this Section 11 shall be made to the nearest cent or to
          the nearest ten-hundredth of a share of Common Stock or
          other share or one-millionth of a share of Preferred
          Stock, as the case may be.  Notwithstanding the first
          sentence of this Section 11(e), any adjustment required
          by this Section 11 shall be made no later than the
          earlier of (i) three (3) years from the date of the
          transaction which mandates such adjustment, or (ii) the
          Expiration Date. 

                         (f)  If as a result of an adjustment made
          pursuant to Section 11(a)(ii) or Section 13(a) hereof,
          the holder of any Right thereafter exercised shall become
          entitled to receive any shares of capital stock other
          than Preferred Stock, thereafter the number of such other
          shares so receivable upon exercise of any Right and the
          Purchase Price thereof shall be subject to adjustment
          from time to time in a manner and on terms as nearly
          equivalent as practicable to the provisions with respect
          to the Preferred Stock contained in Sections 11(a), (b),
          (c), (e), (g), (h), (i), (j), (k) and (m), and the
          provisions of Sections 7, 9, 10, 13 and 14 hereof with
          respect to the Preferred Stock shall apply on like terms
          to any such other shares. 

                         (g)  All Rights originally issued by the
          Bank subsequent to any adjustment made to the Purchase
          Price hereunder shall evidence the right to purchase, at
          the adjusted Purchase Price, the number of one
          one-hundredths of a share of Preferred Stock purchasable
          from time to time hereunder upon exercise of the Rights,
          all subject to further adjustment as provided herein. 

                         (h)  Unless the Bank shall have exercised
          its election as provided in Section 11(i), upon each
          adjustment of the Purchase Price as a result of the
          calculations made in Sections 11(b) and (c), each Right
          outstanding immediately prior to the making of such
          adjustment shall thereafter evidence the right to
          purchase, at the adjusted Purchase Price, that number of
          one one-hundredths of a share of Preferred Stock
          (calculated to the nearest one-millionth) obtained by (i)
          multiplying (x) the number of one one-hundredths of a
          share covered by a Right immediately prior to this
          adjustment, by (y) the Purchase Price in effect
          immediately prior to such adjustment of the Purchase
          Price, and (ii) dividing the product so obtained by the
          Purchase Price in effect immediately after such
          adjustment of the Purchase Price. 

                         (i)  The Bank may elect on or after the
          date of any adjustment of the Purchase Price to adjust
          the number of Rights, in lieu of any adjustment in the
          number of one one-hundredths of a share of Preferred
          Stock purchasable upon the exercise of a Right.  Each of
          the Rights outstanding after the adjustment in the number
          of Rights shall be exercisable for the number of one
          one-hundredths of a share of Preferred Stock for which a
          Right was exercisable immediately prior to such
          adjustment.  Each Right held of record prior to such
          adjustment of the number of Rights shall become that
          number of Rights (calculated to the nearest one
          ten-hundredth) obtained by dividing the Purchase Price in
          effect immediately prior to adjustment of the Purchase
          Price by the Purchase Price in effect immediately after
          adjustment of the Purchase Price.  The Bank shall make a
          public announcement of its election to adjust the number
          of Rights, indicating the record date for the adjustment,
          and, if known at the time, the amount of the adjustment
          to be made.  This record date may be the date on which
          the Purchase Price is adjusted or any day thereafter,
          but, if the Rights Certificates have been issued, shall
          be at least ten (10) days later than the date of the
          public announcement.  If Rights Certificates have been
          issued, upon each adjustment of the number of Rights
          pursuant to this Section 11(i), the Bank shall, as
          promptly as practicable, cause to be distributed to
          holders of record of Rights Certificates on such record
          date Rights Certificates evidencing, subject to Section
          14 hereof, the additional Rights to which such holders
          shall be entitled as a result of such adjustment, or, at
          the option of the Bank, shall cause to be distributed to
          such holders of record in substitution and replacement
          for the Rights Certificates held by such holders prior to
          the date of adjustment, and upon surrender thereof, if
          required by the Bank, new Rights Certificates evidencing
          all the Rights to which such holders shall be entitled
          after such adjustment.  Rights Certificates so to be
          distributed shall be issued, executed and countersigned
          in the manner provided for herein (and may bear, at the
          option of the Bank, the adjusted Purchase Price) and
          shall be registered in the names of the holders of record
          of Rights Certificates on the record date specified in
          the public announcement. 

                         (j)  Irrespective of any adjustment or
          change in the Purchase Price or the number of one one-
          hundredths of a share of Preferred Stock issuable upon
          the exercise of the Rights, the Rights Certificates
          theretofore and thereafter issued may continue to express
          the Purchase Price per one one-hundredth of a share and
          the number of one one-hundredths of a share which were
          expressed in the initial Rights Certificates issued
          hereunder. 

                         (k)  Before taking any action that would
          cause an adjustment reducing the Purchase Price below the
          then stated value, if any, of the number of one
          one-hundredths of a share of Preferred Stock issuable
          upon exercise of the Rights, the Bank shall take any
          corporate action which may, in the opinion of its
          counsel, be necessary in order that the Bank may validly
          and legally issue fully paid and nonassessable such
          number of one one-hundredths of a share of Preferred
          Stock at such adjusted Purchase Price. 

                         (l)  In any case in which this Section 11
          shall require that an adjustment in the Purchase Price be
          made effective as of a record date for a specified event,
          the Bank may elect to defer until the occurrence of such
          event the issuance to the holder of any Right exercised
          after such record date the number of one one-hundredths
          of a share of Preferred Stock and other capital stock or
          securities of the Bank, if any, issuable upon such
          exercise over and above the number of one one-hundredths
          of a share of Preferred Stock and other capital stock or
          securities of the Bank, if any, issuable upon such
          exercise on the basis of the Purchase Price in effect
          prior to such adjustment; provided, however, that the
          Bank shall deliver to such holder a due bill or other
          appropriate instrument evidencing such holder's right to
          receive such additional shares (fractional or otherwise)
          or securities upon the occurrence of the event requiring
          such adjustment. 

                         (m)  Anything in this Section 11 to the
          contrary notwithstanding, the Bank shall be entitled to
          make such reductions in the Purchase Price, in addition
          to those adjustments expressly required by this Section
          11, as and to the extent that in their good faith
          judgment the Board shall determine to be advisable in
          order that any (i) consolidation or subdivision of the
          Preferred Stock, (ii) issuance wholly for cash of any
          shares of Preferred Stock at less than the Current Market
          Price, (iii) issuance wholly for cash of shares of
          Preferred Stock or securities which by their terms are
          convertible into or exchangeable for shares of Preferred
          Stock, (iv) stock dividends or (v) issuance of rights,
          options or warrants referred to in this Section 11,
          hereafter made by the Bank to holders of its Preferred
          Stock shall not be taxable to such stockholders. 

                         (n)  The Bank covenants and agrees that it
          shall not, at any time after the Distribution Date, (i)
          consolidate with any other Person (other than a
          Subsidiary of the Bank in a transaction which complies
          with Section 11(o) hereof), (ii) merge with or into any
          other Person (other than a Subsidiary of the Bank in a
          transaction which complies with Section 11(o) hereof), or
          (iii) sell or transfer (or permit any Subsidiary to sell
          or transfer), in one transaction, or a series of related
          transactions, assets or earning power aggregating more
          than 50% of the assets or earning power of the Bank and
          its Subsidiaries (taken as a whole) to any other Person
          or Persons (other than the Bank and/or any of its
          Subsidiaries in one or more transactions each of which
          complies with Section 11(o) hereof), if (x) at the time
          of or immediately after such consolidation, merger or
          sale there are any rights, warrants or other instruments
          or securities outstanding or agreements in effect which
          would substantially diminish or otherwise eliminate the
          benefits intended to be afforded by the Rights or (y)
          prior to, simultaneously with or immediately after such
          consolidation, merger or sale, the shareholders of the
          Person who constitutes, or would constitute, the
          "Principal Party" for purposes of Section 13(a) hereof
          shall have received a distribution of Rights previously
          owned by such Person or any of its Affiliates and
          Associates. 

                         (o)  The Bank covenants and agrees that,
          after the Distribution Date, it will not, except as
          permitted by Section 23 or Section 26 hereof, take (or
          permit any Subsidiary to take) any action if at the time
          such action is taken it is reasonably foreseeable that
          such action will diminish substantially or otherwise
          eliminate the benefits intended to be afforded by the
          Rights. 

                         (p)  Anything in this Agreement to the
          contrary notwithstanding, in the event that the Bank
          shall at any time after the Rights Dividend Declaration
          Date and prior to the Distribution Date (i) declare a
          dividend on the outstanding shares of Common Stock
          payable in shares of Common Stock, (ii) subdivide the
          outstanding shares of Common Stock, or (iii) combine the
          outstanding shares of Common Stock into a smaller number
          of shares, the number of Rights associated with each
          share of Common Stock then outstanding, or issued or
          delivered thereafter but prior to the Distribution Date,
          shall be proportionately adjusted so that the number of
          Rights thereafter associated with each share of Common
          Stock following any such event shall equal the result
          obtained by multiplying the number of Rights associated
          with each share of Common Stock immediately prior to such
          event by a fraction the numerator which shall be the
          total number of shares of Common Stock outstanding
          immediately prior to the occurrence of the event and the
          denominator of which shall be the total number of shares
          of Common Stock outstanding immediately following the
          occurrence of such event. 

                    Section 12.  Certificate of Adjusted Purchase
          Price or Number of Shares.  Whenever an adjustment is
          made as provided in Section 11 and Section 13 hereof, the
          Bank shall (a) promptly prepare a certificate setting
          forth such adjustment and a brief statement of the facts
          accounting for such adjustment, (b) promptly file with
          the Rights Agent, and with each transfer agent for the
          Preferred Stock and the Common Stock, a copy of such
          certificate, and (c) if a Distribution Date has occurred,
          mail a brief summary thereof to each holder of a Rights
          Certificate in accordance with Section 25 hereof.  The
          Rights Agent shall be fully protected in relying on any
          such certificate and on any adjustment therein contained.

                    Section 13.  Consolidation, Merger or Sale or
          Transfer of Assets or Earning Power. 

                         (a)  In the event that, following the
          Stock Acquisition Date, directly or indirectly, (x) the
          Bank shall consolidate with, or merge with and into, any
          other Person (other than a Subsidiary of the Bank in a
          transaction which complies with Section 11(o) hereof),
          and the Bank shall not be the continuing or surviving
          corporation of such consolidation or merger, (y) any
          Person (other than a Subsidiary of the Bank in a
          transaction which complies with Section 11(o) hereof)
          shall consolidate with, or merge with or into, the Bank,
          and the Bank shall be the continuing or surviving
          corporation of such consolidation or merger and, in
          connection with such consolidation or merger, all or part
          of the outstanding shares of Common Stock shall be
          changed into or exchanged for stock or other securities
          of any other Person or cash or any other property, or (z)
          the Bank shall sell or otherwise transfer (or one or more
          of its Subsidiaries shall sell or otherwise transfer), in
          one transaction or a series of related transactions,
          assets or earning power aggregating 50% or more of the
          assets or earning power of the Bank and its Subsidiaries
          (taken as a whole) to any Person or Persons (other than
          the Bank or any Subsidiary of the Bank in one or more
          transactions each of which complies with Section 11(o)
          hereof), then, and in each such case (except as may be
          contemplated by Section 13(d) hereof), proper provision
          shall be made so that:  (i) each holder of a Right,
          except as provided in Section 7(e) hereof, shall
          thereafter have the right to receive, upon the exercise
          thereof at the then current Purchase Price in accordance
          with the terms of this Agreement, such number of validly
          authorized and issued, fully paid, non-assessable and
          freely tradeable shares of Common Stock of the Principal
          Party (as such term is hereinafter defined), not subject
          to any liens, encumbrances, rights of first refusal or
          other adverse claims, as shall be equal to the result
          obtained by (1) multiplying the then current Purchase
          Price by the number of one one-hundredths of a share of
          Preferred Stock for which a Right is exercisable
          immediately prior to the first occurrence of a Section 13
          Event (or, if a Section 11(a)(ii) Event has occurred
          prior to the first occurrence of a Section 13 Event,
          multiplying the number of such one one-hundredths of a
          share for which a Right was exercisable immediately prior
          to the first occurrence of a Section 11(a)(ii) Event by
          the Purchase Price in effect immediately prior to such
          first occurrence), and dividing that product (which,
          following the first occurrence of a Section 13 Event,
          shall be referred to as the "Purchase Price" for each
          Right and for all purposes of this Agreement) by (2) 50%
          of the current market price (determined pursuant to
          Section 11(d)(i) hereof) per share of the Common Stock of
          such Principal Party on the date of consummation of such
          Section 13 Event; (ii) such Principal Party shall
          thereafter be liable for, and shall assume, by virtue of
          such Section 13 Event, all the obligations and duties of
          the Bank pursuant to this Agreement; (iii) the term
          "Bank" shall thereafter be deemed to refer to such
          Principal Party, it being specifically intended that the
          provisions of Section 11 hereof shall apply only to such
          Principal Party following the first occurrence of a
          Section 13 Event; (iv) such Principal Party shall take
          such steps (including, but not limited to, the
          reservation of a sufficient number of shares of its
          Common Stock) in connection with the consummation of any
          such transaction as may be necessary to assure that the
          provisions hereof shall thereafter be applicable, as
          nearly as reasonably may be, in relation to its shares of
          Common Stock thereafter deliverable upon the exercise of
          the Rights; and (v) the provisions of Section 11(a)(ii)
          hereof shall be of no effect following the first
          occurrence of any Section 13 Event. 

                         (b)  "Principal Party" shall mean 

                              (i)  in the case of any
               transaction described in clause (x) or (y) of
               the first sentence of Section 13(a), the Person
               that is the issuer of any securities into which
               shares of Common Stock of the Bank are
               converted in such merger or consolidation, and
               if no securities are so issued, the Person that
               is the other party to such merger or
               consolidation; and  

                              (ii)  in the case of any
               transaction described in clause (z) of the
               first sentence of Section 13(a), the Person
               that is the party receiving the greatest
               portion of the assets or earning power
               transferred pursuant to such transaction or
               transactions; 

          provided, however, that in any such case, (1) if the
          Common Stock of such Person is not at such time and has
          not been continuously over the preceding twelve (12)
          month period registered under Section 12 of the Exchange
          Act, and such Person is a direct or indirect Subsidiary
          of another Person the Common Stock of which is and has
          been so registered, "Principal Party" shall refer to such
          other Person; and (2) in case such Person is a
          Subsidiary, directly or indirectly, of more than one
          Person, the Common Stocks of two or more of which are and
          have been so registered, "Principal Party" shall refer to
          whichever of such Persons is the issuer of the Common
          Stock having the greatest aggregate market value. 

                         (c)  The Bank shall not consummate any
          such consolidation, merger, sale or transfer unless the
          Principal Party shall have a sufficient number of
          authorized shares of its Common Stock which have not been
          issued or reserved for issuance to permit the exercise in
          full of the Rights in accordance with this Section 13 and
          unless prior thereto the Bank and such Principal Party
          shall have executed and delivered to the Rights Agent a
          supplemental agreement providing for the terms set forth
          in paragraphs (a) and (b) of this Section 13 and further
          providing that, as soon as practicable after the date of
          any consolidation, merger or sale of assets mentioned in
          paragraph (a) of this Section 13, the Principal Party
          will  

                              (i)  prepare and file a
               registration statement under the Act, with
               respect to the Rights and the securities
               purchasable upon exercise of the Rights on an
               appropriate form, and will use its best efforts
               to cause such registration statement to (A)
               become effective as soon as practicable after
               such filing and (B) remain effective (with a
               prospectus at all times meeting the
               requirements of the Act) until the Expiration
               Date; and 

                              (ii)  will deliver to holders of
               the Rights historical financial statements for
               the Principal Party and each of its Affiliates
               which comply in all respects with the
               requirements for registration on Form 10 under
               the Exchange Act. 

          The provisions of this Section 13 shall similarly apply
          to successive mergers or consolidations or sales or other
          transfers.  In the event that a Section 13 Event shall
          occur at any time after the occurrence of a Section
          11(a)(ii) Event, the Rights which have not theretofore
          been exercised shall thereafter become exercisable in the
          manner described in Section 13(a). 

                         (d)  Notwithstanding anything in this
          Agreement to the contrary, Section 13 shall not be
          applicable to a transaction described in subparagraphs
          (x) and (y) of Section 13(a) if (i) such transaction is
          consummated with a Person or Persons who acquired shares
          of Common Stock pursuant to a tender offer or exchange
          offer for all outstanding shares of Common Stock which
          complies with the provisions of Section 11(a)(ii) hereof
          (or a wholly owned subsidiary of any such Person or
          Persons), (ii) the price per share of Common Stock
          offered in such transaction is not less than the price
          per share of Common Stock paid to all holders of shares
          of Common Stock whose shares were purchased pursuant to
          such tender offer or exchange offer, and (iii) the form
          of consideration being offered to the remaining holders
          of shares of Common Stock pursuant to such transaction is
          the same as the form of consideration paid pursuant to
          such tender offer or exchange offer.  Upon consummation
          of any such transaction contemplated by this Section
          13(d), all Rights hereunder shall expire. 

                   Section 14.  Fractional Rights and Fractional
          Shares. 

                         (a)  The Bank shall not be required to
          issue fractions of Rights, except prior to the
          Distribution Date as provided in Section 11(p) hereof, or
          to distribute Rights Certificates which evidence
          fractional Rights.  In lieu of such fractional Rights,
          there shall be paid to the registered holders of the
          Rights Certificates with regard to which such fractional
          Rights would otherwise be issuable, an amount in cash
          equal to the same fraction of the current market value of
          a whole Right.  For purposes of this Section 14(a), the
          current market value of a whole Right shall be the
          closing price of the Rights for the Trading Day
          immediately prior to the date on which such fractional
          Rights would have been otherwise issuable.  The closing
          price of the Rights for any day shall be the last sale
          price, regular way, or, in case no such sale takes place
          on such day, the average of the closing bid and asked
          prices, regular way, in either case as reported in the
          principal consolidated transaction reporting system with
          respect to securities listed or admitted to trading on
          the NYSE or, if the Rights are not listed or admitted to
          trading on the NYSE, as reported in the principal
          consolidated transaction reporting system with respect to
          securities listed on the principal national securities
          exchange on which the Rights are listed or admitted to
          trading, or if the Rights are not listed or admitted to
          trading on any national securities exchange, the last
          quoted price or, if not so quoted, the average of the
          high bid and low asked prices in the over-the-counter
          market, as reported by NASDAQ or such other system then
          in use or, if on any such date the Rights are not quoted
          by any such organization, the average of the closing bid
          and asked prices as furnished by a professional market
          maker making a market in the Rights selected by the
          Board.  If on any such date no such market maker is
          making a market in the Rights the fair value of the
          Rights on such date as determined in good faith by the
          Board shall be used.

                         (b)  The Bank shall not be required to
          issue fractions of shares of Preferred Stock (other than
          fractions which are integral multiples of one
          one-hundredth of a share of Preferred Stock) upon
          exercise of the Rights or to distribute certificates
          which evidence fractional shares of Preferred Stock
          (other than fractions which are integral multiples of one
          one-hundredth of a share of Preferred Stock).  In lieu of
          fractional shares of Preferred Stock that are not
          integral multiples of one one-hundredth of a share of
          Preferred Stock, the Bank may pay to the registered
          holders of Rights Certificates at the time such Rights
          are exercised as herein provided an amount in cash equal
          to the same fraction of the current market value of one
          one-hundredth of a share of Preferred Stock.  For
          purposes of this Section 14(b), the current market value
          of one one-hundredth of a share of Preferred Stock shall
          be one one-hundredth of the closing price of a share of
          Preferred Stock (as determined pursuant to Section
          11(d)(ii) hereof) for the Trading Day immediately prior
          to the date of such exercise. 

                         (c)  Following the occurrence of a
          Triggering Event, the Bank shall not be required to issue
          fractions of shares of Common Stock upon exercise of the
          Rights or to distribute certificates which evidence
          fractional shares of Common Stock.  In lieu of fractional
          shares of Common Stock, the Bank may pay to the
          registered holders of Rights Certificates at the time
          such Rights are exercised as herein provided an amount in
          cash equal to the same fraction of the current market
          value of one (1) share of Common Stock.  For purposes of
          this Section 14(c), the current market value of one share
          of Common Stock shall be the closing price of one share
          of Common Stock (as determined pursuant to Section
          11(d)(i) hereof) for the Trading Day immediately prior to
          the date of such exercise. 

                         (d)  The holder of a Right by the
          acceptance of the Rights expressly waives his right to
          receive any fractional Rights or any fractional shares
          upon exercise of a Right, except as permitted by this
          Section 14. 

                    Section 15.  Rights of Action.  All rights of
          action in respect of this Agreement are vested in the
          respective registered holders of the Rights Certificates
          (and, prior to the Distribution Date, the registered
          holders of the Common Stock); and any registered holder
          of any Rights Certificate (or, prior to the Distribution
          Date, of the Common Stock), without the consent of the
          Rights Agent or of the holder of any other Rights
          Certificate (or, prior to the Distribution Date, of the
          Common Stock), may, in the holder's own behalf and for
          the holder's own benefit, enforce, and may institute and
          maintain any suit, action or proceeding against the Bank
          to enforce, or otherwise act in respect of, the holder's
          right to exercise the Rights evidenced by such Rights
          Certificate in the manner provided in such Rights
          Certificate and in this Agreement.  Without limiting the
          foregoing or any remedies available to the holders of
          Rights, it is specifically acknowledged that the holders
          of Rights would not have an adequate remedy at law for
          any breach of this Agreement and shall be entitled to
          specific performance of the obligations hereunder and
          injunctive relief against actual or threatened violations
          of the obligations hereunder of any Person subject to
          this Agreement. 

                    Section 16.  Agreement of Rights Holders. 
          Every holder of a Right by accepting the same consents
          and agrees with the Bank and the Rights Agent and with
          every other holder of a Right that: 

                         (a)  prior to the Distribution Date, the
          Rights will be transferable only in connection with the
          transfer of Common Stock; 

                         (b)  after the Distribution Date, the
          Rights Certificates are transferable only on the registry
          books of the Rights Agent if surrendered at the principal
          office or offices of the Rights Agent designated for such
          purposes, duly endorsed or accompanied by a proper
          instrument of transfer and with the appropriate forms and
          certificates fully executed;  

                         (c)  subject to Section 6(a) and Section
          7(f) hereof, the Bank and the Rights Agent may deem and
          treat the person in whose name a Rights Certificate (or,
          prior to the Distribution Date, the associated Common
          Stock certificate) is registered as the absolute owner
          thereof and of the Rights evidenced thereby
          (notwithstanding any notations of ownership or writing on
          the Rights Certificates or the associated Common Stock
          certificate made by anyone other than the Bank or the
          Rights Agent) for all purposes whatsoever, and neither
          the Bank nor the Rights Agent, subject to the last
          sentence of Section 7(e) hereof, shall be required to be
          affected by any notice to the contrary; and  

                         (d)  notwithstanding anything in this
          Agreement to the contrary, neither the Bank nor the
          Rights Agent shall have any liability to any holder of a
          Right or other Person as a result of its inability to
          perform any of its obligations under this Agreement by
          reason of any preliminary or permanent injunction or
          other order, decree or ruling issued by a court of
          competent jurisdiction or by a governmental, regulatory
          or administrative agency or commission, or any statute,
          rule, regulation or executive order promulgated or
          enacted by any governmental authority, prohibiting or
          otherwise restraining performance of such obligation;
          provided, however, the Bank must use its best efforts to
          have any such order, decree or ruling lifted or otherwise
          overturned as soon as possible. 

                         Section 17.  Rights Certificate Holder Not
               Deemed a Stockholder.  No holder, as such, of any Rights
               Certificate shall be entitled to vote, receive dividends
               or be deemed for any purpose the holder of the number of
               one one-hundredths of a share of Preferred Stock or any
               other securities of the Bank which may at any time be
               issuable on the exercise of the Rights represented
               thereby, nor shall anything contained herein or in any
               Rights Certificate be construed to confer upon the holder
               of any Rights Certificate, as such, any of the rights of
               a stockholder of the Bank or any right to vote for the
               election of directors or upon any matter submitted to
               stockholders at any meeting thereof, or to give or
               withhold consent to any corporate action, or to receive
               notice of meetings or other actions affecting
               stockholders (except as provided in Section 24 hereof),
               or to receive dividends or subscription rights, or
               otherwise, until the Right or Rights evidenced by such
               Rights Certificate shall have been exercised in
               accordance with the provisions hereof. 

                         Section 18.  Concerning the Rights Agent. 

                              (a)  The Bank agrees to pay to the Rights
               Agent reasonable compensation for all services rendered
               by it hereunder and, from time to time, on demand of the
               Rights Agent, its reasonable expenses and counsel fees
               and disbursements and other disbursements incurred in the
               administration and execution of this Agreement and the
               exercise and performance of its duties hereunder.  The
               Bank also agrees to indemnify the Rights Agent for, and
               to hold it harmless against, any loss, liability, or
               expense, incurred without negligence, bad faith or
               willful misconduct on the part of the Rights Agent, for
               anything done or omitted by the Rights Agent in
               connection with the acceptance and administration of this
               Agreement, including the costs and expenses of defending
               against any claim of liability in the premises.

                              (b)  The Rights Agent shall be protected
               and shall incur no liability for or in respect of any
               action taken, suffered or omitted by it in connection
               with its administration of this Agreement in reliance
               upon any Rights Certificate or certificate for Common
               Stock or for other securities of the Bank, instrument of
               assignment or transfer, power of attorney, endorsement,
               affidavit, letter, notice, direction, consent,
               certificate, statement, or other paper or document
               believed by it to be genuine and to be signed, executed
               and, where necessary, verified or acknowledged, by the
               proper Person or Persons.

                         Section 19.  Merger or Consolidation or Change
               of Name of Rights Agent.

                              (a)  Any corporation into which the Rights
               Agent or any successor Rights Agent may be merged or with
               which it may be consolidated, or any corporation
               resulting from any merger or consolidation to which the
               Rights Agent or any successor Rights Agent shall be a
               party, or any corporation succeeding to the corporate
               trust or stock transfer business of the Rights Agent or
               any successor Rights Agent, shall be the successor to the
               Rights Agent under this Agreement without the execution
               or filing of any paper or any further act on the part of
               any of the parties hereto; provided, however, that such
               corporation would be eligible for appointment as a
               successor Rights Agent under the provisions of Section 21
               hereof.  In case at the time such successor Rights Agent
               shall succeed to the agency created by this Agreement,
               any of the Rights Certificates shall have been
               countersigned but not delivered, any such successor
               Rights Agent may adopt the countersignature of a
               predecessor Rights Agent and deliver such Rights
               Certificates so countersigned; and in case at that time
               any of the Rights Certificates shall not have been
               countersigned, any successor Rights Agent may countersign
               such Rights Certificates either in the name of the
               predecessor or in the name of the successor Rights Agent;
               and in all such cases such Rights Certificates shall have
               the full force provided in the Rights Certificates and in
               this Agreement. 

                              (b)  In case at any time the name of the
               Rights Agent shall be changed and at such time any of the
               Rights Certificates shall have been countersigned but not
               delivered, the Rights Agent may adopt the
               countersignature under its prior name and deliver Rights
               Certificates so countersigned; and in case at that time
               any of the Rights Certificates shall not have been
               countersigned, the Rights Agent may countersign such
               Rights Certificates either in its prior name or in its
               changed name; and in all such cases such Rights
               Certificates shall have the full force provided in the
               Rights Certificates and in this Agreement. 

                         Section 20.  Duties of Rights Agent.  The
               Rights Agent undertakes the duties and obligations
               imposed by this Agreement upon the following terms and
               conditions, by all of which the Bank and the holders of
               Rights Certificates, by their acceptance thereof, shall
               be bound: 

                              (a)  The Rights Agent may consult with
               legal counsel (who may be legal counsel for the Bank),
               and the opinion of such counsel shall be full and
               complete authorization and protection to the Rights Agent
               as to any action taken or omitted by it in good faith and
               in accordance with such opinion. 

                              (b)  Whenever in the performance of its
               duties under this Agreement the Rights Agent shall deem
               it necessary or desirable that any fact or matter
               (including, without limitation, the identity of any
               Acquiring Person and the determination of Current Market
               Price) be proved or established by the Bank prior to
               taking or suffering any action hereunder, such fact or
               matter (unless other evidence in respect thereof be
               herein specifically prescribed) may be deemed to be
               conclusively proved and established by a certificate
               signed by the Chairman of the Board, the Vice Chairman,
               the President, any Vice President, the Treasurer, any
               Assistant Treasurer, the Secretary or any Assistant
               Secretary of the Bank and delivered to the Rights Agent;
               and such certificate shall be full authorization to the
               Rights Agent for any action taken or suffered in good
               faith by it under the provisions of this Agreement in
               reliance upon such certificate. 

                              (c)  The Rights Agent shall be liable
               hereunder only for its own negligence, bad faith or
               willful misconduct. 

                              (d)  The Rights Agent shall not be liable
               for or by reason of any of the statements of fact or
               recitals contained in this Agreement or in the Rights
               Certificates or be required to verify the same (except as
               to its countersignature on such Rights Certificates), but
               all such statements and recitals are and shall be deemed
               to have been made by the Bank only.

                              (e)  The Rights Agent shall not be under
               any responsibility in respect of the validity of this
               Agreement or the execution and delivery hereof (except
               the due execution hereof by the Rights Agent) or in
               respect of the validity or execution of any Rights
               Certificate (except its countersignature thereof); nor
               shall it be responsible for any breach by the Bank of any
               covenant or condition contained in this Agreement or in
               any Rights Certificate; nor shall it be responsible for
               any adjustment required under the provisions of Section
               11 or Section 13 hereof or responsible for the manner,
               method or amount of any such adjustment or the
               ascertaining of the existence of facts that would require
               any such adjustment (except with respect to the exercise
               of Rights evidenced by Rights Certificates after actual
               notice of any such adjustment); nor shall it by any act
               hereunder be deemed to make any representation or
               warranty as to the authorization or reservation of any
               shares of Common Stock or Preferred Stock to be issued
               pursuant to this Agreement or any Rights Certificate or
               as to whether any shares of Common Stock or Preferred
               Stock will, when so issued, be validly authorized and
               issued, fully paid and nonassessable.

                              (f)  The Bank agrees that it will perform,
               execute, acknowledge and deliver or cause to be
               performed, executed, acknowledged and delivered all such
               further and other acts, instruments and assurances as may
               reasonably be required by the Rights Agent for the
               carrying out or performing by the Rights Agent of the
               provisions of this Agreement.

                              (g)  The Rights Agent is hereby authorized
               and directed to accept instructions with respect to the
               performance of its duties hereunder from the Chairman of
               the Board, the Vice Chairman, the President, any Vice
               President, the Secretary, any Assistant Secretary, the
               Treasurer or any Assistant Treasurer of the Bank, and to
               apply to such officers for advice or instructions in
               connection with its duties, and it shall not be liable
               for any action taken or suffered to be taken by it in
               good faith in accordance with instructions of any such
               officer. 

                              (h)  The Rights Agent and any stockholder,
               director, officer or employee of the Rights Agent may
               buy, sell or deal in any of the Rights or other
               securities of the Bank or become pecuniarily interested
               in any transaction in which the Bank may be interested,
               or contract with or lend money to the Bank or otherwise
               act as fully and freely as though it were not Rights
               Agent under this Agreement.  Nothing herein shall
               preclude the Rights Agent from acting in any other
               capacity for the Bank or for any other legal entity. 

                              (i)  The Rights Agent may execute and
               exercise any of the rights or powers hereby vested in it
               or perform any duty hereunder either itself or by or
               through its attorneys or agents, and the Rights Agent
               shall not be answerable or accountable for any act,
               default, neglect or misconduct of any such attorneys or
               agents or for any loss to the Bank resulting from any
               such act, default, neglect or misconduct; provided,
               however, reasonable care was exercised in the selection
               and continued employment thereof. 

                              (j)  No provision of this Agreement shall
               require the Rights Agent to expend or risk its own funds
               or otherwise incur any financial liability in the
               performance of any of its duties hereunder or in the
               exercise of its rights if there shall be reasonable
               grounds for believing that repayment of such funds or
               adequate indemnification against such risk or liability
               is not reasonably assured to it. 

                              (k)  If, with respect to any Right
               Certificate surrendered to the Rights Agent for exercise
               or transfer, the certificate attached to the form of
               assignment or form of election to purchase, as the case
               may be, has either not been completed or indicates an
               affirmative response to clause 1 and/or 2 thereof, the
               Rights Agent shall not take any further action with
               respect to such requested exercise of transfer without
               first consulting with the Bank. 

                         Section 21.  Change of Rights Agent.  The
               Rights Agent or any successor Rights Agent may resign and
               be discharged from its duties under this Agreement upon
               ten (10) days' notice in writing mailed to the Bank, and
               to each transfer agent of the Common Stock and Preferred
               Stock, by registered or certified mail, and to the
               holders of the Rights Certificates by first-class mail. 
               The Bank may remove the Rights Agent or any successor
               Rights Agent upon ten (10) days' notice in writing,
               mailed to the Rights Agent or successor Rights Agent, as
               the case may be, and to each transfer agent of the Common
               Stock and Preferred Stock, by registered or certified
               mail, and to the holders of the Rights Certificates by
               first-class mail.  If the Rights Agent shall resign or be
               removed or shall otherwise become incapable of acting,
               the Bank shall appoint a successor to the Rights Agent. 
               If the Bank shall fail to make such appointment within a
               period of ten (10) days after giving notice of such
               removal or after it has been notified in writing of such
               resignation or incapacity by the resigning or
               incapacitated Rights Agent or by the holder of a Rights
               Certificate (who shall, with such notice, submit his
               Rights Certificate for inspection by the Bank), then any
               registered holder of any Rights Certificate may apply to
               any court of competent jurisdiction for the appointment
               of a new Rights Agent.  Any successor Rights Agent,
               whether appointed by the Bank or by such a court, shall
               be (a) a legal business entity organized and doing
               business under the laws of the United States or of any
               state of the United States, in good standing, having a
               principal office in the State of New York, which is
               authorized under such laws to exercise corporate trust or
               stock transfer powers and is subject to supervision or
               examination by federal or state authority and which has
               at the time of its appointment as Rights Agent a combined
               capital and surplus of at least $100,000,000 or (b) an
               affiliate of a legal business entity described in clause
               (a) of this sentence.  After appointment, the successor
               Rights Agent shall be vested with the same powers,
               rights, duties and responsibilities as if it had been
               originally named as Rights Agent without further act or
               deed; but the predecessor Rights Agent shall deliver and
               transfer to the successor Rights Agent any property at
               the time held by it hereunder, and execute and deliver
               any further assurance, conveyance, act or deed necessary
               for the purpose.  Not later than the effective date of
               any such appointment, the Bank shall file notice thereof
               in writing with the predecessor Rights Agent and each
               transfer agent of the Common Stock and the Preferred
               Stock, and mail a notice thereof in writing to the
               registered holders of the Rights Certificates.  Failure
               to give any notice provided for in this Section 21,
               however, or any defect therein, shall not affect the
               legality or validity of the resignation or removal of the
               Rights Agent or the appointment of the successor Rights
               Agent, as the case may be. 

                         Section 22.  Issuance of New Rights
               Certificates.  Notwithstanding any of the provisions of
               this Agreement or of the Rights to the contrary, the Bank
               may, at its option, issue new Rights Certificates
               evidencing Rights in such form as may be approved by its
               Board to reflect any adjustment or change in the Purchase
               Price and the number or kind or class of shares or other
               securities or property purchasable under the Rights
               Certificates made in accordance with the provisions of
               this Agreement.  In addition, in connection with the
               issuance or sale of shares of Common Stock following the
               Distribution Date and prior to the redemption or
               expiration of the Rights, the Bank (a) shall, with
               respect to shares of Common Stock so issued or sold
               pursuant to the exercise of stock options or under any
               employee plan or arrangement, granted or awarded as of
               the Distribution Date, or upon the exercise, conversion
               or exchange of securities hereinafter issued by the Bank,
               and (b) may, in any other case, if deemed necessary or
               appropriate by the Board, issue Rights Certificates
               representing the appropriate number of Rights in
               connection with such issuance or sale; provided, however,
               that (i) no such Rights Certificate shall be issued if,
               and to the extent that, the Bank shall be advised by
               counsel that such issuance would create a significant
               risk of material adverse tax consequences to the Bank or
               the Person to whom such Rights Certificate would be
               issued, and (ii) no such Rights Certificate shall be
               issued if, and to the extent that, appropriate adjustment
               shall otherwise have been made in lieu of the issuance
               thereof. 

                         Section 23.  Redemption and Termination.

                              (a)  The Board may, at its option, at any
               time prior to the earlier of (i) the close of business on
               the tenth day following the Stock Acquisition Date (or,
               if the Stock Acquisition Date shall have occurred prior
               to the Record Date, the close of business on the tenth
               day following the Record Date), or (ii) the Final
               Expiration Date, redeem all but not less than all the
               then outstanding Rights at a redemption price of $.01 per
               Right, as such amount may be appropriately adjusted to
               reflect any stock split, stock dividend or similar
               transaction occurring after the date hereof (such
               redemption price being hereinafter referred to as the
               "Redemption Price").  Notwithstanding anything contained
               in this Agreement to the contrary, the Rights shall not
               be exercisable after the first occurrence of a Section
               11(a)(ii) Event until such time as the Bank's right of
               redemption hereunder has expired.  The Bank may, at its
               option, pay the Redemption Price in cash, shares of
               Common Stock (based on the Current Market Price, as
               defined in Section 11(d)(i) hereof, of the Common Stock
               at the time of redemption) or any other form of
               consideration deemed appropriate by the Board.

                              (b)  Immediately upon the action of the
               Board ordering the redemption of the Rights, evidence of
               which shall have been filed with the Rights Agent and
               without any further action and without any notice, the
               right to exercise the Rights will terminate and the only
               right thereafter of the holders of Rights shall be to
               receive the Redemption Price for each Right so held. 
               Promptly after the action of the Board ordering the
               redemption of the Rights, the Bank shall give notice of
               such redemption to the Rights Agent and the holders of
               the then outstanding Rights by mailing such notice to all
               such holders at each holder's last address as it appears
               upon the registry books of the Rights Agent or, prior to
               the Distribution Date, on the registry books of the
               transfer agent for the Common Stock.  Any notice which is
               mailed in the manner herein provided shall be deemed
               given, whether or not the holder receives the notice. 
               Each such notice of redemption will state the method by
               which the payment of the Redemption Price will be made.

                         Section 24.  Notice of Certain Events.  

                              (a)  In case the Bank shall propose, at
               any time after the Distribution Date, (i) to pay any
               dividend payable in stock of any class to the holders of
               Preferred Stock or to make any other distribution to the
               holders of Preferred Stock (other than a regular
               quarterly cash dividend out of earnings or retained
               earnings of the Bank), or (ii) to offer to the holders of
               Preferred Stock rights or warrants to subscribe for or to
               purchase any additional shares of Preferred Stock or
               shares of stock of any class or any other securities,
               rights or options, or (iii) to effect any
               reclassification of its Preferred Stock (other than a
               reclassification involving only the subdivision of
               outstanding shares of Preferred Stock), or (iv) to effect
               any consolidation or merger into or with any other Person
               (other than a Subsidiary of the Bank in a transaction
               which complies with Section 11(o) hereof), or to effect
               any sale or other transfer (or to permit one or more of
               its Subsidiaries to effect any sale or other transfer),
               in one transaction or a series of related transactions,
               of 50% or more of the assets or earning power of the Bank
               and its Subsidiaries (taken as a whole) to any other
               Person or Persons (other than the Bank and/or any of its
               Subsidiaries in one or more transactions each of which
               complies with Section 11(o) hereof), or (v) to effect the
               liquidation, dissolution or winding up of the Bank, then,
               in each such case, the Bank shall give to each holder of
               a Rights Certificate, to the extent feasible and in
               accordance with Section 25 hereof, a notice of such
               proposed action, which shall specify the record date for
               the purposes of such stock dividend, distribution of
               rights or warrants, or the date on which such
               reclassification, consolidation, merger, sale, transfer,
               liquidation, dissolution, or winding up is to take place
               and the date of participation therein by the holders of
               the shares of Preferred Stock, if any such date is to be
               fixed, and such notice shall be so given in the case of
               any action covered by clause (i) or (ii) above at least
               twenty (20) days prior to the record date for determining
               holders of the shares of Preferred Stock for purposes of
               such action, and in the case of any such other action, at
               least twenty (20) days prior to the date of the taking of
               such proposed action or the date of participation therein
               by the holders of the shares of Preferred Stock whichever
               shall be the earlier. 

                              (b)  In case any of the events set forth
               in Section 11(a)(ii) hereof shall occur, then, in any
               such case, (i) the Bank shall as soon as practicable
               thereafter give to each holder of a Rights Certificate,
               to the extent feasible and in accordance with Section 25
               hereof, a notice of the occurrence of such event, which
               shall specify the event and the consequences of the event
               to holders of Rights under Section 11(a)(ii) hereof, and
               (ii) all references in the preceding paragraph to
               Preferred Stock shall be deemed thereafter to refer to
               Common Stock and/or, if appropriate, other securities. 

                         Section 25.  Notices.  Notices or demands
               authorized by this Agreement to be given or made by the
               Rights Agent or by the holder of any Rights Certificate
               to or on the Bank shall be sufficiently given or made if
               sent by first-class mail, postage prepaid, addressed
               (until another address is filed in writing with the
               Rights Agent) as follows:

                              North Side Savings Bank
                              170 Tulip Avenue
                              Floral Park, New York  11001
                              Attention:  Corporate Secretary

               Subject to the provisions of Section 21, any notice or
               demand authorized by this Agreement to be given or made
               by the Bank or by the holder of any Rights Certificate to
               or on the Rights Agent shall be sufficiently given or
               made if sent by first-class mail, postage prepaid,
               addressed (until another address is filed in writing with
               the Bank) as follows:

                              American Stock Transfer and Trust Company
                              99 Wall Street
                              New York, New York 10005

               Notices or demands authorized by this Agreement to be
               given or made by the Bank or the Rights Agent to the
               holder of any Rights Certificate (or, if prior to the
               Distribution Date, to the holder of certificates
               representing shares of Common Stock) shall be
               sufficiently given or made if sent by first-class mail,
               postage prepaid, addressed to such holder at the address
               of such holder as shown on the registry books of the
               Bank. 

                         Section 26.  Supplements and Amendments.  Prior
               to the Distribution Date, the Bank and the Rights Agent
               shall, if the Bank so directs, supplement or amend any
               provision of this Agreement without the approval of any
               holders of certificates representing shares of Common
               Stock.  From and after the Distribution Date, the Bank
               and the Rights Agent shall, if the Bank so directs,
               supplement or amend this Agreement without the approval
               of any holders of Rights Certificates in order (i) to
               cure any ambiguity, (ii) to correct or supplement any
               provision contained herein which may be defective or
               inconsistent with any other provisions herein, (iii) to
               shorten or lengthen any time period hereunder, or (iv) to
               change or supplement the provisions hereunder in any
               manner which the Bank may deem necessary or desirable and
               which shall not adversely affect the interests of the
               holders of Rights Certificates (other than an Acquiring
               Person or an Affiliate or Associate of an Acquiring
               Person); provided, this Agreement may not be supplemented
               or amended to lengthen, pursuant to clause (iii) of this
               sentence, (A) a time period relating to when the Rights
               may be redeemed at such time as the Rights are not then
               redeemable, or (B) any other time period unless such
               lengthening is for the purpose of protecting, enhancing
               or clarifying the rights of, and/or the benefits to, the
               holders of Rights.  Upon the delivery of a certificate
               from an appropriate officer of the Bank which states that
               the proposed supplement or amendment is in compliance
               with the terms of this Section 26, the Rights Agent shall
               execute such supplement or amendment.  Prior to the
               Distribution Date, the interests of the holders of Rights
               shall be deemed coincident with the interests of the
               holders of Common Stock. 

                         Section 27.  Successors.  All the covenants and
               provisions of this Agreement by or for the benefit of the
               Bank or the Rights Agent shall bind and inure to the
               benefit of their respective successors and assigns
               hereunder. 

                         Section 28.  Determinations and Actions by the
               Board of Directors, etc.  For all purposes of this
               Agreement, any calculation of the number of shares of
               Common Stock outstanding at any particular time,
               including for purposes of determining the particular
               percentage of such outstanding shares of Common Stock of
               which any Person is the Beneficial Owner, shall be made
               in accordance with the last sentence of
               Section 334.403(d)(1)(i) of the Rules and Regulations of
               the FDIC as in effect as of the date of this Agreement. 
               The Board shall have the exclusive power and authority to
               administer this Agreement and to exercise all rights and
               powers specifically granted to the Board or to the Bank,
               or as may be necessary or advisable in the administration
               of this Agreement, including, without limitation, the
               right and power to (i) interpret the provisions of this
               Agreement, and (ii) make all determinations deemed
               necessary or advisable for the administration of this
               Agreement (including a determination to redeem or not
               redeem the Rights or to amend the Agreement).  All such
               actions, calculations, interpretations and determinations
               (including, for purposes of clause (y) below, all
               omissions with respect to the foregoing) which are done
               or made by the Board in good faith, shall (x) be final,
               conclusive and binding on the Bank, the Rights Agent, the
               holders of the Rights and all other parties, and (y) not
               subject the Board to any liability to the holders of the
               Rights. 

                         Section 29.  Benefits of this Agreement. 
               Nothing in this Agreement shall be construed to give to
               any Person other than the Bank, the Rights Agent and the
               registered holders of the Rights Certificates (and, prior
               to the Distribution Date, registered holders of the
               Common Stock) any legal or equitable right, remedy or
               claim under this Agreement; but this Agreement shall be
               for the sole and exclusive benefit of the Bank, the
               Rights Agent and the registered holders of the Rights
               Certificates (and, prior to the Distribution Date,
               registered holders of the Common Stock).

                         Section 30.  Severability.  If any term,
               provision, covenant or restriction of this Agreement is
               held by a court of competent jurisdiction or other
               authority to be invalid, void or unenforceable, the
               remainder of the terms, provisions, covenants and
               restrictions of this Agreement shall remain in full force
               and effect and shall in no way be affected, impaired or
               invalidated; provided, however, that notwithstanding
               anything in this Agreement to the contrary, if any such
               term, provision, covenant or restriction is held by such
               court or authority to be invalid, void or unenforceable
               and the Board determines in its good faith judgment that
               severing the invalid language from this Agreement would
               adversely affect the purpose or effect of this Agreement,
               the right of redemption set forth in Section 23 hereof
               shall be reinstated and shall not expire until the close
               of business on the tenth day following the date of such
               determination by the Board of Directors.  Without
               limiting the foregoing, if any provision requiring a
               determination to be made by (or with the concurrence of)
               less than the entire Board is held by any court of
               competent jurisdiction or other authority to be invalid,
               void or unenforceable, such determination shall then be
               made by the Board in accordance with applicable law and
               the Bank's Restated Organization Certificate and By-Laws.

                         Section 31.  Governing Law.  This Agreement,
               each Right and each Rights Certificate issued hereunder
               shall be deemed to be a contract made under the laws of
               the State of New York and for all purposes shall be
               governed by and construed in accordance with the laws of
               such State applicable to contracts made and to be
               performed entirely within such State.

                         Section 32.  Counterparts.  This Agreement may
               be executed in any number of counterparts and each of
               such counterparts shall for all purposes be deemed to be
               an original, and all such counterparts shall together
               constitute but one and the same instrument. 

                         Section 33.  Descriptive Headings.  Descriptive
               headings of the several Sections of this Agreement are
               inserted for convenience only and shall not control or
               affect the meaning or construction of any of the
               provisions hereof. 

                         IN WITNESS WHEREOF, the parties hereto have
               caused this Agreement to be duly executed and their
               respective corporate seals to be hereunto affixed and
               attested, all as of the day and year first above written.

               Attest:                        NORTH SIDE SAVINGS BANK

               By  /s/ Judith A. MacGregor    By  /s/ Thomas M. O'Brien    
                  Name:  Judith A. MacGregor     Name:  Thomas M. O'Brien
                  Title: Corporate Secretary     Title: Chairman, Chief 
                                                        Executive Officer    
                                                        and President

                                              AMERICAN STOCK TRANSFER AND 
               Attest:                           TRUST COMPANY

               By  /s/ Susan Silber           By  /s/ Herbert J. Lemmer    
                  Name:  Susan Silber            Name:  Herbert J. Lemmer
                  Title: Assistant Secretary     Title: Vice President



                                                               Exhibit A

                                        FORM OF
                            CERTIFICATE OF AMENDMENT OF THE
                           RESTATED ORGANIZATION CERTIFICATE
                               OF NORTH SIDE SAVINGS BANK

                  Pursuant to Section 8005 of the New York Banking Law

                         We, Thomas M. O'Brien, President, and Judith A.
               MacGregor, Secretary, of North Side Savings Bank, a New
               York-chartered savings bank, in accordance with the
               provisions of Sections 5002 and 8005 of the Banking Law
               of the State of New York, DO HEREBY CERTIFY: 

                         FIRST, the name of the Corporation is NORTH
               SIDE SAVINGS BANK.

                         SECOND, The Corporation was initially created
               as a mutual savings bank by Special Act of the
               Legislature of the State of New York known as Section 104
               of Chapter 689 of the Laws of 1892.  Under Banking Law
               Section 9001(3), such Act is the organization certificate
               of the Corporation.  On April 8, 1986, in connection with
               the bank's conversion to stock form the Restated
               Organization Certificate of the Corporation was filed
               with the Superintendent of Banks of the State of New
               York.

                         THIRD, the Restated Organization Certificate is
               hereby amended by the addition of the following
               provisions stating the number, designation, relative
               rights, preferences and limitations of a series of
               preferred stock of the Corporation, designated as Series
               A Junior Participating Preferred Stock, as fixed by
               resolution of the Board of Directors of the Corporation
               pursuant to the authority vested in it by the Restated
               Organization Certificate of the Corporation.  Article IV,
               Part B of the Restated Organization Certificate of the
               Corporation is hereby amended by the addition of the
               following at the end thereof:

                     Series A Junior Participating Preferred Stock

                         Section 1.  Designation and Amount.  The shares
               of such series shall be designated as "Series A Junior
               Participating Preferred Stock" and the number of shares
               constituting such series shall be 100,000.
                
                         Section 2.  Dividends and Distributions.
                
                         (A)  The dividend rate on the shares of Series
               A Junior Participating Preferred Stock for each quarterly
               dividend period (hereinafter referred to as a "quarterly
               dividend period"), which quarterly dividend periods shall
               commence on January 1, April 1, July 1 and October 1 in
               each year (each such date being referred to herein as a
               "Quarterly Dividend Payment Date") (or in the case of
               original issuance, from the date of original issuance)
               and shall end on and include the day next preceding the
               first date of the next quarterly dividend period, shall
               be equal (rounded to the nearest cent) to the greater of
               (a) $1.00 or (b) subject to the provision for adjustment
               hereinafter set forth, 100 times the aggregate per share
               amount of all cash dividends, and 100 times the aggregate
               per share amount (payable in cash, based upon the fair
               market value at the time the non-cash dividend or other
               distribution is declared as determined in good faith by
               the Board of Directors) of all non-cash dividends or
               other distributions other than a dividend payable in
               shares of Common Stock or a subdivision of the
               outstanding shares of Common Stock (by reclassification
               or otherwise), declared (but not withdrawn) on the Common
               Stock, during the immediately preceding quarterly
               dividend period, or, with respect to the first quarterly
               dividend period, since the first issuance of any share or
               fraction of a share of Series A Junior Participating
               Preferred Stock.  In the event the Savings Bank shall at
               any time after April 15, 1996 (the "Rights Declaration
               Date") (i) declare any dividend on Common Stock payable
               in shares of Common Stock, (ii) subdivide the outstanding
               Common Stock, or (iii) combine the outstanding Common
               Stock into a smaller number of shares, then in each such
               case the amount to which holders of shares of Series A
               Junior Participating Preferred Stock were entitled
               immediately prior to such event under clause (b) of the
               preceding sentence shall be adjusted by multiplying such
               amount by a fraction the numerator of which is the number
               of shares of Common Stock outstanding immediately after
               such event and the denominator of which is the number of
               shares of Common Stock that were outstanding immediately
               prior to such event.

                         (B)  The Savings Bank shall declare a dividend
               or distribution on the Series A Junior Participating
               Preferred Stock as provided in paragraph (A) above
               immediately after it declares a dividend or distribution
               on the Common Stock (other than a dividend payable in
               shares of Common Stock); provided that, in the event no
               dividend or distribution shall have been declared on the
               Common Stock during the period between any Quarterly
               Dividend Payment Date and the next subsequent Quarterly
               Dividend Payment Date, a dividend of $1.00 per share on
               the Series A Junior Participating Preferred Stock shall
               nevertheless be payable on such subsequent Quarterly
               Dividend Payment Date.

                         (C)  Dividends shall begin to accrue and be
               cumulative on outstanding shares of Series A Junior
               Participating Preferred Stock from the Quarterly Dividend
               Payment Date next preceding the date of issue of such
               shares of Series A Junior Participating Preferred Stock,
               unless the date of issue of such shares is prior to the
               record date for the first Quarterly Dividend Payment
               Date, in which case dividends on such shares shall begin
               to accrue from the date of issue of such shares, or
               unless the date of issue is a Quarterly Dividend Payment
               Date or is a date after the record date for the
               determination of holders of shares of Series A Junior
               Participating Preferred Stock entitled to receive a
               quarterly dividend and before such Quarterly Dividend
               Payment Date, in either of which events such dividends
               shall begin to accrue and be cumulative from such
               Quarterly Dividend Payment Date.  Accrued but unpaid
               dividends shall not bear interest.  Dividends paid on the
               shares of Series A Junior Participating Preferred Stock
               in an amount less than the total amount of such dividends
               at the time accrued and payable on such shares shall be
               allocated pro rata on a share-by-share basis among all
               such shares at the time outstanding.  The Board of
               Directors may fix a record date for the determination of
               holders of shares of Series A Junior Participating
               Preferred Stock entitled to receive payment of a dividend
               or distribution declared thereon, which record date shall
               be no more than 50 days prior to the date fixed for the
               payment thereof. 

                         Section 3.  Voting Rights.  The holders of
               shares of Series A Junior Participating Preferred Stock
               shall have the following voting rights: 

                         (A)  Subject to the provision for adjustment
               hereinafter set forth, each share of Series A Junior
               Participating Preferred Stock shall entitle the holder
               thereof to one vote on all matters submitted to a vote of
               the stockholders of the Savings Bank.  In the event the
               Savings Bank shall at any time after the Rights
               Declaration Date (i) declare any dividend on Common Stock
               payable in shares of Common Stock, (ii) subdivide the
               outstanding Common Stock, or (iii) combine the
               outstanding Common Stock into a smaller number of shares,
               then in each such case the number of votes per share to
               which holders of shares of Series A Junior Participating
               Preferred Stock were entitled immediately prior to such
               event shall be adjusted by multiplying such number by a
               fraction the numerator of which is the number of shares
               of Common Stock outstanding immediately after such event
               and the denominator of which is the number of shares of
               Common Stock that were outstanding immediately prior to
               such event. 

                         (B)  Except as otherwise provided herein, by
               the Restated Organization Certificate or by law, the
               holders of shares of Series A Junior Participating
               Preferred Stock and the holders of shares of Common Stock
               shall vote together as one class on all matters submitted
               to a vote of stockholders of the Savings Bank. 

                         (C)  (i)  If at any time dividends on any
               Series A Junior Participating Preferred Stock shall be in
               arrears in an amount equal to six (6) quarterly dividends
               thereon, the occurrence of such contingency shall mark
               the beginning of a period (herein called a "default
               period") which shall extend until such time when all
               accrued and unpaid dividends for all previous quarterly
               dividend periods and for the current quarterly dividend
               period on all shares of Series A Junior Participating
               Preferred Stock then outstanding shall have been declared
               and paid or set apart for payment.  During each default
               period, all holders of the Series A Junior Participating
               Preferred Stock with dividends in arrears in an amount
               equal to six (6) quarterly dividends thereon, voting as a
               class, shall have the right to elect two (2) Directors. 

                              (ii)  During any default period, such
               voting right of the holders of Series A Junior
               Participating Preferred Stock may be exercised initially
               at a special meeting called pursuant to subparagraph
               (iii) of this Section 3(C) or at any annual meeting of
               stockholders, and thereafter at annual meetings of
               stockholders, provided that neither such voting right nor
               the right of the holders of any other series of preferred
               stock, if any, to increase, in certain cases, the
               authorized number of Directors shall be exercised unless
               the holders of ten percent (10%) in number of shares of
               Series A Junior Participating Preferred Stock outstanding
               shall be present in person or by proxy.  The absence of a
               quorum of the holders of Common Stock shall not affect
               the exercise by the holders of Series A Junior
               Participating Preferred Stock of such voting right.  At
               any meeting at which the holders of Series A Junior
               Participating Preferred Stock shall exercise such voting
               right initially during an existing default period, they
               shall have the right, voting as a class, to elect
               Directors to fill such vacancies, if any, in the Board of
               Directors as may then exist up to two (2) Directors or,
               if such right is exercised at an annual meeting, to elect
               two (2) Directors.  If the number which may be so elected
               at any special meeting does not amount to the required
               number, the holders of the Series A Junior Participating
               Preferred Stock shall have the right to make such
               increase in the number of Directors as shall be necessary
               to permit the election by them of the required number. 
               After the holders of the Series A Junior Participating
               Preferred Stock shall have exercised their right to elect
               Directors in any default period and during the
               continuance of such period, the number of Directors shall
               not be increased or decreased except by vote of the
               holders of Series A Junior Participating Preferred Stock
               as herein provided or pursuant to the rights of any
               equity securities ranking senior to or pari passu with
               the Series A Junior Participating Preferred Stock. 
                
                              (iii)  Unless the holders of Series A
               Junior Participating Preferred Stock shall, during an
               existing default period, have previously exercised their
               right to elect Directors, the Board of Directors may
               order, or any stockholder or stockholders owning in the
               aggregate not less than ten percent (10%) of the total
               number of shares of Series A Junior Participating
               Preferred Stock outstanding, irrespective of series, may
               request, the calling of a special meeting of the holders
               of Series A Junior Participating Preferred Stock, which
               meeting shall thereupon be called by the Chairman, the
               President or the Secretary of the Savings Bank.  Notice
               of such meeting and of any annual meeting at which
               holders of Series A Junior Participating Preferred Stock
               are entitled to vote pursuant to this Paragraph (C)(iii)
               shall be given to each holder of record of Series A
               Junior Participating Preferred Stock by mailing a copy of
               such notice to the holder at the holder's last address as
               the same appears on the books of the Savings Bank.  Such
               meeting shall be called for a time not earlier than 10
               days and not later than 50 days after such order or
               request, or in default of the calling of such meeting
               within 50 days after such order or request, such meeting
               may be called on similar notice by any stockholder or
               stockholders owning in the aggregate not less than ten
               percent (10%) of the total number of shares of Series A
               Junior Participating Preferred Stock outstanding. 
               Notwithstanding the provisions of this Paragraph
               (C)(iii), no such special meeting shall be called during
               the period within 50 days immediately preceding the date
               fixed for the next annual meeting of the stockholders. 
                
                              (iv)  In any default period, the holders
               of Common Stock, and other classes of stock of the
               Savings Bank if applicable, shall continue to be entitled
               to elect the whole number of Directors until the holders
               of Series A Junior Participating Preferred Stock shall
               have exercised their right to elect two (2) Directors
               voting as a class, after the exercise of which right (x)
               the Directors so elected by the holders of Series A
               Junior Participating Preferred Stock shall continue in
               office until their successors shall have been elected by
               such holders or until the expiration of the default
               period, and (y) any vacancy in the Board of Directors may
               (except as provided in Paragraph (C)(ii) of this Section
               3) be filled by vote of a majority of the remaining
               Directors theretofore elected by the holders of the class
               of stock which elected the Director whose office shall
               have become vacant.  References in this Paragraph (C) to
               Directors elected by the holders of a particular class of
               stock shall include Directors elected by such Directors
               to fill vacancies as provided in clause (y) of the
               foregoing sentence. 
                
                              (v)  Immediately upon the expiration of a
               default period, (x) the right of the holders of Series A
               Junior Participating Preferred Stock as a class to elect
               Directors shall cease, (y) the term of any Directors
               elected by the holders of Series A Junior Participating
               Preferred Stock as a class shall terminate, and (z) the
               number of Directors shall be such number as may be
               provided for in the Restated Organization Certificate or
               by-laws irrespective of any increase made pursuant to the
               provisions of paragraph (C)(ii) of this Section 3 (such
               number being subject, however, to change thereafter in
               any manner provided by law or in the Restated
               Organization Certificate or by-laws).  Any vacancies in
               the Board of Directors effected by the provisions of
               clauses (y) and (z) in the preceding sentence may be
               filled by a majority of the remaining directors. 

                         (D)  Except as set forth herein, holders of
               Series A Junior Participating Preferred Stock shall have
               no special voting rights and their consent shall not be
               required (except to the extent they are entitled to vote
               with holders of Common Stock as set forth herein) for
               taking any corporate action. 

                         Section 4.  Certain Restrictions. 

                         (A)  Whenever quarterly dividends or other
               dividends or distributions payable on the Series A Junior
               Participating Preferred Stock as provided in Section 2
               are in arrears, thereafter and until all accrued and
               unpaid dividends and distributions, whether or not
               declared, on shares of Series A Junior Participating
               Preferred Stock outstanding shall have been paid in full,
               the Savings Bank shall not 
                
                         (i)  declare or pay dividends on, make any
                    other distributions on, or redeem or purchase
                    or otherwise acquire for consideration, any
                    shares of stock ranking junior (either as to
                    dividends or upon liquidation, dissolution or
                    winding up) to the Series A Junior
                    Participating Preferred Stock; 

                         (ii)  declare or pay dividends on or make
                    any other distributions on, any shares of stock
                    ranking on a parity (either as to dividends or
                    upon liquidation, dissolution or winding up)
                    with the Series A Junior Participating
                    Preferred Stock, except dividends paid ratably
                    on the Series A Junior Participating Preferred
                    Stock and all such parity stock on which
                    dividends are payable or in arrears in
                    proportion to the total amounts to which the
                    holders of all such shares are then entitled; 

                         (iii)  redeem or purchase or otherwise
                    acquire for consideration shares of any stock
                    ranking on a parity (either as to dividends or
                    upon liquidation, dissolution or winding up)
                    with the Series A Junior Participating
                    Preferred Stock, provided that the Savings Bank
                    may at any time redeem, purchase or otherwise
                    acquire shares of any such parity stock in
                    exchange for shares of any stock of the Savings
                    Bank ranking junior (either as to dividends or
                    upon dissolution, liquidation or winding up) to
                    the Series A Junior Participating Preferred
                    Stock; or
                
                         (iv)  purchase or otherwise acquire for
                    consideration any shares of Series A Junior
                    Participating Preferred Stock, or any shares of
                    stock ranking on a parity with the Series A
                    Junior Participating Preferred Stock, except in
                    accordance with a purchase offer made in
                    writing or by publication (as determined by the
                    Board of Directors) to all holders of such
                    shares upon such terms as the Board of
                    Directors, after consideration of the
                    respective annual dividend rates and other
                    relative rights and preferences of the
                    respective series and classes, shall determine
                    in good faith will result in fair and equitable
                    treatment among the respective series or
                    classes. 
                
                         (B)  The Savings Bank shall not permit any
               subsidiary of the Savings Bank to purchase or otherwise
               acquire for consideration any shares of stock of the
               Savings Bank unless the Savings Bank could, under
               paragraph (A) of this Section 4, purchase or otherwise
               acquire such shares at such time and in such manner. 

                         Section 5.  Reacquired Shares.  Any shares of
               Series A Junior Participating Preferred Stock purchased
               or otherwise acquired by the Savings Bank in any manner
               whatsoever shall be retired and cancelled promptly after
               the acquisition thereof.  All such shares shall upon
               their cancellation become authorized but unissued shares
               of Preferred Stock and may be reissued as part of a new
               series of Preferred Stock to be created by resolution or
               resolutions of the Board of Directors, subject to the
               conditions and restrictions on issuance set forth herein.

                         Section 6.  Liquidation, Dissolution or Winding
               Up.  

                         (A)  In the event of any voluntary or
               involuntary liquidation, dissolution or winding up of the
               Savings Bank, no distribution shall be made to the
               holders of stock ranking junior (either as to dividends
               or upon liquidation, dissolution or winding up) to the
               Series A Junior Participating Preferred Stock unless,
               prior thereto, the holders of shares of Series A Junior
               Participating Preferred Stock shall have received $100
               per share, plus accrued and unpaid dividends to the date
               of distribution, whether or not earned or declared to the
               date of such payment (the "Liquidation Preference"). 
               Following the payment of the full amount of the
               Liquidation Preference, no additional distributions shall
               be made to the holders of shares of Series A Junior
               Participating Preferred Stock unless, prior thereto, the
               holders of shares of Common Stock shall have received an
               amount per share (the "Common Adjustment") equal to the
               quotient obtained by dividing (i) the Liquidation
               Preference by (ii) 100 (as appropriately adjusted as set
               forth in subparagraph C below to reflect such events as
               stock splits, stock dividends and recapitalizations with
               respect to the Common Stock) (such number in clause (ii),
               the "Adjustment Number").  Following the payment of the
               full amount of the Liquidation Preference and the Common
               Adjustment in respect of all outstanding shares of Series
               A Junior Participating Preferred Stock and Common Stock,
               respectively, holders of Series A Junior Participating
               Preferred Stock and holders of shares of Common Stock
               shall receive their ratable and proportionate share of
               the remaining assets to be distributed in the ratio of
               the Adjustment Number to 1 with respect to such Preferred
               Stock and Common Stock, on a per share basis,
               respectively. 

                         (B)  In the event, however, that there are not
               sufficient assets available to permit payment in full of
               the Liquidation Preference and the liquidation
               preferences of all other series of preferred stock, if
               any, which rank on a parity with the Series A Junior
               Participating Preferred Stock, then such remaining assets
               shall be distributed ratably to the holders of such
               parity shares in proportion to their respective
               liquidation preferences.  In the event, however, that
               there are not sufficient assets available to permit
               payment in full of the Common Adjustment, then such
               remaining assets shall be distributed ratably to the
               holders of Common Stock. 

                         (C)  In the event the Savings Bank shall at any
               time after the Rights Declaration Date (i) declare any
               dividend on Common Stock payable in shares of Common
               Stock, (ii) subdivide the outstanding Common Stock, or
               (iii) combine the outstanding Common Stock into a smaller
               number of shares, then in each such case the amount to
               which holders of Series A Junior Participating Preferred
               Stock were entitled immediately prior to such event
               pursuant to clause (b) of the preceding sentence shall be
               adjusted by multiplying such amount by a fraction the
               numerator of which is the number of shares of Common
               Stock outstanding immediately after such event and the
               denominator of which is the number of shares of Common
               Stock that were outstanding immediately prior to such
               event. 

                         Section 7.  Consolidation, Merger, etc.  In
               case the Savings Bank shall enter into any consolidation,
               merger, combination or other transaction in which the
               shares of Common Stock are exchanged for or changed into
               other stock or securities, cash and/or any other
               property, then in any such case the shares of Series A
               Junior Participating Preferred Stock shall at the same
               time be similarly exchanged or changed in an amount per
               share (subject to the provision for adjustment
               hereinafter set forth) equal to 100 times the aggregate
               amount of stock, securities, cash and/or any other
               property (payable in kind), as the case may be, into
               which or for which each share of Common Stock is changed
               or exchanged.  In the event the Savings Bank shall at any
               time after the Rights Declaration Date (i) declare any
               dividend on Common Stock payable in shares of Common
               Stock, (ii) subdivide the outstanding Common Stock, or
               (iii) combine the outstanding Common Stock into a smaller
               number of shares, then in each such case the amount set
               forth in the preceding sentence with respect to the
               exchange or change of shares of Series A Junior
               Participating Preferred Stock shall be adjusted by
               multiplying such amount by a fraction the numerator of
               which is the number of shares of Common Stock outstanding
               immediately after such event and the denominator of which
               is the number of shares of Common Stock that were
               outstanding immediately prior to such event. 

                         Section 8.  No Redemption.  The shares of
               Series A Junior Participating Preferred Stock shall not
               be redeemable.

                         Section 9.  Ranking.  The Series A Junior
               Participating Preferred Stock shall rank junior to all
               other series of the Savings Bank's Preferred Stock as to
               the payment of dividends and as regards liquidation,
               dissolution and winding up, unless the terms of any such
               series shall provide otherwise.

                         Section 10.  Amendment.  The Restated
               Organization Certificate of the Savings Bank shall not be
               further amended in any manner which would materially
               alter or change the powers, preferences or special rights
               of the Series A Junior Participating Preferred Stock so
               as to affect them adversely without the affirmative vote
               of the holders of a majority or more of the outstanding
               shares of Series A Junior Participating Preferred Stock,
               voting separately as a class. 

                         Section 11.  Fractional Shares.  Series A
               Junior Participating Preferred Stock may be issued in
               fractions of a share which shall entitle the holder, in
               proportion to such holder's fractional shares, to
               exercise voting rights, receive dividends, participate in
               distributions and to have the benefit of all other rights
               of holders of Series A Junior Participating Preferred
               Stock.

                         IN WITNESS WHEREOF, we have made, signed and
               acknowledged this Certificate this ____ day of            
               , 1996.

                                             ___________________________
                                             Thomas M. O'Brien
                                             President

               ________________________
               Judith A. MacGregor
               Secretary 



                                                               Exhibit B

                          [Form of Rights Certificate]

               Certificate No. R-                        ________ Rights

               NOT EXERCISABLE AFTER APRIL 30, 2006 OR EARLIER IF
               REDEEMED BY THE BANK.  THE RIGHTS ARE SUBJECT TO
               REDEMPTION, AT THE OPTION OF THE BANK, AT $0.01 PER RIGHT
               ON THE TERMS SET FORTH IN THE RIGHTS AGREEMENT.  UNDER
               CERTAIN CIRCUMSTANCES, RIGHTS BENEFICIALLY OWNED BY AN
               ACQUIRING PERSON (AS SUCH TERM IS DEFINED IN THE RIGHTS
               AGREEMENT) AND ANY SUBSEQUENT HOLDER OF SUCH RIGHTS MAY
               BECOME NULL AND VOID.  [THE RIGHTS REPRESENTED BY THIS
               RIGHTS CERTIFICATE ARE OR WERE BENEFICIALLY OWNED BY A
               PERSON WHO WAS OR BECAME AN ACQUIRING PERSON OR AN
               AFFILIATE OR ASSOCIATE OF AN ACQUIRING PERSON (AS SUCH
               TERMS ARE DEFINED IN THE RIGHTS AGREEMENT).  ACCORDINGLY,
               THIS RIGHTS CERTIFICATE AND THE RIGHTS REPRESENTED HEREBY
               MAY BECOME NULL AND VOID IN THE CIRCUMSTANCES SPECIFIED
               IN SECTION 7(e) OF SUCH AGREEMENT.]*

               *    The portion of the legend in brackets shall be
                    inserted only if applicable and shall replace the
                    preceding sentence.

                              Rights Certificate

                            NORTH SIDE SAVINGS BANK

                         This certifies that                      , or
               registered assigns, is the registered owner of the number
               of Rights set forth above, each of which entitles the
               owner thereof, subject to the terms, provisions and
               conditions of the Rights Agreement, dated as of April 18,
               1996 (the "Rights Agreement"), between North Side Savings
               Bank, a New York-chartered savings bank (the "Bank"), and 
               American Stock Transfer and Trust Company, a New York
               corporation (the "Rights Agent"), to purchase from the
               Bank at any time prior to 5:00 P.M. (New York time) on
               April 30, 2006 at the office or offices of the Rights
               Agent designated for such purpose, or its successors as
               Rights Agent, one one-hundredth of a fully paid, non-
               assessable share of Series A Junior Participating
               Preferred Stock (the "Preferred Stock") of the Bank, at a
               purchase price of $100 in cash per one one-hundredth of a
               share (the "Purchase Price"), upon presentation and
               surrender of this Rights Certificate with the Form of
               Election to Purchase and related Certificate duly
               executed.  The number of Rights evidenced by this Rights
               Certificate (and the number of shares which may be
               purchased upon exercise thereof) set forth above, and the
               Purchase Price per share set forth above, are the number
               and Purchase Price as of April 30, 1996, based on the
               Preferred Stock as constituted at such date.  Pursuant to
               the Rights Agreement, the Bank reserves the right to
               require prior to the occurrence of a Triggering Event (as
               defined below) that, upon any exercise of Rights, a
               number of Rights be exercised so that only whole shares
               of Preferred Stock will be issued.

                         Upon the occurrence of a Section 11(a)(ii)
               Event (as such term is defined in the Rights Agreement),
               if the Rights evidenced by this Rights Certificate are
               beneficially owned by (i) an Acquiring Person or an
               Affiliate or Associate of any such Acquiring Person (as
               such terms are defined in the Rights Agreement), (ii) a
               transferee of any such Acquiring Person, Associate or
               Affiliate, or (iii) under certain circumstances specified
               in the Rights Agreement, a transferee of a person who,
               after such transfer, became an Acquiring Person, or an
               Affiliate or Associate of an Acquiring Person, such
               Rights shall become null and void and no holder hereof
               shall have any right with respect to such Rights from and
               after the occurrence of such Section 11(a)(ii) Event.

                         As provided in the Rights Agreement, the
               Purchase Price and the number and kind of shares of
               Preferred Stock or other securities, which may be
               purchased upon the exercise of the Rights evidenced by
               this Rights Certificate are subject to modification and
               adjustment upon the happening of certain events,
               including Triggering Events.

                         This Rights Certificate is subject to all of
               the terms, provisions and conditions of the Rights
               Agreement, which terms, provisions and conditions are
               hereby incorporated herein by reference and made a part
               hereof and to which Rights Agreement reference is hereby
               made for a full description of the rights, limitations of
               rights, obligations, duties and immunities hereunder of
               the Rights Agent, the Bank and the holders of the Rights
               Certificates, which limitations of rights include the
               temporary suspension of the exercisability of such Rights
               under the specific circumstances set forth in the Rights
               Agreement.  Copies of the Rights Agreement are on file at
               the above-mentioned office of the Rights Agent and are
               also available upon written request to the Rights Agent.

                         This Rights Certificate, with or without other
               Rights Certificates, upon surrender at the principal
               office or offices of the Rights Agent designated for such
               purpose, may be exchanged for another Rights Certificate
               or Rights Certificates of like tenor and date evidencing
               Rights entitling the holder to purchase a like aggregate
               number of one one-hundredths of a share of Preferred
               Stock as the Rights evidenced by the Rights Certificate
               or Rights Certificates surrendered shall have entitled
               such holder to purchase.  If this Rights Certificate
               shall be exercised in part, the holder shall be entitled
               to receive upon surrender hereof another Rights
               Certificate or Rights Certificates for the number of
               whole Rights not exercised.

                         Subject to the provisions of the Rights
               Agreement, the Rights evidenced by this Certificate may
               be redeemed by the Bank at its option at a redemption
               price of $0.01 per Right at any time prior to the earlier
               of (i) the close of business on the tenth day following
               the Stock Acquisition Date (as such time period may be
               extended pursuant to the Rights Agreement) and (ii) the
               Final Expiration Date.  

                         No fractional shares of Preferred Stock will be
               issued upon the exercise of any Right or Rights evidenced
               hereby (other than fractions which are integral multiples
               of one one-hundredth of a share of Preferred Stock, which
               may, at the election of the Bank, be evidenced by
               depositary receipts), but in lieu thereof a cash payment
               will be made, as provided in the Rights Agreement.

                         No holder of this Rights Certificate shall be
               entitled to vote or receive dividends or be deemed for
               any purpose the holder of shares of Preferred Stock or of
               any other securities of the Bank which may at any time be
               issuable on the exercise hereof, nor shall anything
               contained in the Rights Agreement or herein be construed
               to confer upon the holder hereof, as such, any of the
               rights of a stockholder of the Bank or any right to vote
               for the election of directors or upon any matter
               submitted to stockholders at any meeting thereof, or to
               give or withhold consent to any corporate action, or, to
               receive notice of meetings or other actions affecting
               stockholders (except as provided in the Rights
               Agreement), or to receive dividends or subscription
               rights, or otherwise, until the Right or Rights evidenced
               by this Rights Certificate shall have been exercised as
               provided in the Rights Agreement.

                         This Rights Certificate shall not be valid or
               obligatory for any purpose until it shall have been
               countersigned by the Rights Agent.

                         WITNESS the facsimile signature of the proper
               officers of the Bank and its corporate seal.

               Dated as of              , 19__

               ATTEST:                       NORTH SIDE SAVINGS BANK

               ____________________          By_______________________
                   Secretary                   Title:

               Countersigned:

               [                   ]

               By______________________
                  Authorized Signature


                      [Form of Reverse Side of Rights Certificate]

                                   FORM OF ASSIGNMENT

                    (To be executed by the registered holder if such
                  holder desires to transfer the Rights Certificate.)

               FOR VALUE RECEIVED ____________________________________
               hereby sells, assigns and transfer unto________________
               _______________________________________________________
                     (Please print name and address of transferee)
               _______________________________________________________
               this Rights Certificate, together with all right, title
               and interest therein, and does hereby irrevocably
               constitute and appoint _________________ Attorney, to
               transfer the within Rights Certificate on the books of
               the within-named Bank, with full power of substitution.

               Dated: ________ ________, 19__

                                             ___________________________
                                             Signature

               Signature Guaranteed:

                                      Certificate

                         The undersigned hereby certifies by checking
               the appropriate boxes that:

                         (1)  this Rights Certificate [  ] is [  ] is
               not being sold, assigned and transferred by or on behalf
               of a Person who is or was an Acquiring Person or an
               Affiliate or Associate of any such Acquiring Person (as
               such terms are defined pursuant to the Rights Agreement);

                         (2)  after due inquiry and to the best
               knowledge of the undersigned, it [  ] did [  ] did not
               acquire the Rights evidenced by this Rights Certificate
               from any Person who is, was or subsequently became an
               Acquiring Person or an Affiliate or Associate of an
               Acquiring Person.

               Dated: __________________, 19__    ______________________
                                                  Signature

               Signature Guaranteed:

                                         NOTICE

                         The signature to the foregoing Assignment and
               Certificate must correspond to the name as written upon
               the face of this Rights Certificate in every particular,
               without alteration or enlargement or any change
               whatsoever.


                              FORM OF ELECTION TO PURCHASE
                         (To be executed if holder desires to
                          exercise Rights represented by the 
                                  Rights Certificate.)                

               To:  NORTH SIDE SAVINGS BANK:

                         The undersigned hereby irrevocably elects to
               exercise __________ Rights represented by this Rights
               Certificate to purchase the shares of Preferred Stock
               issuable upon the exercise of the Rights (or such other
               securities of the Bank or of any other person which may
               be issuable upon the exercise of the Rights) and requests
               that certificates for such shares be issued in the name
               of and delivered to:

               Please insert social security
               or other identifying number

               _________________________________________________________
                            (Please print name and address)
               _________________________________________________________


                         If such number of Rights shall not be all the
               Rights evidenced by this Rights Certificate, a new Rights
               Certificate for the balance of such Rights shall be
               registered in the name of and delivered to:

               Please insert social security
               or other identifying number

               ________________________________________________________
                            (Please print name and address)
               ________________________________________________________
                                                                      

               Dated:  _______________, 19__
                                                  ______________________
                                                  Signature

               Signature Guaranteed:


                                      Certificate

                         The undersigned hereby certifies by checking
               the appropriate boxes that:

                         (1)  the Rights evidenced by this Rights
               Certificate [ ] are [ ] are not being exercised by or on
               behalf of a Person who is or was an Acquiring Person or
               an Affiliate or Associate of any such Acquiring Person
               (as such terms are defined pursuant to the Rights
               Agreement);

                         (2)  after due inquiry and to the best
               knowledge of the undersigned, it [ ] did [ ] did not
               acquire the Rights evidenced by this Rights Certificate
               from any Person who is, was or became an Acquiring Person
               or an Affiliate or Associate of an Acquiring Person.

               Dated: ___________, 19__      ___________________________
                                             Signature

               Signature Guaranteed:

                                         NOTICE

                         The signature to the foregoing Election to
               Purchase and Certificate must correspond to the name as
               written upon the face of this Rights Certificate in every
               particular, without alteration or enlargement or any
               change whatsoever.



                                                            Exhibit C

                             SUMMARY OF RIGHTS TO PURCHASE 
                                    PREFERRED STOCK

                         On April 15, 1996, the Board of Directors (the
               "Board") of North Side Savings Bank (the "Bank") declared
               a dividend distribution of one Right for each outstanding
               share of North Side Common Stock to stockholders of
               record at the close of business on April 30, 1996 (the
               "Record Date").  Each Right entitles the registered
               holder to purchase from the Bank a unit consisting of one
               one-hundredth of a share (a "Unit") of Series A Junior
               Participating Preferred Stock, $1.00 par value (the
               "Preferred Stock"), at a Purchase Price of $100 in cash
               per Unit, subject to adjustment.  The description and
               terms of the Rights are set forth in a Rights Agreement
               (the "Rights Agreement") between the Bank and American
               Stock Transfer and Trust Company, as Rights Agent.

                         Initially, the Rights will be attached to all
               Common Stock certificates representing shares then
               outstanding, and no separate Rights Certificate will be
               distributed.  The Rights will separate from the Common
               Stock and a Distribution Date will occur upon the earlier
               of (i) 10 days following a public announcement that a
               person or group of affiliated or associated persons (an
               "Acquiring Person") has acquired, or obtained the right to
               acquire, beneficial ownership of 10% or more of the
               outstanding shares of Common Stock (the "Stock Acquisition
               Date"), or (ii) 10 business days (or such later date as
               the Board shall determine) following the commencement of a
               tender offer or exchange offer that would result in a
               person or group beneficially owning 10% or more of such
               outstanding shares of Common Stock.  Until the
               Distribution Date, (i) the Rights will be evidenced by the
               Common Stock certificates and will be transferred with and
               only with such Common Stock certificates, (ii) new Common
               Stock certificates issued after the Record Date will
               contain a notation incorporating the Rights Agreement by
               reference and (iii) the surrender for transfer of any
               certificates for Common Stock outstanding will also
               constitute the transfer of the Rights associated with the
               Common Stock represented by such certificate.

                         The Rights are not exercisable until the
               Distribution Date and will expire at the close of business
               on April 30, 2006, unless earlier redeemed by the Bank as
               described below.  Pursuant to the Rights Agreement, the
               Bank reserves the right to require prior to the occurrence
               of a Triggering Event (as defined below) that, upon any
               exercise of Rights, a number of Rights be exercised so
               that only whole shares of Preferred Stock will be issued.

                         As soon as practicable after the Distribution
               Date, Rights Certificates will be mailed to holders of
               record of the Common Stock as of the close of business on
               the Distribution Date and, thereafter, the separate Rights
               Certificates alone will represent the Rights.  Except as
               otherwise determined by the Board of Directors and except
               in connection with shares of Common Stock issued upon the
               exercise of employee stock options or the conversion of
               convertible securities, only shares of Common Stock issued
               prior to the Distribution Date will be issued with Rights.

                         In the event that, at any time following the
               Distribution Date, any Person (subject to certain
               exceptions) becomes an Acquiring Person except pursuant to
               an offer for all outstanding shares of Common Stock which
               the independent directors determine to be fair to, and
               otherwise in the best interests of, stockholders, each
               holder of a Right will thereafter have the right to
               receive, upon exercise, Common Stock (or, in certain
               circumstances, cash, property or other securities of the
               Bank) having a value equal to two times the exercise price
               of the Right.  Notwithstanding any of the foregoing,
               following the occurrence of any event set forth in this
               paragraph, all Rights that are, or (under certain
               circumstances specified in the Rights Agreement) were,
               beneficially owned by any Acquiring Person will be null
               and void.

                         For example, at an exercise price of $100 per
               Right, each Right not owned by an Acquiring Person (or by
               certain related parties) following an event set forth in
               the preceding paragraph would entitle its holder to
               purchase $200 worth of Common Stock (or other
               consideration, as noted above) for $100.  Assuming that
               the Common Stock had a per share value of $40 at such
               time, the holder of each valid Right would be entitled to
               purchase 5 shares of Common Stock for $100.

                         In the event that, at any time following the
               Stock Acquisition Date, (i) the Bank is acquired in a
               merger or other business combination transaction in which
               the Bank is not the surviving corporation or its Common 
               Stock is changed or exchanged (other than a merger which
               follows an offer described in the second preceding
               paragraph), or (ii) 50% or more of the Bank's assets or
               earning power is sold or transferred, each holder of a
               Right (except Rights which previously have been voided as
               set forth above) shall thereafter have the right to
               receive, upon exercise, common stock of the acquiring
               company having a value equal to two times the exercise
               price of the Right.  The events set forth in this
               paragraph and in the second preceding paragraph are
               referred to as the "Triggering Events."

                         The Purchase Price payable, and the number of
               Units of Preferred Stock or other securities or property
               issuable, upon exercise of the Rights are subject to
               adjustment from time to time to prevent dilution (i) in
               the event of a stock dividend on, or a subdivision,
               combination or reclassification of, the Preferred Stock,
               (ii) if holders of the Preferred Stock are granted certain
               rights or warrants to subscribe for Preferred Stock or
               convertible securities at less than the current market
               price of the Preferred Stock, or (iii) upon the
               distribution to holders of the Preferred Stock of
               evidences of indebtedness or assets (excluding regular
               quarterly cash dividends) or of subscription rights or
               warrants (other than those referred to above).

                         With certain exceptions, no adjustment in the
               Purchase Price will be required until cumulative
               adjustments amount to at least 1% of the Purchase Price. 
               No fractional Units will be issued and, in lieu thereof,
               an adjustment in cash will be made based on the market
               price of the Preferred Stock on the last trading date
               prior to the date of exercise.

                         At any time until the tenth day following the
               Stock Acquisition Date, the Bank may redeem the Rights in
               whole, but not in part, at a price of $.01 per Right
               (payable in cash, stock or other consideration deemed
               appropriate by the Board).  Immediately upon the action of
               the Board of Directors ordering redemption of the Rights,
               the Rights will terminate and the only right of the
               holders of Rights will be to receive the $.01 redemption
               price.

                         Until a Right is exercised, the holder thereof,
               as such, will have no rights as a stockholder of the Bank,
               including, without limitation, the right to vote or to
               receive dividends.  While the distribution of the Rights
               will not be taxable to stockholders or to the Bank,
               stockholders may, depending upon the circumstances,
               recognize taxable income in the event that the Rights
               become exercisable for Common Stock (or other
               consideration) of the Bank or for common stock of the
               acquiring company as set forth above.

                         Any of the provisions of the Rights Agreement
               may be amended by the Board of Directors of the Bank prior
               to the Distribution Date.  After the Distribution Date,
               the provisions of the Rights Agreement may be amended by
               the Board in order to cure any ambiguity, to make changes
               which do not adversely affect the interests of holders of
               Rights (excluding the interests of any Acquiring Person),
               or to shorten or lengthen any time period under the Rights
               Agreement; provided, however, that no amendment to adjust
               the time period governing redemption shall be made at such
               time as the Rights are not redeemable.

                         A copy of the Rights Agreement is being filed
               with the Federal Deposit Insurance Corporation as an
               Exhibit to a Registration Statement on Form F-10.  A copy
               of the Rights Agreement is available free of charge from
               the Bank.  This summary description of the Rights does not
               purport to be complete and is qualified in its entirety by
               reference to the Rights Agreement, which is incorporated
               herein by reference.




                     FEDERAL DEPOSIT INSURANCE CORPORATION

                            WASHINGTON, D.C. 20429
                   

                                AMENDMENT NO. 1

                                      TO

                                   FORM F-10

                REGISTRATION FOR ADDITIONAL CLASS OF SECURITIES
                 OF A BANK UNDER SECTION 12(B) OR 12(G) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                          

                            NORTH SIDE SAVINGS BANK
                (EXACT NAME OF BANK AS SPECIFIED IN ITS CHARTER)

                               170 TULIP AVENUE
                             FLORAL PARK, NEW YORK
                   (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

                                     11001
                                   (ZIP CODE)
                       

          SECURITIES TO BE REGISTERED PURSUANT TO SECTION 12(B) OF
          THE ACT:

          NONE

          SECURITIES TO BE REGISTERED PURSUANT TO SECTION 12(G) OF
          THE ACT:

          PREFERRED STOCK PURCHASE RIGHTS


          ITEM 1.   STOCK TO BE REGISTERED.

                    Not Applicable. 

          ITEM 2.   DEBT SECURITIES TO BE REGISTERED.

                    Not Applicable.

          ITEM 3.   OTHER SECURITIES TO BE REGISTERED.

                    On April 15, 1996, the Board of Directors (the
          "Board") of North Side Savings Bank (the "Bank") declared
          a dividend distribution of one Right for each outstanding
          share of common stock, par value $1.00 per share, of the
          Bank (the "Common Stock") to stockholders of record at the
          close of business on April 30, 1996 (the "Record Date"). 
          Each right entitles the registered holder to purchase
          from the Bank a unit (a "Unit") consisting of one one-
          hundredth of a share of Series A Junior Participating
          Preferred Stock, par value $1.00 per share (the
          "Preferred Stock"), at a purchase price of $100 per Unit,
          subject to adjustment.  The description and terms of the
          Rights are set forth in the Rights Agreement (the "Rights
          Agreement"), dated as of April 18, 1996, between the Bank
          and American Stock Transfer and Trust Company, a New York
          corporation, as Rights Agent (the "Rights Agent").

                    Initially, the Rights will be attached to all
          Common Stock certificates representing shares then
          outstanding, and no separate Rights certificate will be
          distributed.  The Rights will separate from the Common
          Stock upon the earlier of (i) 10 days following a public
          announcement that a person or group of affiliated or
          associated persons (an "Acquiring Person") has acquired,
          or obtained the right to acquire, beneficial ownership of
          10% or more of the outstanding shares of Common Stock
          (the "Stock Acquisition Date") or (ii) 10 business days
          (or such later date as the Board shall determine)
          following the commencement of a tender offer or exchange
          offer that would result in a person or group beneficially
          owning 10% or more of such outstanding shares of Common
          Stock (the earlier of (i) and (ii), the "Distribution
          Date").  Until the Distribution Date, (i) the Rights will
          be evidenced by the Common Stock certificates and will be
          transferred with and only with such Common Stock
          certificates, (ii) new Common Stock certificates issued
          subsequent to the Record Date will contain a notation
          incorporating the Rights Agreement by reference and (iii)
          the surrender for transfer of any certificates for Common
          Stock outstanding will also constitute the transfer of
          the Rights associated with the Common Stock represented
          by such certificate.

                    The Rights are not exercisable until the
          Distribution Date and will expire at the close of
          business on April 30, 2006 unless earlier redeemed by the
          Bank as described below.  At no time will the Rights have
          any voting power.

                    As soon as practicable after the Distribution
          Date, Rights certificates will be mailed to holders of
          record of the Common Stock as of the close of business on
          the Distribution Date and, thereafter, the separate
          Rights certificates alone will represent the Rights. 
          Except as otherwise determined by the Board and except in
          connection with shares of Common Stock issued upon the
          exercise of employee stock options or upon the exercise,
          conversion or exchange of securities of the Bank, only
          shares of Common Stock issued prior to the Distribution
          Date will be issued with Rights.

                    In the event that any person or group becomes
          an Acquiring Person (unless the event causing such person
          or group to become an Acquiring Person is a tender or
          exchange offer for all outstanding shares of the Bank, at
          a price determined by a majority of the independent
          directors of the Bank who are not representatives,
          nominees, Affiliates or Associates of an Acquiring Person
          to be fair and otherwise in the best interest of the Bank
          and its stockholders after receiving advice from one or
          more investment banking firms), each holder of a Right
          will thereafter have the right to receive, upon exercise,
          Common Stock (or, in certain circumstances, cash,
          property or other securities of the Bank), having a value
          equal to two times the exercise price of the Right. 
          Notwithstanding any of the foregoing, following the
          occurrence of the event set forth in this paragraph, all
          Rights that are, or (under certain circumstances
          specified in the Rights Agreement) were, beneficially
          owned by any Acquiring Person will be null and void. 
          However, Rights are not exercisable following the
          occurrence of the event set forth above until such time
          as the rights are no longer redeemable by the Bank as set
          forth below.

                    In the event that following the Stock
          Acquisition Date, (i) the Bank engages in a merger or
          business combination transaction in which the Bank is not
          the surviving corporation, (ii) the Bank engages in a
          merger or business combination transaction in which the
          Bank is the surviving corporation and the Common Stock of
          the Bank is changed or exchanged (other than, in the case
          of clauses (i) and (ii), a merger or business combination
          that follows an offer described in the previous paragraph
          and that meets certain other requirements), or (iii) 50%
          or more the Bank's assets or earning power is sold or
          transferred, each holder of a Right (except Rights which
          have previously been voided as set forth above) shall
          thereafter have the right to receive, upon exercise of
          the Right, Common Stock of the acquiring company having a
          value equal to two times the exercise price of the Right.

                    The Purchase Price payable, and the number of
          Units of Preferred Stock or other securities or property
          issuable upon exercise of the Rights, are subject to
          adjustment from time to time to prevent dilution (i) in
          the event of a stock dividend, on, or a subdivision,
          combination or reclassification of, the Preferred Stock,
          (ii) if holders of the Preferred Stock are granted
          certain rights or warrants to subscribe for Preferred
          Stock or convertible securities at less than the current
          market price of the Preferred Stock, or (iii) upon the
          distribution to holders of the Preferred Stock of
          evidences of indebtedness or assets (excluding regular
          quarterly cash dividends) or of subscription rights or
          warrants (other than those referred to above).

                    With certain exceptions, no adjustments in the
          Purchase Price will be required until cumulative
          adjustments amount to at least 1% of the Purchase Price.
          No fractional Units will be issued and, in lieu thereof,
          an adjustment in cash will be made based on the market
          price of the Preferred Stock on the last trading date
          prior to the date of exercise.

                    At any time until ten days following the Stock
          Acquisition Date, the Bank may redeem the Rights in
          whole, but not in part, at a price of $0.01 per Right
          (payable in cash, stock or other consideration deemed
          appropriate by the Board).  Immediately upon the action
          of the Board ordering redemption of the Rights, the
          Rights will terminate and the only right of the holders
          of Rights will be to receive the $0.01 redemption price.

                    Until a Right is exercised, the holder thereof,
          as such, will have no rights as a stockholder of the
          Bank, including, without limitation, the right to vote or
          to receive dividends.  While the distribution of the
          Rights will not be taxable to stockholders or to the
          Bank, stockholders may, depending upon the circumstances,
          recognize taxable income in the event that the Rights
          become exercisable for Common Stock (or other
          consideration) of the Bank as set forth above. 

                    Any of the provisions of the Rights Agreement
          may be amended by the Board prior to the Distribution
          Date.  After the Distribution Date, the provisions of
          the Rights Agreement may be amended by the Board in order
          to cure any ambiguity, to make changes which do not
          adversely affect the interests of holders of Rights
          (excluding the interest of any Acquiring Person), or to
          shorten or lengthen any time period under the Rights
          Agreement; provided, however, that no amendment to adjust
          the time period governing redemption shall be made at
          such time as the Rights are not redeemable.

                    The Rights have certain anti-takeover effects.
          The Rights will cause substantial dilution to a person or
          group that attempts to acquire the Bank in certain
          circumstances.  Accordingly, the existence of the rights
          may deter certain acquirors from making takeover
          proposals or tender offers.  However, the Rights are not
          intended to prevent a takeover, but rather are designed
          to enhance the ability of the Board to negotiate with a
          potential acquiror on behalf of all of the stockholders. 
          The Rights should not interfere with any merger or other
          business combination approved by the Board since the
          Board may redeem the Rights as provided above.  In this
          regard, on July 15, 1996, the Bank and North Fork
          Bancorporation, Inc. ("North Fork") executed an Agreement
          and Plan of Merger (the "Merger Agreement"), providing
          for, among other things, the merger of the Bank with and
          into a subsidiary of North Fork.  In connection with the
          execution of the Merger Agreement, the Company executed
          an amendment (the "Amendment") to the Rights Agreement in
          order to amend the definition of "Acquiring Person"
          set forth in the Rights Agreement to provide that neither
          North Fork nor any of its subsidiaries will be deemed to
          be an Acquiring Person by virtue of the fact that North
          Fork is the Beneficial Owner (as defined in the Rights
          Agreement) solely of Common Stock (i) of which North Fork
          or such subsidiary was the Beneficial Owner on July 15,
          1996, (ii) acquired or acquirable pursuant to the grant
          or exercise of the option granted pursuant to the Stock
          Option Agreement, dated as of July 15, 1996, between the
          Bank and North Fork, (iii) held directly or indirectly in
          trust accounts, managed accounts and the like or
          otherwise held in a fiduciary capacity for third parties
          and (iv) held in respect of a debt previously contracted.

                    The Rights Agreement between the Bank and the
          Rights Agent specifying the terms of the Rights, which
          includes as Exhibit B the Form of Rights Certificate, was
          attached as an Exhibit to the Company's Form F-10 filed
          with the Federal Deposit Insurance Corporation on April
          24, 1996 and is incorporated herein by reference.  The
          Amendment is attached hereto as Exhibit 2 and is
          incorporated herein by reference.  The foregoing
          description of the Rights, the Rights Agreement and the
          Amendment does not purport to be complete and is
          qualified in its entirety by reference to such Exhibits.

          ITEM 4.   EXHIBITS.

               1.   Rights Agreement, dated as of April 18, 1996,
          between North Side Savings Bank and American Stock
          Transfer and Trust Company, as Rights Agent, incorporated
          herein by reference to Exhibit 1 to the Banks
          Registration Statement on Form F-10, dated April 24, 1996.

               2.  Amendment, dated as of July 15, 1996, to the
          Rights Agreement, dated as of April 15, 1996, between
          North Side Savings Bank and American Stock Transfer and
          Trust Company, as Rights Agent. 


                                   SIGNATURE

                    Pursuant to the requirements of the Securities
          Exchange Act of 1934, the bank has duly caused this
          registration statement to be signed on its behalf by the
          undersigned, thereto duly authorized.

                                   NORTH SIDE SAVINGS BANK

                                   By: /s/  Thomas O'Brien        

                                   Name:   Thomas O'Brien
                                   Title:  Chairman, Chief Executive
                                           Officer and President

          Dated:  August 21, 1996



                                   EXHIBIT 1


                         AMENDMENT TO RIGHTS AGREEMENT
            

                    Amendment, dated as of July 15, 1996, to the
          Rights Agreement (the "Amendment"), dated as of April 18,
          1996 (the "Rights Agreement"), between North Side Savings
          Bank, a New York-chartered savings bank (the "Company"),
          and American Stock Transfer and Trust Company, a New York
          corporation (the "Rights Agent").

                              W I T N E S S E T H:

                    WHEREAS, no Distribution Date (as defined in
          Section 3(a) of the Rights Agreement) has occurred as of
          the date of this Amendment; and 

                    WHEREAS, the Board of Directors of the Company
          has approved and adopted this Amendment and directed that
          the proper officers take all appropriate steps to execute
          and put into effect this Amendment.

                    NOW, THEREFORE, the parties hereby agree as
          follows:  

                    1.   Section 1(a) of the Rights Agreement is
          hereby amended by inserting the following phrase after
          the last word and before the period at the end of the
          definition of "Acquiring Person":

                         "; provided; however, that
                         neither North Fork
                         Bancorporation, Inc., a Delaware
                         corporation ("Parent"), nor any
                         Subsidiary of Parent shall be
                         deemed to be an Acquiring
                         Person by virtue of the fact
                         that Parent is the Beneficial
                         Owner solely of Common Stock
                         (i) of which Parent or such
                         subsidiary  was the Beneficial
                         Owner on July 15, 1996, (ii)
                         acquired or acquirable
                         pursuant to the grant or
                         exercise of the option granted
                         pursuant to the Stock Option
                         Agreement, dated as of July
                         15, 1996, between Parent and
                         the Company, (iii) held
                         directly or indirectly in
                         trust accounts, managed
                         accounts and the like or
                         otherwise held in a fiduciary
                         capacity for third parties and
                         (iv) held in respect of a debt
                         previously contracted."

                    2.   This Amendment shall be effective 
          immediately upon its execution and the Rights
          Agreement shall continue in full force and effect
          as amended hereby.  

                    3.   Capitalized terms used in this
          Amendment and not defined herein shall have the
          meanings assigned thereto in the Rights Agreement.

                    4.   This Amendment may be executed in
          counterparts.

                    IN WITNESS WHEREOF, the parties hereto
          have caused this Amendment to be duly executed and their
          respective corporate seals to be hereunto affixed and
          attested, all as of the day and year first above
          written.

                                        NORTH SIDE SAVINGS BANK
          ATTEST:

          By: /s/ Judith A. MacGregor   By: /s/  Thomas M. O'Brien
                                           Name:   Thomas M. O'Brien
                                           Title:  Chairman, President and
                                                   Chief Executive Officer

                                        AMERICAN STOCK TRANSFER AND 
                                          TRUST COMPANY

                                        By: /s/ Herbert L. Lemmer    
                                        Name:  Herbert L. Lemmer
                                        Title: Vice President 

          ATTEST:

          By: /s/ Susan Silber
               SUSAN SILBER
               Assistant Secretary



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