NORTH FORK BANCORPORATION INC
424B3, 1996-10-10
STATE COMMERCIAL BANKS
Previous: PANENERGY CORP, 8-K, 1996-10-10
Next: BIG B INC, SC 14D9/A, 1996-10-10




                                    Rule 424(b)(3) Prospectus
                                    relating to Registrant's Registration
                                    Statement on Form S-4
                                    (No. 333-13237) dated October 1, 1996


                            [ NORTH SIDE LETTERHEAD ]

          To North Side Stockholders:

               You are cordially invited to attend the Special Meeting
          of Stockholders of North Side Savings Bank ("North Side") to
          be held at The New York Helmsley Hotel, 212 East 42nd Street, 
          New York, New York on November 18, 1996 at 3:00 p.m. local time.

               At the Special Meeting, you will be asked to consider
          and vote on the Agreement and Plan of Merger, dated as of
          July 15, 1996, as amended (the "Merger Agreement"), by and
          among North Side, North Fork Bancorporation, Inc. and North
          Fork Bank, pursuant to which North Side will merge with and
          into North Fork Bank, and stockholders of North Side will
          receive 1.556 shares (the "Exchange Ratio") of the common
          stock of North Fork Bancorporation, Inc. for each share of
          North Side common stock, plus cash in lieu of fractional
          shares, all as more fully described in the enclosed Joint
          Proxy Statement/Prospectus.

               Your Board of Directors has retained the investment
          banking firm of Sandler O'Neill & Partners, L.P. to act as
          its financial advisor in connection with the Merger.   As
          discussed in the accompanying Joint Proxy
          Statement/Prospectus, Sandler O'Neill & Partners, L.P. has
          delivered to the Board of Directors its written opinion that,
          as of this date, the financial terms of the proposed Merger
          are fair, from a financial point of view, to our
          stockholders.  The written opinion of Sandler O'Neill &
          Partners, L.P. is included as Annex C to the accompanying
          Joint Proxy Statement/Prospectus.  You are urged to read
          these materials carefully.

               The exchange of common stock of North Fork
          Bancorporation, Inc. for common stock of North Side will be a
          tax-free transaction for federal income tax purposes;
          however, any exchange of cash in lieu of fractional shares
          will be taxable.  Approval of the transaction requires, among
          other things, the affirmative vote of at least two-thirds of
          the outstanding shares of the common stock of North Side.

               Your Board of Directors unanimously approved the Merger
          and believes that it is in the best interests of North Side
          and our stockholders.  Accordingly, the Board of Directors
          unanimously recommends that you vote TO APPROVE the Merger
          Agreement and the Merger provided for therein.

               Whether or not you plan to attend, please complete, sign
          and date the enclosed proxy card and return it promptly in
          the enclosed envelope.  Your vote is important regardless of
          the number of shares you own.

                                         Sincerely,

                                         Thomas M. O'Brien
                                         Chairman, President and Chief
                                         Executive Officer


                             NORTH SIDE SAVINGS BANK

                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON NOVEMBER 18, 1996

          NOTICE IS HEREBY GIVEN that a Special Meeting of
     Stockholders of North Side Savings Bank, Floral Park, New York
     ("North Side") will be held at The New York Helmsley Hotel,
     212 East 42nd Street, New York, New York on Monday November 18,
     1996 at 3:00 p.m., Eastern Time, for the following purposes,
     all of which are more completely set forth in the accompanying
     Joint Proxy Statement/Prospectus:

          1.   To consider and vote upon an Agreement and
               Plan of Merger, dated as of July 15, 1996, as
               amended, by and among North Side, North Fork
               Bancorporation, Inc. ("North Fork") and North 
               Fork Bank pursuant to which, among other things, 
               North Side will be merged with and into North 
               Fork's wholly owned bank subsidiary, North Fork 
               Bank (the "Merger"), and each share of North 
               Side common stock outstanding immediately prior 
               to the Merger (other than any dissenting shares 
               under New York law and certain shares held 
               by North Fork) will be converted into the right 
               to receive 1.556 shares of North Fork Common Stock, 
               subject to possible adjustment under certain cir-
               cumstances, plus cash in lieu of any fractional 
               share interest.

          2.   To transact such other business as may
               properly come before the meeting or any
               adjournment thereof.

          Stockholders of the Bank of record at the close of business
     on October 3, 1996 are entitled to notice of and to vote at the
     Special Meeting and at any adjournment thereof.

          It is important that your shares be represented and voted at
     the Special Meeting regardless of whether you plan to attend. 
     Accordingly, please sign, date and return the enclosed proxy at
     your earliest convenience.

          Under New York law, holders of common stock of North Side
     are eligible to exercise dissenters' rights in connection with
     the proposed merger, as described more fully in the accompanying
     Joint Proxy Statement/Prospectus.

                                        BY ORDER OF THE BOARD OF
                                         DIRECTORS

                                        Judith A. MacGregor
                                        Corporate Secretary

     Floral Park, New York
     October 4, 1996


                          [NORTH FORK LETTERHEAD]

     Dear North Fork Stockholder:

          You are cordially invited to attend a Special Meeting of
     Stockholders of North Fork Bancorporation, Inc. ("North Fork")
     which will be held on Monday, November 18, 1996 at 10:00 a.m.,
     local time, at the Marriott Windwatch Hotel, 717 Vanderbilt Motor
     Parkway, Hauppauge, New York (the "Special Meeting").  At this
     meeting, you will be asked to consider and vote upon a proposal
     to approve the issuance of shares (the "Merger Shares") of North
     Fork common stock to stockholders of North Side Savings Bank
     ("North Side") pursuant to an Agreement and Plan of Merger (the
     "Merger Agreement").  Pursuant to the Merger Agreement, North
     Side will be merged (the "Merger") with and into North Fork Bank
     and the stockholders of North Side will receive 1.556 shares (the
     "Exchange Ratio") of North Fork common stock for each share of
     North Side common stock.  Approval of the issuance of the Merger
     Shares by the stockholders of North Fork is required by the rules
     of the New York Stock Exchange because the Merger Shares will
     exceed 20% of the issued and outstanding shares of North Fork.

          The proposed merger has been unanimously approved by the
     Board of Directors of each company.  Your Board believes that the
     Merger will provide significant value to North Fork's
     stockholders by increasing the efficiency of the combined
     operations of North Fork and North Side and by allowing North
     Fork to provide a broader array of services to North Side's
     customers.  Your Board has determined that the Merger is in the
     best interests of North Fork and its stockholders and unanimously
     recommends that you vote FOR approval of the issuance of the
     Merger Shares pursuant to the Merger Agreement.  The investment
     banking firm of Keefe, Bruyette & Woods, Inc. ("KBW") has issued
     a written opinion to your Board of Directors that, as of the date
     of such opinion, the Exchange Ratio was fair to North Fork's
     stockholders from a financial point of view.  The written opinion
     of KBW is reproduced in full as Annex D to the accompanying Joint
     Proxy Statement/Prospectus, and North Fork's stockholders are
     urged to read carefully such opinion in its entirety.

          Consummation of the Merger is subject to certain conditions,
     including the approval of the Merger Agreement by the holders of
     the North Side common stock, the approval of the issuance of the
     Merger Shares by the holders of the North Fork common stock and
     the approval of the merger by various regulatory agencies.  

          Specific information regarding the Special Meeting is
     contained in the enclosed Notice of Special Meeting and Joint
     Proxy Statement/Prospectus.  Please read these materials
     carefully.

          It is very important that your shares are represented at the
     Special Meeting, whether or not you plan to attend in person.  I
     urge you to execute, date and return the enclosed proxy in the
     enclosed postage-paid envelope as soon as possible to assure that
     your shares will be voted at the Special Meeting.  

          On behalf of the Board of Directors, I thank you for your
     support and urge you to vote FOR approval of the issuance of the
     Merger Shares pursuant to the Merger Agreement.

                                        Sincerely,

                                        John Adam Kanas
                                        Chairman, President and Chief 
                                        Executive Officer

                   THE BOARD OF DIRECTORS RECOMMENDS THAT
                         YOU VOTE FOR THE PROPOSAL
                TO APPROVE THE ISSUANCE OF THE MERGER SHARES
                      PURSUANT TO THE MERGER AGREEMENT

             PLEASE COMPLETE, DATE AND SIGN THE ENCLOSED PROXY
                    AND MAIL IT PROMPTLY IN THE ENCLOSED
                        POSTAGE-PAID RETURN ENVELOPE


                      NORTH FORK BANCORPORATION, INC.

                 NOTICE OF SPECIAL MEETING OF STOCKHOLDERS

                      TO BE HELD ON NOVEMBER 18, 1996

     To the Stockholders of 
     North Fork Bancorporation, Inc.:

               NOTICE IS HEREBY GIVEN that a Special Meeting of
     Stockholders of North Fork Bancorporation, Inc. ("North Fork")
     will be held at the Marriott Windwatch Hotel, 1717 Vanderbilt
     Motor Parkway, Hauppauge, New York on November 18, 1996, at 10:00
     a.m. local time (the "Special Meeting"), for the following
     purposes, all of which are more fully described in the
     accompanying Joint Proxy Statement/Prospectus:

          1.   To consider and vote upon a proposal to approve the
               issuance of shares of North Fork common stock (the
               "Merger Shares") pursuant to the Agreement and Plan of
               Merger, dated as of July 15, 1996, as amended  (the
               "Merger Agreement"), among North Fork, North Fork Bank
               and North Side Savings Bank ("North Side").  A copy of
               the Merger Agreement is attached as Annex A to this
               Joint Proxy Statement/Prospectus.

          2.   To transact such other business as may properly come
               before the Special Meeting or any adjournments or
               postponements thereof.

               The North Fork Board of Directors has fixed the close
     of business on October 3, 1996 as the record date for the
     determination of stockholders entitled to notice of and to vote
     at the Special Meeting and any adjournments or postponements
     thereof.  Only stockholders of record at the close of business on
     such date are entitled to notice of and to vote at the Special
     Meeting.  A list of North Fork stockholders entitled to vote at
     the Special Meeting will be available for examination for any
     purpose germane to the Special Meeting, during ordinary business
     hours, at the principal executive offices of North Fork, located
     at 275 Broad Hollow Road, Melville, New York, for 10 days prior
     to the Special Meeting.

               The common stock of North Fork is the only security of
     North Fork whose holders are entitled to vote upon the proposal
     to be presented at the Special Meeting.


               YOUR VOTE IS IMPORTANT REGARDLESS OF THE NUMBER OF
     SHARES YOU OWN.  EACH STOCKHOLDER, EVEN THOUGH HE OR SHE NOW
     PLANS TO ATTEND THE SPECIAL MEETING, IS REQUESTED TO SIGN, DATE
     AND RETURN THE ENCLOSED PROXY CARD WITHOUT DELAY IN THE ENCLOSED
     POSTAGE-PAID ENVELOPE.  YOU MAY REVOKE YOUR PROXY AT ANY TIME
     PRIOR TO ITS EXERCISE.  ANY STOCKHOLDER PRESENT AT THE SPECIAL
     MEETING OR AT ANY ADJOURNMENTS OR POSTPONEMENTS THEREOF MAY
     REVOKE HIS OR HER PROXY AND VOTE PERSONALLY ON EACH MATTER
     BROUGHT BEFORE THE SPECIAL MEETING.

                                   By Order of the Board of Directors,

                                   Anthony J. Abate
                                   Secretary

     October 4, 1996

                     THE BOARD OF DIRECTORS RECOMMENDS THAT
                            YOU VOTE FOR THE PROPOSAL
                  TO APPROVE THE ISSUANCE OF THE MERGER SHARES
                        PURSUANT TO THE MERGER AGREEMENT

                PLEASE COMPLETE, DATE AND SIGN THE ENCLOSED PROXY
                      AND MAIL IT PROMPTLY IN THE ENCLOSED
                           POSTAGE-PAID RETURN ENVELOPE



                        NORTH FORK BANCORPORATION, INC. 
                             NORTH SIDE SAVINGS BANK
                              JOINT PROXY STATEMENT
                              ____________________

                         NORTH FORK BANCORPORATION, INC.
                                   PROSPECTUS
                              ____________________

                        8,135,293 SHARES OF COMMON STOCK

                    This Joint Proxy Statement/Prospectus (the "Joint
          Proxy Statement/Prospectus") is being furnished to
          stockholders of North Side Savings Bank ("North Side") in
          connection with the solicitation of proxies by the Board of
          Directors of North Side for use at a special meeting of
          stockholders of North Side (including any adjournments or
          postponements thereof) to be held on November 18, 1996 (the
          "North Side Meeting"). At the North Side Meeting, North
          Side's stockholders will consider and vote upon a proposal
          to approve and adopt the Agreement and Plan of Merger, dated
          as of July 15, 1996, as amended (the "Merger Agreement"),
          among North Fork Bancorporation, Inc. ("North Fork"), North
          Fork Bank, a wholly owned subsidiary of North Fork ("North
          Fork Bank"), and North Side, and the consummation of the
          transactions contemplated thereby.  Pursuant to the Merger
          Agreement, North Side will be merged with and into North
          Fork Bank (the "Merger") with North Fork Bank continuing to
          exist as a wholly owned subsidiary of North Fork.

                    This Joint Proxy Statement/Prospectus is also
          being furnished to stockholders of North Fork in connection
          with the solicitation of proxies by North Fork's Board of
          Directors for use at a special meeting of stockholders of
          North Fork (including any adjournments or postponements
          thereof) to be held on November 18, 1996 (the "North Fork
          Meeting," and together with the North Side Meeting, the
          "Special Meetings").  At the North Fork Meeting, North
          Fork's stockholders will consider and vote upon a proposal
          to approve the issuance of shares (the "Merger Shares") of
          common stock, par value $2.50 per share, of North Fork (the
          "North Fork Common Stock") to the stockholders of North Side
          pursuant to the Merger Agreement.  

                    The Merger Agreement is attached as Annex A hereto
          and is incorporated herein by reference.

                    This Joint Proxy Statement/Prospectus also
          constitutes a prospectus of North Fork with respect to up to
          8,135,293 shares of North Fork Common Stock issuable to
          holders of common stock, par value $1.00 per share, of North
          Side ("North Side Common Stock") in the Merger.  Upon
          consummation of the Merger, each outstanding share of North
          Side Common Stock will, with certain exceptions, be
          converted into and exchangeable for 1.556 shares (the
          "Exchange Ratio") of North Fork Common Stock.  If the
          Average Closing Price (as defined below) is less than
          $24.00, North Side may terminate the Merger Agreement unless
          North Fork increases the Exchange Ratio so 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 $37.34.  The Average Closing Price
          is the average closing sales price of the North Fork Common
          Stock on the New York Stock Exchange (the "NYSE") for the 10
          consecutive trading days ending on the fifth business day
          prior to the date on which the approval by the Federal
          Deposit Insurance Corporation (the "FDIC") of the Merger and
          the other transactions contemplated by the Merger Agreement
          is obtained, without regard to any requisite waiting period
          in respect thereof.  Under the terms of the Merger
          Agreement, cash will be paid in lieu of the issuance of
          fractional shares of North Fork Common Stock.  In addition,
          each share of North Fork Common Stock issued in the Merger
          will include the corresponding number of rights attached
          thereto pursuant to the North Fork Rights Agreement (as
          defined below).

                    Because the market price of North Fork Common
          Stock is subject to fluctuation, the value of the shares of
          North Fork Common Stock that holders of North Side Common
          Stock would receive in the Merger may increase or decrease
          prior to and after the Merger.  See "SUMMARY -- Market
          Prices and Dividend Information."

      THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
         SECURITIES AND EXCHANGE COMMISSION, ANY STATE SECURITIES
           COMMISSION OR THE FEDERAL DEPOSIT INSURANCE CORPORA-
             TION NOR HAS THE SECURITIES AND EXCHANGE COMMIS-
               SION, ANY STATE SECURITIES COMMISSION OR THE
                  FEDERAL DEPOSIT INSURANCE CORPORATION
                    PASSED UPON THE ACCURACY OR ADEQUA-
                     CY OF THIS JOINT PROXY STATEMENT/
                      PROSPECTUS.  ANY REPRESENTATION
                           TO THE CONTRARY IS A
                             CRIMINAL OFFENSE.
                           _______________________

          THE SHARES OF NORTH FORK COMMON STOCK OFFERED HEREBY ARE NOT
          SAVINGS ACCOUNTS, DEPOSITS OR OTHER OBLIGATIONS OF A BANK OR
          SAVINGS ASSOCIATION AND ARE NOT INSURED BY THE FEDERAL
          DEPOSIT INSURANCE CORPORATION, THE BANK INSURANCE FUND OR
          ANY OTHER GOVERNMENT AGENCY NOR ARE THEY GUARANTEED BY ANY
          BANK OR BANK HOLDING COMPANY.
                             _______________________

                    This Joint Proxy Statement/Prospectus and the
          accompanying forms of proxy are first being mailed to
          stockholders of North Fork and North Side on or about
          October 7, 1996.

          The date of this Joint Proxy Statement/Prospectus is 
          October 4, 1996


                    No persons have been authorized to give any
          information or to make any representations other than those
          contained in this Joint Proxy Statement/Prospectus or
          incorporated by reference herein in connection with the
          solicitation of proxies or the offering of securities made
          hereby and, if given or made, such information or
          representations must not be relied upon as having been
          authorized by North Fork or North Side.  This Joint Proxy
          Statement/Prospectus does not constitute an offer to sell,
          or a solicitation of an offer to buy, any securities, or the
          solicitation of a proxy, in any jurisdiction to or from any
          person to whom it is not lawful to make any such offer or
          solicitation in such jurisdiction.  Neither the delivery of
          this Joint Proxy Statement/Prospectus nor any distribution
          of securities made hereunder shall, under any circumstances,
          create an implication that there has been no change in the
          affairs of North Fork or North Side since the date of this
          Joint Proxy Statement/Prospectus or that the information
          herein or the documents or reports incorporated by reference
          herein is correct as of any time subsequent to such date. 
          All information contained in this Joint Proxy
          Statement/Prospectus relating to North Fork and its
          subsidiaries has been supplied by North Fork and all
          information contained in this Joint Proxy
          Statement/Prospectus relating to North Side and its
          subsidiaries has been supplied by North Side.


                                 TABLE OF CONTENTS

                                                                   Page #

          AVAILABLE INFORMATION . . . . . . . . . . . . . . . . . .     1

          INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE . . . . .     2

          SUMMARY . . . . . . . . . . . . . . . . . . . . . . . . .     5

          THE COMPANIES . . . . . . . . . . . . . . . . . . . . . .    27
             North Fork . . . . . . . . . . . . . . . . . . . . . .    27
             North Side . . . . . . . . . . . . . . . . . . . . . .    28

          THE SPECIAL MEETINGS  . . . . . . . . . . . . . . . . . .    29
             North Side Meeting . . . . . . . . . . . . . . . . . .    29
             North Fork Meeting . . . . . . . . . . . . . . . . . .    31

          THE MERGER  . . . . . . . . . . . . . . . . . . . . . . .    35
             Effects of the Merger  . . . . . . . . . . . . . . . .    35
             Exchange Ratio . . . . . . . . . . . . . . . . . . . .    35
             Effective Time . . . . . . . . . . . . . . . . . . . .    38
             Background of the Merger . . . . . . . . . . . . . . .    38
             Recommendation of the Boards of Directors; Reasons for
               the Merger . . . . . . . . . . . . . . . . . . . . .    42
             Opinions of Financial Advisors . . . . . . . . . . . .    44
             Interests of Certain Persons in the Merger . . . . . .    56
             Employee Matters . . . . . . . . . . . . . . . . . . .    59
             Conversion of Shares; Procedures for Exchange of
               Certificates; Fractional Shares  . . . . . . . . . .    59
             Conditions to the Merger . . . . . . . . . . . . . . .    61
             Regulatory Approvals Required for the Merger . . . . .    64
             Conduct of Business Pending the Merger . . . . . . . .    65
             Waiver and Amendment; Termination  . . . . . . . . . .    68
             Resales of North Fork Common Stock Received in the 
               Merger . . . . . . . . . . . . . . . . . . . . . . .    69
             Stock Exchange Listing . . . . . . . . . . . . . . . .    70
             Anticipated Accounting Treatment . . . . . . . . . . .    70
             Certain Federal Income Tax Consequences of the Merger     71
             Dissenters' Rights . . . . . . . . . . . . . . . . . .    73
             Stock Option Agreement . . . . . . . . . . . . . . . .    75
             Amendment to Rights Agreement  . . . . . . . . . . . .    81
             Expenses . . . . . . . . . . . . . . . . . . . . . . .    81

          MANAGEMENT AND OPERATIONS FOLLOWING THE MERGER  . . . . .    81
             Board of Directors and Management following the Merger    81
             Consolidation of Operations; Projected Cost Savings and
               Revenue Enhancements;    Projected Earnings Per Share   81
             Merger and Restructuring Charges . . . . . . . . . . .    83

          INVOLVEMENT IN LEGAL PROCEEDINGS  . . . . . . . . . . . .    85

          SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS OF NORTH
             FORK AND NORTH SIDE  . . . . . . . . . . . . . . . . .    86

          CERTAIN REGULATORY CONSIDERATIONS . . . . . . . . . . . .    91
             General  . . . . . . . . . . . . . . . . . . . . . . .    91
             Payment of Dividends . . . . . . . . . . . . . . . . .    92
             Transactions with Affiliates . . . . . . . . . . . . .    93
             Holding Company Liability  . . . . . . . . . . . . . .    93
             Prompt Corrective Action . . . . . . . . . . . . . . .    93
             Capital Adequacy . . . . . . . . . . . . . . . . . . .    94
             Enforcement Powers of the Federal Banking Agencies . .    95
             FDIC Insurance Assessments . . . . . . . . . . . . . .    96
             Control Acquisitions . . . . . . . . . . . . . . . . .    96
             Future Legislation . . . . . . . . . . . . . . . . . .    97

          DESCRIPTION OF NORTH FORK CAPITAL STOCK . . . . . . . . .    97
             General  . . . . . . . . . . . . . . . . . . . . . . .    97
             Common Stock . . . . . . . . . . . . . . . . . . . . .    98
             Rights Plan  . . . . . . . . . . . . . . . . . . . . .    98

          COMPARISON OF STOCKHOLDER RIGHTS  . . . . . . . . . . . .   102
             Special Meeting of Stockholders  . . . . . . . . . . .   102
             Stockholder Action by Written Consent  . . . . . . . .   103
             Stockholder Nominations and Proposals for Business . .   103
             Certain Business Combinations (Not Involving an
               Interested Stockholder)  . . . . . . . . . . . . . .   104
             Business Combinations Involving Interested 
               Stockholders . . . . . . . . . . . . . . . . . . . .   104
             Removal of Directors . . . . . . . . . . . . . . . . .   106
             Consideration of Other Constituencies  . . . . . . . .   106
             Personal Liability of Directors  . . . . . . . . . . .   107
             Indemnification of Officers and Directors  . . . . . .   107
             Rights Plans . . . . . . . . . . . . . . . . . . . . .   107
             Appraisal Rights . . . . . . . . . . . . . . . . . . .   108

          PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
             (Unaudited)  . . . . . . . . . . . . . . . . . . . . .   109

          LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . .   119

          EXPERTS . . . . . . . . . . . . . . . . . . . . . . . . .   119

          STOCKHOLDER PROPOSALS . . . . . . . . . . . . . . . . . .   119

          ANNEX A AGREEMENT AND PLAN OF MERGER  . . . . . . . . . .   A-1

          ANNEX B STOCK OPTION AGREEMENT  . . . . . . . . . . . . .   B-1

          ANNEX C OPINION OF SANDLER O'NEILL & PARTNERS, L.P. . . .   C-1

          ANNEX D OPINION OF KEEFE, BRUYETTE & WOODS, INC.  . . . .   D-1

          ANNEX E SECTION 6022 OF THE NEW YORK BANKING LAW  . . . .   E-1


                              AVAILABLE INFORMATION

               North Fork and North Side are subject to the
          informational requirements of the Securities Exchange Act of
          1934, as amended (the "Exchange Act"), and in accordance
          therewith file reports, proxy statements and other
          information with the Securities and Exchange Commission (the
          "Commission"), in the case of North Fork, and the FDIC, in
          the case of North Side.  The reports, proxy statements and
          other information filed by North Fork with the Commission
          can be inspected and copied at the public reference
          facilities maintained by the Commission at Room 1024, 450
          Fifth Street, N.W., Washington, D.C. 20549, and at the
          Commission's Regional Offices at 7 World Trade Center, New
          York, New York 10048 and Northwestern Atrium Center, 500
          West Madison, Suite 1400, Chicago, Illinois 60661.  Copies
          of such material also can be obtained from the Public
          Reference Section of the Commission at 450 Fifth Street,
          N.W., Washington, D.C. 20549, at prescribed rates or from
          the Web Site maintained by the Commission at
          "http://www.sec.gov.".  The reports, proxy statements and
          other information filed by North Side with the FDIC can be
          inspected and copied at the public reference facilities
          maintained by the FDIC at the FDIC Registration and
          Disclosure Section, 550 17th Street, N.W., Room F-643,
          Washington, D.C. 20429.  In addition, material filed by
          North Fork can be inspected at the offices of the New York
          Stock Exchange, Inc., 20 Broad Street, New York, New York
          10005 and material filed by North Side can be inspected at
          the offices of The Nasdaq National Market, 1735 K Street,
          N.W., Washington, D.C. 20006. 

               North Fork has filed with the Commission a Registration
          Statement on Form S-4 (together with any amendments thereof,
          the "Registration Statement") under the Securities Act of
          1933, as amended (the "Securities Act"), with respect to the
          shares of North Fork Common Stock to be issued pursuant to
          the Merger Agreement.  This Joint Proxy Statement/Prospectus
          does not contain all the information set forth in the
          Registration Statement and the exhibits thereto.  Such
          additional information may be inspected and copied as set
          forth above.  Statements contained in this Joint Proxy
          Statement/Prospectus or in any document incorporated by
          reference in this Joint Proxy Statement/Prospectus as to the
          contents of any contract or other document referred to
          herein or therein are not necessarily complete, and in each
          instance reference is made to the copy of such contract or
          other document filed as an exhibit to the Registration
          Statement or such other document, each such statement being
          qualified in all respects by such reference.


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

               The following documents filed with the Commission by
          North Fork (File No. 0-10280) are incorporated by reference
          in this Joint Proxy Statement/Prospectus:

               1.   North Fork's Annual Report on Form 10-K for the
          fiscal year ended December 31, 1995 (the "1995 North Fork
          Form 10-K").

               2.   North Fork's Quarterly Reports on Form 10-Q for
          the quarters ended March 31, 1996 and June 30, 1996.

               3.   North Fork's Current Reports on Form 8-K, dated
          March 15, 1996 (as amended by a Form 8-K/A), July 15, 1996
          and September 12, 1996.

               4.   The description of North Fork Common Stock and
          North Fork Series A Junior Participating Preferred Stock and
          Preferred Stock Purchase Rights set forth in North Fork's
          registration statements filed by North Fork pursuant to
          Section 12 of the Exchange Act including any amendment or
          report filed for purposes of updating any such description.

               5.   The portions of North Fork's Proxy Statement for
          the Annual Meeting of Stockholders held on April 23, 1996
          that have been incorporated by reference in the 1995 North
          Fork Form 10-K.

               The following documents filed with the FDIC by North
          Side have been filed as exhibits to North Fork's Current
          Report on Form 8-K, dated September 12, 1996, and are
          incorporated by reference in this Joint Proxy
          Statement/Prospectus:

               1.   North Side's Annual Report on Form F-2 for the
          fiscal year ended September 30, 1995 (the "1995 North Side
          Form F-2").

               2.   North Side's Quarterly Reports on Form F-4 for the
          quarters ended December 31, 1995, March 31, 1996 and June
          30, 1996.

               3.   North Side's Current Reports on Form F-3 for the
          months of January 1996, March 1996, April 1996 and July
          1996.

               4.   The description of North Side Common Stock and
          North Side Series A Junior Participating Preferred Stock and
          Preferred Stock Purchase Rights set forth in North Side's
          Registration Statement filed by North Side pursuant to
          Section 12 of the Exchange Act including any amendment or
          report filed for purposes of updating any such description.

               5.   The portions of North Side's Proxy Statement for
          the Annual Meeting of Stockholders held on January 22, 1996
          that have been incorporated by reference in the 1995 North
          Side Form F-2.

               All documents and reports filed by North Fork
          (including any documents or reports of North Side filed as
          exhibits to any such filing by North Fork) pursuant to
          Sections 13(a), 13(c), 14 or 15(d) of the Exchange Act after
          the date of this Joint Proxy Statement/Prospectus and prior
          to the date of the Special Meetings shall be deemed to be
          incorporated by reference in this Joint Proxy
          Statement/Prospectus and to be a part hereof from the dates
          of filing of such documents or reports.  Any statement
          contained in a document or report incorporated or deemed to
          be incorporated by reference herein shall be deemed to be
          modified or superseded for purposes of this Joint Proxy
          Statement/Prospectus to the extent that a statement
          contained herein, or in any other subsequently filed
          document or report which also is deemed to be incorporated
          by reference herein, modifies or supersedes such statement. 
          Any such statement so modified or superseded shall not be
          deemed, except as so modified or superseded, to constitute a
          part of this Joint Proxy Statement/Prospectus.

               Pursuant to the regulations of the FDIC, copies of North 
          Fork's Quarterly Report on Form 10-Q for the quarter ended 
          June 30, 1996 and North Side's Quarterly Report on Form F-4 
          for the quarter ended June 30, 1996 are being delivered herewith 
          to stockholders of North Side.

               THIS JOINT PROXY STATEMENT/PROSPECTUS INCORPORATES
          DOCUMENTS BY REFERENCE WHICH ARE NOT PRESENTED HEREIN OR
          DELIVERED HEREWITH.  SUCH DOCUMENTS (OTHER THAN EXHIBITS TO
          SUCH DOCUMENTS UNLESS SUCH EXHIBITS ARE SPECIFICALLY
          INCORPORATED BY REFERENCE) ARE AVAILABLE, WITHOUT CHARGE, TO
          ANY PERSON, INCLUDING ANY BENEFICIAL OWNER, TO WHOM THIS
          JOINT PROXY STATEMENT/PROSPECTUS IS DELIVERED, ON WRITTEN OR
          ORAL REQUEST, IN THE CASE OF DOCUMENTS RELATING TO NORTH
          FORK, TO NORTH FORK BANCORPORATION, INC., 275 BROAD HOLLOW
          ROAD, MELVILLE, NEW YORK 11747, ATTENTION:  ANTHONY ABATE,
          SECRETARY, TELEPHONE NUMBER (516) 844-1004, AND IN THE CASE
          OF DOCUMENTS RELATING TO NORTH SIDE, TO NORTH SIDE SAVINGS
          BANK, 170 TULIP AVENUE, FLORAL PARK, NEW YORK 11001,
          ATTENTION:  JUDITH A. MACGREGOR, CORPORATE SECRETARY,
          TELEPHONE NUMBER (516) 488-6900.  IN ORDER TO ENSURE TIMELY
          DELIVERY OF THE DOCUMENTS, REQUESTS SHOULD BE RECEIVED BY
          NOVEMBER 9, 1996.

               THIS JOINT PROXY STATEMENT/PROSPECTUS 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 ARE EXPECTED TO BE REALIZED FROM THE
          MERGER AND (B) PROJECTED 1997 EARNINGS PER SHARE.  SEE
          "SUMMARY", "MANAGEMENT AND OPERATIONS FOLLOWING THE MERGER 
          -- CONSOLIDATION OF OPERATIONS; PROJECTED COST SAVINGS AND
          REVENUE ENHANCEMENTS; PROJECTED EARNINGS PER SHARE" AND "PRO
          FORMA CONDENSED COMBINED FINANCIAL STATEMENTS (UNAUDITED)." 
          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 THE STATE OF NEW YORK, ARE LESS FAVORABLE
          THAN EXPECTED.


                                     SUMMARY

               The following is a summary of certain information
          contained elsewhere in this Joint Proxy
          Statement/Prospectus.  As this summary is necessarily
          incomplete, reference is made to, and this summary is
          qualified in its entirety by, the more detailed information
          contained or incorporated by reference in this Joint Proxy
          Statement/Prospectus and the Annexes hereto.  North Fork and
          North Side stockholders are urged to read this Joint Proxy
          Statement/Prospectus and the Annexes hereto in their
          entirety.  Certain capitalized terms which are used but not
          defined in this summary are defined elsewhere in this Joint
          Proxy Statement/Prospectus.

          PARTIES TO THE MERGER

               North Fork.  North Fork, with its executive
          headquarters located in Melville, New York, is a bank
          holding company organized under the laws of the State of
          Delaware in 1980 and registered under the Bank Holding
          Company Act of 1956, as amended.  North Fork's primary
          subsidiary, North Fork Bank, operates 65 retail banking
          facilities throughout Suffolk, Nassau, New York, Queens,
          Westchester and Rockland Counties, of New York.

               At June 30, 1996, North Fork had assets of $4.1
          billion, deposits of $3.3 billion and stockholders' equity
          of $300 million.  The principal executive offices of North
          Fork are located at 275 Broad Hollow Road, Melville, New
          York 11747 and its telephone number is (516) 844-1004.

               For more information about North Fork, reference is
          made to "THE COMPANIES -- North Fork" and to the 1995 North
          Fork Form 10-K which is incorporated herein by reference. 
          See "AVAILABLE INFORMATION" and "INCORPORATION OF CERTAIN
          DOCUMENTS BY REFERENCE."

               North Side.  North Side is a New York-chartered, FDIC-
          insured, stock-form savings bank which was originally
          chartered in 1905 as a mutual savings bank and converted to
          a stock-form savings bank in 1986.  North Side conducts
          business from 17 full-service banking offices and one public
          accommodation office in the Bronx, Queens, Nassau and
          Suffolk Counties, New York.  

               At June 30, 1996, North Side had total assets of $1.65
          billion, deposits of $1.23 billion and stockholders' equity
          of $123.5 million.  The principal executive offices of North
          Side are located at 170 Tulip Avenue, Floral Park, New York
          11001 and its telephone number is (516) 488-6900.

               For more information about North Side, reference is
          made to "THE COMPANIES -- North Side" and to the 1995 North
          Side Form F-2 which is incorporated herein by reference. 
          See "AVAILABLE INFORMATION" and "INCORPORATION OF CERTAIN
          DOCUMENTS BY REFERENCE."  

          THE SPECIAL MEETINGS

               North Side.  The North Side Meeting will be held at
          3:00 p.m. on November 18, 1996 at The New York Helmsley Hotel.
          The purpose of the North Side Meeting is to consider and vote
          upon a proposal to approve and adopt the Merger Agreement,
          which is attached as Annex A to this Joint Proxy
          Statement/Prospectus, and the consummation of the
          transactions contemplated thereby, and such other matters as
          may properly be brought before the meeting and any
          adjournments or postponements thereof.

               Only holders of record of North Side Common Stock at
          the close of business on October 3, 1996 (the "North Side
          Record Date") will be entitled to vote at the North Side
          Meeting.  The affirmative vote of two-thirds of the
          outstanding shares of North Side Common Stock entitled to
          vote on such date is required to approve and adopt the
          Merger Agreement.  As of the North Side Record Date, there
          were 4,853,693 shares of North Side Common Stock outstanding
          and entitled to be voted at the North Side Meeting.

               The directors and executive officers of North Side and
          their affiliates beneficially owned, as of the North Side
          Record Date, 261,930 shares, or approximately 5.4% of the
          outstanding shares, of North Side Common Stock entitled to
          vote at the North Side Meeting and all such persons have
          indicated a present intent to vote their shares in favor of
          the Merger.  As of the North Side Record Date, neither North
          Fork and its subsidiaries, nor the directors and executive
          officers of North Fork, beneficially owned any outstanding
          shares of North Side Common Stock, except for 241,000 shares
          of North Side Common Stock held by North Fork and an
          aggregate of 846 shares beneficially owned by certain
          directors of North Fork.  North Fork and such directors have
          indicated a present intent to vote such shares in favor of
          the Merger.  See "THE SPECIAL MEETINGS -- North Side
          Meeting."

               North Fork.  The North Fork Meeting will be held at
          10:00 a.m. on November 18, 1996 at the Marriott Windwatch
          Hotel, 1717 Vanderbilt Motor Parkway, Hauppauge, New York. 
          The purpose of the North Fork Meeting is to consider and
          vote upon a proposal to approve the issuance of shares (the
          "Merger Shares") of North Fork Common Stock to stockholders
          of North Side pursuant to the Merger Agreement, and such
          other matters as may properly be brought before the meeting
          and any adjournments or postponements thereof.  

               Only holders of record of North Fork Common Stock at
          the close of business on October 3, 1996 (the "North Fork
          Record Date") will be entitled to vote at the North Fork
          Meeting.  Under the rules of the New York Stock Exchange
          (the "NYSE"), the issuance of the Merger Shares will require
          the affirmative vote of the holders of a majority of the
          shares of North Fork Common Stock voting on the issuance of
          the Merger Shares where the total number of votes cast
          represents over 50% of all outstanding shares of North Fork
          Common Stock on the North Fork Record Date.  As of the North
          Fork Record Date, there were 24,145,252 shares of North Fork
          Common Stock outstanding and entitled to be voted at the
          North Fork Meeting.

               The directors and executive officers of North Fork and
          their affiliates beneficially owned, as of the North Fork
          Record Date, 1,133,354 shares, or approximately 4.7% of the
          outstanding shares, of North Fork Common Stock entitled to
          vote at the North Fork Meeting and all such persons have
          indicated a present intent to vote their shares in favor of
          the issuance of the Merger Shares.  As of the North Fork
          Record Date, neither North Side nor its subsidiaries, nor
          the directors and executive officers of North Side,
          beneficially owned any shares of North Fork Common Stock. 
          See "THE SPECIAL MEETINGS -- North Fork Meeting -- General." 

          EFFECTS OF THE MERGER

               Pursuant to the Merger Agreement, at the Effective Time
          (as defined below), North Side will be merged with and into
          North Fork Bank, and North Side stockholders will become
          stockholders of North Fork.  See "THE MERGER -- Effects of
          the Merger."

          EXCHANGE RATIO

               At the Effective Time, each issued and outstanding
          share of North Side Common Stock, except for shares held
          directly or indirectly by North Fork or North Side (other
          than shares held by North Fork or North Side in a fiduciary
          capacity ("Trust Account Shares") or in respect of a debt
          previously contracted ("DPC Shares")) and shares of North
          Side Common Stock as to which the holder thereof shall have
          exercised dissenter's rights, will be converted into and
          exchangeable for 1.556 shares of North Fork Common Stock
          (the "Exchange Ratio").  If the Average Closing Price (as
          defined below) is less than $24.00, North Side may terminate
          the Merger Agreement unless North Fork increases 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
          $37.34.  The Average Closing Price is the average closing
          sales price per share of North Fork Common Stock on the NYSE
          for the 10 consecutive trading days ending on the 5th
          business day (the "Valuation Period") prior to the date on
          which the approval by the FDIC of the Merger and the other
          transactions contemplated by the Merger Agreement is
          obtained, without regard to any requisite waiting period in
          respect thereof. 

               If the Average Closing Price is less than $24.00 and,
          in response to an election by North Side to terminate the
          Merger Agreement, North Fork elects to increase the Exchange
          Ratio, the Exchange Ratio will be equal to the quotient
          obtained by dividing (i) $37.34 by (ii) the Average Closing
          Price.  Assuming the Merger is approved by North Side
          stockholders, the North Side Board may elect not to
          terminate the Merger Agreement and to consummate the Merger
          without resoliciting North Side stockholders if the Average
          Closing Price is less than $24.00, even though, as a result
          of the application of the Exchange Ratio, the value of the
          shares of North Fork Common Stock (valued at the Average
          Closing Price) issued in exchange for each share of North
          Side Common Stock would be less than $37.34.  In such a
          situation, in considering whether to consummate the Merger
          without the resolicitation of North Side stockholders, the
          North Side Board will take into account, consistent with its
          fiduciary duties, all relevant facts and circumstances that
          exist at such time including, without limitation, the advice
          of its financial advisor and legal counsel.  See "THE MERGER
          -- Exchange Ratio" and "-- Waiver and Amendment;
          Termination."

          EFFECTIVE TIME

               The Merger will become effective at the date and time
          set forth in the certificate which will be filed by the
          Superintendent of Banking of the State of New York
          Department of Banking (the "Banking Department") in
          accordance with applicable law (the "Effective Time").  The
          certificate will be filed on the first day which is (i) the
          last business day of a month and (ii) at least two business
          days after the satisfaction or waiver of the latest to occur
          of certain conditions to the Merger specified in the Merger
          Agreement, unless another date is agreed to by North Fork
          and North Side.  See "THE MERGER -- Effective Time."

          BACKGROUND OF THE MERGER 

               For a discussion of the background of the Merger.  See
          "THE MERGER -- Background of the Merger."

          RECOMMENDATIONS OF BOARDS OF DIRECTORS; REASONS FOR THE
          MERGER

               North Side.  THE NORTH SIDE BOARD OF DIRECTORS (THE
          "NORTH SIDE BOARD") HAS UNANIMOUSLY APPROVED THE MERGER
          AGREEMENT AND HAS DETERMINED THAT THE MERGER IS FAIR TO, AND
          IN THE BEST INTERESTS OF, NORTH SIDE AND ITS STOCKHOLDERS. 
          THE NORTH SIDE BOARD THEREFORE UNANIMOUSLY RECOMMENDS THAT
          NORTH SIDE'S STOCKHOLDERS VOTE FOR APPROVAL OF THE MERGER
          AGREEMENT.  

               For a discussion of the factors considered by the North
          Side Board in approving the Merger Agreement, see "THE
          MERGER -- Recommendation of the Boards of Directors; Reasons
          for the Merger -- North Side."

               North Fork.  THE NORTH FORK BOARD OF DIRECTORS (THE
          "NORTH FORK BOARD") HAS UNANIMOUSLY APPROVED THE MERGER
          AGREEMENT AND HAS DETERMINED THAT THE MERGER AND THE
          ISSUANCE OF THE MERGER SHARES IS FAIR TO, AND IN THE BEST
          INTERESTS OF, NORTH FORK AND ITS STOCKHOLDERS.  THE NORTH
          FORK BOARD THEREFORE UNANIMOUSLY RECOMMENDS THAT NORTH
          FORK'S STOCKHOLDERS VOTE FOR APPROVAL OF THE ISSUANCE OF THE
          MERGER SHARES.  

               For a discussion of the factors considered by the North
          Fork Board in approving the Merger Agreement, see "THE
          MERGER -- Recommendation of the Boards of Directors; Reasons
          for the Merger -- North Fork."

          OPINIONS OF FINANCIAL ADVISORS

               Sandler O'Neill & Partners, L.P. ("Sandler O'Neill")
          has rendered a written opinion to the North Side Board,
          dated as of the date of this Joint Proxy
          Statement/Prospectus, to the effect that, as of such date,
          the Exchange Ratio was fair, from a financial point of view,
          to the holders of North Side Common Stock.  As discussed in
          "THE MERGER -- Recommendation of the Boards of Directors;
          Reasons for the Merger -- North Side," Sandler O'Neill's
          opinion and presentation to the North Side Board, together
          with a review by the North Side Board of the assumptions
          used by Sandler O'Neill, were among the factors considered
          by the North Side Board in reaching its determination to
          approve the Merger.  The opinion of Sandler O'Neill is
          attached as Annex C to this Joint Proxy Statement/Prospectus.  
          Stockholders are urged to read such opinion in its entirety 
          for a description of the procedures followed, assumptions made, 
          matters considered and qualifications on the review undertaken 
          by Sandler O'Neill in connection therewith.  See "THE MERGER -- 
          Opinions of Financial Advisors -- North Side."

               Keefe, Bruyette & Woods, Inc. ("KBW") has rendered a
          written opinion to the North Fork Board, dated as of the
          date of this Joint Proxy Statement/Prospectus, to the effect
          that, as of such date, the Exchange Ratio was fair to North
          Fork's stockholders from a financial point of view.  As
          discussed in "THE MERGER -- Recommendation of the Boards of
          Directors; Reasons for the Merger -- North Fork," KBW's
          opinion and presentation to the North Fork Board, together
          with a review by the North Fork Board of the assumptions
          used by KBW, were among the factors considered by the North
          Fork Board in reaching its determination to approve the
          Merger.  The opinion of KBW is attached as Annex D to this
          Joint Proxy Statement/Prospectus.  Stockholders are urged to
          read such opinion in its entirety for a description of the
          procedures followed, assumptions made, matters considered
          and qualifications on the review undertaken by KBW in
          connection therewith.  See "THE MERGER -- Opinions of
          Financial Advisors -- North Fork."

          INTERESTS OF CERTAIN PERSONS IN THE MERGER

               Certain members of North Side's management and the
          North Side Board have interests in the Merger in addition to
          their interests as stockholders of North Side generally. 
          These include, among other things, provisions in the Merger
          Agreement relating to indemnification, the continuation of
          certain employment and severance agreements, the appointment
          to the North Fork Board of Mr. O'Brien and another member of
          the North Side Board, the provision by North Fork of new
          employment and severance agreements for Mr. O'Brien should
          he elect to enter into such agreements, the creation of an
          advisory committee and the acceleration of benefits under
          certain employee benefit plans.  The North Side Board was
          aware of these interests and considered them, among other
          matters, in unanimously approving the Merger Agreement and
          the transactions contemplated thereby.  See "THE MERGER --
          Interests of Certain Persons in the Merger."

          EMPLOYEE MATTERS

               The Merger Agreement provides for North Side employees
          to participate in benefit plans maintained by North Fork
          following the Merger to the same extent as comparable
          employees of North Fork Bank.  See "THE MERGER -- Employee
          Matters."

          CONDITIONS; REGULATORY APPROVALS

               Consummation of the Merger is subject to various mutual
          conditions, including, among others, receipt of the
          stockholder approvals solicited hereby, receipt of necessary
          regulatory approvals, receipt of opinions of counsel
          regarding certain federal income tax consequences of the
          Merger, receipt of a letter from North Fork's independent
          accountants that the Merger qualifies for pooling of
          interests accounting treatment and the satisfaction of other
          customary closing conditions.  See "THE MERGER -- Conditions
          to the Merger."

               Consummation of the Merger and the transactions
          contemplated thereby are subject to the prior approval of
          the FDIC and the Banking Department.  See "THE MERGER --
          Regulatory Approvals Required for the Merger."

          TERMINATION OF THE MERGER AGREEMENT

               The Merger Agreement may be terminated at any time
          prior to the Effective Time by the mutual consent of North
          Side and North Fork and by either of them individually under
          certain specified circumstances, including if the Merger has
          not been consummated by June 30, 1997.  In addition, the
          Merger Agreement provides that North Side may elect to
          terminate the Merger Agreement if the Average Closing Price
          is less than $24.00 unless North Fork agrees to increase the
          Exchange Ratio to an amount equal to $37.34 divided by the
          Average Closing Price.  See "THE MERGER -- Exchange Ratio"
          and "-- Waiver and Amendment; Termination."

          STOCK EXCHANGE LISTING

               The North Fork Common Stock is listed on the NYSE. 
          North Fork has agreed to use reasonable efforts to cause the
          shares of North Fork Common Stock to be issued in the Merger
          to be approved for listing on the NYSE.  See "THE MERGER --
          Stock Exchange Listing."  The obligation of each of North
          Side and North Fork to consummate the Merger is subject to
          approval for listing by the NYSE of such shares.  See "THE
          MERGER -- Conditions to the Merger."

          ANTICIPATED ACCOUNTING TREATMENT

               The Merger is expected to qualify as a pooling of
          interests for accounting and financial reporting purposes. 
          The issuance of shares of North Side Common Stock pursuant
          to the Stock Option Agreement (as defined below), however,
          may prevent the Merger from qualifying as a pooling of
          interests for accounting and financial reporting purposes. 
          Further, pursuant to the Merger Agreement, North Fork must
          reissue approximately 600,000 shares of North Fork Common
          Stock currently held by North Fork as treasury stock (the
          "North Fork Treasury Stock") in a public or private offering
          prior to consummation of the Merger in order that the Merger
          will not fail to qualify for pooling of interests accounting
          treatment by virtue of the number of shares of North Fork
          Treasury Stock.  It is currently expected that the offering
          would occur subsequent to the Valuation Period and prior to
          the Effective Time.  It is a condition to each of North
          Fork's and North Side's obligation to consummate the Merger
          that North Fork receives a letter from its independent
          accountants to the effect that the Merger qualifies for
          pooling of interests accounting treatment.  See "THE MERGER
          -- Conditions to the Merger" and "-- Anticipated Accounting
          Treatment."

          CERTAIN FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER

               It is a condition to the obligation of North Fork to
          consummate the Merger that North Fork shall have received an
          opinion of its counsel, dated as of the Effective Time, in
          form and substance reasonably satisfactory to North Fork, to
          the effect that the Merger will be treated as a
          reorganization within the meaning of Section 368(a) of the
          Internal Revenue Code of 1986, as amended (the "Code"), and
          that, accordingly, for federal income tax purposes no gain
          or loss will be recognized by North Fork, North Fork Bank or
          North Side as a result of the Merger except to the extent
          North Fork Bank or North Side may be required to recognize
          any income due to the recapture of bad debt reserves.  It is
          a condition to the obligation of North Side to consummate
          the Merger that North Side shall have received an opinion of
          its counsel, dated as of the Effective Time, in form and
          substance reasonably satisfactory to North Side, to the
          effect that the Merger will be treated as a reorganization
          within the meaning of Section 368(a) of the Code and that,
          accordingly, for federal income tax purposes that (i) no
          gain or loss will be recognized by North Side as a result of
          the Merger except to the extent North Side or North Fork
          Bank may be required to recognize any income due to the
          recapture of bad debt reserves, (ii) no gain or loss will be
          recognized by the stockholders of North Side who exchange
          all of their North Side Common Stock solely for North Fork
          Common Stock pursuant to the Merger (except with respect to
          cash received in lieu of a fractional share interest in
          North Fork Common Stock); and (iii) the aggregate tax basis
          of North Fork Common Stock received by stockholders of North
          Side who exchange all of their North Side Common Stock
          solely for North Fork Common Stock pursuant to the Merger
          will be the same as the aggregate tax basis of the North
          Side Common Stock surrendered in exchange therefor.  Each of
          these conditions is waivable at the option of the party
          entitled to receive the requisite opinion.  North Side
          stockholders are urged to consult their tax advisors
          concerning the specific tax consequences to them of the
          Merger, including the applicability and effect of various
          state, local and foreign tax laws.  See "THE MERGER --
          Certain Federal Income Tax Consequences of the Merger" and
          "-- Conditions to the Merger."

          DISSENTERS' RIGHTS

               Holders of North Side Common Stock who deliver a
          written objection to the Merger to the Secretary of North
          Side before the vote on the adoption of the Merger Agreement
          at the North Side Meeting and otherwise comply with the
          additional requirements of Section 6022 of the New York
          Banking Law (the "NYBL") will be entitled to dissenters'
          rights in connection with the Merger.  A copy of Section
          6022 is attached to this Joint Proxy Statement/Prospectus as
          Annex E.  No stockholder of North Fork is entitled to
          dissenters' rights in connection with or as a result of the
          Merger.  See "THE MERGER -- Dissenters' Rights."

          STOCK OPTION AGREEMENT 

               Execution of the Stock Option Agreement, dated as of
          July 15, 1996 (the "Stock Option Agreement"), by and between
          North Side and North Fork, was a condition to North Fork's
          merger proposal.  Pursuant to the Stock Option Agreement,
          North Side granted North Fork an option (the "Option") to
          purchase 961,965 shares of North Side Common Stock,
          representing approximately 19.9% of the issued and
          outstanding shares of such common stock without giving
          effect to the shares issuable upon exercise of such option,
          at an exercise price of $34.75, subject to the terms and
          conditions set forth therein.  The Option may only be
          exercised upon the occurrence of certain events (none of
          which has occurred).  The Stock Option Agreement is attached
          as Annex B to this Joint Proxy Statement/Prospectus.  See
          "THE MERGER -- Stock Option Agreement."

               The Stock Option Agreement is intended to increase the
          likelihood that the Merger will be consummated in accordance
          with the terms of the Merger Agreement.  Consequently,
          certain aspects of the Stock Option Agreement may have the
          effect of discouraging persons who might now or prior to the
          Effective Time be interested in acquiring all or a
          significant interest in North Side from considering or
          proposing such an acquisition, even if such persons were
          prepared to pay a higher price per share for North Side
          Common Stock than the price per share implicit in the
          Exchange Ratio.

          BOARD OF DIRECTORS AND MANAGEMENT FOLLOWING THE MERGER

               Pursuant to the terms of the Merger Agreement, at the
          Effective Time, North Fork will cause the North Fork Board
          to be expanded by two members and Mr. O'Brien and one other
          member of the North Side Board selected by North Side and
          approved by North Fork (which approval will not be
          unreasonably withheld) will be appointed to fill the
          vacancies.  In addition, it is expected that Mr. O'Brien
          will also serve as a Vice Chairman of the North Fork Board. 
          See "MANAGEMENT AND OPERATIONS FOLLOWING THE MERGER -- Board
          of Directors and Management Following the Merger" and "THE
          MERGER -- Interests of Certain Persons in the Merger."

          CONSOLIDATION OF OPERATIONS, PROJECTED COST SAVINGS AND
          REVENUE ENHANCEMENTS; PROJECTED EARNINGS PER SHARE

               North Fork expects to achieve significant cost savings
          subsequent to the Merger.  The cost savings are expected to
          be derived from reductions in personnel, elimination of one
          branch location located in a community in which both North
          Fork and North Side branches are located, the integration of
          North Side's data processing operations with those of North
          Fork, and the integration of other facilities and back
          office operations.  Further, because North Side will be
          merged with and into North Fork Bank, North Side's costs
          associated with operating as a publicly held entity will
          also be eliminated.  The aggregate annual pre-tax cost
          savings are estimated to range between $8 million and $11
          million.  Management of North Fork believes that realization
          of these cost savings will occur by the end of the first
          quarter following consummation of the Merger.  There can be
          no assurance that all of the potential cost savings will be
          realized or that they will be realized in the time frame
          currently estimated or thereafter.  Such realization will
          depend, among other things, upon the existing regulatory and
          economic environment, business changes implemented by North
          Fork management and other factors, certain of which are
          beyond the control of North Fork.

               In addition, North Fork believes, based on its previous
          experience in acquiring savings banks and branches of
          savings banks, that revenue enhancement opportunities exist
          with the offering of commercial bank products to North
          Side's customers and the communities North Side serves. 
          These products include but are not limited to a variety of
          demand deposit accounts, discount brokerage, investment
          management and trust services, cash management, annuity and
          mutual fund products and commercial and installment loans to
          small and midsize businesses.  Management of North Fork
          estimates that revenue enhancements resulting from the
          Merger could approximate an annual amount of $11 million, on
          a pre-tax basis.  The amounts and realization of any
          additional revenues will depend upon a number of factors
          including, but not limited to, competition, the economic
          environment and regulatory requirements, which are all
          beyond the control of North Fork.  

               Based on the above-described estimated cost savings and
          revenue enhancements projected to be realized in connection
          with the Merger, North Fork believes that the Merger will be
          accretive to earnings per share in 1997 by approximately
          $.28 per share relative to consensus Wall Street analyst
          estimates (made prior to announcement of the Merger) as
          compiled by Zacks Investment Research, a public supplier of
          such information, of $2.96 per share, exclusive of the one-
          time merger and restructuring charge expected to be incurred
          in connection with the Merger.  SEE "MANAGEMENT AND
          OPERATIONS FOLLOWING THE MERGER -- Consolidation of
          Operations; Projected Cost Savings and Revenue Enhancements;
          Projected Earnings Per Share" and "-- Merger and
          Restructuring Charges."  

               For additional factors that could cause actual results
          to differ materially from the estimates described above, see
          "INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE."

          MERGER AND RESTRUCTURING CHARGES

               A non-recurring merger and restructuring charge ranging
          from $11.8 million to $15.2 million, net of tax, will be
          incurred upon consummation of the Merger.  The restructuring
          charge includes severance and employee related expenses,
          facility and system conversion costs and credit costs
          resulting from the Merger.  See "MANAGEMENT AND OPERATIONS
          FOLLOWING THE MERGER -- Merger and Restructuring Charges."

          INVOLVEMENT IN LEGAL PROCEEDINGS

               Two alleged stockholders of North Side have filed
          purported class action lawsuits in connection with the
          Merger.  For a description of the lawsuits, see "INVOLVEMENT
          IN LEGAL PROCEEDINGS."

          COMPARISON OF STOCKHOLDER RIGHTS

               At the Effective Time, North Side stockholders
          automatically will become stockholders of North Fork and
          their rights as stockholders of North Fork will be governed
          by the Delaware General Corporation Law and by North Fork's
          Certificate of Incorporation and By-laws.  The rights of
          stockholders of North Fork differ from the rights of the
          stockholders of North Side with respect to certain important
          matters, including, among others, the ability of stockholders 
          to call a special meeting of stockholders, the ability of 
          stockholders to act by written consent, the procedures governing 
          stockholder nominations of directors and proposals for business, 
          the vote required for certain business combinations, the pro-
          visions of the stockholder rights plans, limitations on personal 
          liability of directors, consideration of constituencies other 
          than stockholders and the removal of directors.  For a summary of
          these differences, see "COMPARISON OF STOCKHOLDER RIGHTS."


                    SELECTED HISTORICAL FINANCIAL INFORMATION
                                   (UNAUDITED)

          The following tables set forth selected historical
          consolidated financial information (unaudited) for North
          Fork for the five years ended December 31, 1995 and the six
          month periods ended June 30, 1996  and 1995, and for North
          Side for the five years ended September 30, 1995 and the six
          month periods ended June 30, 1996 and 1995.  The financial
          information for North Side for the six month periods ended
          June 30, 1996 and 1995 has been presented to coincide with
          the reporting period for North Fork.  Following the Merger,
          the combined company's fiscal year, like that of North Fork,
          will end on December 31.  The tables have been derived from,
          and should be read in conjunction with, the historical
          financial statements of North Fork and North Side, including
          the related notes thereto incorporated by reference in this
          Joint Proxy Statement/Prospectus.  See "INCORPORATION OF
          CERTAIN DOCUMENTS BY REFERENCE."  The financial information
          for the six month periods ended June 30, 1996 and 1995 for
          North Fork and North Side reflect, in the opinions of the
          management of North Fork and North Side, all adjustments
          necessary for a fair presentation of such information. 
          Results for these interim periods are not necessarily
          indicative of the results which may be expected for the full
          year or any other interim period.



<TABLE>
<CAPTION>



                                                    NORTH FORK BANCORPORATION, INC.
                                               SELECTED HISTORICAL FINANCIAL INFORMATION

                                                              (UNAUDITED)

                                          (in thousands, except ratios and per share amounts)

                                                   SIX MONTHS
                                                      ENDED

                                                     JUNE 30,                             YEARS ENDED DECEMBER 31,

                                            ------------------------   ----------------------------------------------------------
                                                1996 (1)    1995       1995           1994        1993         1992       1991
                                            ------------------------   ----------------------------------------------------------
CONSOLIDATED SUMMARY OF OPERATIONS:

<S>                                             <C>        <C>         <C>          <C>        <C>         <C>         <C>     
   Interest income..........................    $139,444   $107,072    $226,398     $203,733   $191,630    $210,780    $225,855
   Interest expense.........................      55,377     38,665      85,162       71,227     73,169     105,714     136,464
                                            ------------------------ -----------------------------------------------------------
   Net interest income......................      84,067     68,407     141,236      132,506    118,461     105,066      89,391
                                            ------------------------ -----------------------------------------------------------
   Provision for loan losses................       3,000      4,000       9,000        3,275     10,300      23,775      66,625
   Non-interest income......................      13,435     10,308      20,942       19,020     18,938      16,860      13,399
   Net security gains/(losses)..............         996        148       6,379      (9,211)      1,457       9,547       9,052
   Other real estate expense................         932        311         255        3,651     13,971      16,358      10,663
   Merger & related restructure charges.....           -          -           -       14,338          -       1,200           -
   Non-interest expense.....................      41,587     33,727      68,588       74,453     71,962      72,104      62,663
                                            ------------------------ -----------------------------------------------------------
   Income/(loss) before income taxes........      52,979     40,825      90,714       46,598     42,623      18,036    (28,109)
   Provision/(benefit) for income taxes.....      21,417     17,095      38,479       16,926     16,976       8,609       (164)
                                            ------------------------ -----------------------------------------------------------
   Net income/(loss)........................     $31,562    $23,730     $52,235      $29,672    $25,647      $9,427   ($27,945)
                                            ------------------------ -----------------------------------------------------------
                                            ------------------------ -----------------------------------------------------------
Weighted average common shares
   outstanding (2)..........................      24,939     24,168      24,554       23,763     23,242      19,689      18,490
   Common shares outstanding at period end..      24,118     24,662      24,843       23,047     22,446      20,171      19,086
CONSOLIDATED PER SHARE DATA:
   Earnings/(loss) per share (2)............       $1.27      $0.98       $2.13        $1.25      $1.10       $0.48     ($1.51)
   Cash dividends declared..................        $.40       $.25        $.55         $.35          -           -        $.34
   Dividend payout ratio....................         32%        25%         26%          28%          -           -           -
   Stated Book value at period-end..........      $12.43     $11.59      $12.47       $11.06     $10.08       $9.08       $8.71
   Tangible Book value at period-end........       $8.91     $10.72      $11.40       $10.10      $8.91       $7.70       $7.18
CONSOLIDATED BALANCE SHEET DATA AT
     PERIOD END:
   Securities Available-for-Sale (3)........  $1,121,843   $271,978    $814,485     $141,805   $200,219    $338,841    $415,276
   Securities Held-to-Maturity..............     377,883    547,316     342,143      631,492    771,648     319,286      25,714
   Loans, net of unearned income & fees.....   2,300,578  1,870,367   1,966,440    1,814,037  1,740,778   1,807,119   1,987,560
   Allowance for loan losses................      50,384     52,003      50,210       50,069     56,556      69,583      63,722
   Intangibles..............................      84,755     21,529      26,633       22,208     26,239      27,834      29,450
   Total assets.............................   4,138,261  2,858,883   3,303,311    2,717,776  2,884,375   2,691,011   2,854,876
   Deposits.................................   3,256,230  2,424,890   2,535,460    2,342,887  2,348,545   2,387,368   2,503,661
   Borrowings...............................     507,739     57,625     401,369       70,000    268,643      41,200      27,366
   Senior notes payable.....................      25,000     25,000      25,000       25,000     20,000      40,000      40,000
   Stockholders' equity.....................    $299,688   $285,865    $309,845     $254,923   $226,310    $183,147    $166,475
CONSOLIDATED AVERAGE BALANCE SHEET DATA:
   Securities...............................  $1,352,485   $765,161    $857,302     $968,908   $869,792    $544,966    $450,831
   Loans, net of unearned income & fees.....   2,130,539  1,852,497   1,893,654    1,773,088  1,735,122   1,906,438   1,884,440
   Total assets.............................   3,765,261  2,783,707   2,928,773    2,933,943  2,820,491   2,782,480   2,542,179
   Deposits.................................   3,002,971  2,410,090   2,464,776    2,363,965  2,363,652   2,467,494   2,172,622
   Total borrowings.........................     394,633     71,060     137,893      293,732    213,078     112,758     146,797
   Stockholders' equity.....................    $307,700   $269,351    $283,024     $244,759   $210,345    $169,155    $191,749
</TABLE>


     (1)  In March 1996, North Fork completed its purchase of the
     domestic commercial banking business of Extebank, and the ten
     Long Island banking branches of First Nationwide Bank.  As a
     result of these acquisitions, North Fork added approximately $200
     million in net loans, $920 million in deposit liabilities and $30
     million in capital.  The intangibles created in the
     aforementioned transactions aggregated approximately $59 million.

     (2)  North Fork's historical earnings per share for the six
     months ended June 30, 1996 and 1995 and for the five years ended
     December 31, 1995, were based on weighted average common shares
     outstanding as dilution from potentially dilutive common stock
     equivalents was less than 3% for each period.

     (3)  Effective January 1, 1994, North Fork adopted Statement of
     Financial Accounting Standards No. 115, "Accounting for Certain
     Investments in Debt and Equity Securities".  The Statement
     requires that securities available-for-sale be reported at fair
     value, with unrealized gains and losses reflected as a separate
     component of stockholders' equity.  Prior to 1994, these
     securities were included in the Held-for-Sale category and
     carried at the lower of cost or market with unrealized losses or
     gains included in net income.

     (4)  See accompanying "Selected Financial Ratios" on Page 22 for
     additional information.


<TABLE>
<CAPTION>

                                                        NORTH SIDE SAVINGS BANK
                                               SELECTED HISTORICAL FINANCIAL INFORMATION

                                                              (UNAUDITED)

                                          (in thousands, except ratios and per share amounts)

                                                        SIX MONTHS
                                                           ENDED

                                                          JUNE 30,                         YEARS ENDED SEPTEMBER 30,

                                                ------------------------  -------------------------------------------------------
                                                   1996 (1)   1995 (1)       1995        1994        1993       1992       1991
                                                ------------------------  -------------------------------------------------------
CONSOLIDATED SUMMARY OF OPERATIONS:

<S>                                                <C>        <C>          <C>          <C>         <C>       <C>        <C>     
  Interest income...............................   $54,686    $52,330      $105,775     $90,931     $97,415   $118,874   $112,200
  Interest expense..............................    29,457     27,213        55,230      41,349      43,984     70,223     76,305
                                                ----------------------    --------------------------------------------------------
  Net interest income...........................    25,229     25,117        50,545      49,582      53,431     48,651     35,895
                                                ----------------------    --------------------------------------------------------
  Provision for loan losses.....................       400      1,600         2,825       3,550      16,308     10,837      6,162
  Non-interest income...........................     1,025      1,356         2,461       2,928       2,930      3,301      3,252
  Net security gains/(losses)...................       510        311           355           -       (136)        564          -
  Other real estate expense.....................     (224)         77         1,000       1,278      11,275      1,338      1,063
  Net loss on disposition of assets.............         -          -             -           -      11,063          -          -
  Non-interest expense..........................    11,073     11,922        23,058      24,739      37,320     29,501     22,967
                                                ----------------------    --------------------------------------------------------
  Income/(loss) before income taxes.............    15,515     13,185        26,478      22,943    (19,741)     10,840      8,955
  Provision/(benefit) for income taxes..........     6,519      5,655        11,371       9,576     (3,961)      5,769      4,288
  Income/(loss) before cumulative effect of     ---------------------     --------------------------------------------------------
     accounting changes.........................     8,996      7,530        15,107      13,367    (15,780)      5,071      4,667
  Cumulative effect of accounting changes:
    Postretirement benefit cost.................         -          -             -           -     (2,300)          -          -
    Income tax benefit..........................         -          -             -           -       5,329          -          -
                                                ----------------------    --------------------------------------------------------
  Net income/(loss).............................    $8,996     $7,530       $15,107     $13,367   ($12,751)     $5,071     $4,667
                                                ----------------------    --------------------------------------------------------
                                                ----------------------    --------------------------------------------------------

Weighted average common shares outstanding (2)..     4,820      4,787         4,785       4,751       4,705      4,691      4,689
Common shares outstanding at period end.........     4,834      4,793         4,798       4,768       4,721      4,693      4,690
CONSOLIDATED PER SHARE DATA:
  (Loss) per share before cumulative
    effect of accounting changes (2)............         -          -             -           -     ($3.35)          -          -
  Earnings/(loss) per share (2).................     $1.86      $1.57         $3.15       $2.82     ($2.71)      $1.08      $1.00
  Cash dividends declared.......................    $  .50     $  .35       $  .675       $.125      $  .20     $  .40     $  .40
  Dividend payout ratio.........................       27%        22%           21%          4%           -        37%        40%
  Stated Book value at period-end...............    $25.55     $23.41        $24.24      $21.18      $18.63     $21.25     $20.39
  Tangible Book value at period-end.............    $25.32     $23.41        $23.97      $21.18      $18.63     $19.09     $18.02
CONSOLIDATED BALANCE SHEET DATA AT
    PERIOD END:
   Securities Available-for-Sale (3)............  $363,426   $336,536      $335,972    $      -    $      -   $      -    $     -
   Securities Held-to-Maturity..................   678,212    788,928       744,454     994,672     810,404    796,108    637,416
   Loans, net of unearned income & fees.........   561,269    445,325       432,180     489,883     388,030    611,988    652,144
   Allowance for loan losses....................     5,604      6,008         6,417      11,178      11,114     15,012     12,600
   Intangibles..................................     1,124          -         1,260           -           -     10,192     11,111
   Total assets................................. 1,654,624  1,631,359     1,588,003   1,541,051   1,383,659  1,487,218  1,508,072
   Deposits..................................... 1,228,211  1,164,813     1,203,684   1,195,881   1,285,074  1,348,686  1,370,858
   Borrowings...................................   286,000    339,000       251,000     226,875           -     22,276     25,646
   Stockholders' equity.........................  $123,531   $112,224      $116,284    $100,998     $87,953    $99,739    $95,628
CONSOLIDATED AVERAGE BALANCE SHEET DATA:
   Securities...................................$1,055,846   $999,496    $1,018,629    $863,958    $805,791   $697,180   $607,286
   Loans, net of unearned income & fees.........   428,622    468,210       463,548     532,477     553,590    675,109    629,980
   Total assets................................. 1,591,954  1,523,919     1,543,826   1,487,555   1,495,348  1,578,036  1,326,774
   Deposits..................................... 1,230,842  1,168,775     1,169,319   1,236,660   1,307,684  1,429,560  1,173,821
   Total borrowings.............................   221,268    230,367       248,897     133,509      43,601     25,223     34,442
   Stockholders' equity.........................  $121,716   $105,831      $106,071     $94,067     $93,763    $98,084    $95,073
</TABLE>


     (1)  North Side's operating results for the six-months ended June
     30, 1996 and 1995 are presented to conform with the reporting
     period of North Fork.  North Side's operating results for the
     three-month periods ended December 31, 1995 and 1994 have not
     been included in the foregoing and are presented in the following
     table:

                                                     Three Months
                                                        Ended
                                                     December 31,
                                                     (Unaudited)
                                                ----------------------
                                                   1995       1994
                                                ----------------------
           Interest income                         $27,600   $25,234
           Interest expense                         15,105    12,366
           Net interest income                      12,495    12,868
           Net income                                5,834     3,594
           Earnings per share                     $   1.22   $   .75

     (2)  North Side's historical earnings per share for the six
     months ended June 30, 1996 and 1995 and for the five years ended
     September 30, 1995, were based on weighted average common shares
     outstanding as dilution from potentially dilutive common stock
     equivalents was less than 3% for each period.

     (3)  Effective October 1, 1994, North Side adopted Statement of
     Financial Accounting Standards No. 115, "Accounting for Certain
     Investments in Debt and Equity Securities".  The Statement
     requires that securities available-for-sale be reported at fair
     value, with unrealized gains and losses reflected as a separate
     component of shareholders' equity.  For periods presented prior
     to 1995, North Side's investment securities have been classified
     as securities held-to-maturity.
      
     (4)  See accompanying "Selected Financial Ratios " on Page 22 for
     additional information.


                   PRO FORMA COMBINED SELECTED HISTORICAL 
                           FINANCIAL INFORMATION
                                (UNAUDITED)

     The following tables set forth certain selected condensed
     financial information for North Fork and North Side on an
     unaudited pro forma combined basis as if the Merger had become
     effective June 30, 1996 in the case of the balance sheet
     information presented, and if the Merger had become effective at
     the beginning of the periods indicated, in the case of the income
     statement information presented.  The pro forma information in
     the tables assumes that the Merger is accounted for using the
     pooling-of-interests method of accounting.  See "THE MERGER -
     Anticipated Accounting Treatment".  The unaudited pro forma
     combined condensed selected year-end balance sheet information
     reflects North Fork and North Side at their respective year-end
     reporting periods of December 31 and September 30 and for the
     periods then ended for the income statement information.  
     Financial information for the six-months ended June 30, 1996 and
     1995 combine North Fork and North Side with interim results
     presented to coincide with the reporting period for North Fork. 
     Following the Merger, the combined company's fiscal year, like
     that of North Fork, will end on December 31.  These tables should
     be read in conjunction with, and are qualified in their entirety
     by, the historical financial statements, including the notes
     thereto, of North Fork and North Side incorporated by reference
     herein and the more detailed pro forma financial information,
     including the notes thereto, which include certain pro forma
     assumptions not included herein, appearing elsewhere in this
     Joint Proxy Statement/Prospectus.  Certain North Side financial
     information has been reclassified to conform with North Fork. 
     See "INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE" and "PRO
     FORMA CONDENSED COMBINED FINANCIAL STATEMENTS ( UNAUDITED)".

     The pro forma financial information set forth in the following
     tables do not reflect merger expenses and restructuring charges
     anticipated to be incurred by North Fork and North Side, the
     expected cost savings and revenue enhancement opportunities that
     could result from the Merger or any other items of income or
     expense which may result from the Merger.  The unaudited pro
     forma combined selected financial information is presented for
     informational purposes only and is not necessarily indicative of
     the combined financial position or results of operations that
     would have occurred if the Merger had been consummated on June
     30, 1996, or at the beginning of the periods indicated or which
     may be obtained in the future.


<TABLE>
<CAPTION>

                                      NORTH FORK BANCORPORATION, INC. AND NORTH SIDE SAVINGS BANK
                                     PRO FORMA COMBINED SELECTED HISTORICAL FINANCIAL INFORMATION

                                                              (UNAUDITED)

                                          (in thousands, except ratios and per share amounts)

                                                                     SIX MONTHS
                                                                        ENDED

                                                                       JUNE 30,                           YEARS ENDED

                                                             ----------------------------  ---------------------------------------
                                                                   1996           1995           1995        1994        1993
                                                             ----------------------------  ---------------------------------------
CONSOLIDATED SUMMARY OF OPERATIONS:

<S>                                                               <C>           <C>            <C>          <C>         <C>     
  Interest income............................................     $194,130      $159,402       $332,173     $294,664    $289,045
  Interest expense...........................................       84,834        65,878        140,392      112,576     117,153
                                                             ---------------------------- ---------------------------------------
  Net interest income........................................      109,296        93,524        191,781      182,088     171,892
                                                             ---------------------------- ---------------------------------------
  Provision for loan losses..................................        3,400         5,600         11,825        6,825      26,608
  Non-interest income........................................       14,460        11,664         23,403       21,948      21,868
  Net security gains/(losses)................................        1,506           459          6,734      (9,211)       1,321
  Other real estate expense..................................          708           388          1,255        4,929      25,246
  Merger & related restructure charges.......................            -             -              -       14,338           -
  Net loss on disposition of assets..........................            -             -              -            -      11,063
  Non-interest expense.......................................       52,660        45,649         91,646       99,192     109,282
                                                             ---------------------------- ---------------------------------------
  Income before income taxes.................................       68,494        54,010        117,192       69,541      22,882
  Provision for income taxes.................................       27,936        22,750         49,850       26,502      13,015
                                                             ---------------------------- ---------------------------------------
  Income before cumulative effect of
     accounting changes......................................       40,558        31,260         67,342       43,039       9,867
  Cumulative effect of accounting changes:...................
    Postretirement benefit cost..............................            -             -              -            -     (2,300)
    Income tax benefit.......................................            -             -              -            -       5,329
                                                             ---------------------------- ---------------------------------------
  Net income.................................................      $40,558       $31,260        $67,342      $43,039     $12,896
                                                             ---------------------------- ---------------------------------------
  Weighted average common shares of North Fork outstanding...       32,439        31,617         31,999       31,156      30,563
  Common shares of North Fork outstanding at period end......       31,640        32,120         32,309       30,466      29,792
CONSOLIDATED PER SHARE DATA APPLICABLE
      TO NORTH FORK COMMON STOCK:
  Earnings per share before cumulative
    effect of accounting changes.............................     $      -      $      -       $      -     $      -       $0.32
  Earnings per share.........................................        $1.25         $0.99          $2.10        $1.38       $0.42
  Cash dividends declared (1)................................         0.40          0.25           0.55         0.35           -
  Stated Book value at period-end............................        13.38         12.39          13.19        11.68       10.55
  Tangible Book value at period-end..........................       $10.66        $11.72         $12.33       $10.95       $9.67
CONSOLIDATED BALANCE SHEET DATA AT
    PERIOD END:
   Securities Available-for-Sale.............................   $1,485,269      $608,514     $1,150,457     $141,805    $200,219
   Securities Held-to-Maturity...............................    1,056,095     1,336,244      1,086,597    1,626,164   1,582,052
   Loans, net of unearned income & fees......................    2,861,847     2,315,692      2,398,620    2,303,920   2,128,808
   Allowance for loan losses.................................       55,988        58,011         56,627       61,247      67,670
   Intangibles...............................................       85,879        21,529         27,893       22,208      26,239
   Total assets..............................................    5,792,885     4,490,242      4,891,314    4,258,827   4,268,034
   Deposits..................................................    4,484,441     3,589,703      3,739,144    3,538,768   3,633,619
   Borrowings................................................      793,739       396,625        652,369      296,875     268,643
   Senior note payable.......................................       25,000        25,000         25,000       25,000      20,000
   Stockholders' equity......................................     $423,219      $398,089       $426,129     $355,921    $314,263
CONSOLIDATED AVERAGE BALANCE SHEET DATA:
   Securities................................................   $2,408,331    $1,764,657     $1,875,931   $1,832,866  $1,675,583
   Loans, net of unearned income & fees......................    2,559,161     2,320,707      2,357,202    2,305,565   2,288,712
   Total assets..............................................    5,357,215     4,307,626      4,472,599    4,421,498   4,315,839
   Deposits..................................................    4,233,813     3,578,865      3,634,095    3,600,625   3,671,336
   Total borrowings..........................................      615,901       301,427        386,790      427,241     256,679
   Stockholders' equity......................................     $429,416      $375,182       $389,095     $338,826    $304,108


(1)  Represents cash dividends declared on North Fork Common Stock.  

          See "PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS (UNAUDITED")


</TABLE>


                        SELECTED FINANCIAL RATIOS
                               (UNAUDITED)

                                           Six Months
                                              Ended            Fiscal
                                          June, 30 (1)      Years Ended
                                         -------------  -------------------
                                           1996   1995    1995  1994  1993
                                         -------------  -------------------
   PERFORMANCE RATIOS:
   Return on Average Total Assets:
            North Fork . . . . . . . . .  1.69% 1.72%  1.78%  1.01%   0.91%
            North Side . . . . . . . . .  1.14% 1.00%  0.98%  0.90%  (0.85%)
            North Fork Pro Forma . . . .  1.52% 1.46%  1.51%  0.97%   0.30%
   Return on Average Total Stockholders'
     Equity:
            North Fork . . . . . . . . . 20.63% 17.77% 18.46% 12.12% 12.19%
            North Side . . . . . . . . . 14.86% 14.35% 14.24% 14.21%(13.60%)
            North Fork Pro Forma . . . . 18.99% 16.80% 17.31% 12.70%  4.24%
   Net Interest Margin (2):
           North Fork . . . . . . . . .   4.90%  5.31%  5.18%  4.81%  4.48%
            North Side . . . . . . . . .  3.27%  3.46%  3.39%  3.51%  3.85%
            North Fork Pro Forma . . . .  4.40%  4.65%  4.55%  4.37%  4.26%
   Total Stockholders' Equity to Total
   Assets (end of period):
            North Fork . . . . . . . . .  7.24% 10.00%  9.38%  9.38%  7.85%
            North Side . . . . . . . . .  7.47%  6.88%  7.32%  6.55%  6.36%
            North Fork Pro Forma . . . .  7.31%  8.87%  8.71%  8.36%  7.36%
   CAPITAL RATIOS:
   Tier 1 Risk-Based Capital:
            North Fork . . . . . . . . .  9.93% 16.15% 15.50% 14.94% 12.06%
            North Side . . . . . . . . . 17.29% 15.32% 15.98% 13.39% 12.67%
            North Fork Pro Forma . . . . 11.71% 15.89% 15.64% 14.44% 12.25%
            Regulatory Minimum Require-
              ment   . . . . . . . . . .  4.00%  4.00%  4.00%  4.00%  4.00%
   Total Risk-Based Capital:
             North Fork  . . . . . . . . 11.19% 17.42% 16.77% 16.22% 13.34%
             North Side  . . . . . . . . 18.07% 16.15% 16.89% 14.64% 13.93%
             North Fork Pro Forma  . . . 12.85% 17.03% 16.80% 15.71% 13.52%
             Regulatory Minimum 
               Requirement . . . . . . .  8.00%  8.00%  8.00%  8.00%  8.00%
   Leverage Ratio:
             North Fork  . . . . . . . . 5.73%  9.34%   8.86%  8.40%  6.88%
             North Side  . . . . . . . . 7.74%  7.33%   7.02%  6.52%  5.90%
             North Fork Pro Forma  . . . 6.31%  8.64%   8.25%  7.73%  6.56%
   ASSET QUALITY DATA:
   Allowance for Loan Losses to 
        Net  Loans (end of period):
             North Fork  . . . . . . . . 2.19%  2.78%   2.55%  2.76%  3.25%
             North Side  . . . . . . . . 1.00%  1.35%   1.48%  2.28%  2.86%
             North Fork Pro Forma  . . . 1.96%  2.51%   2.36%  2.66%  3.18%
   Allowance for Loan Losses to
     Nonperforming Loans 
     (end of period):
             North Fork  . . . . . . . . 185%   140%    154%   119%    96%
             North Side  . . . . . . . . 183%   115%    131%    81%    64%
             North Fork Pro Forma  . . . 185%   137%    151%   109%    89%
   Net Charge-Offs to Average Net Loans:
             North Fork  . . . . . . . . 0.56%  0.23%   0.49%  0.57%  1.34%
             North Side  . . . . . . . . 0.66%  3.04%   1.64%  0.65%  3.65%
             North Fork Pro Forma  . . . 0.58%  0.79%   0.72%  0.59%  1.90%
   Nonperforming Assets to Total Assets:
             North Fork  . . . . . . . . 0.82%  1.44%   1.13%  1.73%  2.43%
             North Side  . . . . . . . . 0.32%  0.69%   0.47%  1.44%  1.89%
             North Fork Pro Forma  . . . 0.67%  1.17%   0.92%  1.62%  2.26%

        (1)  Ratios for the years reflect the respective fiscal year-
   end of each of North Fork at December 31 and North Side at
   September 30.  North Fork pro forma combines North Fork and North
   Side at their respective year end periods.  Ratios for the six
   months ended June 30, 1996 and 1995 include North Side for the six
   month period to conform with that of North Fork.

        (2)  Net interest margin represents net interest income,
   stated on an estimated fully taxable equivalent basis, divided by
   average earning assets.


                       COMPARATIVE PER SHARE DATA 
                               (UNAUDITED)

                                            Six Months
                                               Ended
                                             June 30,        Years Ended
                                          -------------  -------------------- 
                                           1996   1995    1995  1994   1993
   NET INCOME/(LOSS) PER SHARE (1):
        North Fork . . . . . . . . . . . . $1.27  $0.98  $2.13  $1.25  $1.10
        North Side . . . . . . . . . . . .  1.86   1.57   3.15   2.82  (3.35)
        North Fork Pro Forma . . . . . . .  1.25   0.99   2.10   1.38   0.32
        North Side Pro Forma Equivalent  .  1.95   1.54   3.27   2.15   0.50

   CASH DIVIDENDS DECLARED PER SHARE (2):
        North Fork . . . . . . . . . . . .   .40    .25     .55   .35     -
        North Side . . . . . . . . . . . .   .50    .35    .675  .125   .20
        North Fork Pro Forma . . . . . . .   .40    .25     .55   .35     -
        North Side Pro Forma Equivalent  .   .62    .39     .86   .54     -
   BOOK VALUE PER SHARE AT PERIOD END (3):
     Stated:
        North Fork . . . . . . . . . . . . 12.43  11.59   12.47 11.06 10.08
        North Side . . . . . . . . . . . . 25.55  23.41   24.24 21.18 18.63
        North Fork Pro Forma . . . . . . . 13.38  12.39   13.19 11.68 10.55
        North Side Pro Forma Equivalent  . 20.81  19.28   20.52 18.18 16.41
     Tangible:
        North Fork . . . . . . . . . . . .  8.91  10.72   11.40 10.10  8.91
        North Side . . . . . . . . . . . . 25.32  23.41   23.97 21.18 18.63
        North Fork Pro Forma . . . . . . . 10.66  11.72   12.33 10.95  9.67
        North Side Pro Forma Equivalent  . 16.59  18.24   19.18 17.04 15.04

   (1)  North Fork pro forma net income per share data is calculated
   using historical income information for North Fork and North Side
   divided by the average pro forma shares of the combined entity. 
   The average pro forma shares of the combined entity have been
   calculated by combining North Fork's historical average shares
   with the historical average shares of North Side as adjusted by
   the Exchange Ratio of 1.556.   The North Side pro forma equivalent
   income per share amounts are computed by multiplying the North
   Fork pro forma amounts by the Exchange Ratio of 1.556 (see "THE
   MERGER - Exchange Ratio").  For the period ended 1993, North
   Side's net loss is based on losses before cumulative effect of a
   change in accounting principle.

   (2)  North Fork pro forma cash dividends per share represent
   historical cash dividends declared by North Fork and assumes no
   changes in cash dividends declared per share.   North Side pro
   forma equivalent cash dividends per share represent such amounts
   multiplied by the Exchange Ratio of 1.556.   

   (3)  North Fork pro forma stated and tangible book value per share
   amounts are based on the historical total stockholders' equity of
   the combined entity divided by the total pro forma common shares
   of the combined entity based on the Exchange Ratio of 1.556.  The
   North Side pro forma equivalent stated book value and tangible
   book value per share amounts are computed by multiplying the North
   Fork pro forma amounts by the Exchange Ratio of 1.556.

                  MARKET PRICES AND DIVIDEND INFORMATION

   North Fork Common Stock is listed on the NYSE under the symbol
   "NFB".  North Side Common Stock is listed and traded principally
   on the NASDAQ stock market under the symbol "NSBK".

   The following table sets forth, for the calendar periods
   indicated, the high and low sale prices per share for the North
   Fork Common Stock as reported on the NYSE, the high and low sale
   prices per share of the North Side Common Stock as reported on the
   NASDAQ stock market, and the quarterly cash dividends declared by
   each of North Fork and North Side, for the periods indicated.

<TABLE>
<CAPTION>


                                           North Fork              North Side
                                          Common Stock            Common Stock
                                   ----------------------------------------------------
                                   High     Low   Dividends  High     Low    Dividends
                                   ----------------------------------------------------
   1994
     <S>                           <C>     <C>    <C>       <C>      <C>       <C>
     Quarter ended March 31  . . . $15.13  $12.75 $  .075   $20.00   $16.75      -
     Quarter ended June 30 . . . .  15.88   13.25    .075    21.50    17.00      -
     Quarter ended September 30  .  16.63   13.50    .100    24.75    20.75     .125
     Quarter ended December 31 . .  16.00   13.50    .100    22.38    16.00     .125
   1995
     Quarter ended March 31  . . . $16.50  $13.63 $  .125   $22.13   $17.13    $.150
     Quarter ended June 30 . . . .  18.38   16.00    .125    24.75    20.50     .200
     Quarter ended September 30  .  20.75   17.75    .150    31.50    23.00     .200
     Quarter ended December 31 . .  25.25   20.75    .150    30.75    29.00     .250
    1996
     Quarter ended March 31  . . . $25.88  $23.25 $  .200   $35.50   $29.00    $.250
     Quarter ended June 30 . . . .  26.13   22.88    .200    36.25    32.38     .250
     Quarter ended September 30  .  32.00   26.13    .200    48.44    34.50       *
     Fourth Quarter (through
   October 3, 1996)  . . . . . . .  32.00   31.75                     48.50    48.00  

   *  No dividend has yet been declared on North Side Common Stock.
</TABLE>

   The following table sets forth the closing sales price per share
   of North Fork Common Stock and North Side Common Stock and the
   equivalent per share price for North Side Common Stock giving
   effect to the Merger on (i) July 12, 1996, the last business day
   preceding public announcement of the proposed Merger; and (ii)
   October 3, 1996, the last practicable trading day prior to the
   printing of this Joint Proxy Statement/Prospectus:

                                                North     Equivalent
                                    North Fork   Side     Price Per
                                      Common    Common    North Side
                                       Stock    Stock     Share (1)

   July 12, 1996 . . . . . . . . . .  $27.50    $35.25      $42.79
   October 3, 1996 . . . . . . . . .   31.88     48.00       42.61

   (1)  The equivalent price per share of North Side Common Stock at
   each specified date was determined by multiplying the last
   reported closing sales price of North Fork Common Stock on each
   specified date by the Exchange Ratio of 1.556 (see "The Merger -
   Exchange Ratio").

             NORTH SIDE AND NORTH FORK STOCKHOLDERS ARE ADVISED TO
   OBTAIN CURRENT MARKET QUOTATIONS FOR NORTH SIDE COMMON STOCK AND
   NORTH FORK COMMON STOCK.  It is expected that the market price of
   North Fork Common Stock will fluctuate between the date of this
   Joint Proxy Statement/Prospectus and the date on which the Merger
   is consummated and thereafter.  Because the number of shares of
   North Fork Common Stock to be received by North Side stockholders
   in the Merger is fixed (subject to possible increase in certain
   limited circumstances) and because the market price of the North
   Fork Common Stock is subject to fluctuation, the value of the
   shares of North Fork Common Stock that holders of North Side
   Common Stock would receive in the Merger may increase or decrease
   prior to the Merger.  In addition, it is expected that North Fork
   will issue approximately 600,000 shares of North Fork Treasury
   Stock in a public or private offering subsequent to the Valuation
   Period and prior to consummation of the Merger in order that the
   Merger will not fail to qualify for pooling of interests
   accounting treatment by virtue of the number of shares of North
   Fork Treasury Stock.  See "THE MERGER -- Anticipated Accounting
   Treatment."  The price at which the North Fork Treasury Stock will
   be issued cannot be determined at the date hereof.  The number of
   shares of North Fork Treasury Stock issued, and the price at which
   such shares are issued, will affect the book value of North Fork
   Common Stock as of the Effective Time, as adjusted to give effect
   to the issuance of such shares and the Merger, and may also affect
   the market price of North Fork Common Stock at the Effective Time
   or thereafter.  No assurance can be given concerning the market
   price of North Fork Common Stock before or after the Effective
   Time.  See "THE MERGER -- Exchange Ratio" and " -- Waiver and
   Amendment; Termination."


                                  THE COMPANIES

               North Fork.  North Fork, with its executive
          headquarters located in Melville, New York, is a bank
          holding company organized under the laws of the State of
          Delaware in 1980 and registered under the Bank Holding
          Company Act of 1956, as amended (the "BHC Act").  North
          Fork's primary subsidiary, North Fork Bank, a New York-
          chartered, FDIC-insured, commercial bank, operates 65 
          retail banking facilities throughout Suffolk, Nassau, 
          New York, Queens, Westchester and Rockland Counties,
          of New York.

                    During the first quarter of 1996, North Fork Bank
          consummated the acquisition of the domestic commercial
          banking business of Extebank, which at closing had
          approximately $387 million in assets and $348 million in
          deposits, for $47 million in cash.  During such quarter,
          North Fork Bank also consummated the acquisition of ten Long
          Island branches of First Nationwide Bank, with approximately
          $572 million in deposits, at a deposit premium of 6.35%.

                    On July 3, 1995, North Fork consummated its
          purchase of Great Neck Bancorp, the parent company of Bank
          of Great Neck, a Long Island based commercial bank ("Great
          Neck").  Great Neck, with net assets of $91 million,
          including $49.4 million in net loans, and $90.3 million in
          deposits, was merged into North Fork Bank.

                    On November 30, 1994, Metro Bancshares Inc.
          ("Metro"), the parent company of Bayside Federal Savings
          Bank ("Bayside"), was merged with and into North Fork. 
          Simultaneously, Bayside (with approximately $1.0 billion in
          assets, $.9 billion in deposits and $83.5 million in
          stockholders' equity, operating through 13 branch locations
          in Queens, Nassau and Suffolk Counties, New York) was merged
          with and into North Fork Bank.  The merger was accounted for
          as a pooling of interests.

                    North Fork, through North Fork Bank, provides a
          variety of banking and financial services to middle market
          and small business organizations, local governmental units,
          and retail customers in the metropolitan New York area.  

                    From time to time, North Fork investigates and
          holds discussions and negotiations in connection with
          possible transactions with other banks.  As of the date of
          this Joint Proxy Statement/Prospectus, North Fork has not
          entered into any agreements or understandings with respect
          to any significant transactions of the type referred to
          above except for the transactions described herein and in
          documents incorporated herein by reference.  See "AVAILABLE
          INFORMATION" and "INCORPORATION OF CERTAIN DOCUMENTS BY
          REFERENCE."  Any such transaction would be subject to
          stockholder approval only if required under applicable law
          or the rules of the NYSE. 

                    At June 30, 1996, North Fork had assets of $4.1
          billion, deposits of $3.3 billion and stockholders' equity
          of $300 million.  The principal executive offices of North
          Fork are located at 275 Broad Hollow Road, Melville, New
          York 11747 and its telephone number is (516) 844-1004.

                    For more information about North Fork, reference
          is made to the 1995 North Fork Form 10-K which is
          incorporated herein by reference.  See "AVAILABLE
          INFORMATION" and "INCORPORATION OF CERTAIN DOCUMENTS BY
          REFERENCE."

                    North Side.  North Side is a New York-chartered,
          FDIC-insured, stock-form savings bank which was originally
          chartered in 1905 as a mutual savings bank and converted to
          a stock-form savings bank in 1986.  North Side conducts
          business from 17 full-service banking offices and one public
          accommodation office in the Bronx, Queens, Nassau and
          Suffolk Counties, New York.  At June 30, 1996, North Side
          had total assets of $1.65 billion, deposits of $1.23 billion
          and stockholders' equity of $123.5 million.  The principal
          executive offices of North Side are located at 170 Tulip
          Avenue, Floral Park, New York 11001 and its telephone number
          is (516) 488-6900.

                    North Side's principal business consists of
          attracting deposits from the general public and using these
          deposits, together with other funds, to originate real
          estate and other loans and to invest in investment and other
          securities.  North Side's loan portfolio is principally
          comprised of loans secured by one- to four-family
          residential units and, to a lesser extent, loans secured by
          multi-family (over four units) residential and non-
          residential commercial properties.  At June 30, 1996, $416.8
          million or 74.3% of North Side's loans in portfolio were
          secured by one- to four-family residential real estate
          loans, $61.6 million or 11.0% were secured by multi-family
          residential properties and $75.4 million or 13.4% were
          secured by commercial real estate.  North Side also
          originates consumer and other loans, which amounted to $7.5
          million or 1.3% of the loan portfolio at June 30, 1996.  At
          June 30, 1996, $1.0 billion or 60.6% of North Side's assets
          were comprised of mortgage-backed securities, including
          $348.6 million of mortgage-backed securities available for
          sale, and $29.4 million or 1.1% of North Side's total assets
          at such date consisted of investment securities, including
          $5.1 million of securities available for sale.

                    North Side is subject to examination and
          comprehensive regulation by the Banking Department, which is
          its primary regulator, and by the FDIC, which insures the
          deposits of its depositors.  North Side is subject to
          further regulation of the Board of Governors of the Federal
          Reserve System (the "Federal Reserve Board") with respect to
          reserves required to be maintained against deposits and
          certain other matters.

                    For more information about North Side, reference
          is made to the 1995 North Side Form F-2 which is
          incorporated herein by reference.  See "AVAILABLE
          INFORMATION" and "INCORPORATION OF CERTAIN DOCUMENTS BY
          REFERENCE."  


                              THE SPECIAL MEETINGS

          NORTH SIDE MEETING

                    General.  This Joint Proxy Statement/Prospectus is
          being furnished to stockholders of North Side Savings Bank
          ("North Side") in connection with the solicitation of
          proxies by the Board of Directors of North Side (the "North
          Side Board") for use at the special meeting of stockholders
          of North Side and at any adjournments or postponements
          thereof (the "North Side Meeting") to be held at The New 
          York Helmsley Hotel, 212 East 42nd Street, New York,
          New York on Monday, November 18, 1996 at 10:00 a.m. local 
          time.  At the North Side Meeting, the stockholders of North 
          Side will be asked to: (i) approve and adopt the Agreement and 
          Plan of Merger, dated as of July 15, 1996, as amended (the "Merger
          Agreement"), among North Fork Bancorporation, Inc. ("North
          Fork"), North Fork Bank and North Side and the consummation
          of the transactions contemplated thereby, which are more
          fully described herein; and (ii) act upon such other matters
          as may properly be brought before the North Side Meeting and
          at any adjournments or postponements thereof.  A copy of the
          Merger Agreement is attached as Annex A hereto.

                    THE NORTH SIDE BOARD HAS UNANIMOUSLY APPROVED THE
          MERGER AGREEMENT AND HAS DETERMINED THAT THE MERGER IS FAIR
          TO, AND IN THE BEST INTERESTS OF, NORTH SIDE AND ITS
          STOCKHOLDERS.  THE NORTH SIDE BOARD THEREFORE UNANIMOUSLY
          RECOMMENDS THAT NORTH SIDE'S STOCKHOLDERS VOTE FOR APPROVAL
          OF THE MERGER AGREEMENT.  SEE "THE MERGER -- BACKGROUND OF
          THE MERGER" AND   "-- RECOMMENDATION OF THE BOARDS OF
          DIRECTORS; REASONS FOR THE MERGER -- NORTH SIDE."

                    Record Date; Voting; Solicitation and Revocation
          of Proxies.  The North Side Board has fixed October 3, 1996
          as the record date (the "North Side Record Date") for the
          determination of those North Side stockholders entitled to
          notice of and to vote at the North Side Meeting.  Only
          holders of record of common stock, par value $1.00 per
          share, of North Side Common Stock ("North Side Common
          Stock") at the close of business on the North Side Record
          Date will be entitled to notice of and to vote at the North
          Side Meeting.  As of the North Side Record Date, there were
          4,853,693 shares of North Side Common Stock outstanding,
          entitled to vote and held by approximately 600 holders of
          record.  Each holder of record of shares of North Side
          Common Stock on the North Side Record Date is entitled to
          cast one vote per share on the proposal to approve and adopt
          the Merger Agreement, and on any other matter properly
          submitted for the vote of the North Side stockholders at the
          North Side Meeting.  The presence, either in person or by
          properly executed proxy, of the holders of a majority of the
          outstanding shares of North Side Common Stock entitled to
          vote at the North Side Meeting is necessary to constitute a
          quorum at the North Side Meeting.  Abstentions will be
          counted as present for purposes of determining the presence
          or absence of a quorum at the North Side Meeting.

                    The approval and adoption of the Merger Agreement
          by North Side stockholders will require the affirmative vote
          of at least two-thirds of the outstanding shares of North
          Side Common Stock entitled to vote thereon.  As described in
          "THE MERGER -- Conditions to the Merger," such stockholder
          approval is a condition to consummation of the Merger.  In
          determining whether the Merger proposal has received the
          requisite number of affirmative votes, abstentions and
          broker non-votes will be counted and will have the same
          effect as a vote against the proposal to approve and adopt
          the Merger Agreement.

                    As of the North Side Record Date, directors and
          executive officers of North Side and their affiliates may be
          deemed to be beneficial owners of 261,930 shares of North
          Side Common Stock (exclusive of 108,384 shares held by Marine
          Midland as trustee for the North Side Savings Bank Retirement 
          Plan Trust and shares of North Side Common Stock which may be 
          acquired upon the exercise of outstanding options), or approxi-
          mately 5.4% of the shares of North Side Common Stock outstanding 
          as of the Record Date.  Such persons have informed North Side that
          they intend to vote or direct the vote of all such shares of
          North Side Common Stock for approval and adoption of the
          Merger Agreement and the transactions contemplated thereby. 
          As of the North Side Record Date, North Fork and its
          subsidiaries beneficially owned 241,000 shares of North Side
          Common Stock, or approximately 4.9% of the shares of North
          Side Common Stock outstanding as of the Record Date, and
          North Fork's directors and executive officers may be deemed
          to be beneficial owners of 846 shares of North Side Common
          Stock, a total of less than 1% of North Side Common Stock
          outstanding as of the Record Date.  North Fork and such
          directors have indicated a present intent to vote such
          shares for approval and adoption of the Merger Agreement and
          the transactions contemplated thereby.

                    All shares of North Side Common Stock which are
          entitled to be voted and are represented at the North Side
          Meeting by properly executed proxies received prior to or at
          the meeting, and not revoked, will be voted at such meeting,
          and any adjournments or postponements thereof, in accordance
          with the instructions indicated on such proxies.  If no
          instructions are indicated, such proxies will be voted for:
          (i) approval and adoption of the Merger Agreement, and (ii)
          otherwise in the discretion of the proxy holders as to any
          other matter which may come before the North Side Meeting or
          any adjournment or postponement thereof, including, among
          other things, a motion to adjourn or postpone the North Side
          Meeting to another time and/or place, for the purpose of
          soliciting additional proxies or otherwise; provided,
          however, that no proxy which is voted against the proposal
          to approve and adopt the Merger Agreement will be voted in
          favor of any such adjournment or postponement.

                    If any other matters are properly presented at the
          North Side Meeting for consideration, the persons named in
          the form of proxy enclosed herewith and acting thereunder
          will have discretionary authority to vote on such matters in
          accordance with their best judgment; provided, however, that
          such discretionary authority will only be exercised to the
          extent possible under applicable federal and state
          securities and banking laws.  North Side does not have any
          knowledge of any matters to be presented at the North Side
          Meeting other than the matters set forth above under "--
          General."

                    The presence of a stockholder at the North Side
          Meeting will not automatically revoke such stockholder's
          proxy.  However, any proxy given by a North Side stockholder
          pursuant to this solicitation may be revoked by the person
          giving it at any time before it is exercised by (i)
          delivering to the Secretary of North Side a written notice
          of revocation bearing a later date than the proxy; (ii)
          delivering to the Secretary of North Side a duly executed
          proxy bearing a later date; or (iii) attending the North
          Side Meeting and voting in person.  Any written notice of
          revocation or subsequently executed proxy should be sent so
          as to be delivered to North Side Savings Bank, 170 Tulip
          Avenue, Floral Park, New York 11001, Attention:   Judith A.
          MacGregor, Corporate Secretary, or hand delivered to North
          Side's Corporate Secretary at or before the taking of the
          vote at the North Side Meeting.

                    North Side will bear all expenses of this
          solicitation of proxies from the holders of North Side
          Common Stock, except that the cost of preparing and mailing
          this Joint Proxy Statement/Prospectus will be borne equally
          by North Side and North Fork.  In addition to solicitation
          by use of the mails, proxies may be solicited by directors,
          officers and employees of North Side in person or by
          telephone, telegram or other means of communication.  Such
          directors, officers and employees will not be additionally
          compensated, but may be reimbursed for reasonable out-of-
          pocket expenses in connection with such solicitation.  North
          Side has retained Morrow & Co., Inc. a proxy soliciting firm, 
          to assist in such solicitation.  The fee to be paid to such
          firm is not expected to exceed $5,000 plus reasonable out-
          of-pocket costs and expenses.  In addition, North Side will
          make arrangements with brokerage firms and other custodians,
          nominees and fiduciaries to send proxy materials to their
          principals and will reimburse such parties for their
          expenses in doing so.

          NORTH FORK MEETING

                    General.  This Joint Proxy Statement/Prospectus is
          being furnished to stockholders of North Fork in connection
          with the solicitation of proxies by the Board of Directors
          of North Fork (the "North Fork Board") for use at the
          special meeting of stockholders of North Fork and at any
          adjournments or postponements thereof (the "North Fork
          Meeting", and together with the North Side Meeting, the
          "Special Meetings") to be held at the Marriott Windwatch
          Hotel, 1717 Vanderbilt Motor Parkway, Hauppauge, New York,
          on Monday, November 18, 1996 at 10:00 a.m. local time.  At
          the North Fork Meeting, the stockholders of North Fork will
          be asked to:  (i) approve the issuance of shares of North
          Fork Common Stock (the "Merger Shares") pursuant to the
          Merger Agreement; and (ii) act upon such other matters as
          may properly be brought before the North Fork Meeting and at
          any adjournments or postponements thereof.  A copy of the
          Merger Agreement is attached as Annex A hereto.

                    THE NORTH FORK BOARD HAS UNANIMOUSLY APPROVED THE
          MERGER AGREEMENT AND HAS DETERMINED THAT THE MERGER AND THE
          ISSUANCE OF THE MERGER SHARES IS FAIR TO, AND IN THE BEST
          INTERESTS OF, NORTH FORK AND ITS STOCKHOLDERS.  THE NORTH
          FORK BOARD THEREFORE UNANIMOUSLY RECOMMENDS THAT NORTH
          FORK'S STOCKHOLDERS VOTE FOR APPROVAL OF THE ISSUANCE OF THE
          MERGER SHARES.  SEE "THE MERGER -- BACKGROUND OF THE MERGER"
          AND          "-- RECOMMENDATION OF THE BOARDS OF DIRECTORS;
          REASONS FOR THE MERGER -- NORTH FORK."

                    Record Date; Voting; Solicitation and Revocation
          of Proxies.  The North Fork Board has fixed October 3, 1996
          as the record date (the "North Fork Record Date") for the
          determination of those North Fork stockholders entitled to
          notice of and to vote at the North Fork Meeting.  Only
          holders of record of North Fork Common Stock at the close of
          business on the North Fork Record Date will be entitled to
          notice of and to vote at the North Fork Meeting.  As of the
          North Fork Record Date, there were 24,145,250 shares of
          North Fork Common Stock outstanding, entitled to vote and
          held by approximately 5,300 holders of record.  Each holder
          of record of shares of North Fork Common Stock on the North
          Fork Record Date is entitled to cast one vote per share on
          the proposal to approve the issuance of the Merger Shares,
          and on any other matter properly submitted for the vote of
          the North Fork stockholders at the North Fork Meeting.  The
          presence, either in person or by properly executed proxy, of
          the holders of a majority of the outstanding shares of North
          Fork Common Stock entitled to vote at the North Fork Meeting
          is necessary to constitute a quorum at the North Fork
          Meeting.  Abstentions will be counted as present for
          purposes of determining the presence or absence of a quorum
          at the North Fork Meeting.

                    Under the rules of NYSE, the issuance of the
          Merger Shares will require the affirmative vote of the
          holders of a majority of the shares of North Fork Common
          Stock voting on the issuance of the Merger Shares where the
          total number of votes cast represents 50% of all outstanding
          shares of North Fork Common Stock on the North Fork Record
          Date.  As described in "THE MERGER -- Conditions to the
          Merger," such stockholder approval is a condition to
          consummation of the Merger.  In determining whether the
          proposal to approve the issuance of the Merger Shares has
          received the requisite number of affirmative votes,
          abstentions will have the same effect as votes cast against
          such proposal but broker non-votes, if any, will be
          disregarded and will have no effect on the outcome of the
          vote concerning the Merger Shares.  

                    As of the North Fork Record Date, directors and
          executive officers of North Fork and their affiliates may be
          deemed to be beneficial owners of 1,133,354 shares of North
          Fork Common Stock, or approximately 4.7% of the shares of
          North Fork Common Stock outstanding as of the Record Date. 
          Such persons have informed North Fork that they intend to
          vote or direct the vote of all such shares of North Fork
          Common Stock for approval of the issuance of the Merger
          Shares.  As of the North Fork Record Date, neither North
          Side nor its subsidiaries, nor any of the directors and
          executive officers of North Side, beneficially owned any
          shares of North Fork Common Stock.

                    All shares of North Fork Common Stock which are
          entitled to be voted and are represented at the North Fork
          Meeting by properly executed proxies received prior to or at
          the meeting, and not revoked, will be voted at such meeting,
          and any adjournments or postponements thereof, in accordance
          with the instructions indicated on such proxies.  If no
          instructions are indicated, such proxies will be voted for:
          (i) approval of the issuance of the Merger Shares, and (ii)
          otherwise in the discretion of the proxy holders as to any
          other matter which may come before the North Fork Meeting or
          any adjournment or postponement thereof, including, among
          other things, a motion to adjourn or postpone the North Fork
          Meeting to another time and/or place, for the purpose of
          soliciting additional proxies or otherwise; provided,
          however, that no proxy which is voted against the proposal
          to approve the issuance of the Merger Shares will be voted
          in favor of any such adjournment or postponement.

                    If any other matters are properly presented at the
          North Fork Meeting for consideration, the persons named in
          the form of proxy enclosed herewith and acting thereunder
          will have discretionary authority to vote on such matters in
          accordance with their best judgment; provided, however, that
          such discretionary authority will only be exercised to the
          extent possible under applicable federal and state
          securities and corporation laws.  North Fork does not have
          any knowledge of any matters to be presented at the North
          Fork Meeting other than the matters set forth above under "-
          - General."

                    The presence of a stockholder at the North Fork
          Meeting will not automatically revoke such stockholder's
          proxy.  However, any proxy given by a North Fork stockholder
          pursuant to this solicitation may be revoked by the person
          giving it at any time before it is exercised by (i)
          delivering to the Secretary of North Fork a written notice
          of revocation bearing a later date than the proxy; (ii)
          delivering to the Secretary of North Fork a duly executed
          proxy bearing a later date; or (iii) attending the North
          Fork Meeting and voting in person.  Any written notice of
          revocation or subsequently executed proxy should be sent so
          as to be delivered to North Fork Bancorporation, Inc., 275
          Broad Hollow Road, Melville, New York  11747, Attention:
          Anthony J. Abate, Secretary, or hand delivered to North
          Fork's Secretary at such address at or before the taking of
          the vote at the North Fork Meeting.

                    North Fork will bear all expenses of this
          solicitation of proxies from the holders of North Fork
          Common Stock, except that the cost of preparing and mailing
          this Joint Proxy Statement/Prospectus will be borne equally
          by North Side and North Fork.  In addition to solicitation
          by use of the mails, proxies may be solicited by directors,
          officers and employees of North Fork in person or by
          telephone, telegram or other means of communication.  Such
          directors, officers and employees will not be additionally
          compensated, but may be reimbursed for reasonable out-of-
          pocket expenses in connection with such solicitation.  North
          Fork has retained D.F. King & Co., a proxy soliciting firm,
          to assist in such solicitation.  The fee to be paid to such
          firm is not expected to exceed $5,500 plus reasonable out-
          of-pocket costs and expenses.  In addition, North Fork will
          make arrangements with brokerage firms and other custodians,
          nominees and fiduciaries to send proxy materials to their
          principals and will reimburse such parties for their
          expenses in doing so.


                                   THE MERGER

                    The following information concerning the Merger,
          insofar as it relates to matters contained in the Merger
          Agreement, describes the material aspects of the Merger but
          does not purport to be a complete description and is
          qualified in its entirety by reference to the Merger
          Agreement which is incorporated herein by reference and
          attached hereto as Annex A.  North Fork and North Side
          stockholders are urged to read carefully the Merger
          Agreement.

          EFFECTS OF THE MERGER

                    Pursuant to the terms of the Merger Agreement,
          subject to the satisfaction or waiver (where permissible) of
          certain conditions, including, among other things, the
          receipt of all necessary regulatory approvals, the
          expiration of all waiting periods in respect thereof, the
          approval of the Merger Agreement by the requisite vote of
          the stockholders of North Side and the approval of the
          issuance of the Merger Shares by the requisite vote of the
          stockholders of North Fork, North Side will be merged with
          and into North Fork Bank and North Side stockholders will
          become stockholders of North Fork.  North Fork Bank shall be
          the surviving corporation in the Merger, and shall continue
          its corporate existence as a wholly owned subsidiary of
          North Fork under the laws of the State of New York.  Upon
          consummation of the Merger, the separate corporate existence
          of North Side shall terminate.

                    Each outstanding share of North Fork Common Stock
          at the Effective Time will remain outstanding and unchanged
          as a result of the Merger. 

          EXCHANGE RATIO

                    At the Effective Time (as defined below), each
          issued and outstanding share of North Side Common Stock,
          except for shares held directly or indirectly by North Side
          or North Fork (other than shares held by North Fork or North
          Side in a fiduciary capacity ("Trust Account Shares") or in
          respect of a debt previously contracted ("DPC Shares")) and
          shares of North Side Common Stock as to which the holder
          thereof shall have exercised dissenter's rights, will be
          converted into and exchangeable for 1.556 shares (the
          "Exchange Ratio") of North Fork Common Stock.  If the
          Average Closing Price (as defined below) is less than
          $24.00, North Side may terminate the Merger Agreement unless
          North Fork increases 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 $37.34.  The Average Closing Price
          is the average closing sales price per share of the North
          Fork Common Stock on the New York Stock Exchange (the
          "NYSE") for the 10 consecutive trading days ending on the
          5th business day (the "Valuation Period") prior to the date
          on which the approval by the FDIC of the Merger and the
          other transactions contemplated by the Merger Agreement is
          obtained, without regard to any requisite waiting period in
          respect thereof.  Each share of North Fork Common Stock
          issued in the Merger will include the corresponding number
          of rights attached thereto pursuant to North Fork's Right
          Agreement  (see "DESCRIPTION OF NORTH FORK CAPITAL STOCK --
          Rights Plan").

                    If the Average Closing Price is less than $24.00
          and, in response to an election by North Side to terminate
          the Merger Agreement, North Fork elects to increase the
          Exchange Ratio, the Exchange Ratio will be equal to the
          quotient obtained by dividing (i) $37.34 by (ii) the Average
          Closing Price.  See "-- Waiver and Amendment; Termination"
          below.  Assuming the Merger is approved by the holders of
          North Side Common Stock, the North Side Board may elect not
          to terminate the Merger Agreement and to consummate the
          Merger without resoliciting North Side stockholders if the
          Average Closing Price is less than $24.00, even though, as a
          result of the application of the Exchange Ratio, the value
          of the shares of North Fork Common Stock (valued at the
          Average Closing Price) issued in exchange for each share of
          North Side Common Stock would be less than $37.34.  In such
          a situation, in considering whether to consummate the Merger
          without the resolicitation of North Side stockholders, the
          North Side Board will take into account, consistent with its
          fiduciary duties, all relevant facts and circumstances that
          exist at such time, including, without limitation, the
          advice of its financial advisor and legal counsel.  North
          Side stockholders will have no vote in the decision of the
          North Side Board to either terminate the Merger Agreement or
          elect to consummate the Merger in the event that the Average
          Closing Price is less than $24.00.  

                    North Fork is under no obligation to increase the
          Exchange Ratio, and there can be no assurance that North
          Fork would elect to increase the Exchange Ratio if the North
          Side Board were to exercise its right to terminate the
          Merger Agreement as set forth above.  Any such decision
          would be made by the North Fork Board in light of all
          relevant facts and  circumstances existing at such time,
          including, without limitation, the advice of its financial
          advisor and legal counsel.  If North Fork elects to increase
          the Exchange Ratio as set forth in the Merger Agreement and
          as illustrated above, it must give North Side prompt notice
          of that election and such increased Exchange Ratio, in which
          case no termination of the Merger Agreement would occur as a
          result of the Average Closing Price being less than $24.00.

                    Although North Fork has the right in limited
          circumstances described above to increase the Exchange
          Ratio, under no circumstances may the Exchange Ratio be
          decreased.  The formula for determining the Exchange Ratio
          was arrived at through arm's-length negotiations between
          North Side and North Fork.  If North Fork effects a
          reclassification, recapitalization, split-up, combination,
          exchange of shares or readjustment of or to the North Fork
          Common Stock or declares a stock dividend on such stock, an
          appropriate adjustment to the Exchange Ratio will be made.

                    It is expected that the market price of North Fork
          Common Stock will fluctuate between the date of this Joint
          Proxy Statement/Prospectus and the date on which the Merger
          is consummated and thereafter.  Because the number of shares
          of North Fork Common Stock to be received by North Side
          stockholders in the Merger is fixed (subject to possible
          increase in the limited circumstances described above) and
          because the market price of the North Fork Common Stock is
          subject to fluctuation, the value of the shares of North
          Fork Common Stock that holders of North Side Common Stock
          would receive in the Merger may increase or decrease prior
          to the Merger.  In addition, in order to qualify the Merger
          for pooling of interests accounting treatment, it is
          expected that North Fork will issue approximately 600,000
          shares of North Fork Treasury Stock in a public or private
          offering subsequent to the Valuation Period and prior to
          consummation of the Merger.  See " -- Anticipated Accounting
          Treatment."  The price at which the North Fork Treasury
          Stock will be issued cannot be determined at the date
          hereof.  The number of shares of North Fork Treasury Stock
          issued, and the price at which such shares are issued, will
          affect the book value of North Fork Common Stock as of the
          Effective Time, as adjusted to give effect to the issuance
          of such shares and the Merger, and may also affect the
          market price of North Fork Common Stock at the Effective
          Time or thereafter.  No assurance can be given concerning
          the market price of North Fork Common Stock before or after
          the Effective Time.  

                    No fractional shares of North Fork Common Stock
          will be issued in connection with the Merger.  In lieu of
          the issuance of fractional shares, North Fork will make a
          cash payment to each North Side stockholder who otherwise
          would be entitled to receive a fractional share equal to the
          product of (i) the fractional interest which a North Side
          stockholder would otherwise receive and (ii) the average of
          the closing sale prices of North Fork Common Stock on the
          NYSE for the five trading days immediately preceding the
          Effective Time.

                    Upon consummation of the Merger, any shares of
          North Side Common Stock that were owned by North Side as
          treasury stock or that were held directly or indirectly by
          North Fork other than Trust Account Shares and DPC Shares
          will be canceled and retired and no payment will be made
          with respect thereto.

                    In addition, at the Effective Time, each
          outstanding and unexercised option (other than the option 
          granted to North Fork, see "-- Stock Option Agrement") to 
          purchase shares of North Side Common Stock (a "North Side Option") 
          will be assumed by North Fork.  After the Effective Time, each 
          North Side Option will be deemed to constitute an option to
          acquire, on the same terms and conditions as were applicable
          under such North Side Option immediately prior to the
          Effective Time, the number of shares of North Fork Common
          Stock equal to the product, rounded down to the nearest
          share, of the number of shares of North Side Common Stock
          subject to the North Side Option and the Exchange Ratio, at
          a price per share equal to the exercise price per share of
          North Side Common Stock otherwise purchasable pursuant to
          such North Side Option divided by the Exchange Ratio,
          rounded up to the nearest cent.

                    The Merger Agreement also provides that each
          holder of a North Side Option, whether or not then vested,
          shall have the right at the Effective Time to elect to
          convert all or a portion of his or her North Side Options
          which have not expired prior to the Effective Time into the
          right (which right must be exercised at least 5 days prior
          to the Closing Date (as defined below) by written notice to
          North Fork) to receive such number of shares (rounded to the
          nearest whole share) of North Fork Common Stock as are equal
          in value (determined by valuing each share of North Fork
          Common Stock at the Average Closing Price) to the excess of
          (i) the number of shares of North Side Common Stock subject
          to such option multiplied by the Exchange Ratio multiplied
          by the Average Closing Price of the North Fork Common Stock
          over (ii) the aggregate exercise price of such option,
          except that no such election shall be made if such right is
          inconsistent with any of the conditions to consummation of
          the Merger contained in the Merger Agreement.

          EFFECTIVE TIME

                    The Merger will become effective at the date and
          time set forth in the certificate which will be filed by the
          Banking Department in accordance with applicable law (the
          "Effective Time").  The certificate will be filed on the
          first day (the "Closing Date") which is (i) the last
          business day of a month and (ii) at least two business days
          after satisfaction or waiver of the latest to occur of
          certain conditions to the Merger specified in the Merger
          Agreement, unless another date is agreed to in writing by
          North Fork and North Side.  See "-- Conditions to the Merger" 
          below.  It is expected that a period of time will elapse 
          between the Special Meetings and the Effective Time while the 
          parties seek to obtain the regulatory approvals required to con-
          summate the Merger.  There can be no assurance that such regula-
          tory approvals will be obtained, and if obtained, there can be 
          no assurance as to the date of any such approval.  There can
          likewise be no assurance that the United States Department
          of Justice or the New York Attorney General will not
          challenge the Merger or, if such a challenge is made, as to
          the result thereof.  See "-- Regulatory Approvals Required
          for the Merger" below.  The Merger Agreement may be
          terminated by either party if, among other reasons, the
          Merger has not been consummated on or before June 30, 1997. 
          See "-- Waiver and Amendment; Termination" below.

          BACKGROUND OF THE MERGER

                    Since the time of North Side's mutual-to-stock
          conversion in April 1986, the financial services industry in
          general has been subject to continuous and substantial
          changes, both as a result of changes in laws and regulations
          and in general economic conditions.  During its course as a
          stock-form institution, the North Side Board has regularly
          considered and analyzed North Side's strategic options,
          including prospects for North Side continuing as an
          independent entity and possible business combination
          transactions with other financial institutions of various
          sizes and the potential effects of such transactions on
          North Side and its stockholders, employees, customers and
          the communities it serves.  In addition, in recent years,
          North Side retained Sandler O'Neill & Partners, L.P.
          ("Sandler O'Neill") in order to assist North Side in its
          analysis of the various strategic alternatives available to
          it.

                    North Side reviewed its strategic options in early
          1996 with the assistance of Sandler O'Neill, a review that
          intensified in March 1996 when it received notice that New
          York Bancorp Inc. ("New York Bancorp") had acquired 7.84% of
          the North Side Common Stock and was considering the
          possibility of seeking to obtain control of North Side,
          including through the acquisition of additional shares of
          North Side Common Stock.  In an effort to allow the North
          Side Board to have greater bargaining power and a better
          ability to analyze and evaluate the best course of action
          for North Side, on April 18, 1996, North Side adopted a
          Shareholder Rights Plan.  See "COMPARISON OF STOCKHOLDERS 
          RIGHTS -- Rights Plans."

                    Shortly after New York Bancorp announced its
          acquisition of shares of North Side Common Stock, Thomas M.
          O'Brien, Chairman, President and Chief Executive Officer of
          North Side, received a telephone call from John Adam Kanas,
          Chairman, President and Chief Executive Officer of North
          Fork.  Although Mr. Kanas expressed a general interest in
          discussing an acquisition transaction with North Side, Mr.
          Kanas indicated that North Fork was not prepared at that
          point in time to enter into any substantive discussions.

                    In mid-April 1996, Mr. O'Brien received an
          unsolicited inquiry from the chief executive officer of
          another New York-based financial institution (the "Other
          Financial Institution") expressing such institution's
          interest in a stock-for-stock transaction, although material
          terms, including price, were generally unspecified at such
          point in time.  In early May 1996, Mr. O'Brien, met with the
          chief executive officer of the Other Financial Institution
          and engaged in a general discussion regarding the possible
          structure of an acquisition transaction with such
          institution, although the price and other material terms
          remained unspecified.  Several weeks later, the chief
          executive officer of the Other Financial Institution called
          Mr. O'Brien and indicated that the Other Financial
          Institution had changed its position and that it was
          interested in doing a cash acquisition of North Side rather
          than a stock-for-stock merger.  While the chief executive
          officer of the Other Financial Institution did not make any
          formal offer, he did indicate a preliminary range of value
          in excess of $40 but less than $45 cash per share of North
          Side Common Stock, subject to a due diligence review of
          North Side.

                    In mid-June 1996, Mr. O'Brien met with Mr. Kanas,
          at the request of Mr. Kanas.  At such meeting, Mr. Kanas
          indicated that North Fork was interested in exploring a
          stock-for-stock merger transaction with North Side.  Prior
          to such meeting, Sandler O'Neill updated its analysis of
          various potential strategic options available to North Side,
          including a merger with North Fork, a business combination
          with the Other Financial Institution and remaining
          independent.

                    Informal discussions continued between Mr.
          O'Brien and Mr. Kanas during the latter part of June but
          no agreement was reached as to the material terms of a
          transaction.  During the last week of June 1996, Mr.
          O'Brien also met again with the chief executive officer of
          the Other Financial Institution who reiterated such
          institution's interest in pursuing a cash acquisition of
          North Side at a price within the range of $43 to $44
          per share of North Side Common Stock, subject to due
          diligence of North Side.  On June 26, 1996, North Fork
          purchased in an arms-length transaction 145,000 shares of
          North Side Common Stock from New York Bancorp.

                    During the first week of July 1996, North Side and
          North Fork entered into a Confidentiality Agreement and
          exchanged certain non-public information.  On July 5, 1996,
          North Side and North Fork agreed to conduct on-site due
          diligence reviews of each other, which due diligence reviews
          were conducted during the week of July 8, 1996.  In
          addition, during the week of July 8, 1996, drafts of the
          proposed Merger Agreement and related documents (including
          the Stock Option Agreement) were prepared, circulated and
          discussed among North Side, North Fork and their respective
          legal and financial advisors.  During the first week of July
          1996, the Other Financial Institution sent North Side a
          suggested form of Confidentiality Agreement together with a
          list of North Side documents requested by the Other
          Financial Institution.  On July 10, 1996, North Side entered
          into a Confidentiality Agreement with the Other Financial
          Institution and forwarded certain materials to it.

                    On July 10, 1996, the North Fork Board held a
          telephonic meeting with the senior management of North Fork
          to discuss the status of the potential transaction with
          North Side and, on the basis of such discussions, determined
          to proceed with the transaction.

                    At a special meeting held on July 11, 1996, the
          North Side Board discussed at length North Side's strategic
          options, including the proposed Merger with North Fork, the
          possible cash acquisition of North Side by the Other
          Financial Institution, remaining independent and potential
          transactions with other financial institutions.  At the July
          11th meeting, representatives of Sandler O'Neill, North
          Side's financial advisor, reviewed in detail with the North
          Side Board a number of matters relating to the North Side
          Board's analysis of the strategic alternatives available to
          North Side, including (i) the general status of the
          financial services industry, including those entities
          operating in North Side's region; (ii) valuation analyses of
          North Side and North Fork, on a stand alone and combined
          basis; (iii) historic and current bank and thrift
          institution stock price levels and terms of recent financial
          institution mergers; (iv) consolidation trends in the
          financial services industry and in New York specifically;
          (v) the outlook for price appreciation of North Side Common
          Stock; (vi) the prospects for North Side continuing as an
          independent entity, including its prospects of acquiring
          smaller institutions in the region or expanding its current
          business to further increase size and earnings as an
          independent entity; and (vii) a comparison of the proposed
          Merger with North Fork, the possible cash acquisition of
          North Side by the Other Financial Institution and remaining
          independent.  Following the Sandler O'Neill presentation,
          the North Side Board considered at length North Side's
          strategic alternatives, including the continuing
          consolidation of the financial services industry, the
          consideration that North Side might be at a competitive
          disadvantage as an independent entity in a more consolidated
          environment and North Side's prospects of further improving
          its earnings and increasing its franchise value as an
          independent entity.  The discussion also focused on the
          effects that a business combination transaction 
          would have on North Side's stockholders, employees,
          customers and on the communities served by North Side and on
          the timing of a potential transaction.

                    At the conclusion of the July 11th meeting of the
          North Side Board, senior management of North Side was
          advised to continue its negotiations with North Fork.  The
          North Side Board concluded that a strategic merger with a
          growing commercial bank, such as North Fork, could provide
          North Side's stockholders with immediate enhanced value and
          the opportunity to participate in the future appreciation of
          the resulting organization's common stock as such
          organization continued to grow or sought a merger with a
          larger institution.  In addition, the North Side Board
          determined not to pursue a potential cash acquisition of
          North Side.

                    On July 12, 1996, Sandler O'Neill, on behalf of
          North Side, informed the Other Financial Institution through
          its financial advisors that the North Side Board was not
          inclined to pursue its suggested cash acquisition.  The Other
          Financial Institution was invited to reconsider its position
          and was informed that time was of the essence.  The Other
          Financial Institution did not contact North Side further
          with respect to a possible transaction.  During the period
          of July 12 through July 14, 1996, North Side and North Fork
          and their respective advisors and counsel continued their
          negotiations and finalized the terms of the Merger Agreement
          and all related agreements.  The North Side Board met again
          on July 14, 1996, at which time the terms of the Merger
          Agreement and the related agreements, including the Stock
          Option Agreement, were discussed in detail.  In addition,
          the North Side Board again reviewed its various strategic
          alternatives, the status of conversations with the Other
          Financial Institution and the opinion of Sandler O'Neill
          that the consideration to be received by the stockholders
          under the terms of the Merger Agreement was fair to North
          Side's stockholders from a financial point of view.  The
          North Side Board unanimously approved the Merger Agreement
          and the Stock Option Agreement on July 14, 1996.

                    On July 15, 1996, the North Fork Board considered
          and approved, by unanimous vote, the Merger, the Merger
          Agreement, the Stock Option Agreement and the related
          transactions.  Presentations were made by both KBW and North
          Fork's legal counsel.  At the special meeting, members of
          North Fork's senior management, together with North Fork's
          legal and financial advisors, reviewed with the North Fork
          Board, among other things, the background of the proposed
          transaction, the potential benefits of the transaction,
          including the strategic rationale for the transaction, a
          summary of senior management's due diligence findings,
          financial and valuation analyses of the transaction and the
          terms of the proposed agreements.  In addition, KBW
          delivered to the North Fork Board its oral opinion to the
          effect that, as of such date, the Exchange Ratio was fair to
          North Fork's stockholders from a financial point of view.

                    Following the meeting of the North Fork Board,
          North Side and North Fork entered into the Merger Agreement
          and the Stock Option Agreement.

          RECOMMENDATION OF THE BOARDS OF DIRECTORS; REASONS FOR THE
          MERGER

                    North Side.  The North Side Board, with the
          assistance of its financial and legal advisors, has
          evaluated the financial, legal and market considerations
          bearing on the decision to recommend the Merger.  The terms
          of the Merger, including the Exchange Ratio, are a result of
          arms-length negotiations between representatives of North
          Side and North Fork.  In reaching its determination that the
          Merger Agreement is fair to, and in the best interest of,
          North Side and holders of North Side Common Stock, the North
          Side Board considered a number of factors, both from a
          short-term and a long-term perspective.  The factors which
          the North Side Board considered, without assigning any
          relative or specific weights, included, without limitation,
          the following: (1) the North Side Board's review of North
          Side's business, financial condition, results of operations,
          management and prospects, including, but not limited to, its
          potential growth, development, productivity and
          profitability; (2) the current and prospective environment
          in which North Side operates, including regional economic
          conditions, the competitive environment for savings and
          other financial institutions generally and the trend toward
          consolidation in the financial services industry; (3)
          information concerning the business, financial condition,
          results of operations and prospects of North Fork, including
          recent acquisitions of North Fork, the recent performance of
          North Fork Common Stock, historical data of North Fork,
          customary statistical measurements of North Fork's financial
          performance, analysts' estimates of earnings of North Fork,
          North Fork's expectations of future business prospects and
          earnings based upon discussions with representatives of
          North Fork and Sandler O'Neill's estimates of discounted
          future cash flows and dividend streams for North Fork, based
          on its discussions with North Fork's management, under
          various circumstances and using various assumptions; (4) the
          value to be received by holders of North Side Common Stock
          pursuant to the Merger in relation to the historical trading
          prices and book value of North Side Common Stock; (5) the
          information presented to the North Side Board by Sandler
          O'Neill with respect to the Merger and the opinion of
          Sandler O'Neill that, as of the date of such opinion, the
          consideration to be received by the holders of North Side
          Common Stock is fair, from a financial point of view (See "
          -- Opinions of Financial Advisors -- North Side"); (6) the
          financial and other significant terms of the North Fork
          offer; (7) the review by the North Side Board with its legal
          and financial advisors of the provisions of the proposed
          Merger Agreement and Stock Option Agreement; (8) the North
          Side Board's belief that the receipt of North Fork Common
          Stock generally would permit North Side stockholders to
          defer any tax liability associated with the increase in the
          value of their stock as a result of the Merger and to become
          stockholders in North Fork, an institution with strong
          operations, management, earnings performance and earnings
          potential; (9) the future growth prospects of North Side and
          North Fork following the Merger and the potential synergies
          expected from the Merger, including potential expense
          reductions and increases in efficiency; (10) the expectation
          that North Fork will continue to provide quality service to
          the community and customers served by North Side; (11) the
          compatibility of the respective business and management
          philosophies of North Side and North Fork, and the prospect
          that Mr. O'Brien will be afforded the opportunity to have a
          significant management position after the Merger, thereby
          providing a degree of continuity and oversight in the
          interests of the former stockholders of North Side; and (12)
          the alternative strategic courses available to North Side,
          including remaining independent and exploring other
          potential acquisition transactions, such as the possible 
          acquisition by the Other Financial Institution.

                    After considering the factors described above, the
          North Side Board determined that the Merger and the
          consideration to be received by North Side's stockholders in
          connection with the Merger was fair and, consequently,
          unanimously approved the Merger Agreement as being in the
          best interests of North Side and its stockholders. 
          ACCORDINGLY, THE NORTH SIDE BOARD UNANIMOUSLY RECOMMENDS
          THAT STOCKHOLDERS OF NORTH SIDE VOTE FOR APPROVAL OF THE
          MERGER AGREEMENT.

                    North Fork.  In reaching its decision to approve
          the Merger Agreement, the North Fork Board consulted with
          its legal advisors regarding the legal terms of the
          transaction, its financial advisors regarding the financial
          aspects and fairness of the proposed transaction, as well as
          with management of North Fork, and, without assigning any
          relative or specific weights, considered a number of
          factors, both from a short-term and a longer-term
          perspective, including the following:  (i) the North Fork
          Board's familiarity with and review of North Fork's
          business, operations, financial condition, earnings and
          prospects, including, but not limited to, its potential
          growth, development, productivity and profitability and the
          business risks associated therewith; (ii) the North Fork
          Board's review, based in part on a presentation by North
          Fork management regarding its due diligence on North Side,
          of the business, operations, earnings and financial
          condition of North Side on an historical, prospective and
          pro forma basis, and the enhanced opportunities for growth
          that the Merger makes possible; (iii) a variety of factors
          affecting and relating to the overall strategic focus of
          North Fork including, without limitation, opportunities for
          growth in deposits, assets and earnings, and opportunities
          available to North Fork in the market areas where North Side
          conducts business; (iv) the current and prospective
          economic, competitive and regulatory environment facing
          financial institutions, including North Fork; (v) the terms
          of the Merger Agreement, the Stock Option Agreement and the
          other documents executed in connection with the Merger; (vi)
          the anticipated revenue enhancement, cost savings and
          efficiencies available from the Merger (see "MANAGEMENT AND
          OPERATIONS FOLLOWING THE MERGER -- Consolidation of
          Operations; Projected Cost Savings and Revenue Enhancements;
          Projected Earnings Per Share"); (vii) the expectation that
          the Merger would be treated as a tax-free reorganization and
          accounted for as a pooling of interests; and (viii) the
          financial advice rendered by KBW and the opinion of KBW as
          to the fairness to North Fork's stockholders from a
          financial point of view of the Exchange Ratio.  

                    The North Fork Board believes that the Merger and
          the issuance of the Merger Shares is fair to, and in the
          best interests of, North Fork and its stockholders. 
          ACCORDINGLY, THE NORTH FORK BOARD HAS UNANIMOUSLY APPROVED
          THE MERGER AGREEMENT AND RECOMMENDS THAT NORTH FORK'S
          STOCKHOLDERS VOTE FOR THE APPROVAL OF THE ISSUANCE OF THE
          MERGER SHARES.

          OPINIONS OF FINANCIAL ADVISORS

                    North Side.  Over the years North Side has
          retained Sandler O'Neill to, among other things, assist
          North Side in its analysis of the various strategic
          alternatives available to it.  Pursuant to a letter
          agreement dated as of September 30, 1995 (the "Sandler
          O'Neill Agreement"), North Side retained Sandler O'Neill as
          an independent financial advisor in connection with
          strategic planning and merger and acquisition transactions.
          Sandler O'Neill is a nationally recognized investment
          banking firm whose principal business specialty is banks and
          savings institutions and, in that connection, is regularly
          engaged in the valuation of such businesses and their
          securities in connection with mergers and acquisitions and
          other corporate transactions.

                    Pursuant to the terms of the Sandler O'Neill
          Agreement, Sandler O'Neill acted as financial advisor to
          North Side in connection with the Merger.  In connection
          therewith, at the July 14, 1996 meeting at which the North
          Side Board approved and adopted the Merger Agreement,
          Sandler O'Neill delivered a written opinion to the North
          Side Board that, as of July 14, 1996, the consideration to
          be received by the holders of shares of North Side Common
          Stock pursuant to the Merger Agreement was fair, from a
          financial point of view, to such stockholders.  Sandler
          O'Neill also delivered to the North Side Board a written
          opinion (the "Sander O'Neill Fairness Opinion") dated the
          date of this Joint Proxy Statement/Prospectus which is
          substantially identical to the July 14, 1996 opinion. THE
          FULL TEXT OF THE SANDLER O'NEILL FAIRNESS OPINION, WHICH
          SETS FORTH THE PROCEDURES FOLLOWED, ASSUMPTIONS MADE,
          MATTERS CONSIDERED AND QUALIFICATIONS AND LIMITATIONS ON THE
          REVIEW UNDERTAKEN, IS ATTACHED AS ANNEX C TO THIS PROXY
          STATEMENT AND IS INCORPORATED HEREIN BY REFERENCE.  THE
          DESCRIPTION OF SUCH OPINION SET FORTH HEREIN IS QUALIFIED IN
          ITS ENTIRETY BY REFERENCE TO ANNEX C.  HOLDERS OF NORTH SIDE
          COMMON STOCK ARE URGED TO READ THE SANDLER O'NEILL FAIRNESS
          OPINION IN ITS ENTIRETY IN CONNECTION WITH THEIR
          CONSIDERATION OF THE PROPOSED MERGER. THE SANDLER O'NEILL
          FAIRNESS OPINION SHOULD NOT BE CONSTRUED BY THE HOLDERS OF
          SHARES OF NORTH SIDE COMMON STOCK AS A RECOMMENDATION AS TO
          HOW THEY SHOULD VOTE AT THE NORTH SIDE SPECIAL MEETING.

                    In connection with rendering its opinion dated
          July 14, 1996, Sandler O'Neill performed a variety of
          financial analyses. The following is a summary of such
          analyses, but does not purport to be a complete description
          of Sandler O'Neill's analyses. The preparation of a fairness
          opinion is a complex process involving subjective judgements
          and is not necessarily susceptible to a partial analysis or
          summary description. Sandler O'Neill believes that its
          analyses must be considered as a whole and that selecting
          portions of such analyses and the factors considered
          therein, without considering all factors and analyses, could
          create an incomplete view of the analyses and processes
          underlying the Sandler O Neill Fairness Opinion. In
          performing its analyses, Sandler O'Neill made numerous
          assumptions with respect to industry performance, business
          and economic conditions and various other matters, many of
          which cannot be predicted and are beyond the control of
          North Fork, North Side and Sandler O'Neill.  Any estimates
          contained in Sandler O'Neill's analyses are not necessarily
          indicative of future results or values, which may be
          significantly more or less favorable than such estimates.
          Estimates on the values of companies do not purport to be
          appraisals or necessarily reflect the prices at which
          companies or their securities may actually be sold. Because
          such estimates are inherently subject to uncertainty, none
          of North Side, North Fork or Sandler O'Neill assumes
          responsibility for their accuracy.

                    Stock Trading History. Sandler O'Neill examined
          the history of the trading prices and the volume of the
          North Side Common Stock and the North Fork Common Stock, and
          the relationship between the movements in the prices of the
          North Side and the North Fork Common Stock, respectively, to
          movements in certain stock indices, including the Standard &
          Poor's 500 Index, the NASDAQ Banking Index and a composite
          group of publicly traded savings institutions (in the case
          of North Side) and publicly traded commercial banks (in the
          case of North Fork) in geographic proximity and of similar
          asset size.

                    Analysis of Selected Publicly Traded Companies. In
          preparing its presentation, Sandler O'Neill used publicly
          available information to compare selected financial and
          market trading information, including book value, tangible
          book value, earnings, asset quality ratios, loan loss
          reserve levels, profitability and capital adequacy, of North
          Side and two different groups of selected institutions. The
          first group consisted of the following ten (10) publicly-
          traded savings institutions (the "Regional Thrift Group")
          which operate in the same general geographic region as North
          Side and are of comparable size: Albank Financial
          Corporation, TR Financial Corp., Greater New York Savings
          Bank, Bankers Corp., MLF Bancorp, Inc., Reliance Bancorp,
          Inc., JSB Financial, Inc., Haven Bancorp, Inc., Queen s
          County Bancorp, Inc., and WSFS Financial Corporation. 
          Sandler O Neill also compared North Side to a group of nine
          (9) publicly-traded savings institutions of comparable size
          which were considered to be highly-valued (the "Highly-
          Valued Group") by investors.  The Highly-Valued Group was
          comprised of: Peoples Heritage Financial Corp., Westcorp,
          New York Bancorp, Inc., First Indiana Corporation, Eagle
          Financial Corp., InterWest Bancorp, Inc., American Federal
          Bank, Magna Bancorp, Inc., and WSFS Financial Corporation.
          The analysis compared publicly available year-end financial
          information as of and for the years ending December 31, 1991
          through March 31, 1996. The following comparisons are based
          upon the March 31, 1996 financial information. The data
          described below with respect to the Regional Thrift Group
          and the Highly-Valued Group consists of the median data for
          such groups.

                    The total assets of North Side were approximately
          $1.6 billion, compared to approximately $1.7 billion for the
          Regional Thrift Group and approximately $1.5 billion for the
          Highly-Valued Group. The annual growth rate of assets for
          North Side was positive 5.27%, compared to a positive growth
          rate of approximately 8% for the Regional Thrift Group and
          approximately 5% for the Highly-Valued Group. The total
          equity of North Side was approximately $122 million,
          compared to approximately $187 million for the Regional
          Thrift Group and approximately $124 million for the Highly-
          Valued Group. The tangible equity to total assets ratio was
          7.66% for North Side, compared to 7.69% for the Regional
          Thrift Group and 7.39% for the Highly-Valued Group. The net
          loans to assets ratio for North Side was approximately 26%,
          compared to approximately 50% for the Regional Thrift Group
          and approximately 60% for the Highly-Valued Group. The cash
          and securities to total assets ratio was approximately 72%
          for North Side, compared to approximately 48% for the
          Regional Thrift Group and approximately 35% for the Highly-
          Valued Group. Total deposits were approximately $1.2 billion
          for North Side, compared to approximately $1.2 billion for
          the Regional Thrift Group and approximately $1.1 billion for
          the Highly-Valued Group. North Side had a gross loans to
          total deposits ratio of approximately 34%, compared to
          approximately 72% for the Regional Thrift Group and
          approximately 96% for the Highly-Valued Group. The total
          borrowings to total asset ratio for North Side was
          approximately 14%, compared to approximately 14% for the
          Regional Thrift Group and approximately 16% for the Highly-
          Valued Group. The ratio of non-performing loans to total
          assets for North Side was 0.36%, compared to 0.64% for the
          Regional Thrift Group and 1.00% for the Highly-Valued Group.
          The ratio of non-performing assets to total assets for North
          Side was 0.51%, compared to 0.85% for the Regional Thrift
          Group and 1.22% for the Highly-Valued Group. The ratio of
          loan loss reserves to non-performing loans for North Side
          was 121.82%, compared to approximately 83% for the Regional
          Thrift Group and approximately 105% for the Highly-Valued
          Group. The net interest margin of North Side was 3.29%,
          compared to 3.3% for the Regional Thrift Group and 3.6% for
          the Highly-Valued Group. The ratio of non-interest income to
          average assets for North Side was 0.37%, compared to 0.35%
          for the Regional Thrift Group and 1.04% for the Highly-
          Valued Group. The ratio of non-interest expense to average
          assets was 1.50% for North Side, compared to 1.82% for the
          Regional Thrift Group and 2.65% for the Highly-Valued Group.
          The efficiency ratio of North Side was 43.19%, compared to
          approximately 52% for the Regional Thrift Group and
          approximately 57% for the Highly-Valued Group. The overhead
          ratio of North Side was 40.85%, compared to approximately
          49% for the Regional Thrift Group and approximately 45% for
          the Highly-Valued Group.  The return on average assets for
          North Side was 1.15%, compared to 0.98% for the Regional
          Thrift Group and 1.22% for the Highly-Valued Group. The
          return on average equity for North Side was 15.75%, compared
          to approximately 10% for the Regional Thrift Group and
          approximately 16% for the Highly-Valued Group. The price to
          tangible book value for North Side was 139.1%, compared to
          approximately 125% for the Regional Thrift Group and
          approximately 150% for the Highly-Valued Group. The price to
          earnings per share multiple for North Side was 9.62x,
          compared to approximately 13x for the Regional Thrift Group
          and 10x for the Highly-Valued Group.

                    Sandler O'Neill also used publicly available
          information to perform a similar comparison of selected
          financial and market trading information for North Fork and
          two different groups of selected institutions.  The first
          group consisted of the following eleven (11) publicly-traded
          commercial banks (the "Regional Bank Group") which operate
          in the same general geographic region: Dauphin Deposit
          Corporation, ONBANCorp, Inc., Keystone Financial, Inc.,
          Valley National Bancorp, Fulton Financial Corporation,
          Susquehanna Bancshares, Inc., U.S. Trust Corporation, Trust
          Company of New Jersey, Commerce Bancorp, Inc., First
          Commonwealth Financial, and TrustCo Bank Corp. Sandler
          O'Neill also compared North Fork to a group of fifteen (15)
          publicly-traded commercial banks of comparable size which
          were considered to be highly-valued (the "Highly-Valued Bank
          Group") by investors.  The Highly-Valued Bank Group was
          comprised of: Valley National Bancorp, BOV Financial
          Corporation, United Carolina Bancshares, Colonial BancGroup,
          Inc., City National Corporation, Associated Banc-Corp
          National Commerce Bancorp, Mark Twain Bancshares, Inc.,
          Westamerica Bancorporation, Commerce Bancorp, Inc.,
          FirstBanks Puerto Rico, Community First Bancshares, TrustCo
          Bank Corp, and Corus Bankshares, Inc.  The analysis compared
          publicly available year end financial information as of and
          for the years ending December 31, 1990 through December 31,
          1995.  The following comparisons are based upon the December
          31, 1995 financial information.  The data described below
          with respect to the Regional Bank Group and the Highly-
          Valued Bank Group consists of the median data for such
          groups.

                    The total assets of North Fork were approximately
          $4.1 billion, compared to $3.3 billion for the Regional Bank
          Group and $3.4 billion for the Highly-Valued Bank Group. 
          The annual growth rate of assets for North Fork was positive
          48.54%, compared to a positive growth rate of approximately
          8% for the Regional Bank Group and approximately 13% for the
          Highly-Valued Bank Group.  The total equity of North Fork
          was approximately $308 million, compared to approximately
          $294 million for the Regional Bank Group and approximately
          $271 million for the Highly-Valued Bank Group.  The tangible
          equity to total assets ratio was 5.49% for North Fork,
          compared to approximately 7.4% for the Regional Bank Group
          and approximately 7.6% for the Highly-Valued Bank Group. 
          The net loans to total assets ratio for North Fork was
          approximately 53%, compared to approximately 55% for the
          Regional Bank Group and approximately 63% for the Highly-
          Valued Bank Group.  The cash and securities to total assets
          ratio was approximately 42% for North Fork, compared to
          approximately 38% for the Regional Bank Group and
          approximately 33% for the Highly-Valued Bank Group.  Total
          deposits were approximately $3.4 billion for North Fork,
          compared to approximately $2.7 billion for the Regional Bank
          Group and approximately $2.6 billion for the Highly-Valued
          Bank Group.  North Fork had a gross loans to total deposits
          ratio of approximately 65%, compared to approximately 71%
          for the Regional Bank Group and approximately 77% for the
          Highly-Valued Bank Group.  The total borrowings to total
          assets ratio for North Fork was approximately 7%, compared
          to approximately 6% for the Regional Bank Group and
          approximately 8% for the Highly-Valued Bank Group.  The
          total non-performing loans to total assets ratio for North
          Fork was 1.53%, compared to 0.42% for the Regional Thrift
          Group and 0.37% for the Highly-Valued Bank Group.  The non-
          performing assets to total assets ratio for North Fork was
          1.70%, compared to 0.64% for the  Regional Thrift Group and
          0.57% for the Highly-Valued Bank Group.  The ratio of loan
          loss reserves to non-performing loans for North Fork was
          82%, compared to approximately 193% for the Regional Bank
          Group and approximately 290% for the Highly-Valued Bank
          Group.  The ratio of loan loss reserves to non-performing
          assets for North Fork was approximately 74%, compared to
          approximately 144% for the Regional Bank Group and
          approximately 230% for the Highly-Valued Bank Group.  The
          net interest margin of North Fork was 5.04%, compared to
          4.29% for the Regional Bank Group and 4.71% for the Highly-
          Valued Bank Group.  The ratio of non-interest income to
          average assets for North Fork was 0.69%, compared to 0.69%
          for the Regional Bank Group and 1.03% for the Highly-Valued
          Bank Group.  The ratio of non-interest expense to average
          assets was 2.25% for North Fork, compared to 2.87% for the
          Regional Bank Group and 3.17% for the Highly-Valued Bank
          Group.  The efficiency ratio of North Fork was 40.03%,
          compared to approximately 47% for the Regional Bank Group
          and approximately 58% for the Highly-Valued Bank Group.  The
          overhead ratio of North Fork was 31.24%, compared to
          approximately 47% for the Regional Bank Group and
          approximately 38% for the Highly-Valued Bank Group.  The
          return on average assets for North Fork was 1.77%, compared
          to 1.19% for the Regional Bank Group and 1.36% for the
          Highly-Valued Bank Group.  The return on average equity for
          North Fork was 18.69%, compared to approximately 13% for the
          Regional Bank Group and approximately 17% for the Highly-
          Valued Bank Group.  The price to tangible book value for
          North Fork was 301.44%, compared to approximately 180% for
          the Regional Bank Group and approximately 219% for the
          Highly-Valued Bank Group.  The price to earnings per share
          multiple for North Fork was 12.27x, compared to 13x for the
          Regional Bank Group and 12x for the Highly-Valued Bank
          Group.

                    Analysis of Selected Merger Transactions.  Sandler
          O'Neill reviewed 88 transactions announced from January 1,
          1995 to July 12, 1996 involving public savings institutions
          nationwide as targets with transaction values over $15 
          million ("All Transactions"), 11 transactions announced 
          from January 1, 1995 to July 12, 1996 involving public 
          savings institutions in New York ("Regional Transactions"), 
          and 11 transactions announced from January 1, 1995 to 
          July 12, 1996 involving public savings institutions nation-
          wide as targets with a return on average equity of 13% or 
          greater ("High ROAE Transactions").  Sandler O'Neill reviewed
          the ratios of price to earnings, price to book value, price 
          to tangible book value, price to deposits, price to assets, 
          and deposit premium paid in each such transaction and computed
          high, low, mean, and median ratios and premiums for the 
          respective groups of transactions.  Based upon the median 
          multiples for All Transactions, Sandler O'Neill derived an 
          imputed range of values per share of the North Side Common 
          Stock of $36.84 to $55.75. Based upon the median multiples for
          Regional Transactions, Sandler O'Neill derived an imputed 
          range of values per share of the North Side Common Stock of 
          $34.81 to $51.58. Based upon the median multiples for High 
          ROAE Transactions, Sandler O'Neill derived an imputed range of
          values per share of the North Side Common Stock of $38.23 to
          $44.37.

                   Discounted Dividend Stream and Terminal Value
         Analysis. Sandler O'Neill also performed an analysis which
         estimated the future stream of after-tax dividend flows of
         North Side through 2001 under various circumstances,
         assuming North Side performed in accordance with the
         earnings forecasts of its management and certain variations
         thereof (including variation with respect to the growth rate
         of assets, net interest spread, non-interest income, non-
         interest expense and dividend payout ratio).  To approximate
         the terminal value of the North Side Common Stock at the end
         of the five-year period, Sandler O'Neill applied price to
         earnings multiples ranging from 8x to 17x and applied
         multiples of book value ranging from 80.0% to 170.0%.  The
         dividend income streams and terminal values were then
         discounted to present values using different discount rates
         (ranging from 10% to 16.0%) chosen to reflect different
         assumptions regarding required rates of return of holders of
         prospective buyers of the North Side Common Stock.  This
         analysis, assuming the current dividend payout ratio,
         indicated an imputed range of values per share of the North
         Side Common Stock between $19.72 and $47.29 when applying
         the price to earnings multiples, and an imputed range of
         values per share of the North Side Common Stock between
         $23.29 and $57.46 when applying multiples of book value.  In
         connection with its analysis, Sandler O'Neill extensively
         used sensitivity analyses to illustrate the effects changes
         in the underlying assumptions would have on the resulting
         present value, and discussed these changes with the North
         Side Board.

                    In addition, Sandler O'Neill performed an analysis
          which estimated the future stream of after-tax dividend
          flows of North Fork on a pro-forma basis, assuming
          consummation of the Merger (the "Combined Company") through
          2001 under various circumstances, assuming (i) the
          operations of the Combined Company attributable to North
          Side performed in accordance with the earnings forecasts of
          North Side's management and certain variations thereof, as
          described in the previous paragraph; (ii) the operations of
          the Combined Company attributable to North Fork performed in
          accordance with the earnings forecasts of North Fork's
          management and certain variations thereof (including
          variation with respect to the growth rate of assets, net
          interest spread, non-interest income, non-interest expense
          and dividend payout ratio); and (iii) the Combined Company
          realized cost savings equal to 33.5% of North Side's
          projected non-interest expenses (other than the expense of
          deposit insurance).  To approximate the terminal value of
          the Combined Company's Common Stock at the end of the five-
          year period, Sandler O'Neill applied a range of price to
          earnings multiples and book value multiples.  The dividend
          income streams and terminal values were then discounted to
          present values using different discount rates (ranging from
          9.0% to 13.5%) chosen to reflect different assumptions
          regarding required rates of return of holders of prospective
          buyers of the Combined Company's Common Stock.  This
          analysis, assuming the current dividend payout ratio,
          indicated that the imputed range of values of the 1.556
          shares of North Fork Common Stock to be received in the
          Merger for each share of North Side Common Stock was
          significantly in excess of the imputed range of the values
          of the shares of North Side Common Stock.  In connection
          with its analysis, Sandler O'Neill extensively used
          sensitivity analyses to illustrate the effects changes in
          the underlying assumptions would have on the resulting
          present value, and discussed these changes with the North
          Side Board.

                    In connection with rendering its opinion dated
          July 14, 1996, Sandler O'Neill reviewed, among other things:
          (i) the Merger Agreement and exhibits thereto; (ii) the
          Stock Option Agreement; (iii) North Fork's audited
          consolidated financial statements and management's
          discussion and analysis of the condition and results of
          operations contained in its annual report to shareholders
          for the year ended December 31, 1995; (iv) North Side's
          audited consolidated financial statements and management's
          discussion and analysis of the financial condition and
          results of operations contained in its annual report to
          shareholders for the fiscal year ended September 30, 1995;
          (v) North Fork's unaudited consolidated financial statements
          and management's discussion and analysis of the financial
          condition and results of operations contained in its
          Quarterly Report on Form 10-Q for the quarter ended March
          31, 1996; (vi) North Side's unaudited consolidated financial
          statements and management's discussion and analysis of the
          financial condition and results of operations contained in
          its Quarterly Reports on Form F-4 for the quarters ended
          December 31, 1995 and March 31, 1996, respectively; (vii)
          North Fork's press release dated July 11, 1996 containing
          financial statement highlights for North Fork for the
          quarter ended June 30, 1996; (viii) preliminary financial
          information prepared by the senior management of North Side
          concerning North Side's financial condition and results of
          operations for the quarter ended June 30, 1996; (ix) certain
          financial analyses and forecasts of North Side prepared by
          and reviewed with management of North Side and the views of
          senior management of North Side regarding North Side's past
          and current business operations, results thereof, financial
          condition and future prospects; (x) certain financial
          analyses and forecasts of North Fork prepared by and
          reviewed with management of North Fork and the views of
          senior management of North Fork regarding North Fork's past
          and current business operations, results thereof, financial
          condition and future prospects; (xi) the pro forma impact of
          the Merger on North Fork; (xii) the historical reported
          price and trading activity for the North Fork Common Stock
          and the North Side Common Stock, including a comparison of
          certain financial and stock market information for North
          Fork and North Side with similar information for certain
          other companies the securities of which are publicly traded;
          (xiii) the financial terms of recent business combinations
          in the savings institution and banking industries; (xiv) the
          current market environment generally and the banking
          environment in particular; and (xv) such other information,
          financial studies, analyses and investigations and
          financial, economic and market criteria as Sandler O'Neill
          considered relevant.  Sandler O'Neill was not asked to, and
          did not, solicit indications of interest in a potential
          transaction from other third parties.

                    In connection with rendering the Sandler O'Neill
          Fairness Opinion,  Sandler O'Neill confirmed the
          appropriateness of its reliance on the analyses used to
          render its July 14, 1996 opinion by performing procedures to
          update certain of such analyses and by reviewing the
          assumptions upon which such analyses were based and the
          factors considered in connection therewith.

                    In performing its reviews, Sandler O'Neill assumed
          and relied upon, without independent verification, the
          accuracy and completeness of all the financial information,
          analyses and other information reviewed by and discussed
          with it, and Sandler O'Neill did not make an independent
          evaluation or appraisal of the specific assets, the
          collateral securing assets or the liabilities of North Fork
          or North Side or any of their subsidiaries, or the
          collectibility of any such assets (relying, where relevant,
          on the analyses and estimates of North Fork and North Side). 
          With respect to the financial projections reviewed with each
          company's management, Sandler O'Neill assumed that they have
          been reasonably prepared on bases reflecting the best
          currently available estimates and judgments of the
          respective managements of the respective future financial
          performances of North Fork and North Side and that such
          performances will be achieved.  Sandler O'Neill also assumed
          that there has been no material change in North Fork's or
          North Side's assets, financial condition, results of
          operations, business or prospects since the date of the last
          financial statements noted above.  Sandler O'Neill assumed
          that the Merger will qualify for pooling of interests
          accounting treatment and has further assumed that North Fork
          will remain as a going concern for all periods relevant to
          its analyses and that the conditions precedent in the
          Agreement are not waived.

                    Under the Sandler O'Neill Agreement, North Side
          will pay Sandler O'Neill a transaction fee in connection
          with the Merger, a substantial portion of which is
          contingent upon the consummation of the Merger.  Under the
          terms of the Agreement, North Side will pay Sandler O'Neill
          a transaction fee equal to 1.0% of the aggregate purchase
          price paid in the transaction, or approximately $2.2
          million, of which 25% was paid upon execution of the Merger
          Agreement and 75% will be paid if the Merger is consummated. 
          North Side has also paid Sandler O'Neill a fee of  $50,000
          for rendering the Sandler O'Neill Fairness Opinion, all of
          which amount will be credited towards the fee payable to
          Sandler O'Neill upon consummation of the Merger.  North Side
          has also agreed to reimburse Sandler O'Neill for its
          reasonable out-of-pocket expenses incurred in connection
          with its engagement and to indemnify Sandler O'Neill and its
          affiliates and their respective partners, directors,
          officers, employees, agents, and controlling persons against
          certain expenses and liabilities, including liabilities
          under securities laws.

                    North Fork.  Pursuant to an Engagement Letter
          dated as of July 9, 1996, Keefe, Bruyette & Woods, Inc.
          ("KBW") has acted as financial advisor to North Fork in
          connection with the Merger.  KBW is a nationally recognized
          investment banking firm and, as part of its investment
          banking business, is continually engaged in the valuation of
          banking businesses and their securities in connection with
          acquisitions, negotiated underwritings, secondary
          distributions of listed and unlisted securities, private
          placements and valuations for various other purposes.  As
          specialists in the securities of banking companies, KBW has
          experience in, and knowledge of, the valuation of banking
          enterprises. KBW was selected by North Fork based on KBW's
          experience in similar transactions, expertise, and its
          business and reputation in the banking and investment
          communities. 

               In the ordinary course of its business as a broker-
          dealer, KBW may, from time to time, purchase securities
          from, and sell securities to, North Fork and North Side,
          and, as a market maker in securities, KBW may from time to
          time have a long or short position in, and buy or sell,
          equity securities of North Fork and North Side for its own
          account and for the accounts of its customers.  To the
          extent that KBW had any such position as of the date of the
          fairness opinion attached as Annex D hereto, KBW has
          disclosed such to North Fork.

               In connection with KBW's engagement, North Fork
          requested that KBW evaluate the fairness of the Exchange
          Ratio, from a financial point of view, to the stockholders
          of North Fork.  At a meeting of the North Fork Board held on
          July 15, 1996, KBW rendered its oral opinion to the effect
          that as of such date and subject to certain matters stated
          in the opinion, the Exchange Ratio, from a financial point
          of view, was fair to the North Fork stockholders.  KBW
          subsequently confirmed this oral opinion by delivery of a
          written opinion dated the date of this Joint Proxy
          Statement/Prospectus.  In connection with its written
          opinion, KBW updated certain of its analyses, as necessary,
          and reviewed the assumptions on which such analyses were
          based and the factors considered in connection therewith. 
          No limitations were imposed by the North Fork Board on KBW
          with respect to the investigations made or procedures
          followed in rendering its opinion.

               The full text of KBW's written opinion dated the date
          of this Joint Proxy Statement/Prospectus, which sets forth
          the assumptions made, matters considered and limitations of
          review by KBW, is attached hereto as Annex D and is
          incorporated herein by reference.  Holders of North Fork
          Common Stock are urged to read this opinion carefully in its
          entirety.  KBW's opinions are directed only to the fairness
          of the Exchange Ratio from a financial point of view to the
          stockholders of North Fork, do not address any other aspect
          of the proposed Merger or any related transaction and do not
          constitute a recommendation to any stockholder as to how
          such stockholder should vote at the North Fork Meeting.  The
          summary of the opinion of KBW set forth in this Joint Proxy
          Statement/Prospectus is qualified in its entirety by
          reference to the full text of the opinion.

               In connection with its opinion dated the date hereof,
          KBW reviewed, among other things, (a) the Merger Agreement
          and Stock Option Agreement, (b) the Registration Statement
          on  Form S-4, including this Joint Proxy
          Statement/Prospectus, (c) the Annual Report to Stockholders
          of North Fork and the Annual Report on Form 10-K of North
          Fork for the year ended December 31, 1995, (d) the Annual
          Report on Form F-2 of North Side for the year ended
          September 30, 1995, (e) certain interim reports to
          stockholders and Quarterly Reports on Form 10-Q of North
          Fork, (f) certain interim reports to shareholders and
          Quarterly Reports on Form F-4 of North Side, and (g) certain
          internal financial analyses and forecasts for North Fork and
          North Side prepared by the respective managements of North
          Fork and North Side and furnished to KBW for purposes of its
          analysis.  KBW also held discussions with members of the
          senior managements of North Side and North Fork regarding
          the past and current business operations, regulatory
          relations, financial condition and future prospects of their
          respective companies and such other matters as KBW deemed
          relevant to its inquiry  In addition, KBW compared certain
          financial and stock market information for North Fork and
          North Side with similar information for certain other
          companies the securities of which are publicly traded,
          reviewed the financial terms of certain recent business
          combinations in the banking industry and performed such
          other studies and analyses as KBW considered appropriate.

               In rendering its opinion, KBW considered such financial
          and other factors as it deemed appropriate under the
          circumstances, including, among others, the following: (a)
          the respective historical and current financial position and
          results of operations of North Fork and North Side; (b) the
          respective assets and liabilities of North Fork and North
          Side; and (c) the nature and terms of certain other merger
          transactions involving banks and bank holding companies and
          thrifts and thrift holding companies.  In rendering its
          opinion, KBW took into account its assessment of general
          economic, market and financial conditions and its experience
          in other transactions as well as its experience in
          securities valuation and its knowledge of the banking
          industry generally.  KBW's opinion is necessarily based upon
          conditions as they existed and could be evaluated as of the
          date of its opinion and the information made available to
          KBW through the date of its opinion.  

               In conducting its review and arriving at its opinion,
          KBW relied upon and assumed the accuracy and completeness of
          the financial and other information provided to it or
          publicly available, and KBW did not assume any
          responsibility for independently verifying any of such
          information.  KBW relied upon the management of North Fork
          and North Side as to the reasonableness and achievability of
          the financial and operating forecasts and projections (and
          the assumptions and bases therefor) provided to it, and KBW
          assumed that such forecasts and projections reflected the
          best currently available estimates and judgments of North
          Fork and that such forecasts and projections will be
          realized in the amounts and in the time periods currently
          estimated by such management.  KBW also assumed that the
          aggregate allowances for loan losses for North Fork and
          North Side are adequate to cover such losses.  In rendering
          its opinions, KBW has not made or obtained any evaluations
          or appraisals of the property of North Fork or North Side,
          nor has it examined any individual credit files.

                The summary of KBW's analyses set forth below does not
          purport to be a complete description of the analyses
          underlying its opinion.  The preparation of a fairness
          opinion is a complex analytic process, involving various
          determinations as to the most appropriate and relevant
          methods of financial analyses and the application of those
          methods to the particular circumstances and therefore, such
          an opinion is not readily susceptible to summary
          description.  In arriving at its opinion, KBW made
          qualitative judgments as to the significance and relevance
          of each analysis and factor considered by it.  Accordingly,
          KBW believes that its analyses must be considered as a whole
          and that selecting portions of its analyses and factors,
          without considering all analyses and factors, could create a
          misleading or incomplete view of the processes underlying
          such analyses and its opinion. In its analyses, KBW made
          numerous assumptions with respect to North Fork and North
          Side, industry performance, regulatory, general business,
          economic, market and financial conditions and other matters,
          many of which are beyond the control of North Fork and North
          Side.  No company, transaction or business used in such
          analyses as a comparison is identical to North Fork, North
          Side or the Merger, nor is an evaluation of the results of
          such analyses entirely mathematical; rather, it involves
          complex considerations and judgments concerning financial
          and operating characteristics and other factors that could
          affect the acquisition, public trading or other values of
          the companies, business segments or transactions being
          analyzed.  The estimates contained in such analyses and the
          valuations resulting from any particular analysis are not
          necessarily indicative of actual values or predictive of
          future results or values, which may be significantly more or
          less favorable than those suggested by such analyses.  In
          addition, analyses relating to the value of businesses and
          securities do not purport to be appraisals or to reflect the
          prices at which businesses or securities actually may be
          sold.  Accordingly, because such estimates are inherently
          subject to substantial uncertainty, none of North Fork,
          North Side, KBW or any other person assumes responsibility
          for their accuracy.  

                    The following is a summary of the material analyses
               performed by KBW in connection with its opinion and
               financial presentation made to the North Fork Board on July
               15, 1996:

                    (a)  Transaction Summary.  KBW calculated the
               consideration to be received pursuant to the Exchange
               Ratio as a multiple of North Side's book value,
               tangible book value as of June 30, 1996, earnings per
               share and current market price of North Side Common
               Stock.  This computation assumed a price per share of
               North Fork Common Stock and North Side Common Stock,
               respectively, of $27.50 and $35.25 (the respective
               closing prices of such Common Stock on July 12, 1996)
               and an Exchange Ratio of 1.556 shares of North Fork
               Common Stock for each share of North Side Common Stock
               and was based on North Side's reported earnings for the
               four most recently completed quarters and on analysts'
               estimates of North Side's 1996 and 1997 earnings per
               share.  Based on such assumptions, this analysis
               indicated North Side's stockholders would receive
               shares of North Fork Common Stock worth $42.79 for each
               share of North Side Common Stock held, and that such
               amount would represent a multiple of 1.67x book value
               per share, 1.69x tangible book value per share, 11.32x
               earnings per share for the four most recently completed
               quarters, 11.26x estimated 1996 earnings per share,
               11.35x estimated 1997 earnings per share and 1.21x the
               then-current price for shares of North Side Common
               Stock.

                    (b)  Pro Forma Merger Analysis.  KBW performed pro
               forma merger analyses that combined projected income
               statement and balance sheet information.  Assumptions
               regarding the accounting treatment, acquisition
               adjustments, cost savings, revenue enhancements and
               treatment of North Side employee stock options were
               used to calculate the financial impact that the
               acquisition would have on certain projected financial
               results of North Fork.  This analysis indicated that
               the Merger is expected to increase North Fork's
               projected 1997 earnings per share (excluding the effect
               of a non-recurring merger and restructuring charge to
               be incurred in connection with the Merger), book value,
               tangible book value and leverage ratio.  This analysis
               was based on analyst estimates of North Fork's and
               North Side's 1997 earnings per share and on North
               Fork's management's estimates of expected cost savings,
               revenue enhancements and a non-recurring merger and
               restructuring charge to be realized or incurred by
               North Fork in connection with the Merger.  These
               projections were discussed with the management of each
               of North Fork and North Side.  The actual results
               achieved by the combined company will vary from the
               projected results, and the variations may be material. 
               See "MANAGEMENT AND OPERATIONS FOLLOWING THE MERGER --
               Consolidation of Operations; Projected Cost Savings and
               Revenue Enhancements; Projected Earnings Per Share" and
               "-- Merger and Restructuring Charges."

                    (c)  Contribution Analysis.  KBW analyzed the
               relative contribution of each of North Fork and North
               Side to certain balance sheet and income statement
               items of the combined company, including assets, common
               equity, market capitalization, deposits and estimated
               1997 net income (with and without estimated cost
               savings).  KBW then compared the relative contribution
               of such balance sheet and income statement items with
               the estimated pro forma ownership of 24% for North Side
               stockholders based on an Exchange Ratio of 1.556.  The
               contribution analysis showed that North Side would
               contribute approximately 28% of the combined assets,
               35% of the combined common equity, 26% of the combined
               deposits, 22% of the combined estimated 1997 net income
               and 25% of the combined estimated 1997 net income
               including estimated cost savings resulting from the
               Merger.

                    (d)  Selected Transaction Analysis.  KBW analyzed
               certain merger and acquisition transactions for
               financial institutions based upon the acquisition price
               (at announcement) relative to stated book value, stated
               tangible book value and latest twelve months' earnings. 
               The information analyzed was compiled by KBW from both
               internal sources and a data firm that monitors and
               publishes transaction summaries and descriptions of
               mergers and acquisitions in the financial services
               industry.  The analysis included a review and
               comparison of the average book value multiples and
               earnings multiples represented by a sample of recently
               completed or announced transactions, as segmented into
               the three categories described below.
                
                         The first category was comprised of selected
               transactions announced between January 1993 and July
               1996 in which the acquired institution was a thrift
               with assets greater than $500 million, a return on
               assets greater than 1%, a return on equity greater than
               14% and a tangible equity-to-asset ratio less than 10%. 
               The second category was comprised of selected
               transactions (excluding mergers of equals) announced
               between January 1993 and July 1996 in which the
               transaction value was greater than $100 million and the
               acquired institution was a thrift.  The third category
               was comprised of selected transactions announced
               between January 1993 and July 1996 in which the seller
               was a thrift located in the Metropolitan New York City
               area and the acquiror was New York-based (or, in one
               instance, New Jersey-based). 

                         KBW's analyses of these acquisitions
               indicated that (a) among the acquisition of thrifts in
               the first category, the consideration paid to the
               acquired institution's stockholders averaged 189% of
               book value per share, 194% of tangible book value per
               share and had a median of 11.6x latest twelve months'
               earnings per share; (b) among the acquisition of
               thrifts in the second category, the consideration paid
               to the acquired institution's stockholders averaged
               160% of book value per share, 170% of tangible book
               value per share and had a median of 14.7x latest twelve
               months' earnings per share; (c) among the acquisition
               of thrifts in the third category, the consideration
               paid to the acquired institution's stockholders
               averaged 146% of book value per share, 153% of tangible
               book value per share and had a median of 15.1x latest
               twelve months' earnings per share.  Assuming an
               Exchange Ratio of 1.556 shares of North Fork Common
               Stock for each share of North Side Common Stock, and a
               price per share of North Fork Common Stock of $27.50,
               the consideration to be received by North Side
               stockholders in the Merger would represent 167% of book
               value per share, 169% of tangible book value per share
               and 11.3x North Side's latest twelve months' earnings
               per share.

                    (e)  Other Analyses.  KBW also reviewed the
               relative financial and market performance of North Side
               to a variety of relevant industry peer groups and
               indices.  KBW also reviewed deposit market share data
               for the combined company, balance sheet composition for
               North Fork and North Side, historical stock performance
               for North Fork and North Side and other financial data
               for North Side.

                    Pursuant to the terms of KBW's engagement, North Fork
               has agreed to pay a financial advisory fee to KBW for its
               services in connection with the Merger.   Specifically,
               North Fork has agreed to pay KBW (a) an initial fee of
               $25,000, following execution of the engagement letter, (b) a
               fee of $100,000 upon the mailing of this Joint Proxy
               Statement/Prospectus, and (c) a contingent fee of $125,000
               upon the closing of the Merger.  North Fork has also agreed
               to reimburse KBW for its reasonable out-of-pocket expenses,
               including the fees and expenses of legal counsel and any
               other advisor retained by KBW.  North Fork has also agreed
               to indemnify KBW, its affiliates, and their respective
               partners, directors, officers, agents, consultants,
               employees and controlling persons against certain
               liabilities, including liabilities under the Federal
               securities laws.  It is expected that KBW will act as
               underwriter in connection with the offering of the
               North Fork Treasury Stock and, in connection therewith,
               will receive customary underwriting discounts and com-
               missions and will be indemnified by North Fork against
               certain liabilities.

               INTERESTS OF CERTAIN PERSONS IN THE MERGER

                         Certain members of North Side's management and the
               North Side Board may be deemed to have certain interests in
               the Merger that are in addition to their interests as
               stockholders of North Side generally.  The North Side Board
               was aware of these interests and considered them, among
               other matters, in approving the Merger Agreement and the
               transactions contemplated thereby.

                         North Fork has agreed to honor all existing North
               Side employment, severance and other compensation agreements
               and arrangements.  As a result of the transactions
               contemplated by the Merger Agreement, Mr. O'Brien, Chairman,
               President and Chief Executive Officer of North Side, will be
               entitled to certain severance benefits under the terms of
               his existing Employment Agreement with North Side including
               a lump sum severance payment equal to three times the sum of
               (a) Mr. O'Brien's base salary as in effect immediately prior
               to consummation of the Merger, and (b) the highest annual
               bonus earned by Mr. O'Brien during any of the three years
               prior to the Merger.  In addition to his severance payment,
               in the event that Mr. O'Brien does not serve as Vice
               Chairman of North Fork and North Fork Bank as discussed
               below, Mr. O'Brien also will be entitled, under the terms of
               his current employment contract, to the continuation of his
               benefits under the group hospitalization, health care,
               dental, life or other insurance or death benefit plans
               maintained by North Side for three years or until he obtains
               employment providing substantially similar benefits and to
               suitable outplacement services for a period of up to three
               years or his acceptance of other employment.  As discussed
               below, Mr. O'Brien also will become fully vested in his
               benefits under North Side's existing Long-Term Incentive and
               Capital Accumulation Plan ("North Side Stock Option Plan")
               and Management Development and Recognition Plan ("MDR
               Plan").  To the extent that payments received by Mr. O'Brien
               constitute "excess parachute payments" subject to the excise
               tax imposed under Section 4999 of the Internal Revenue Code
               of 1986, as amended ("Code"), Mr. O'Brien shall be entitled
               to an additional payment sufficient to restore Mr. O'Brien
               to the same after-tax position he would have had if the
               excise tax had not been imposed.  Based upon Mr. O'Brien's
               current base salary and his anticipated bonus payment for 
               fiscal 1996, Mr. O'Brien will be entitled to receive a lump
               sum cash severance payment of approximately $3.3 million upon
               consummation of the Merger (including the estimated amount 
               related to the excise tax imposed by the Code and assuming the 
               Merger is consummated on or before December 31, 1996).  North 
               Fork and North Side have agreed that such lump sum severance 
               payment will be made on the date that the Merger is consummated.

                         North Side also has entered into Change in Control
               Severance Agreements ("Severance Agreements") with five of
               its current officers, including Donald C. Fleming, the
               Executive Vice President and Chief Financial Officer, Alissa
               E. Ballot, the General Counsel and Marie Alleva, a Senior
               Vice President.  Pursuant to the terms of the Severance
               Agreements, which were entered into April, 1996, and the
               Merger Agreement, the five officers who have executed
               Severance Agreements will be entitled to lump sum severance
               payments equal to two times the sum of (a) the officer's
               base salary as in effect immediately prior to the Merger,
               plus (b) the highest annual bonus during any of the three
               years prior to the Merger.  North Fork and North Side have
               agreed that such lump sum severance payments will be made to
               the affected officers on the date that the Merger is
               consummated.  If employment is terminated, such officers
               also will be entitled to the continuation of benefits under
               the group hospitalization, health care, dental, life or
               other insurance or death benefit plans maintained by North
               Side for two years or until other employment is accepted. 
               Such officers will also be entitled to certain outplacement
               benefits.  The payments payable under each Severance
               Agreement are limited to those amounts that would be
               deductible by reason of Section 280G of the Code.  Based
               upon their current levels of base salary and anticipated bonus
               payments during the three prior years, Mr. Fleming, Ms. Ballot
               and Ms. Alleva will be entitled to receive lump sum severance
               payments of approximately $570,000, $298,000 and $247,000 
               respectively, assuming the Merger is consummated on or before
               December 31, 1996.

                         Pursuant to the terms of the Merger Agreement, at
               the Effective Time North Fork will cause the North Fork
               Board to be expanded by two members and Mr. O'Brien and one
               other member of the North Side Board selected by North Side
               and approved by North Fork (which approval will not be
               unreasonably withheld) will be appointed to fill the
               vacancies.  At the Effective Time, the North Side directors
               who are not appointed to the North Fork Board will be
               appointed to an advisory committee to North Fork for an
               advisory term of not less than three years and an annual fee
               of $35,000.

                         The Merger Agreement provides that, in the event
               of any threatened or actual claim, action, suit, proceeding
               or investigation in which any person who is or has been a
               director, officer or employee of North Side is, or is
               threatened to be, made a party based in whole or in part on,
               or pertaining to (i) the fact that such person was a
               director, officer or employee of North Side, or (ii) the
               Merger Agreement or the transactions contemplated thereby,
               North Fork will, subject to the conditions set forth in the
               Merger Agreement, indemnify such person to the fullest
               extent permitted by law against any liability or expense
               incurred in connection with any such claim or proceeding. 
               In addition, pursuant to the Merger Agreement, North Fork
               will be required to maintain directors' and officers'
               liability insurance for the benefit of persons serving as
               officers and directors of North Side immediately prior to
               the Effective Time for a period of three (3) years following
               the Effective Time with respect to acts or omissions
               occurring prior to the Effective Time which were committed
               by such officers and directors in their capacity as such,
               provided that in no event shall North Fork be required to
               expend on an annual basis more than 200% of the amount which
               North Side currently expends for such insurance.

                         In addition to the above referenced benefits, all
               options and awards outstanding under the North Side Stock
               Option Plan and the MDR Plan will become vested as a result
               of the Merger.

                         North Fork has offered Mr. O'Brien the position of
               Vice Chairman of North Fork and North Fork Bank after the
               Merger.  In connection therewith, the parties have
               negotiated forms of employment and change-in-control
               agreements which Mr. O'Brien may enter into within 20
               business days after the Effective Time of the Merger.  Mr.
               O'Brien has indicated to North Fork that he currently
               anticipates entering into such agreements.  The proposed
               employment agreement with Mr. O'Brien provides for a three-
               year term at an annual base salary of $300,000, which may be
               increased by the North Fork Board provided that, in any
               event, such annual base salary shall be substantially
               equivalent to the annual base salary of any other Vice
               Chairman of North Fork and shall be no less than 50% of the
               annual base salary of the Chief Executive Officer of North
               Fork.  Under the terms of the proposed Employment Agreement,
               Mr. O'Brien also shall be eligible for annual bonuses,
               commencing for North Fork's 1997 fiscal year, which bonuses
               shall be substantially equivalent to the annual bonus, if
               any, paid to any other Vice Chairman of North Fork or, if
               there is no other Vice Chairman of North Fork, in an amount
               consistent with North Fork's recent past practice for Vice
               Chairman in proportion to the Chief Executive Officer of
               North Fork.  The proposed Employment Agreement also provides
               for Mr. O'Brien's participation in all of the employee
               benefit plans maintained by North Fork including any
               pension, medical insurance, life insurance and all stock
               option, restricted stock, appreciation rights, phantom
               stock, stock unit or other stock-based plans.  In the event
               that North Fork were to terminate the proposed Employment
               Agreement other than for "cause," as defined, or Mr. O'Brien
               were to terminate the proposed Employment Agreement in the
               event of any material breach of the Agreement by North Fork
               which breach had not been cured, then Mr. O'Brien would be
               entitled to a lump sum payment equal to the aggregate amount
               of his base salary for the otherwise remaining term of the
               Employment Agreement multiplied by 130%.  In the event of
               termination of employment for any reason other than by North
               Fork for cause, as defined, North Fork will be required to
               furnish Mr. O'Brien and his family with continued group
               health, major medical and hospitalization insurance coverage
               through the third anniversary of his date of employment with
               North Fork.  The proposed Employment Agreement also provides
               for the payment of certain benefits upon the death or
               disability of Mr. O'Brien.  The proposed Change-In-Control
               Agreement with Mr. O'Brien is substantially similar to the
               existing Change-In-Control Agreement which North Fork has
               previously entered into with certain of its executive
               officers.  Such agreement provides that Mr. O'Brien will be
               entitled to receive from North Fork a lump sum payment equal
               to 299 percent of his "base amount" as defined in Section
               280G of the Code if, within 24 months after a change in
               control of North Fork (as defined in the agreement), his
               employment is terminated by North Fork (other than for
               cause) or by Mr. O'Brien voluntarily.  The proposed Change-
               In-Control Agreement is a rolling three-year agreement and
               will continue in effect until the normal expiration date of
               Mr. O'Brien's employment under the proposed Employment
               Agreement or until Mr. O'Brien is no longer an employee of
               North Fork, provided that the term of the proposed Change-
               In-Control Agreement will be extended in the event of a
               change in control, as defined, of North Fork prior to the
               termination of employment.  The agreement provides, in
               effect, that if any payments thereunder would be treated as
               excess parachute payments under Section 280G of the Code,
               the aggregate amount of those payments is to be reduced to
               the extent necessary to avoid that treatment, except that
               any payment to Mr. O'Brien under the North Fork Performance
               Plan or any acceleration of the vesting of any stock-based
               awards will not trigger such a reduction.

                         Other than as set forth above, no director or
               executive officer of North Side has any direct or indirect
               material interest in the Merger, except insofar as ownership
               of North Side Common Stock and existing options to purchase
               such stock might be deemed such an interest.

               EMPLOYEE MATTERS

                         Pursuant to the terms of the Merger Agreement,
               employees of North Side shall become entitled, as soon as
               practicable following the Merger, to participate in the
               benefit plans maintained by North Fork on the same terms and
               conditions as applicable to comparable employees of North
               Fork and shall be granted credit for service with North Side
               for certain purposes under certain of such plans.  Pursuant
               to the terms of the Merger Agreement, North Fork has agreed
               to honor in accordance with their terms, certain employment,
               severance and other compensation agreements and arrangements
               between North Side and certain of its directors, officers
               and employees.  North Fork intends to continue each of the
               existing North Side employee benefit plans to which there
               exists a corresponding North Fork employee benefit plan
               until the date on which the inclusion of North Side
               employees in North Fork's corresponding plan occurs.   

               CONVERSION OF SHARES; PROCEDURES FOR EXCHANGE OF
               CERTIFICATES; FRACTIONAL SHARES

                         North Side.  As promptly as practicable after the
               Effective Time, and in no event more than three business
               days thereafter, a bank or trust company selected by North
               Fork and reasonably satisfactory to North Side, acting in
               the capacity of exchange agent (the "Exchange Agent"), will
               mail to each former holder of record of North Side Common
               Stock a form of letter of transmittal, together with
               instructions for the exchange of such holder's certificates
               representing shares of North Side Common Stock for
               certificates representing shares of North Fork Common Stock
               and cash in lieu of fractional shares.

                         HOLDERS OF NORTH SIDE COMMON STOCK SHOULD NOT SEND
               IN THEIR CERTIFICATES UNTIL THEY RECEIVE THE LETTER OF
               TRANSMITTAL FORM AND INSTRUCTIONS FROM THE EXCHANGE AGENT,
               AND SHOULD NOT RETURN SUCH STOCK CERTIFICATES WITH THE
               ENCLOSED PROXY.

                         Upon surrender to the Exchange Agent of one or
               more certificates representing shares of North Side Common
               Stock, together with a properly completed letter of
               transmittal, there will be issued and mailed to the holder
               of North Side Common Stock surrendering such items a
               certificate or certificates representing the number of
               shares of North Fork Common Stock to which such holder is
               entitled, if any, and, where applicable, a check for the
               amount representing any fractional share determined in the
               manner described below, without interest.  The North Side
               certificate or certificates so surrendered will be
               cancelled.

                         No dividend or other distribution declared after
               the Effective Time with respect to North Fork Common Stock
               will be paid to the holder of any unsurrendered North Side
               certificate until the holder surrenders such certificate, at
               which time the holder will be entitled to receive all
               previously withheld dividends and distributions, without
               interest.  

                         After the Effective Time, there will be no
               transfers on the stock transfer books of North Side of
               shares of North Side Common Stock issued and outstanding
               immediately prior to the Effective Time.  If certificates
               representing shares of North Side Common Stock are presented
               for transfer after the Effective Time, they will be
               cancelled and exchanged for certificates representing shares
               of North Fork Common Stock.

                         None of the Exchange Agent, North Fork, North Fork
               Bank or North Side, or any other person, will be liable to
               any former holder of North Side Common Stock for any amount
               properly delivered to a public official pursuant to
               applicable abandoned property, escheat or similar laws.

                         If a certificate for North Side Common Stock has
               been lost, stolen or destroyed, the Exchange Agent will
               issue the consideration properly payable in accordance with
               the Merger Agreement upon receipt of appropriate evidence as
               to such loss, theft or destruction, appropriate evidence as
               to the ownership of such certificate by the claimant, and
               appropriate and customary indemnification.

                         No fractional shares of North Fork Common Stock
               will be issued in the Merger.  Instead, the Merger Agreement
               provides that each holder of shares of North Side Common
               Stock exchanged pursuant to the Merger who would otherwise
               have been entitled to receive a fraction of a share of North
               Fork Common Stock will receive, in lieu thereof, cash in an
               amount equal to such fractional part of a share of North
               Fork Common Stock multiplied by the average of the closing
               sale prices of North Fork Common Stock on the NYSE for the
               five trading days immediately preceding the Effective Time. 
               No such holder will be entitled to dividends, voting rights
               or any other rights as a stockholder in respect of any
               fractional share which such holder would otherwise have been
               entitled to receive.

                         North Fork.  Shares of North Fork capital stock
               (including North Fork Common Stock) issued and outstanding
               immediately prior to the Effective Time will remain issued
               and outstanding and be unaffected by the Merger, and holders
               of such stock will not be required to exchange the
               certificates representing such stock or take any other
               action by reason of the consummation of the Merger.

               CONDITIONS TO THE MERGER

                         The respective obligations of North Fork and North
               Side to effect the Merger are subject to the satisfaction of
               the following conditions at or prior to the Effective Time: 
               (i) approval of the Merger Agreement by the affirmative vote
               of the holders of at least two-thirds of the outstanding
               shares of North Side Common Stock entitled to vote thereon
               and approval of the issuance of the Merger Shares by the
               affirmative vote of the holders of a majority of the shares
               of North Fork Common Stock voting thereon where the total
               votes cast by the holders of North Fork Common Stock on such
               matter exceed 50% of the outstanding shares of North Fork
               Common Stock; (ii) the shares of North Fork Common Stock
               issuable to holders of North Side Common Stock pursuant to
               the Merger shall have been authorized for listing on the
               NYSE, subject to official notice of issuance; (iii) approval
               of the Merger Agreement and the transactions contemplated
               thereby (including the Merger) by the appropriate
               governmental authorities (all such governmental authorities
               being referred to as the "Governmental Entities"), and the
               expiration of any statutory waiting periods in respect
               thereof (collectively, the "Requisite Regulatory Approvals")
               (see "-- Regulatory Approvals Required for the Merger"
               below); (iv) receipt of all necessary state securities laws
               and "blue sky" permits and other authorizations required in
               connection with the issuance of North Fork Common Stock in
               the Merger; (v) the Registration Statement of which this
               Joint Proxy Statement/Prospectus forms a part will have
               become effective under the Securities Act of 1933, as
               amended (the "Securities Act") and no stop order suspending
               the effectiveness of the Registration Statement will have
               been issued and no proceedings for that purpose will have
               been initiated or threatened by the Commission; (vi) no
               order, injunction or decree issued by any court or agency of
               competent jurisdiction or other legal restraint or
               prohibition (an "Injunction") which prohibits the
               consummation of the Merger or any of the other transactions
               contemplated by the Merger Agreement will be in effect and
               (vii) no statute, rule, regulation, order, injunction or
               decree will have been enacted, entered, promulgated or
               enforced by any Governmental Entity which prohibits,
               restricts or makes illegal consummation of the Merger.

                         The obligations of North Fork to effect the Merger
               are further subject to the satisfaction, or waiver by North
               Fork, of the following conditions:  (i)(x) certain
               representations and warranties of North Side contained in
               the Merger Agreement shall be true and correct in all
               material respects as of the date of the Merger Agreement and
               (except to the extent that such representations and
               warranties relate to an earlier date) as of the Closing Date
               as though made on and as of the Closing Date; (y) the
               representations and warranties of North Side contained in
               the Merger Agreement (including, without limitation, the
               representation (the "North Side Material Adverse Change
               Representation") that since March 31, 1996 no event has
               occurred which has caused, or is reasonably likely to cause,
               individually or in the aggregate, a Material Adverse Effect
               (as defined below) on North Side) shall be true and correct
               as of the date of the Merger Agreement and (except to the
               extent such representations and warranties speak as of an
               earlier date) as of the Closing Date as though made on and
               as of the Closing Date; provided, however, that for purposes
               of determining the satisfaction of the condition described
               in this clause (i)(y), such representations and warranties
               shall be deemed to be true and correct unless the failure or
               failures of such representations and warranties to be so
               true and correct, individually or in the aggregate,
               represent a Material Adverse Effect on North Side; and (z)
               the representations and warranties of North Side contained
               in the Merger Agreement (including without limitation the
               North Side Material Adverse Change Representation) shall be
               true and correct as of the date of the Merger Agreement and
               (except to the extent that such representations and
               warranties relate to an earlier date) as of the Closing Date
               as though made at and as of the Closing Date provided,
               however, that for purposes of determining the satisfaction
               of the condition described in this clause (i)(z), no effect
               shall be given to any exception in such representations and
               warranties relating to materiality or a Material Adverse
               Effect (as defined below), and provided, further, however,
               that the representations and warranties of North Side will
               be deemed true and correct in all material respects unless
               the failure or failures of such representations and
               warranties to be so true and correct, individually or in the
               aggregate, represent a Material Adverse Effect; (ii) North
               Side shall have duly performed in all material respects all
               obligations required to be performed by it under the Merger
               Agreement at or prior to the Closing Date; (iii) the
               consent, approval or waiver of each person (other than the
               Governmental Entities) whose consent or approval shall be
               required in order to permit the succession by the surviving
               corporation in the Merger to any obligation, right or
               interest of North Side or any subsidiary of North Side under
               any agreement shall have been obtained, except where the
               failure to obtain such consents or approvals would not have
               a Material Adverse Effect on North Fork; (iv) no proceeding
               initiated by a Governmental Entity seeking an Injunction
               shall be pending; (v) North Fork shall have received an
               opinion of its counsel, in form and substance reasonably
               satisfactory to North Fork, dated as of the Effective Time,
               to the effect that, on the basis of facts, representations
               and assumptions set forth in such opinion, which are
               consistent with the state of facts existing at the Effective
               Time, the Merger will be treated as a reorganization within
               the meaning of Section 368(a) of the Code (see "-- Certain
               Federal Income Tax Consequences of the Merger" below); and
               (vi) North Fork shall have received a letter addressed to
               North Fork, dated as of the Effective Time, from North
               Fork's independent public accountants to the effect that the
               Merger will qualify for pooling of interests accounting
               treatment.

                         The Merger Agreement defines a "Material Adverse
               Effect," when applied to a party to the Merger Agreement, as
               any effect that (i) is material and adverse to the business,
               assets, liabilities, results of operations or financial
               condition of such party and its subsidiaries taken as whole,
               or (ii) materially impairs the ability of such party to
               consummate the transactions contemplated by the Merger
               Agreement; provided, however, that Material Adverse Effect
               shall not be deemed to include the impact of (a) changes in
               laws and regulations or interpretations thereof that are
               generally applicable to the banking or savings industries,
               (b) changes in generally accepted accounting principles that
               are generally applicable to the banking or savings
               industries, (c) expenses incurred in connection with the
               transactions contemplated by the Merger Agreement and (d)
               changes attributable to or resulting from changes in general
               economic conditions, including changes in the prevailing
               level of interest rates.  

                         The obligations of North Side to effect the Merger
               are further subject to the satisfaction, or waiver by North
               Side of the following conditions:  (i)(x) the certain
               representations and warranties of North Fork contained in
               the Merger Agreement shall be true and correct in all
               material respects as of the date of the Merger Agreement and
               (except to the extent that such representations and
               warranties relate to an earlier date) as of the Closing Date
               as though made on and as of the Effective Time; (y) the
               representations and warranties of North Fork contained in
               the Merger Agreement (including, without limitation, the
               representation (the "North Fork Material Adverse Change
               Representation") that since March 31, 1996 no event has
               occurred which has caused, or is reasonably likely to cause,
               individually or in the aggregate, a Material Adverse Effect
               on North Fork) shall be true and correct in all material
               respects as of the date of the Merger Agreement and (except
               to the extent such representations and warranties speak as
               of an earlier date) as of the Closing Date as though made on
               and as of the Closing Date; provided, however, that for
               purposes of determining the satisfaction of the condition
               described in this clause (i)(y), such representations and
               warranties shall be deemed to be true and correct unless the
               failure or failures of such representations and warranties
               to be so true and correct, individually or in the aggregate,
               represent a Material Adverse Effect on North Fork; and (z)
               the representations and warranties of North Fork set forth
               in the Merger Agreement (including without limitation the
               North Fork Material Adverse Change Representation) shall be
               true and correct in all material respects as of the date of
               the Merger Agreement and (except to the extent such
               representations and warranties speak as of an earlier date)
               as of the Closing Date as though made on and as of the
               Closing Date provided, however, that for purposes of
               determining the satisfaction of the condition described in
               this clause (i)(z), no effect shall be given to any
               exception in such representations and warranties relating to
               materiality or a Material Adverse Effect, and provided,
               further, however, that such representations and warranties
               will be deemed true and correct in all material respects
               unless the failure or failures of such representations and
               warranties to be so true and correct, individually or in the
               aggregate, represent a Material Adverse Effect on North Fork
               (after giving effect to the transactions contemplated by the
               Merger Agreement); (ii) North Fork shall have performed in
               all material respects all obligations required to be
               performed by it under the Merger Agreement at or prior to
               the Effective Time; (iii) the consent or approval of each
               person (other than the Governmental Entities) whose consent
               or approval shall be required in connection with the
               transactions contemplated by the Merger Agreement under any
               agreement to which North Fork or any of its subsidiaries is
               a party or is otherwise bound, except those for which the
               failure to obtain such consents and approvals would not,
               individually or in the aggregate, have a Material Adverse
               Effect on North Fork (after giving effect to the
               transactions contemplated by the Merger Agreement), shall
               have been obtained; (iv) no proceeding initiated by any
               Governmental Entity seeking an Injunction shall be pending;
               (v) North Side shall have received from its counsel an
               opinion, dated as of the Effective Time, to the effect that
               for Federal income tax purposes the Merger will be treated
               as a reorganization within the meaning of Section 368(a) of
               the Code and that, accordingly, for federal income tax
               purposes (A) no gain or loss will be recognized by North
               Side as a result of the Merger; (B) no gain or loss will be
               recognized by the stockholders of North Side who exchange
               all of their North Side Common Stock solely for North Fork
               Common Stock pursuant to the Merger (except with respect to
               cash received in lieu of a fractional share interest in
               North Fork Common Stock); and (C) the aggregate tax basis of
               the North Fork Common Stock received by stockholders who
               exchange all of their North Side Common Stock solely for
               North Fork Common Stock pursuant to the Merger will be the
               same as the aggregate tax basis of the North Side Common
               Stock surrendered in exchange therefor (see "-- Certain
               Federal Income Tax Consequences of the Merger" below); and
               (vi) North Fork shall have received a letter addressed to
               North Fork, dated as of the Effective Time, from North
               Fork's independent public accountants to the effect that the
               Merger will qualify for pooling of interests accounting
               treatment.

                         No assurance can be provided as to when, or
               whether, the regulatory consents and approvals necessary to
               consummate the Merger will be obtained or whether all of the
               other conditions precedent to the Merger will be satisfied
               or waived by the party permitted to do so.  See "--
               Regulatory Approvals Required for the Merger" below.  If the
               Merger is not effected on or before June 30, 1997, the
               Merger Agreement may be terminated by a vote of a majority
               of the Board of Directors of either North Fork or North Side
               unless the failure to effect the Merger by such date is due
               to the breach of the Merger Agreement by the party seeking
               to terminate the Merger Agreement.

               REGULATORY APPROVALS REQUIRED FOR THE MERGER

                         Consummation of the Merger is subject to a number
               of regulatory approvals and consents.

                         The Merger is subject to the prior approval of the
               FDIC under the Bank Merger Act.  In reviewing applications
               under the Bank Merger Act, the FDIC must consider, among
               other factors, the financial and managerial resources and
               future prospects of the existing and proposed institutions,
               and the convenience and needs of the communities to be
               served.  In addition, the FDIC may not approve a transaction
               that will result in a monopoly or be in furtherance of any
               combination or conspiracy to monopolize or to attempt to
               monopolize the business of banking in any part of the United
               States, or if its effect in any section of the country may
               be substantially to lessen competition or to tend to create
               a monopoly, or if it would in any other manner be a
               restraint of trade, unless the FDIC finds that the
               anticompetitive effects of the transaction are clearly
               outweighed by the public interests and the probable effect
               of the transaction on meeting the convenience and needs of
               the communities to be served.  Any transaction approved by
               the FDIC may not be consummated until 30 days after such
               approval, during which time the Department of Justice may
               challenge such transaction on antitrust grounds and seek the
               divestiture of certain assets and liabilities.  With the
               approval of the FDIC and the Department of Justice, the
               waiting period may be reduced to no less than 15 days.

                         In addition, the Merger is subject to the prior
               approval of the Banking Department under certain provisions
               of the New York Banking Law (the "NYBL").  In determining
               whether to approve the application for the merger of North
               Side with and into North Fork Bank, the Banking Department
               will consider, among other factors, whether the Merger would
               be consistent with adequate or sound banking and would not
               result in concentration of assets beyond limits consistent
               with effective competition, and whether the Merger would
               result in such a lessening of competition as to be injurious
               to the interest of the public or tend toward monopoly.  The
               Banking Department will also consider the public interest
               and the needs and convenience thereof.  Further, it is the
               policy of the State of New York to insure the safe and sound
               conduct of banking organizations, to conserve assets of
               banking organizations, to prevent hoarding of money, to
               eliminate unsound and destructive competition among banking
               organizations, and to maintain public confidence in the
               business of banking and protect the public interest and the
               interests of depositors, creditors, and stockholders, and
               such factors will be considered by the Banking Department in
               connection with North Fork's application.

                         Under the Community Reinvestment Act of 1977, as
               amended (the "CRA") and the comparable provisions of the
               NYBL, the FDIC and the Banking Department must also take
               into account the record of performance of each of North Fork
               Bank and North Side in meeting the credit needs of the
               entire community, including low and moderate income
               neighborhoods, served by each institution.  As part of the
               review process, the banking agencies frequently receive
               comments and protests from community groups and others.   

                         North Fork is not aware of any other regulatory
               approvals that would be required for consummation of the
               Merger, except as described above.  Should any other
               approvals be required, it is presently contemplated that
               such approvals would be sought.  There can be no assurance
               that any other approvals, if required, will be obtained.

                         The Merger cannot proceed in the absence of the
               requisite regulatory approvals.  See "-- Conditions to the
               Merger" and "-- Waiver and Amendment; Termination."  There
               can be no assurance that such regulatory approvals will be
               obtained, and if obtained, there can be no assurance as to
               the date of any such approval.  There can likewise be no
               assurance that the Department of Justice or the New York
               State Attorney General will not challenge the Merger or, if
               such a challenge is made, as to the result thereof.

               CONDUCT OF BUSINESS PENDING THE MERGER

                         Pursuant to the Merger Agreement, North Side has
               agreed that until the Effective Time, except as provided in
               the Merger Agreement, the Stock Option Agreement (as defined
               below) or with the prior consent of North Fork, North Side
               and its subsidiaries will carry on their respective
               businesses in the ordinary course consistent with past
               practice.  North Side has agreed to use its reasonable best
               efforts to (x) preserve its business organization and that
               of its subsidiaries' intact, (y) keep available to itself
               and North Fork the present services of its and its
               subsidiaries' employees and (z) preserve for itself and
               North Fork the goodwill of its and its subsidiaries'
               customers and others with whom business relationships exist.

                         The Merger Agreement also contains certain
               restrictions on the conduct of North Side's business pending
               consummation of the Merger.  In particular, the Merger
               Agreement provides that, except as provided in the Merger
               Agreement or with the prior written consent of North Fork,
               North Side and its subsidiaries may not, among other things,
               (i) declare or pay any dividends on, or make other
               distributions in respect of, any of its capital stock, other
               than normal quarterly dividends in an amount of no more than
               the most recently quarterly dividend paid in respect of each
               share of North Side Common Stock, which dividends shall have
               the same record and payment dates relating to dividends on
               the North Fork Common Stock (such that North Side
               stockholders shall receive dividends for a given quarter on
               either the North Side Common Stock or the North Fork Common
               Stock but not both); (ii)(a) split, combine or reclassify
               any shares of its capital stock or (b) repurchase, redeem or
               otherwise acquire (except for the acquisition of Trust
               Account Shares and DPC Shares) any shares of the capital
               stock of North Side or any of its subsidiaries or securities
               convertible into or exercisable therefor, (iii) subject to
               certain exceptions, issue, deliver or sell, or authorize or
               propose the issuance, delivery or sale of, any shares of its
               capital stock or securities convertible into or exchangeable
               therefor, (iv) amend its Restated Organization Certificate,
               Amended and Restated By-laws or other similar governing
               documents, (v) make any capital expenditures other than in
               the ordinary course of business or as necessary to maintain
               existing assets in good repair, and in any event are in an
               amount of no more than $25,000 individually and $200,000 in
               the aggregate, (vi) enter into any new line of business,
               (vii) subject to certain exceptions, acquire or agree to
               acquire any business or entity or otherwise acquire any
               assets which would be material to North Side, (viii) take
               any action that is intended or may reasonably be expected to
               result in any of its representations and warranties set
               forth in the Merger Agreement being or becoming untrue in
               any material respect, or in any of the conditions to the
               Merger not being satisfied, or in a violation of any
               provision of the Merger Agreement, except as may be required
               by applicable law, (ix) change its methods of accounting in
               effect at September 30, 1995, subject to certain exceptions,
               (x)(a) adopt, amend, renew or terminate (except as may be
               required by law) any employee benefit plan or agreement,
               arrangement, plan or policy between North Side or any of its
               subsidiaries and any of its current or former directors,
               officers and employees, or (b) except for normal increases
               in the ordinary course of business consistent with past
               practice or except as required by applicable law, increase
               in any manner the compensation or fringe benefits of any
               director, officer or employee or pay any benefit not
               required by any plan or agreement as in effect as of the
               date of the Merger Agreement (including, without limitation,
               the granting of stock options, stock appreciation rights,
               restricted stock, restricted stock units or performance
               units or shares); (xi) take or cause to be taken any action
               that would cause the Merger to fail to qualify (a) for
               pooling of interests accounting treatment or (b) as a tax-
               free reorganization under Section 368 (a) of the Code,
               provided, however, that nothing contained in the Merger
               Agreement will prevent North Side taking any action required
               by the Stock Option Agreement, (xii) other than in the
               ordinary course of business consistent with past practice,
               dispose or agree to dispose of its material assets,
               properties or other rights or agreements, (xiii) other than
               in the ordinary course of business consistent with past
               practice, incur any indebtedness for borrowed money, or
               assume, guarantee, endorse or otherwise become responsible
               for the obligations of any other entity, (xiv) file any
               application to relocate or terminate the operations of any
               of North Side's banking offices, (xv) subject to certain
               exceptions, invest or commit to invest in real estate or any
               real estate development project, (xvi) create, renew, amend
               or terminate or give notice to do the same to any material
               contract, agreement or lease for goods, services or office
               space to which North Side or any of its subsidiaries is a
               party or by which North Side or any of its subsidiaries or
               their respective property is bound, (xvii) take any action
               which would cause the termination or cancellation by the
               FDIC of insurance in respect of North Side's deposits,
               (xviii) make or commit to any loan or extension of credit to
               any director or officer of North Side or any of its
               subsidiaries without giving North Fork five days' notice in
               advance of North Side or its respective subsidiary's
               approval of such loan or extension of credit or commitment
               relating thereto, or (xix) agree to do any of the foregoing.

                         North Side also has agreed in the Merger Agreement
               that neither it nor any of its subsidiaries will authorize
               or permit any of its officers, directors, employees or
               agents to directly or indirectly solicit, initiate or
               encourage any inquiries relating to, or the making of any
               proposal which constitutes, a "takeover proposal" (as
               defined below), or, except to the extent legally required
               for the discharge of the fiduciary duties of the North Side
               Board, (i) recommend or endorse any takeover proposal, (ii)
               participate in any discussions or negotiations, or (iii)
               provide third parties with any non-public information,
               relating to any such inquiry or proposal, provided that
               North Side may communicate information about any such
               takeover proposal to its stockholders if, in the judgment of
               the North Side Board, based upon the advice of outside
               counsel, such communication is required under applicable
               law.  North Side has agreed to cease any activities,
               discussions or negotiations previously conducted with any
               parties other than North Fork with respect to any of the
               foregoing; it will notify North Fork immediately if any such
               inquiries or proposals are received by, any such information
               is requested from, or any such negotiations or discussions
               are sought to be initiated or continued with, it, and will
               promptly inform North Fork in writing of the relevant
               details with respect to the foregoing.  As used in the
               Merger Agreement, "takeover proposal" means any tender or
               exchange offer, proposal for a merger, consolidation or
               other business combination involving North Side or any
               subsidiary of North Side or any proposal or offer to acquire
               in any manner a substantial equity interest in, or a
               substantial portion of the assets of, North Side or any
               subsidiary of North Side other than the transactions
               contemplated or permitted by the Merger Agreement and the
               Stock Option Agreement.

                         Pursuant to the Merger Agreement, North Fork has
               also agreed that until the Effective Time, except as
               provided in the Merger Agreement or with the prior written
               consent of North Side, neither North Fork nor any of its
               subsidiaries will (i) solely in the case of North Fork,
               declare, pay or make any extraordinary or special dividends
               or distributions in respect of its capital stock, except
               that nothing contained in the Merger Agreement will prohibit
               North Fork from increasing the quarterly cash dividend on
               the North Fork Common Stock, (ii) take any action that is
               intended or may reasonably be expected to result in any of
               its representations and warranties set forth in the Merger
               Agreement being or becoming untrue in any material respect,
               or in any of the conditions to the Merger not being
               satisfied, or in a violation of any provision of the Merger
               Agreement, except as may be required by applicable law,
               (iii) take or cause to be taken any action that would cause
               the Merger to fail to qualify (a) for pooling of interests
               accounting treatment or (b) as a tax-free reorganization
               under Section 368(a) of the Code, except that nothing
               contained in the Merger Agreement will limit the ability of
               North Fork to exercise its rights under the Stock Option
               Agreement, (iv) amend its Certificate of Incorporation or
               By-laws or other governing instrument in a manner which
               would adversely affect in any manner the terms of the North
               Fork Common Stock or the ability of North Fork to consummate
               the transactions contemplated by the Merger Agreement, (v)
               make any acquisition that, individually or in the aggregate,
               can reasonably be expected to materially adversely affect
               the ability of North Fork to consummate the transactions
               contemplated by the Merger Agreement in a reasonably timely
               manner, or enter into any agreement providing for, or
               otherwise participate in, any merger, consolidation or other
               transaction in which North Fork or any surviving corporation
               may be required not to consummate the Merger or any of the
               other transactions contemplated by the Merger Agreement in
               accordance with the terms of such Agreement, or (vi) agree
               to do any of the foregoing.

               WAIVER AND AMENDMENT; TERMINATION

                         Prior to the Effective Time, any provision of the
               Merger Agreement may be waived by the party benefitted by
               the provision or, subject to applicable law, amended or
               modified (including the structure of the transaction) by an
               agreement in writing approved by the Boards of Directors of
               North Fork and North Side provided that, after the vote of
               the stockholders of North Fork and/or North Side, the Merger
               Agreement may not be amended, without further approval of
               such stockholders, to reduce the amount or change the form
               of the consideration to be received by North Side
               stockholders other than as contemplated by the Merger
               Agreement. 

                         The Merger Agreement may be terminated at any time
               prior to the Effective Time, either before or after approval
               of the matters presented in connection with the Merger by
               the stockholders of both North Side and North Fork, as
               follows: (i) by the mutual consent of North Fork and North
               Side if the Boards of Directors of each so determines; (ii)
               by either North Fork or North Side upon written notice to
               the other (a) 30 days after the date on which any request or
               application for a regulatory approval required for
               consummation of the transactions contemplated by the Merger
               Agreement is denied or withdrawn at the request of the
               Governmental Entity which must grant such approval, unless
               within such 30-day period a petition for rehearing or an
               amended application has been filed with the applicable
               Governmental Entity (or unless the failure to obtain the
               necessary regulatory approval is due to the failure of the
               party seeking to terminate the Merger Agreement to perform
               or observe its covenants and agreements set forth in the
               Merger Agreement) or (b) if any Governmental Entity of
               competent jurisdiction issues a final nonappealable order
               enjoining or otherwise prohibiting the consummation of any
               of the transactions contemplated by the Merger Agreement;
               (iii) by either North Fork or North Side in the event that
               the Merger has not been consummated by June 30, 1997, unless
               the failure to consummate the Merger is due to a breach of
               the Merger Agreement by the party seeking to terminate the
               Merger Agreement; (iv) by either North Fork or North Side
               (provided that the terminating party is not in breach of its
               obligations in the Merger Agreement with respect to the
               meeting of its stockholders to approve the Merger Agreement
               or the issuance of the Merger Shares, as the case may be) if
               any approval of the stockholders of either of North Fork or
               North Side required for consummation of the Merger Agreement
               shall not have been obtained; (v) by either North Fork or
               North Side in the event of (a) a material breach by the
               other of any of its representations or warranties contained
               in the Merger Agreement which is not cured within 30 days
               after written notice of such breach is given to the
               breaching party or which breach, by its nature, cannot be
               cured prior to the Closing or (b) a material breach of any
               of the covenants or agreements contained in the Merger
               Agreement by the other which is not cured within 30 days
               after written notice of such breach is given to the
               breaching party; (vi) by North Side by action of the North
               Side Board, by giving written notice of such election to
               North Fork within two business days after the Valuation
               Period, in the event the Average Closing Price is less than
               $24.00, provided that no right of termination will arise
               under this provision if North Fork elects within five
               business days of receipt of such written notice to increase
               the Exchange Ratio such that the value of the North Fork
               Common Stock (valued at the Average Closing Price) to be
               paid in respect of each share of North Side Common Stock is
               not less than $37.34 (see "-- Exchange Ratio" above); (vii)
               by North Fork if the North Side Board shall have withdrawn,
               modified or amended in any respect materially adverse to
               North Fork its recommendation to the stockholders of North
               Side that they approve and adopt the Merger Agreement; or
               (viii) by North Side, if the North Fork Board shall have
               withdrawn, modified or amended its recommendation to the
               stockholders of North Fork that they approve the issuance of
               the Merger Shares in any respect materially adverse to North
               Side.

                         In the event of the termination of the Merger
               Agreement by either North Fork or North Side, neither North
               Fork nor North Side will have any further obligations under
               the Merger Agreement except (i) for certain specified
               provisions of the Merger Agreement relating to
               confidentiality and expenses and (ii) that no party will be
               relieved or released from any liabilities or damages arising
               out of its willful breach of any provisions of the Merger
               Agreement.

               RESALES OF NORTH FORK COMMON STOCK RECEIVED IN THE MERGER

                         The shares of North Fork Common Stock to be issued
               in the Merger will be registered under the Securities Act
               and will be freely transferable under the Securities Act,
               except for shares issued to any North Side stockholder who
               may be deemed to be an "affiliate" of North Side for
               purposes of Rule 145 under the Securities Act.  Affiliates
               may not sell their shares of North Fork Common Stock
               acquired in connection with the Merger except pursuant to an
               effective registration statement under the Securities Act
               covering such shares or in compliance with Rule 145 or
               another applicable exemption from the registration
               requirements of the Securities Act.  This Joint Proxy
               Statement/Prospectus does not cover any resales of North
               Fork Common Stock received in the Merger by persons who may
               deemed to be affiliates of North Side.  Persons who may be
               deemed to be affiliates of North Side generally include
               individuals or entities that control, are controlled by or
               are under common control with North Side, and may include
               certain officers and directors as well as principal
               stockholders of North Side.

                         Commission guidelines regarding qualifying for the
               pooling of interests method of accounting also limit sales
               by affiliates of the acquiring and acquired company in a
               business combination.  Commission guidelines indicate
               further that the pooling of interests method of accounting
               will generally not be challenged on the basis of sales by
               affiliates of the acquiring or acquired company if they do
               not dispose of any of the shares of the corporation they own
               or shares of a corporation they receive in connection with a
               merger during the period beginning 30 days before the
               effective date of the merger and ending when financial
               results covering at least 30 days of post-merger operations
               of the combined entity have been published.

                         North Fork and North Side have each agreed in the
               Merger Agreement to use their best efforts to cause each
               person who is an affiliate (for purposes of Rule 145 of the
               Securities Act and for purposes of qualifying the Merger for
               pooling of interests accounting treatment) of such party to
               deliver to the other party a written agreement intended to
               ensure compliance with the Securities Act and preserve the
               ability to treat the Merger as a pooling of interests.

               STOCK EXCHANGE LISTING

                         The North Fork Common Stock is listed on the NYSE. 
               North Fork has agreed to use reasonable efforts to cause the
               shares of North Fork Common Stock to be issued in the Merger
               to be approved for listing on the NYSE, subject to official
               notice of issuance, prior to or at the Effective Time.  The
               obligations of the parties to consummate the Merger are
               subject to approval for listing by the NYSE of such shares. 
               See "-- Conditions to the Merger" above.

               ANTICIPATED ACCOUNTING TREATMENT

                         The Merger is expected to qualify as a pooling of
               interests for accounting and financial reporting purposes. 
               Under this method of accounting, the recorded amount of
               assets and liabilities of North Fork and North Side will be
               combined at the Effective Time and carried forward at their
               previously recorded amounts and the stockholders' equity
               accounts of North Fork and North Side will be combined on
               North Fork's consolidated balance sheet.  Income and other
               financial statements of North Fork issued after the
               Effective Time will be restated retroactively to reflect the
               consolidated operations of North Fork and North Side as if
               North Fork and North Side have always been combined.

                         The Merger Agreement provides that a condition to
               each of North Fork's and North Side's obligation to
               consummate the Merger is the receipt of a letter from North
               Fork's independent accountants to the effect that the Merger
               qualifies for pooling of interests accounting treatment. 
               See "-- Conditions to the Merger" above.

                         Pursuant to the Merger Agreement, North Fork must
               reissue approximately 600,000 shares of North Fork Treasury
               Stock in a public or private offering prior to consummation
               of the Merger in order that the Merger will not fail to
               qualify for pooling of interest accounting treatment by
               virtue of the number of shares of North Fork Treasury Stock. 
               It is currently expected that North Fork will issue the
               North Fork Treasury Stock after the Valuation Period and
               prior to the Effective Time.  

                         The issuance of shares of North Side Common Stock
               pursuant to the Stock Option Agreement may prevent the
               Merger from qualifying as a pooling of interests for
               accounting and financial reporting purposes.  See "-- Stock
               Option Agreement" below.

                         For information concerning certain restrictions to
               be imposed on the transferability of North Fork Common Stock
               to be received by affiliates in order, among other things,
               to ensure the availability of pooling of interests
               accounting treatment, see "-- Resales of North Fork Common
               Stock Received in the Merger" above.

                         The unaudited pro forma condensed combined
               financial information contained in this Joint Proxy
               Statement/Prospectus has been prepared using the pooling of
               interests accounting method to account for the Merger and
               has assumed that the approximately 600,000 shares of the
               North Fork Treasury Stock to be reissued prior to
               consummation of the Merger were outstanding for the entire
               periods presented therein.  See "PRO FORMA CONDENSED
               COMBINED FINANCIAL STATEMENTS (UNAUDITED)."

               CERTAIN FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER

                         The Merger.   The following is a discussion of 
               certain federal income tax consequences of the Merger to North 
               Fork, North Side and holders of North Side Common Stock.  The 
               discussion is based upon the Code, Treasury regulations, 
               Internal Revenue Service (the "Service") rulings, and judicial 
               and administrative decisions in effect as of the date hereof,
               all of which are subject to change at any time, possibly
               with retroactive effect.  This discussion assumes that the
               North Side Common Stock is held as a "capital asset" within
               the meaning of Section 1221 of the Code (i.e., property
               generally held for investment).  In addition, this
               discussion does not address all of the tax consequences that
               may be relevant to a holder of North Side Common Stock in
               light of his or her particular circumstances or to holders
               subject to special rules, such as foreign persons, financial
               institutions, tax-exempt organizations or insurance
               companies.  The opinions of such counsel referred to in this
               section will be based on facts existing at the Effective
               Time, and in rendering such opinions, such counsel will
               require and rely upon representations contained in
               certificates of officers of North Fork, North Side and
               others.

                         HOLDERS OF NORTH SIDE COMMON STOCK SHOULD CONSULT
               THEIR TAX ADVISORS AS TO THE PARTICULAR TAX CONSEQUENCES TO
               THEM OF THE MERGER, INCLUDING THE APPLICABILITY AND EFFECT
               OF ANY FEDERAL, STATE, LOCAL AND FOREIGN INCOME AND OTHER
               TAX LAWS.

                         It is a condition to the obligation of North Fork
               to consummate the Merger that North Fork shall have received
               an opinion of Skadden, Arps, Slate, Meagher & Flom, counsel
               to North Fork, dated as of the Effective Time, in form and
               substance reasonably satisfactory to North Fork, to the
               effect that the Merger will be treated as a reorganization
               within the meaning of Section 368(a) of the Code and that,
               accordingly, for federal income tax purposes, no gain or
               loss will be recognized by North Fork, North Side or North
               Fork Bank as a result of the Merger except to the extent
               North Fork Bank or North Side may be required to recognize
               any income due to the recapture of North Side's bad debt
               reserves.  It is a condition to the obligation of North Side
               to consummate the Merger that North Side shall have received
               an opinion of Elias, Matz, Tiernan & Herrick L.L.P., counsel
               to North Side, dated as of the Effective Time, in form and
               substance reasonably satisfactory to North Side, to the
               effect that the Merger will be treated as a reorganization
               within the meaning of Section 368(a) of the Code and that,
               accordingly, for federal income tax purposes, that:

                         i)  no gain or loss will be recognized by North
                    Side as a result of the Merger except to the extent
                    North Side or North Fork Bank may be required to
                    recognize any income due to the recapture of North
                    Side's bad debt reserves;

                         ii)  no gain or loss will be recognized by the
                    stockholders of North Side who exchange all of their
                    North Side Common Stock solely for North Fork Common
                    Stock pursuant to the Merger (except with respect to
                    cash received in lieu of a fractional share interest in
                    North Fork Common Stock); and

                         iii)  the aggregate tax basis of the North Fork
                    Common Stock received by a stockholders of North Side
                    who exchanges all of his or her North Side Common Stock
                    solely for North Fork Common Stock pursuant to the
                    Merger will be the same as the aggregate tax basis of
                    the North Side Common Stock surrendered in exchange
                    therefor.

                         Based upon the current ruling position of the
               Service, cash received by a holder of North Side Common
               Stock in lieu of a fractional share interest in North Fork
               Common Stock will be treated as received in exchange for
               such fractional share interest, and gain or loss will be
               recognized for federal income tax purposes measured by the
               difference between the amount of cash received and the
               portion of the basis of the share of North Side Common Stock
               allocable to such fractional share interest.  Such gain or
               loss should be long-term capital gain or loss if such share
               of North Side Common Stock has been held for more than one
               year at the Effective Time.

                         Bad Debt Reserve Recapture.  Under prior law, North 
               Side accounted for bad debts using the reserve method under 
               Section 593 of the Code.  Recent amendments to the Code 
               (the "Amendments") eliminated the reserve method under 
               Section 593 effective for taxable years beginning after 
               December 31, 1995.  The Amendments require thrift institutions 
               that are treated as large banks, such as North Side, to 
               recapture their post-1987 bad debt reserves ratably over the 
               six taxable year period beginning after 1995.  The Amendments 
               will be  effective for North Side's taxable year beginning 
               October 1, 1996.  North Side has accrued a deferred tax 
               liability of approximately $825,000, which is North Side 
               management's current estimate of the amount of the tax 
               liability arising out of its post-1987 bad debt reserve to 
               be recaptured.  The Amendments do not generally require the 
               recapture of pre-1988 bad debt reserves other than under 
               Section 593(e) of the Code in the case of certain excess 
               distributions to, and redemptions of, shareholders.

                         Prior to the Amendments, the entire amount of
               North Side's bad debt reserve would have been recaptured as
               a result of the Merger.  Under the Amendments, however,
               recapture rules applicable to transactions such as the
               Merger have been left to be specified in Treasury
               regulations.  Under the legislative history to the
               Amendments, such regulations are to provide that "if an
               institution with a pre-1988 reserve is merged or liquidated
               tax-free into a bank, the pre-1988 reserve should not be
               restored to income by reason of the merger or liquidation." 
               Although there can be no assurance as to the content or the
               operation of such Treasury regulations nor as to when such
               regulations might be issued, based on the legislative
               history to the Amendments it appears that the Merger should
               not trigger the recapture of North Side's pre-1988 reserves
               and that, instead, North Fork Bank will succeed to such
               reserves.  Nevertheless, such reserves could be subject to
               future recapture, including under Section 593(e) of the
               Code.

               DISSENTERS' RIGHTS

                         Holders of shares of North Side Common Stock who
               follow the procedures in Section 6022 of the NYBL will be
               entitled to have their shares appraised by a New York court
               and to receive payment of the "fair value" of such shares as
               determined by such court.  The following summary of the
               current provisions of Section 6022 is not intended to be a
               complete statement of such provisions and is qualified in
               its entirety by reference thereto, the full text of which is
               set forth as Annex E hereto.

                         A holder of shares of North Side Common Stock
               electing to exercise appraisal rights (1) must file with
               North Side, before the taking of the vote on the Merger
               Agreement, a written objection to the Merger, including a
               notice of his intention to demand appraisal for his shares
               if the Merger is consummated and (2) must not vote in favor
               of adoption of the Merger Agreement.  Neither a vote against
               the Merger Agreement nor a proxy directing such vote nor an
               abstention will satisfy the requirement that a written
               demand for appraisal be delivered to North Side before the
               vote on the Merger Agreement.  A holder may not dissent as
               to less than all of the shares, as to which he has a right
               to dissent, held by him of record, that he owns
               beneficially.  A nominee or fiduciary may not dissent on
               behalf of any beneficial owner as to less than all of the
               shares of such owner held of record by such nominee or
               fiduciary.

                         Only a holder of record of shares of North Side
               Common Stock is entitled to assert dissenter's rights for
               shares registered in that holder's name.  The objection
               should be executed by or for the holder of record, fully and
               correctly, as the holder's name appears on the holder's
               stock certificates.

                         Within 10 days after the date on which the Merger
               Agreement is adopted by stockholders of North Side, North
               Side must give written notice of the adoption of the Merger
               Agreement by registered mail to each holder who has properly
               filed a written objection and who did not vote in favor of
               the Merger Agreement.

                         Upon consummation of the Merger, a dissenting
               stockholder will cease to have any of the rights of a
               stockholder except the right to be paid the fair value of
               his shares and any of the other rights under Section 6022 of
               the NYBL.  A notice of election to dissent may be withdrawn
               by a stockholder upon the written consent of North Side.

                         At the time of filing the written objection to the
               Merger, or within one month thereafter, objecting
               stockholders must submit the certificates representing their
               shares to North Side, Attention: Corporate  Secretary or to
               North Side's transfer agent, American Stock Transfer and
               Trust Company, which shall note conspicuously thereon that a
               notice of election to dissent has been filed and shall
               return the certificates to the holder or other person who
               submitted them on the holder's behalf.  Any stockholder who
               fails to submit his certificates for such notation shall, at
               the option of North Side, exercised by written notice to him
               within 45 days from the date of filing of such notice of
               election to dissent, lose his dissenter's rights, unless a
               court, for good cause shown, shall otherwise direct.

                         Within seven days after expiration of the period
               within which stockholders may file written objections to the
               Merger, or seven days after the consummation of the Merger,
               whichever is later, North Side must make a written offer by
               registered mail to each holder who has filed such notice of
               election to dissent to pay for his shares at a specified
               price which North Side considers to be their fair value. 
               Such offer shall be made at the same price per share to all
               dissenting stockholders and shall be accompanied by a
               balance sheet of North Side as of the latest available date,
               which shall not be earlier than twelve months before the
               making of such offer, and a profit and loss statement or
               statements for not less than a twelve month period ended on
               the date of such balance sheet.  If within 30 days after the
               making of such offer, North Side and any stockholder agree
               upon the price to be paid for his shares, payment therefor
               shall be made within 60 days after the making of such offer
               upon the surrender of the certificates representing such
               shares.  If the stockholders and North Side cannot agree on
               the value of the shares within certain time periods
               prescribed by the NYBL, or if North Side does not make a
               timely offer for such shares, North Side, or in the absence
               of timely action by North Side, a dissenting holder, may
               institute appraisal proceedings in the Supreme Court, New
               York County to determine the fair value of his shares.  The
               fair value so determined could be more or less than the
               consideration to be exchanged in the Merger.  Any judicial
               determination of the fair value could be based upon
               considerations other than or in addition to the market value
               of shares of North Side Common Stock, including, among other
               things, asset values and earning capacity.

                         Each party in the appraisal proceeding shall bear
               his own costs and expenses, including counsel and expert
               fees.  The court may, however, in its discretion, assess any
               of the costs, fees, and expenses incurred by North Side
               against dissenting holders who are parties to the proceeding
               if the court finds that their refusal to accept North Side's
               offer of payment was arbitrary, vexatious or otherwise not
               in good faith.  Similarly, the costs, fees and expenses
               incurred by a holder may be assessed by the court, in its
               discretion, against North Side if the fair value of the
               shares as determined by the court materially exceeds the
               amount which North Side offered to pay or under certain
               other circumstances, including a failure by North Side
               to follow the provisions of Section 6022 of the NYBL.

                         If any holder who demands appraisal of his shares
               of North Side Common Stock under Section 6022 of the NYBL
               effectively withdraws or loses his right to appraisal, the
               shares of such holder will be converted into a right to
               receive payment in accordance with the terms of the Merger
               Agreement.  Failure by a stockholder to comply with the
               provisions of Section 6022 of the NYBL for perfecting
               appraisal rights may result in the loss of such rights.  

                         Under the Delaware General Corporation Law (the
               "DGCL") stockholders of North Fork are not entitled to
               dissenters' rights in connection with the issuance of the
               Merger Shares.

               STOCK OPTION AGREEMENT

                         The following is a summary of the material
               provisions of the Stock Option Agreement, dated as of July
               15, 1996 (the "Stock Option Agreement"), by and between
               North Side and North Fork, which is attached hereto as Annex
               B.  The following summary is qualified in its entirety by
               reference to the Stock Option Agreement.

                         Execution of the Stock Option Agreement was a
               condition to North Fork's merger proposal.  Pursuant to the
               Stock Option Agreement, North Side granted to North Fork an
               option (the "Option") to purchase up to 961,965 shares (the
               "Option Shares") of North Side Common Stock (representing
               approximately 19.9% of the issued and outstanding shares of
               such North Side Common Stock without giving effect to the
               shares that may be issued upon exercise of such option) at
               an exercise price of $34.75 per share (the "Exercise
               Price"), subject to the terms and conditions set forth
               therein.

                         The Stock Option Agreement provides that North
               Fork may exercise the Option, in whole or in part, subject
               to regulatory approval, if both an Initial Triggering Event
               (as defined below) and a Subsequent Triggering Event (as
               defined below) shall have occurred prior to the occurrence
               of an Exercise Termination Event (as defined below);
               provided that North Fork shall have sent to North Side
               written notice of such exercise within 90 days following
               such Subsequent Triggering Event (subject to extension as
               provided in the Stock Option Agreement).  The terms Initial
               Triggering Event and Subsequent Triggering Event generally
               relate to attempts by one or more third parties to acquire a
               significant interest in North Side.  Any exercise of the
               Stock Option will be deemed to occur on the date such notice
               is sent.

                         For purposes of the Stock Option Agreement:

                         (a)  The term "Initial Triggering Event" means the
                    occurrence of any of the following events or
                    transactions after July 15, 1996:  (i) North Side or
                    any subsidiary of North Side, without North Fork's
                    prior written consent, shall have entered into an
                    agreement to engage in, or the North Side Board
                    authorizes, recommends or proposes (or publicly
                    announces its intention to take any of the foregoing
                    actions) an Acquisition Transaction (as defined below)
                    with any person or group (other than as contemplated by
                    the Merger Agreement); (ii) any person, other than
                    North Fork or any subsidiary of North Fork, acquires
                    beneficial ownership, or the right to acquire
                    beneficial ownership, of 10% of more of the outstanding
                    shares of the North Side Common Stock or any person
                    other than North Fork or any subsidiary of North Fork
                    shall have commenced (as such term is defined under the
                    rules and regulations of FDIC), or shall have filed or
                    publicly disseminated a registration statement or
                    similar disclosure statement with respect to, a tender
                    offer or exchange offer to purchase any shares of North
                    Side Common Stock such that, upon consummation of such
                    offer, such person would own or control 10% or more of
                    the then outstanding shares of North Side Common Stock
                    (such an offer being referred to herein as a "Tender
                    Offer" or an "Exchange Offer," respectively); (iii)(A)
                    the holders of North Side Common Stock shall not have
                    approved the Merger Agreement and the transactions
                    contemplated thereby at the meeting of such
                    stockholders held for the purpose of voting on such
                    agreement, (B) such meeting shall not have been held or
                    shall have been cancelled prior to termination of the
                    Merger Agreement, or (C) the North Side Board shall
                    have publicly withdrawn or modified, or publicly
                    announced its interest to withdraw or modify, in any
                    manner adverse to North Fork, its recommendation that
                    the stockholders of North Side approve the transactions
                    contemplated by the Merger Agreement, in each case
                    after it shall have been publicly announced that any
                    person other than North Fork or any subsidiary of North
                    Fork shall have (x) made, or disclosed an intention to
                    make, a proposal to engage in an Acquisition
                    Transaction, (y) commenced a Tender Offer, or filed or
                    publicly disseminated a registration statement or
                    similar disclosure statement with respect to an
                    Exchange Offer, or (z) filed an application (or given a
                    notice), whether in draft or final form, under any
                    federal or state banking laws seeking regulatory
                    approval to engage in an Acquisition Transaction; or
                    (iv) North Side shall have breached any covenant or
                    obligation contained in the Merger Agreement and such
                    breach would entitle North Fork to terminate the Merger
                    Agreement in accordance with the terms thereof (without
                    regard to any cure periods provided for in the Merger
                    Agreement unless such cure is promptly effected without
                    jeopardizing the consummation of the Merger in
                    accordance with the terms of the Merger Agreement)
                    after (A) a bona fide proposal is made by any person
                    other than North Fork or any subsidiary of North Fork
                    to North Side or its stockholders to engage in an
                    Acquisition Transaction, (B) any person other than
                    North Fork or any subsidiary of North Fork states its
                    intention to North Side or its stockholders to make a
                    proposal to engage in an Acquisition Transaction if the
                    Merger Agreement terminates, or (C) any person other
                    than North Fork or any subsidiary of North Fork shall
                    have filed an application or notice, whether in draft
                    or final form, with any Governmental Entity to engage
                    in an Acquisition Transaction;

                         (b)  The term  "Acquisition Transaction" means (w)
                    a merger or consolidation, or any similar transaction,
                    involving North Side or any of its subsidiaries (other
                    than internal mergers, reorganizations, consolidations
                    or dissolutions involving only existing subsidiaries),
                    (x) a purchase, lease or other acquisition of all or a
                    substantial portion of the consolidated assets of North
                    Side and its subsidiaries, or (y) a purchase or other
                    acquisition (including by way of merger, consolidation,
                    Tender Offer or Exchange Offer (as such terms are
                    hereinafter defined), share exchange or otherwise) of
                    securities representing 10% or more of the voting power
                    of North Side or any of its subsidiaries; and

                         (c)  The term "Subsequent Triggering Event" means
                    the occurrence of either of the following events or
                    transactions after July 15, 1996:  (i) the acquisition
                    by any person of beneficial ownership of 25% or more of
                    the then outstanding shares of North Side Common Stock;
                    or (ii) the occurrence of the Initial Triggering Event
                    described above in clause (a)(i), except that the
                    percentage referred to in subclause (y) of the
                    definition of "Acquisition Transaction" set forth above
                    shall be 25%.

                         The Option will expire upon the occurrence of an
               "Exercise Termination Event," defined as:  (i) the Effective
               Time of the Merger; (ii) termination of the Merger Agreement
               in accordance with the provisions thereof if such
               termination occurs prior to the occurrence of an Initial
               Triggering Event; or (iii) twelve months after the
               termination of the Merger Agreement if such termination
               occurs after the occurrence of an Initial Triggering Event
               (provided that if an Initial Triggering Event continues or
               occurs beyond such termination of the Merger Agreement and
               prior to the passage of such 12-month period, the Option
               will terminate 12 months from the expiration of the last
               Initial Triggering Event to expire, but in no event more
               than 15 months after such termination of the Merger
               Agreement.)

                         The closing of a purchase of shares pursuant to
               the Stock Option Agreement is subject to the obtaining of
               all necessary governmental approvals including, without
               limitation, any approvals required under the BHC Act,
               provided, however, that if the Option cannot be exercised
               because of an injunction, order or similar restraint issued
               by a court of competent jurisdiction, the option shall
               expire no earlier than on the 10th business day after such
               injunction, order or restraint shall have been dissolved or
               shall have become permanent and no longer subject to appeal,
               as the case may be.

                         As of the date of this Joint Proxy/Statement
               Prospectus, to the best knowledge of North Fork and North
               Side, no Initial Triggering Event or Subsequent Triggering
               Event has occurred.

                         The number and type of securities subject to the
               Option and the purchase price of shares will be adjusted for
               (i) any change in the North Side Common Stock by reason of a
               stock dividend, stock split, split-up, recapitalization,
               combination, exchange of shares or similar transaction or
               (ii) the effect of any of the rights or similar securities
               that may be issued pursuant to any stockholder rights,
               poison pill or similar plan of North Side becoming
               exercisable, such that North Fork will receive (upon
               exercise of the Option) the same number and type of
               securities as if the Option had been exercised immediately
               prior to the occurrence of such event (or the record date
               therefore).  The number of shares of North Side Common Stock
               subject to the Option will also be adjusted in the event
               North Side issues additional shares of North Side Common
               Stock such that the number of shares of North Side Common
               Stock subject to the option, together with shares previously
               purchased pursuant thereto, represents 19.9% of the North
               Side Common Stock then issued and outstanding, without
               giving effect to shares subject to or issuable pursuant to
               the Option.  In no event will the number of Option Shares
               for which the Option is exercisable exceed 19.9% of North
               Side Common Stock then issued and outstanding, without
               giving effect to the shares subject to or issuable pursuant
               to the Option.

                         In the event North Side enters into any agreement
               (i) to merge into or consolidate with any person other than
               North Fork or one of its subsidiaries such that North Side
               is not the surviving corporation, (ii) to permit any person,
               other than North Fork or one of its subsidiaries, to merge
               into North Side and North Side is the surviving corporation,
               but, in connection with such merger, the then outstanding
               shares of North Side Common Stock are changed into or
               exchanged for stock or other securities of North Side or any
               other person or cash or any other property or the
               outstanding shares of North Side Common Stock prior to such
               merger shall after such merger represent less than 50% of
               the outstanding shares and share equivalents of the merged
               company, or (iii) to sell or otherwise transfer all or
               substantially all of its assets to any person other than
               North Fork or one of its subsidiaries, then, and in each
               such case, the agreement governing the transaction must
               provide that, upon consummation of the transaction, the
               Option will be converted into or exchanged for an option to
               purchase securities of either the acquiring person, any
               person that controls the acquiring person or North Side (if
               North Side is the surviving entity), in all cases at the
               election of North Fork.

                         North Fork has the right to require North Side to
               repurchase (i) the Option and (ii) any Option shares
               acquired pursuant to exercise of the Option of which North
               Fork has beneficial ownership, upon the occurrence of any of
               the following circumstances (each a "Repurchase Event"):

                         (a)  the acquisition by any person or Group (other
                    than North Fork or any of its subsidiaries) of
                    Beneficial Ownership of 50% or more of the then
                    outstanding shares of North Side Common Stock; or

                         (b)  the consummation of any of the transactions
                    described in clauses (i) - (iii) of the preceding
                    paragraph.

                         Such repurchase will be at an aggregate price
               equal to the sum of:  (i) the aggregate exercise price paid
               by North Fork for any shares of North Side Common Stock
               acquired pursuant to the option with respect to which North
               Fork then has beneficial ownership; (ii) the excess, if any,
               of (x) the Applicable Price (as defined below) for each
               share of North Side Common Stock over (y) the exercise price
               of the option, multiplied by the number of shares of North
               Side Common Stock with respect to which the option has not
               been exercised; and (iii) the excess, if any, of the
               Applicable Price over the exercise price of the option paid
               by North Fork for each share of North Side Common Stock with
               respect to which the option has been exercised and with
               respect to which North Fork then has beneficial ownership,
               multiplied by the number of such shares.  North Fork's right
               to require such repurchase generally expires 12 months after
               the first occurrence of a Repurchase Event.  The aggregate
               amount that North Side may pay to North Fork upon exercise
               of the repurchase right described herein is capped by the
               Stock Option Agreement at $10,000,000.

                         For purposes of the Stock Option Agreement,
               "Applicable Price" means the highest of (i) the highest
               price per share of North Side Common Stock paid for any such
               share by any person or group described in subsection (a) of
               the second preceding paragraph, (ii) the price per share of
               North Side Common Stock received by the holders of such
               common stock in connection with any merger or other business
               combination referred to in subsection (b) of the second
               preceding paragraph and (iii) the highest closing sales
               price per share of North Side Common Stock quoted on NASDAQ
               (or, if the North Side Common Stock is not quoted on the
               NASDAQ, the highest bid price per share as quoted on the
               principal trading market or securities exchange on which
               such shares are traded as reported by a recognized source)
               during the 60 business days prior to North Fork's exercise
               of its right to require North Side to repurchase the option
               or the shares acquired upon exercise thereof, except that in
               the event of a sale of less than all of North Side's assets,
               the Applicable Price shall be the sum of the price paid in
               such sale for such assets and the current market value of
               the remaining assets of North Side as determined by a
               nationally recognized investment banking firm selected by
               North Fork, divided by the number of shares of North Side
               Common Stock outstanding at the time of such sale. 

                         North Side has granted North Fork certain
               registration rights with respect to shares of North Side
               Common Stock acquired by North Fork upon exercise of the
               Option.  These rights include requiring North Side to file
               up to two registration statements under the Securities Act
               or equivalent statements under the applicable rules and
               regulations of the FDIC if requested by North Fork within
               three years of the date the Option first becomes exercisable
               (the "Registration Period") provided such registration is
               necessary in order to permit the sale or other disposition
               of the shares acquired by North Fork.  Any such registration
               or equivalent statement, and any sale covered thereby, will
               be at North Side's expense other than underwriting discounts
               or commissions, brokers' fees and the fees and disbursements
               of North Fork's counsel related thereto.  In addition, in
               the event that during the Registration Period North Side
               effects a registration under the Securities Act of North
               Side Common Stock (other than on Form S-4 or Form S-8 or any
               form with respect to a dividend reinvestment or similar plan
               and other than on the equivalent forms of the FDIC), North
               Side will allow North Fork to participate in such
               registration, subject to certain limitations.  In connection
               with any registration described above, North Side and North
               Fork will provide to each other and any underwriter of the
               offering customary representations, warranties, covenants,
               indemnifications and contributions.

                         Certain rights and obligations of North Fork and
               North Side under the Stock Option Agreement are subject to
               receipt of required regulatory approvals.  The approval of
               the Federal Reserve Board is required for the acquisition by
               North Fork of more than 5% of the outstanding shares of
               North Side Common Stock. 

                         Effect of Stock Option Agreement.  The Stock
               Option Agreement is intended to increase the likelihood that
               the Merger will be consummated in accordance with the terms
               of the Merger Agreement.  Consequently, certain aspects of
               the Stock Option Agreement may have the effect of
               discouraging persons who might now or prior to the Effective
               Time be interested in acquiring all of or a significant
               interest in North Side from considering or proposing such an
               acquisition, even if such persons were prepared to pay a
               higher price per share for North Side Common Stock than the
               price per share implicit in the Exchange Ratio.  The
               acquisition of North Side or an interest in North Side, or
               an agreement to do either, could cause the Option to become
               exercisable.  The existence of the Option could
               significantly increase the cost to a potential acquiror of
               acquiring North Side compared to its cost had the Stock
               Option Agreement and the Merger Agreement not been entered
               into.  Such increased cost might discourage a potential
               acquiror from considering or proposing an acquisition or
               might result in a potential acquiror proposing to pay a
               lower per share price to acquire North Side than it might
               otherwise have proposed to pay.  Moreover, following
               consultation with North Side's independent accountants, the
               management of North Side believes that the exercise of the
               Option is likely to prohibit any acquiror of North Side from
               accounting for any acquisition of North Side using the
               pooling of interests accounting method for a period of two
               years.  Accordingly, the existence of the Stock Option
               Agreement may deter significantly, or completely preclude,
               an acquisition of North Side by certain other banking
               organizations.  The North Side Board took this factor into
               account before approving the Stock Option Agreement.  See "
               -- Recommendation of the Board of Directors; Reasons for the
               Merger -- North Side."

               AMENDMENT TO RIGHTS AGREEMENT

                         North Side has amended its shareholder rights
               agreement (the "North Side Rights Agreement") to provide
               that the rights issued thereunder will not become
               exercisable as a result of North Fork's beneficial ownership
               of shares of North Side Common Stock that North Fork (i)
               beneficially owned as of July 15, 1996, (ii) may acquire
               upon exercise of the Option, and (iii) beneficially owns as
               Trust Account Shares or DPC Shares.  See "COMPARISON OF
               STOCKHOLDER RIGHTS -- Rights Plans -- North Side."

               EXPENSES

                         All costs and expenses incurred in connection with
               the Merger Agreement, the Stock Option Agreement and the
               transactions contemplated thereby shall be paid by the party
               incurring such expense, except that North Fork and North
               Side shall share equally in the expenses incurred in
               connection with printing and mailing this Joint Proxy
               Statement/Prospectus.

                      MANAGEMENT AND OPERATIONS FOLLOWING THE MERGER

               BOARD OF DIRECTORS AND MANAGEMENT FOLLOWING THE MERGER

                         Pursuant to the terms of the Merger Agreement, at
               the Effective Time, North Fork will cause the North Fork
               Board to be expanded by two members and Mr. O'Brien and one
               other member of the North Side Board selected by North Side
               and approved by North Fork (which approval will not be
               unreasonably withheld) will be appointed to fill the
               vacancies.  In addition, it is expected that Mr. O'Brien
               will also serve as a Vice Chairman of the North Fork Board.

                         At the Effective Time, North Fork will create an
               advisory committee comprised of those members of the North
               Side Board immediately prior to Effective Time who have not
               been appointed to the North Fork Board.  See "THE MERGER --
               Interests of Certain Persons in the Merger."

               CONSOLIDATION OF OPERATIONS; PROJECTED COST SAVINGS AND
               REVENUE ENHANCEMENTS; PROJECTED EARNINGS PER SHARE

                         North Fork expects to achieve significant cost
               savings subsequent to the Merger.  The cost savings are
               expected to be derived from reductions in personnel,
               elimination of one branch location located in a community in
               which both North Fork and North Side branches are located,
               the integration of North Side's data processing operations
               with those of North Fork, and the integration of other
               facilities and back office operations.  Further, because
               North Side will be merged with and into North Fork Bank, the
               costs associated with operating as a publicly held entity
               will also be eliminated.  The aggregate annual pre-tax cost
               savings are estimated to range between $8 million and $11
               million.  Management of North Fork believes that
               realization of these cost savings will occur by the end of
               the first quarter following consummation of the Merger. 
               There can be no assurance that all of the potential cost
               savings will be realized or that they will be realized in
               the time frame currently estimated or thereafter.  Such
               realization will depend upon, among other things, the
               regulatory and economic environment, business changes
               implemented by North Fork management and other factors,
               certain of which are beyond the control of North Fork.  A
               summary and expected range of cost savings follows:

                          ($ in millions)      Expected Range of 
                                                    Savings
                          -----------------------------------------
                          Compensation            $4.5 to $6.0
                          Occupancy &             $0.9 to $1.5
                          Equipment
                          Other Operating
                             Expense              $2.6 to $3.5
                                                  --------------
                          Total Savings           $8.0 to $11.0

               A merger integration task force headed by Daniel M. Healy,
               Executive Vice President and Chief Financial Officer of
               North Fork, and consisting of senior management members of
               North Fork and North Side, is in the process of refining the
               cost estimates and establishing a definitive plan, including
               a timetable, to achieve the cost reductions.

                         In addition, North Fork believes, based on its
               previous experience in acquiring savings banks and branches
               of savings banks, that revenue enhancement opportunities
               exist with the offering of commercial bank products to North
               Side's customers and the communities North Side serves. 
               These products include but are not limited to a variety of
               demand deposit accounts, discount brokerage, investment
               management and trust services, cash management, annuity and
               mutual fund products and commercial and installment loans to
               small and midsize businesses.  Management of North Fork
               estimates that revenue enhancements resulting from the
               Merger could approximate $11 million, on a pre-tax basis. 
               The amounts and realization of any additional revenues will
               depend upon a number of factors including, but not limited
               to, competition, the economic environment and regulatory
               requirements, which are all beyond the control of North
               Fork.

                         Based on the above-described estimated cost
               savings and revenue enhancements projected to be realized in
               connection with the Merger, North Fork believes that the
               Merger will be accretive to earnings per share in 1997 by
               approximately $.28 per share relative to consensus Wall
               Street estimates (made prior to announcement of the proposed
               Merger) as compiled by Zacks Investment Research, a public
               supplier of such information, of $2.96 per share, exclusive
               of the one-time merger and restructuring charge expected to
               be incurred in connection with the Merger.  The table set
               forth below sets forth in more detail North Fork's estimated
               1997 earnings per share.

                                         
     (in thousands except earnings per   AFTER TAX    OUTSTANDING
               share amounts)             EARNINGS*     SHARES        EPS

       North Fork                      $    72,100       24,314     $2.96
       North Side                      $    20,100       
       Pro Forma Combined              $    92,200       32,358     $2.85
       Estimated Cost Savings          $     5,900           
       Pro Forma Combined with Cost 
          Savings                      $    98,100       32,358     $3.03

       Estimated Revenue Enhancements
       ---------------------------------------------------------------------
       Increase in Non-Interest 
         Income                        $      1,730                 $0.05
       Demand Deposit Generation       $      1,270                 $0.04
       Additional Margin for Loan 
         Growth (average of $300 
         million)                      $      3,600                 $0.12
       Pro Forma with Revenue Growth   $    104,700      32,358     $3.24

               * Assumes an effective tax rate of 40%

                         THIS JOINT PROXY STATEMENT/PROSPECTUS 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 ARE EXPECTED TO 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 THE STATE OF NEW YORK, ARE LESS FAVORABLE
               THAN EXPECTED.

               MERGER AND RESTRUCTURING CHARGES

                         A non-recurring merger and restructuring charge
               ranging from $11.8 million to $15.2 million, net of tax,
               will be incurred upon consummation of the Merger.  The
               restructuring charge includes severance and employee related
               expenses, facility and system conversion costs and credit
               costs resulting from the Merger.   A summary of the
               estimated merger and restructuring charges follows:


             Type of cost               Expected range of cost
             ------------               ----------------------------
     Merger expense  . . . . . . .      $ 4.0   to    $  5.0 million
     Restructuring charges:
     Severance and Other Employee 
        Expense  . . . . . . . . .        6.0   to       8.0 million
     Facility and System Costs . .        5.0   to       6.0 million
     Credit Costs and Other  . . .        2.0   to       3.0 million
     Total Pre-Tax Merger and 
        Restructuring Charge             17.0   to      22.0 million
     Less: Tax Effect  . . . . . .        5.2   to       6.8 million
     Total After - Tax Merger 
       and Restructuring Charge         $11.8   to     $15.2 million

                         Refinements to the foregoing estimates may occur
               as the merger and integration task force formed by North
               Fork and North Side complete their work.


                             INVOLVEMENT IN LEGAL PROCEEDINGS

                         Shortly following the announcement on July 15,
               1996 that North Fork and North Side had executed the Merger
               Agreement, two alleged stockholders of North Side filed
               purported class action lawsuits in the Supreme Court of the
               State of New York County of New York (the "Court") against
               North Side, the members of the North Side Board and North
               Fork.  The plaintiffs allege, among other things, that the
               members of the North Side Board have engaged in a plan and
               scheme to enrich themselves at the expense of North Side's
               public stockholders, that the defendants have wrongfully
               failed and refused to seek a purchase of North Side that
               would maximize shareholder value and have sought to chill
               potential offers for North Side, that the defendants members
               of the North Side Board have breached the fiduciary duties
               owed by them to the plaintiffs and the members of the
               purported class, and that North Fork has aided and abetted
               breaches of fiduciary duty by the members of the North Side
               Board in connection with the proposed Merger.  The
               plaintiffs seek, among other things, an order enjoining the
               proposed Merger, an order requiring the members of the North
               Side Board to cooperate with any entity having a bona fide
               interest in proposing a transaction designed to maximize
               stockholder value and to take all appropriate steps to
               evaluate and enhance North Side's value and to create an
               auction of North Side and an order requiring the defendants
               to compensate plaintiffs and the members of the class for
               all losses and damages suffered and to be suffered by them
               as a result of the acts and transactions complained of in
               the complaints and account for any profits realized as a
               result of such acts and transgressions.  The plaintiffs also
               seek the award of the costs and disbursements of the action,
               including reasonable attorneys' and experts' fees.  The
               defendants believe the allegations contained in the
               complaints are baseless, entirely without merit and intend
               to contest them vigorously.  The defendants have moved to
               dismiss plaintiffs' complaints on the grounds that, among
               other reasons, the complaints fail to state a cause of
               action.  Although there can be no assurances, North Fork and
               North Side do not presently believe that the pendency of
               these actions will affect the timing of the Merger.


               SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS OF NORTH
                                   FORK AND NORTH SIDE

                    Set forth below is certain information concerning
               beneficial ownership of North Fork Common Stock, as of the
               North Fork Record Date (except as otherwise indicated), 
               by (i) each director of North Fork, and (ii) each executive 
               officer of North Fork, (iii) all executive officers and 
               directors of North Fork as a group.  As of the North Fork 
               Record Date there was no person known by the North Fork Board
               to be the beneficial owner of more than 5 percent of the out-
               standing shares of North Fork Common Stock.

                 BENEFICIAL OWNERSHIP OF SHARES OF NORTH FORK COMMON STOCK

                                         Number of      Percentage
                Name                     Shares(1)   Beneficially Owned

                John Adam Kanas (2) . .    593,698          2.5%
                Daniel M. Healy (3) . .    136,736           *
                John Bohlsen (4)  . . .    191,610           *
                Allan C. Dickerson (5)      15,480           *
                Lloyd A. Gerard (6) . .     54,925           *
                James F. Reeve (7)  . .     53,204           *
                James H. Rich, Jr. (8)      11,276           *
                George H. Rowsom (9)  .      7,695           *
                Kurt R. Schmeller (10)      32,730           *
                Raymond W. Terry,         
                  Jr. (11)  . . . . . .     36,000           *
                All executive officers 
                 and directors as a group 
                 (10 persons)(12)  . . .  1,133,354         4.7%

               _______________
               *  Less than 1%

               (1)  Beneficial ownership of shares, as determined in
                    accordance with applicable Securities and Exchange
                    Commission Rules, includes shares as to which a person
                    directly or indirectly has or shares voting power
                    and/or investment power (which includes the power to
                    dispose) and all shares which the person has a right to
                    acquire within 60 days of the reporting date.  With
                    respect to Messrs. Kanas, Bohlsen and Healy, the number
                    of shares beneficially owned includes shares of
                    restricted stock awarded by the North Fork's
                    Compensation Committee on January 16, 1996, pursuant to
                    initial year-end determinations regarding executive
                    compensation.  Further, with respect to Messrs. Kanas,
                    Bohlsen and Healy, the number of shares beneficially
                    owned includes shares held in North Fork's 401(k) plan
                    as of December 31, 1995.

               (2)  Includes 83,333 shares of restricted stock and options
                    to purchase 350,880 shares previously granted to Mr.
                    Kanas under the North Fork's compensatory stock plans,
                    25,100 shares held by him in joint tenancy with his wife,
                    20,941 shares held by his wife, and 4,700 shares held
                    by his dependent children.

               (3)  Includes 8,000 shares of restricted stock and options
                    to purchase 95,184 shares previously granted to Mr.
                    Healy under North Fork's compensatory stock plans,
                    3,000 shares held by his wife and 2,000 shares held in
                    his name as custodian for a daughter.

               (4)  Includes 15,000 shares of restricted stock and options
                    to purchase 86,760 shares previously granted to Mr.
                    Bohlsen under North Fork's compensatory stock
                    plans, 9,505 shares held by his wife, and 9,993 shares
                    held by his dependent children.

               (5)  Includes 7,557 shares held by Mr. Dickerson's wife.

               (6)  Includes 1,846 held by Mr. Gerard in joint tenancy with
                    his daughter, 1,000 shares held by his wife and 100
                    shares held by his wife in her capacity as custodian
                    for a granddaughter.

               (7)  Includes 16,944 shares held by Mr. Reeve's wife.

               (8)  Includes 6,189 shares held by Mr. Rich in joint tenancy
                    with his wife, and 155 shares held by his wife.

               (9)  Includes 1,000 shares held by Mr. Rowsom in joint
                    tenancy with his wife, 155 shares held by his wife, and
                    3,000 shares held by the S.T. Preston & Sons, Inc.
                    Profit Sharing Trust, in which Mr. Rowsom shares voting
                    power with two others.

               (10) Includes options to purchase 13,748 shares of the North
                    Fork Common Stock, received by Dr. Schmeller in
                    exchange for his options to purchase Metro Bancshares,
                    Inc. stock in connection with the merger of Metro into
                    North Fork on December 1, 1994.

               (11) Includes 30,205 shares held by Mr. Terry in joint
                    tenancy with his wife.

               (12) Includes 106,333 shares of restricted stock and options
                    to purchase an aggregate of 546,572 shares previously
                    granted to such persons under North Fork's compensatory 
                    stock plans.


                 BENEFICIAL OWNERSHIP OF SHARES OF NORTH SIDE COMMON STOCK

                    The following table sets forth the only stockholders
               known by North Side to own beneficially or of record more
               than 5% of North Side 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
               Exchange Act and regulations promulgated by the FDIC.  Unless 
               otherwise indicated, each stockholder listed in the table 
               has sole voting and dispositive powers as of the North Side 
               Record Date with respect to the shares owned beneficially or 
               of record by such person.

                                        Amount and Nature         Percent
     Name and Address                     of Beneficial              of
     of Beneficial Owner                    Ownership              Class
     -------------------                -----------------         -------

     FMR Corp.                              466,440(1)              9.64%
     82 Devonshire Street
     Boston, Massachusetts  02109

     North Fork Bancorporation, Inc.
     275 Broad Hollow Road
     Melville, New York 11747             1,203,811(2)            20.69%

         (1)  Information obtained from Amendment No. 2 to Form F-11A
              dated February 10, 1995, as adjusted to reflect North
              Side's 5% stock dividend paid March 1, 1995.  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' Board 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, has 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. 
              North Side understands that, subsequent to Amendment
              No. 2 to Form F-11A, there may have been changes in the
              ownership structure of FMR and Fidelity.

         (2)  Information obtained from a Form F-11 dated July 15, 1996,
              North Fork beneficially owns 241,000 shares of North Side
              Common Stock.  In addition, in connection with the execution
              of the Merger Agreement, North Side granted North Fork an 
              option to purchase up to 961,965 shares of North Side Common
              Stock upon the occurrence of certain events, none of which
              has occurred as of the  date hereof.  See "THE MERGER -- Stock
              Option Agreement."  Because the option is not currently exer-
              cisable, North Fork has disclaimed beneficial ownership of the
              shares subject to such option.  Certain directors of North 
              Fork beneficially own 846 shares of North Side Common Stock 
              as to which North Fork has disclaimed beneficial ownership.  
              The sum of all such shares represent 20.69% of the North Side 
              Common Stock outstanding as of the North Side Record Date 
              (after giving effect to the exercise of the option described 
              above).

                    The following table sets forth certain information with
               respect to the beneficial ownership of North Side Common
               Stock of the directors of North Side, certain executive
               officers and the directors and current executive officers of
               North Side as a group.  Unless indicated otherwise,
               ownership figures are as of the North Side Record Date, and
               each indicated person has sole voting and dispositive power
               over the shares owned beneficially by such person.

                                                          Percentage
                                           Number         Beneficially
        Name                              of Shares(1)        Owned
        ----                              ------------    -------------
        Thomas M. O'Brien(2)  . . . .        215,962      4.33%
        Irvin L. Cherashore . . . . .        13,497       *
        Greg L. Collins(3)  . . . . .        44,025       *
        Donald C. Fleming(4)  . . . .        55,497       1.14
        Richard D. Gidron(5)  . . . .        43,397       *
        Margaret M. Healy(5)  . . . .        31,478       *
        Ralph J. Marino . . . . . . .         1,000       *
        John J. Murphy(5) . . . . . .        32,936       *
        Stephen J. Schildwachter  . .         2,692       *
        Carmine  M. Tanga . . . . . .         1,300       *
        Alissa E. Ballot(6) . . . . .        14,959       *
        Marie Alleva(7) . . . . . . .        11,772       *
        All directors and executive 
        officers (18 persons) as a 
        group(8)  . . . . . . . . . .       443,335       8.80%

               *  Less than 1%

               (1)  Based on information provided by the respective
                    directors and executive officers and filings with the
                    FDIC.

               (2)  Includes 6,300 restricted shares awarded to Mr. O'Brien
                    under the MDR Plan which are held by the MDR Trust-
                    ees 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 280 shares which are held by Mr.
                    O'Brien as custodian for his sons Christopher and
                    Stephen, with whom Mr. O'Brien has shared voting and
                    dispositive power.  Also includes a 3.19% beneficial
                    interest in 74,207 shares (as of August 14, 1996) held
                    in trust under North Side's 401(k) Savings Plan as to
                    which Mr. O'Brien shares voting power and options
                    exercisable within 60 days after the North Side Record
                    Date to purchase 132,690 shares of North Side Common
                    Stock.  Does not include options which by their terms
                    vest more than 60 days after the North Side Record
                    Date, although the vesting of such options will
                    accelerate in connection with the Merger.  Does not
                    include 108,384 shares of North Side 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 North Side's
                    Employee Benefits Committee, generally shares voting
                    power.   Mr. O'Brien disclaims beneficial ownership of
                    such shares.  

               (3)  Includes 33,000 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.

               (4)  Includes 3,360 restricted shares awarded to Mr. Fleming
                    under the MDR Plan which are held by the MDR Trustees 
                    and as to which Mr. Fleming has sole voting power.  Also
                    includes a 5.37% beneficial interest in 74,207 shares
                    (as of August 14, 1996) held in trust under North
                    Side's 401(k) Savings Plan as to which Mr. Fleming
                    shares voting power and options exercisable within 60
                    days after the North Side Record Date to purchase
                    32,843 shares of North Side Common Stock.  Does not
                    include options which by their terms vest more than 60
                    days after the North Side Record Date, although the
                    vesting of such options will accelerate in connection
                    with the Merger.  Does not include 108,384 shares of
                    North Side 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 North Side's Employee Benefits Committee, generally
                    shares voting power.   Mr. Fleming disclaims beneficial
                    ownership of such shares.  

               (5)  Includes 30,664 shares held by the MDR Plan 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.

               (6)  Includes 2,520 restricted shares awarded to Ms. Ballot
                    under the MDR Plan which are held by the MDR Trustees 
                    and as to which Ms. Ballot has sole voting power.  Also
                    includes a 2.44% beneficial interest in 74,207 shares
                    (as of August 14, 1996) held in trust under North
                    Side's 401(k) Savings Plan as to which Ms. Ballot
                    shares voting power and options exercisable within 60
                    days after the North Side Record Date to purchase 3,478
                    shares of North Side Common Stock.  Does not include
                    options which by their terms vest more than 60 days
                    after the North Side Record Date, although the vesting
                    of such options will accelerate in connection with the
                    Merger.

               (7)  Includes 2,520 restricted shares awarded to Ms. Alleva
                    under the MDR Plan which are held by the MDR Trustees 
                    and as to which Ms. Alleva has sole voting power.  Also
                    includes a 1.14% beneficial interest in 74,207 shares
                    (as of August 14, 1996) held in trust under North
                    Side's 401(k) Savings Plan as to which Ms. Alleva
                    shares voting power and options exercisable within 60
                    days after the North Side Record Date to purchase 8,407
                    shares of North Side Common Stock.  Does not include
                    options which by their terms vest more than 60 days
                    after the North Side Record Date, although the vesting
                    of such options will accelerate in connection with the
                    Merger.

               (8)  Includes 30,664 shares of North Side Common Stock held
                    by the MDR Trust which have been granted to certain of
                    North Side'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 25% per
                    year for four years beginning on January 1, 1997. 
                    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.  Also includes options to
                    purchase 181,405 shares of North Side Common Stock
                    which are exercisable within 60 days after the North
                    Side Record Date.  Does not include options which by
                    their terms vest more than 60 days after the North Side
                    Record Date, although the vesting of such options will
                    accelerate in connection with the Merger.  The
                    percentage is computed by including executive officers'
                    holdings of options exercisable within sixty (60) days
                    after the North Side Record Date as outstanding North
                    Side Common Stock.  Such figures also include an
                    aggregate 26.68% undivided beneficial interest of
                    executive officers who are members of the group in an
                    aggregate of 74,207 shares of North Side 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 August 14, 1996, as to
                    which shares the respective account holders have shared
                    voting power and no investment power except for such
                    aggregate 26.68% of such shares which may be liquidated
                    and reinvested in alternate investments.  Does not
                    include 108,384 shares of North Side Common Stock held
                    by Marine Midland Bank as Trustee for North Side
                    Savings Bank Retirement Plan Trust II as to which
                    certain executive officers, through their membership on
                    North Side's Employee Benefits Committee, generally
                    share voting power.  Such executive officers disclaim
                    beneficial ownership of such shares.

                         CERTAIN REGULATORY CONSIDERATIONS 

               GENERAL

                         North Fork is a bank holding company subject to
               supervision and regulation by the Federal Reserve Board
               under the BHC Act.  As a bank holding company, North Fork's
               activities and those of its banking and nonbanking
               subsidiaries are limited to the business of banking and
               activities closely related or incidental to banking, and
               North Fork may not directly or indirectly acquire the
               ownership or control of more than five percent of any class
               of voting shares or substantially all of the assets of any
               company, including a bank, without the prior approval of the
               Federal Reserve Board.  Because the Merger is subject to the
               prior approval of the FDIC under the Bank Merger Act, the
               Merger does not require approval of the Federal Reserve
               Board.

                         North Fork Bank, as a New York-chartered FDIC
               insured depository institution, is subject to the
               supervision, regulation, and examination of the Banking
               Department and the FDIC.  North Side, as a New York-
               chartered stock-form savings bank, is also subject to the
               supervision, regulation, and examination of the Banking
               Department and the FDIC.  The FDIC has broad enforcement
               authority over federally-insured depository institutions,
               including the power to terminate deposit insurance, to
               appoint a conservator or receiver if any of a number of
               conditions are met, and to impose substantial fines and
               other civil penalties.  Almost every aspect of the
               operations and financial condition of North Fork Bank and
               North Side is subject to extensive regulation and
               supervision and to various requirements and restrictions
               under federal and state law, including requirements
               governing capital adequacy, liquidity, earnings, dividends,
               reserves against deposits, management practices, branching,
               loans, investments, and the provision of services.  Various
               consumer protection laws and regulations also affect the
               operations of North Fork Bank and North Side.  The deposits
               of North Fork Bank and North Side are insured up to
               applicable limits by the FDIC.  

                         Supervision and regulation of bank holding
               companies and their subsidiaries is intended primarily for
               the protection of depositors, the deposit insurance funds of
               the FDIC and the banking system as a whole, not for the
               protection of bank holding company stockholders or
               creditors.

                         The following description summarizes some of the
               laws to which North Fork, North Fork Bank, and North Side
               are subject.  To the extent statutory or regulatory
               provisions or proposals are described, the description is
               qualified in its entirety by reference to the particular
               statutory or regulatory provisions or proposals.

               PAYMENT OF DIVIDENDS

                         North Fork is a legal entity separate and distinct
               from its subsidiaries.  The principle source of North Fork's
               cash revenues is dividends from North Fork Bank and, subject
               to the receipt of the requisite regulatory approvals and
               consummation of the Merger, North Side, and there are
               various legal and regulatory limitations under federal and
               state law on the extent to which banking subsidiaries can
               finance or otherwise supply funds to their holding company.

                         Under federal law, a depository institution is
               prohibited from paying a dividend if the depository
               institution would thereafter be "undercapitalized" as
               determined by the federal bank regulatory agencies. 

                         Among other things, dividends from a New York-
               chartered bank, such as North Fork Bank or North Side, are
               limited by the regulations of the Banking Department to an
               amount equal to the bank's net profits for the current year
               plus its prior two years' retained net profits, less any
               required transfer to surplus or a fund for the retirement of
               any preferred stock.  In addition, Federal Reserve Board
               policy provides that, as a matter of prudent banking, a bank
               holding company generally should not maintain a rate of cash
               dividends unless its net income available to common
               stockholders has been sufficient to fully fund the
               dividends, and the prospective rate of earnings retention
               appears to be consistent with the holding company's capital
               needs, asset quality and overall financial condition.

                         The relevant federal and state regulatory agencies
               also have authority to prohibit a bank or bank holding
               company from engaging in what, in the opinion of such
               regulatory body, constitutes an unsafe or unsound practice
               in conducting its business.  The payment of dividends could,
               depending upon the financial condition of North Fork, North
               Fork Bank and North Side, be deemed to constitute such an
               unsafe or unsound practice. 

                         In addition, the provisions of the Note Purchase
               Agreement, between North Fork and Allstate Life Insurance
               Company (the "Note Purchase Agreement"), impose certain
               limitations on the payment of dividends by North Fork.  As
               of June 30, 1996 (after giving effect to the dividend
               declared on the North Fork Common Stock on June 25, 1996 of
               $.20 per share), North Fork's dividend capability under the
               Note Purchase Agreement was $2,221,284.  North Fork's
               dividend capability under the Note Purchase Agreement will
               increase by an amount equal to the sum of 30% of the
               cumulative Consolidated Net Income (as defined therein) for
               North Fork plus the net cash proceeds to North Fork from the
               issuance of any common stock, and will decrease by, among
               other things, an amount equal to a specified percentage of
               the purchase price of certain Restricted Assets (as defined
               therein).  North Fork's dividend payout ratio for the year
               ended December 31, 1995 and for the six-month period ended
               June 30, 1996 was 26% and 32%, respectively.  While
               there can be no assurance as to the future payment of
               dividends on the North Fork Common Stock, North Fork does
               not currently expect the provisions of the Note Purchase
               Agreement to impede North Fork's ability to pay future
               dividends in accordance with past practice.

               TRANSACTIONS WITH AFFILIATES

                         North Fork Bank is subject to restrictions under
               federal law which limit certain transactions with North Fork
               and its nonbanking subsidiaries; including loans, other
               extensions of credit, investments or asset purchases.  Such
               transactions by a banking subsidiary with any one affiliate
               are limited in amount to ten percent of a bank's capital and
               surplus and, with all affiliates together, to an aggregate
               of twenty percent of such bank's capital and surplus. 
               Furthermore, such loans and extensions of credit, as well as
               certain other transactions, are required to be secured in
               specified amounts.  These and certain other transactions,
               including any payment of money to North Fork, must be on
               terms and conditions that are or in good faith would be
               offered to nonaffiliated companies.

               HOLDING COMPANY LIABILITY

                         Under Federal Reserve Board policy, a bank holding
               company is expected to act as a source of financial strength
               to each of its banking subsidiaries and commit resources to
               their support.  Such support may be required at times when,
               absent this Federal Reserve Board policy, a holding company
               may not be inclined to provide it.  As discussed below under
               "Prompt Corrective Action," a bank holding company in
               certain circumstances could be required to guarantee the
               capital plan of an undercapitalized banking subsidiary.

                         In the event of a bank holding company's
               bankruptcy under Chapter 11 of the U.S. Bankruptcy Code, the
               trustee will be deemed to have assumed and is required to
               cure immediately any deficit under any commitment by the
               debtor holding company to any of the federal banking
               agencies to maintain the capital of an insured depository
               institution, and any claim for breach of such obligation
               will generally have priority over most other unsecured
               claims.

               PROMPT CORRECTIVE ACTION

                         Under the Federal Deposit Insurance Corporation
               Improvement Act of 1991 ("FDICIA"), the federal banking
               agencies must take prompt supervisory and regulatory actions
               against undercapitalized depository institutions. 
               Depository institutions are assigned one of five capital
               categories:  "well capitalized," "adequately capitalized,"
               "undercapitalized," "significantly undercapitalized," and
               "critically undercapitalized," and subjected to differential
               regulation corresponding to the capital category within
               which the institution falls.  Under certain circumstances, a
               well capitalized, adequately capitalized or undercapitalized
               institution may be treated as if the institution were in the
               next lower capital category.  A depository institution is
               generally prohibited from making capital distributions
               (including paying dividends) or paying management fees to a
               holding company if the institution would thereafter be
               undercapitalized.  Adequately capitalized institutions
               cannot accept, renew or roll over brokered deposits except
               with a waiver from the FDIC, and are subject to restrictions
               on the interest rates that can be paid on such deposits. 
               Undercapitalized institutions may not accept, renew, or roll
               over brokered deposits.

                         The banking regulatory agencies are permitted or,
               in certain cases, required to take certain actions with
               respect to institutions falling within one of the three
               undercapitalized categories.  Depending on the level of an
               institution's capital, the agency's corrective powers
               include, among other things:  prohibiting the payment of
               principal and interest on subordinated debt; prohibiting the
               holding company from making distributions without prior
               regulatory approval; placing limits on asset growth and
               restrictions on activities; placing additional restrictions
               on transactions with affiliates; restricting the interest
               rate the institution may pay on deposits; prohibiting the
               institution from accepting deposits from correspondent
               banks; and in the most severe cases, appointing a
               conservator or receiver for the institution.  A banking
               institution that is undercapitalized is required to submit a
               capital restoration plan, and such a plan will not be
               accepted unless, among other things, the banking
               institution's holding company guarantees the plan up to a
               certain specified amount.  Any such guarantee from a
               depository institution's holding company is entitled to a
               priority of payment in bankruptcy.  As of June 30, 1996,
               both North Fork Bank and North Side exceeded the required
               capital ratios for classification as "well capitalized." 
               See " -- Capital Adequacy."

               CAPITAL ADEQUACY

                          RISK-BASED CAPITAL AND LEVERAGE RATIOS

                                         Risk-Based Ratios
                                         -----------------
                                   Tier I    Total    Leverage
         As of June 30, 1996      Capital   Capital     Ratio  
         -------------------      -------   -------   --------
         North Fork                9.93%    11.19%     5.73%

         North Fork Bank           9.68     10.95      5.54 

         North Side               17.29     18.07      7.74 

         MINIMUM REQUIRED RATIO     4.0%     8.0%      3.0%*

         "WELL CAPITALIZED"         6.0%     10.0%     5.0%
           MINIMUM RATIO

          *    For all but the most highly-rated bank holding
               companies and banks, the minimum required leverage ratio 
               is 3 percent plus an additional percentage of at least 
               100 to 200 basis points.

                         The Federal Reserve Board has adopted risk-based
               capital guidelines for bank holding companies.  The minimum
               ratio of total capital to risk-weighted assets (which are
               the credit risk equivalents of balance sheet assets and
               certain off balance sheet items such as standby letters of
               credit) is 8.00 percent.  At least half of the total capital
               must be composed of common stockholders' equity (including
               retained earnings), qualifying non-cumulative perpetual
               preferred stock (and, for bank holding companies only, a
               limited amount of qualifying cumulative perpetual preferred
               stock), and minority interests in the equity accounts of
               consolidated subsidiaries, less goodwill, other disallowed
               intangibles and disallowed deferred tax assets, among other
               items ("Tier 1 capital").  The remainder may consist of a
               limited amount of subordinated debt, other perpetual
               preferred stock, hybrid capital instruments, mandatory
               convertible debt securities that meet certain requirements,
               as well as a limited amount of reserves for loan losses
               ("Tier 2 capital").  The Federal Reserve has also adopted a
               minimum leverage ratio for bank holding companies, requiring
               Tier 1 capital of at least 3.00 percent of average total
               consolidated assets.  

                         The FDIC has also established risk-based and
               leverage capital guidelines which state non-members banks
               are required to meet.  These regulations are generally
               similar to those established by the Federal Reserve Board
               for bank holding companies.  The capital ratios for North
               Fork, North Fork Bank, and North Side are provided in the
               chart above. 

                         The federal banking agencies' risk-based and
               leverage ratios are minimum supervisory ratios generally
               applicable to banking organizations that meet certain
               specified criteria, assuming that they have the highest
               regulatory rating.  Banking organizations not meeting these
               criteria are expected to operate with capital positions well
               above the minimum ratios.  The federal bank regulatory
               agencies may set capital requirements for a particular
               banking organization that are higher than the minimum ratios
               when circumstances warrant.  Federal Reserve Board
               guidelines also provide that banking organizations
               experiencing internal growth or making acquisitions will be
               expected to maintain strong capital positions substantially
               above the minimum supervisory levels, without significant
               reliance on intangible assets.  In addition, the regulations
               of the Federal Reserve Board provide that concentration of
               credit risk and certain risks arising from nontraditional
               activities, as well as an institution's ability to manage
               these risks, are important factors to be taken into account
               by regulatory agencies in assessing an organization's
               overall capital adequacy.

                         The federal banking agencies recently adopted
               amendments to their risk-based capital regulations to
               provide for the consideration of interest rate risk in the
               agencies' determination of a banking institution's capital
               adequacy.  The amendments require such institutions to
               effectively measure and monitor their interest rate risk and
               to maintain capital adequate for that risk.

                         As discussed below under "Enforcement Powers of
               the Federal Banking Agencies," failure to meet the minimum
               regulatory capital requirements could subject a banking
               institution to a variety of enforcement remedies available
               to federal regulatory authorities, including, in the most
               severe cases, the termination of deposit insurance by the
               FDIC and placing the institution into conservatorship or
               receivership.

               ENFORCEMENT POWERS OF THE FEDERAL BANKING AGENCIES

                         The federal banking agencies have broad
               enforcement powers, including the power to terminate deposit
               insurance, impose substantial fines and other civil and
               criminal penalties and appoint a conservator or receiver. 
               Failure to comply with applicable laws, regulations and
               supervisory agreements could subject North Fork, North Fork
               Bank, North Side, as well as officers, directors and other
               institution-affiliated parties of these organizations, to
               administrative sanctions and potentially substantial civil
               money penalties.  In addition to the grounds discussed under
               "Prompt Corrective Action," the appropriate federal banking
               agency may appoint the FDIC as conservator or receiver for a
               banking institution (or the FDIC may appoint itself, under
               certain circumstances) if any one or more of a number of
               circumstances exist, including, without limitation, the fact
               that the banking institution is undercapitalized and has no
               reasonable prospect of becoming adequately capitalized;
               fails to become adequately capitalized when required to do
               so; fails to submit a timely and acceptable capital
               restoration plan; or materially fails to implement an
               accepted capital restoration plan.


               FDIC INSURANCE ASSESSMENTS

                         The deposits of North Fork Bank and North Side are
               primarily insured by the Bank Insurance Fund (the "BIF") of
               the FDIC to the extent provided by law.   In addition,
               certain deposits of North Fork Bank that are related to the
               bank's prior acquisitions of a savings association and
               branches of a federal savings bank are insured by the FDIC's
               Savings Association Insurance Fund (the "SAIF").

                         The FDIC has adopted a risk-based assessment
               system under which the assessment rate for an insured
               depository institution varies according to the level of risk
               involved in its activities.  Under this risk based insurance
               system, BIF-insured deposits are assessed at a rate of
               between 0 to 27 cents per $100 of eligible deposits, subject
               to a minimum assessment of $2,000 per institution per year . 

                         Assessment rates for SAIF-insured deposits
               currently range between 23 to 31 cents per $100 of deposits. 
               (The SAIF-insured deposits of North Fork Bank that were
               acquired from the savings association and branches of a
               federal savings bank are subject to this higher premium.)  

                         In response to concerns that the insurance premium
               disparity between BIF- and SAIF-insured deposits would have
               a negative effect on SAIF-insured institutions and the SAIF,
               Congress recently passed legislation that was signed by the 
               President on September 30, 1996 that, among other things, 
               is intended to eliminate the deposit insurance premium
               disparity and will utilize BIF assessments to help fund debt
               service on certain Financing Corporation (FICO) bonds, which
               may result in higher insurance premiums for BIF-insured 
               deposits and lower premiums for SAIF-insured deposits 
               commencing in 1997.  Although there can be no assurances, 
               North Fork believes such change in insurance premiums, if 
               and when implemented, could positively impact North Fork's 
               earnings.  In addition, each institution with SAIF-insured 
               deposits, such as North Fork Bank, will be subject to a one-
               time special assessment on its SAIF-assessable deposits.  
               In connection with this assessment, North Fork expects to 
               recognize a one-time charge for the quarter ended September 
               30, 1996 of approximately $5.0 million, net of taxes.

               CONTROL ACQUISITIONS

                         The Change in Bank Control Act (the "CBCA")
               prohibits a person or group of persons from acquiring
               "control" of a bank holding company unless the Federal
               Reserve Board has been notified and has not objected to the
               transaction.  Under a rebuttable presumption established by
               the Federal Reserve, the acquisition of 10% or more of a
               class of voting stock of a bank holding company with a class
               of securities registered under Section 12 of the Exchange
               Act, such as North Fork, would, under the circumstances set
               forth in the presumption, constitute acquisition of control
               of North Fork.

                         In addition, any company is required to obtain the
               approval of the Federal Reserve under the BHC Act before
               acquiring 25% (5% in the case of an acquiror that is a bank
               holding company) or more of the outstanding Common Stock of
               North Fork, or otherwise obtaining control or a "controlling
               influence" over North Fork.

                         The Riegle-Neal Interstate Banking and Branching
               Efficiency Act of 1994 permits an adequately capitalized and
               adequately managed bank holding company, with Federal
               Reserve Board approval, to acquire banking institutions
               located in states other than the bank holding company's home
               state without regard to whether the transaction is
               prohibited under state law.  In addition, effective June 1,
               1997, national banks and state banks with different home
               states will be permitted to merge across state lines, with
               the approval of the appropriate federal banking agency,
               unless the home state of a participating banking institution
               passes legislation prior to that date that expressly
               prohibits interstate mergers.  Such interstate mergers may
               be effected prior to June 1, 1997 so long as the home state
               of each participating banking institution has passed
               qualifying legislation that expressly permits such
               transactions. 

               FUTURE LEGISLATION

                         Various legislation, including proposals to
               overhaul the bank regulatory system, expand the powers of
               banking institutions and bank holding companies and limit
               the investments that a depository institution may make with
               insured funds, is from time to time introduced in Congress. 
               Such legislation may change banking statutes and the
               operating environment of North Fork and its subsidiaries in
               substantial and unpredictable ways.  North Fork cannot
               determine the ultimate effect that potential legislation, if
               enacted, or implementing regulations, would have upon the
               financial condition or results of operations of North Fork
               or its subsidiaries.

                          DESCRIPTION OF NORTH FORK CAPITAL STOCK

               GENERAL

                         The authorized capital stock of North Fork
               consists of 50,000,000 shares of North Fork Common Stock and
               10,000,000 shares of preferred stock, par value $1.00 per
               share ("North Fork Preferred Stock"), issuable in one or
               more series with such terms and at such times and for such
               consideration as the North Fork Board determines.  As of
               June 30, 1996, 25,042,752 shares of North Fork Common Stock
               (including 924,437 shares of treasury stock) and no shares
               of North Fork Preferred Stock had been issued.

                         As of June 30, 1996, approximately 928,115 shares
               of North Fork Common Stock had been reserved for issuance
               upon the exercise of outstanding stock options under various
               employee stock option plans and 513,715 shares of North Fork
               Common Stock were reserved for issuance pursuant to North
               Fork's dividend reinvestment and stock purchase plans and
               401(K) plan.  In addition, 500,000 shares of a series of
               North Fork Preferred Stock designated as Series A Junior
               Participating Preferred Stock, par value $1.00 per share
               (the "Series A Preferred"), were reserved for issuance as
               provided in the Rights Plan described below.

                         The following description contains a summary of
               all the material features of the capital stock of North Fork
               but does not purport to be complete and is subject in all
               respects to the applicable provisions of the Delaware
               General Corporate Law (the "DGCL") and is qualified in its
               entirety by reference to the Certificate of Incorporation of
               North Fork (the "North Fork Certificate"), and the terms of
               the Rights Agreement (the "North Fork Rights Agreement"),
               between North Fork and North Fork Bank, as Rights Agent,
               dated as of February 28, 1989, described below.

               COMMON STOCK

                         The outstanding shares of North Fork Common Stock
               are fully paid and nonassessable.  Holders of North Fork
               Common Stock are entitled to one vote for each share held of
               record on all matters submitted to a vote of the
               stockholders and have no preemptive rights.  Holders of
               North Fork Common Stock are not entitled to cumulative
               voting rights with respect to the election of directors. 
               The North Fork Common Stock is neither redeemable nor
               convertible into other securities, and there are no sinking
               fund provisions.

                         Subject to the preferences applicable to any
               shares of North Fork Preferred Stock outstanding at the
               time, holders of North Fork Common Stock are entitled to
               dividends when and as declared by the North Fork Board from
               funds legally available therefor and are entitled, in the
               event of liquidation, to share ratably in all assets
               remaining after payment of liabilities.

                         The North Fork Certificate and North Fork's Bylaws
               provide that the North Fork Board is to be divided into
               three classes which shall be as nearly equal in number as
               possible.  Directors are elected by classes to three year
               terms, so that approximately one-third of the directors of
               North Fork are elected at each annual meeting of the
               stockholders.  In addition, North Fork's Bylaws provide that
               the power to fill vacancies is vested in the North Fork
               Board.  The overall effect of such provisions may be to
               prevent a person or entity from seeking to acquire control
               of North Fork through an increase in the number of directors
               on the North Fork Board and the election of designated
               nominees to fill such newly created vacancies.

               RIGHTS PLAN

                         On February 28, 1989, the North Fork Board
               declared a dividend distribution of one right (a "Right")
               for each outstanding share of North Fork Common Stock to
               stockholders of record at the close of business on March 13,
               1989.  Each Right entitles the registered holder to purchase
               from North Fork a unit consisting of one one-hundredth of a
               share (a "Unit") of Series A Preferred at a Purchase Price
               of $70 per Unit, subject to adjustment.  The description and
               terms of the Rights are set forth in the North Fork Rights
               Agreement.  Unless otherwise defined herein, all capitalized
               terms used herein shall have the meanings set forth in the
               North Fork Rights Agreement.

                         Initially, the Rights will be attached to all
               North Fork Common Stock certificates representing shares
               then outstanding, and no separate Rights Certificates will
               be distributed.  The Rights will separate from the North
               Fork 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 20% or more of the
               outstanding shares of North Fork Common Stock (the "Stock
               Acquisition Date"), (ii) 10 business days following the
               commencement of a tender offer or exchange offer that would
               result in a person or group beneficially owning 20% or more
               of such outstanding shares of North Fork Common Stock or
               (iii) 10 days after the North Fork Board determines that any
               person, alone or together with its affiliates and
               associates, has become the Beneficial Owner of an amount of
               North Fork Common Stock which such directors determine to be
               substantial (which amount shall in no event be less than 10%
               of the shares of North Fork Common Stock outstanding) and
               such directors, after reasonable inquiry and investigation,
               including consultation with such persons as such directors
               shall seem appropriate, shall determine that (a) such
               beneficial ownership by such person is intended to cause
               North Fork to repurchase the North Fork Common Stock
               beneficially owned by such person or to cause pressure on
               North Fork to take action or enter into a transaction or
               series of transactions intended to provide such person with
               financial gain under circumstances where the North Fork
               Board determines that the best interests of North Fork and
               its stockholders would not be served by taking such action
               or entering into such transactions or series of transactions
               at that time or (b) such beneficial ownership is causing or
               reasonably likely to cause a material adverse impact
               (including, but not limited to, impairment of relationships
               with customers or impairment of North Fork's ability to
               maintain its competitive position) on the business or
               prospects of North Fork (any such person being referred to
               herein and in the North Fork Rights Agreement as an "Adverse
               Person").  Pursuant to the North Fork Rights Agreement,
               North Fork 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.

                         The Rights are not exercisable until the
               Distribution Date and will expire at the close of business
               on March 13, 1999, unless earlier redeemed by North Fork as
               described below.

                         In the event that (i) a person becomes the
               beneficial owner of 20% or more of the then outstanding
               shares of North Fork Common Stock (except pursuant to an
               offer for all outstanding shares of North Fork Common Stock
               which the independent directors determine to be fair to and
               otherwise in the best interests of North Fork and its
               stockholders) or (ii) the North Fork Board determines that a
               person is an Adverse Person (any of such events being
               referred to herein as a "Flip-in Event"), each holder of a
               Right will thereafter have the right to receive, upon
               exercise, North Fork Common Stock (or, in certain
               circumstances, cash, property or other securities of North
               Fork) having a value equal to two times the exercise price
               of the Right.  Notwithstanding any of the foregoing,
               following the occurrence of either of the events 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 or Adverse 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 North
               Fork as set forth below.

                         In the event that, at any time following the Stock
               Acquisition Date or the date on which the North Fork Board
               determines that a person is an Adverse Person, (i) North
               Fork is acquired in a merger or other business combination
               transaction in which North Fork is not the surviving
               corporation (other than a merger which follows an offer
               described in the preceding paragraph), or (ii) 50% or more
               of North Fork'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 preceding paragraph are
               referred to as the "Triggering Events."

                         The Purchase Price payable, and the number of
               Units of Series A Preferred 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 Series A Preferred, (ii) if
               holders of the Series A Preferred are granted certain rights
               or warrants to subscribe for Series A Preferred or
               convertible securities at less than the current market price
               of the Series A Preferred, or (iii) upon the distribution to
               holders of the Series A Preferred 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 Series A
               Preferred on the last trading date prior to the date of
               exercise.

                         In general, at any time until ten days following
               the Stock Acquisition Date, North Fork may redeem the Rights
               in whole, but not in part, at a price of $.01 per Right
               (payable in cash, North Fork Common Stock or other
               consideration deemed appropriate by the North Fork Board). 
               Under certain circumstances set forth in the North Fork
               Rights Agreement, the decision to redeem shall require the
               concurrence of a majority of the Continuing Directors (as
               defined below).  North Fork may not redeem the Rights if the
               North Fork Board has previously declared a person to be an
               Adverse Person.  Immediately upon the action of the North
               Fork Board ordering redemption of the Rights, with, where
               required, the concurrence of the Continuing Directors, the
               Rights will terminate and the only right of the holders of
               Rights will be to receive the $.01 redemption price.

                         The term "Continuing Directors" means any member
               of the North Fork Board who was a member of the North Fork
               Board prior to the date of the North Fork Rights Agreement,
               and any person who is subsequently elected to the North Fork
               Board if such person is recommended or approved by a
               majority of the Continuing Directors, but shall not include
               an Acquiring Person, an Adverse Person, or an affiliate or
               associate of an Acquiring Person or an Adverse Person, or
               any representative of the foregoing entities.

                         At any time after the occurrence of a Flip-in
               Event, the North Fork Board may exchange the Rights (other
               than Rights owned by an Acquiring Person or an Adverse
               Person, which have become void), in whole or in part, at any
               exchange ratio of one share of North Fork Common Stock per
               Right, subject to adjustment.

                         Until a Right is exercised, the holder thereof, as
               such, will have no rights as a stockholder of North Fork,
               including, without limitation, the right to vote or to
               receive dividends.  While the distribution of the Rights
               will not be taxable to stockholders of North Fork or to
               North Fork, stockholders of North Fork may, depending upon
               the circumstances, recognize taxable income in the event
               that the Rights become exercisable for North Fork Common
               Stock (or other consideration) of North Fork or for common
               stock of the acquiring company as set forth above, or are
               exchanged as provided in the preceding paragraph.

                         Other than those provisions relating to the
               principal economic terms of the Rights, any of the
               provisions of the North Fork Rights Agreement may be amended
               by the North Fork Board prior to the Distribution Date. 
               After the Distribution Date, the provisions of the North
               Fork Rights Agreement may be amended by the North Fork Board
               (in certain circumstances, with the concurrence of the
               Continuing Directors) 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 Adverse Person), or to shorten or lengthen any
               time period under the North Fork 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 North Fork in a manner which
               causes the Rights to become discount Rights unless the offer
               is conditional on a substantial number of Rights being
               acquired.  The Rights, however, should not affect any
               prospective offeror willing to make an offer at a fair price
               and otherwise in the best interests of North Fork and its
               stockholders as determined by the North Fork Board or
               willing to negotiate with the North Fork Board.  The Rights
               should not interfere with any merger or other business
               combination approved by the North Fork Board since the North
               Fork Board may, at its option, at any time until ten days
               following the Stock Acquisition Date (unless the North Fork
               Board has previously declared a person to be an Adverse
               Person), redeem all but not less than all the then
               outstanding Rights at the redemption price. 


                             COMPARISON OF STOCKHOLDER RIGHTS

                         North Fork is incorporated under the laws of the
               State of Delaware and North Side is a New York-chartered
               stock form savings bank governed under the NYBL.  If the 
               merger is consummated, the holders of North Side Common 
               Stock, whose rights as stockholders are currently governed 
               by the NYBL, the North Side Restated Organization Certificate 
               (the "North Side Certificate") and the Amended and Restated 
               Bylaws of North Side (the "North Side Bylaws") will, upon 
               the exchange of their North Side Common Stock pursuant to 
               the Merger Agreement, become holders of shares of North Fork 
               Common Stock and their rights as such will be governed by the 
               DGCL, the North Fork Certificate and the bylaws of North Fork 
               (the "North Fork Bylaws").  The material differences between 
               the rights of holders of North Side Common Stock and the rights 
               of holders of North Fork Common Stock, resulting from the 
               differences in their governing documents and the application 
               of the NYBL or the DGCL thereto, are summarized below.  

                         The following summary does not purport to be a
               complete statement of the rights of holders of North Fork
               Common Stock under applicable Delaware law, the North Fork
               Certificate and the North Fork Bylaws or a comprehensive
               comparison with the rights of the holders of North Side
               Common Stock under applicable New York banking law, the
               North Side Certificate and the North Side Bylaws, or a
               complete description of the specific provisions referred to
               herein.  This summary contains a list of the material
               differences but is not meant to be relied upon as an
               exhaustive list or a detailed description of the provisions
               discussed and qualified in its entirety by reference to the
               DGCL and the governing corporate instruments of North Fork
               (including the North Fork Rights Agreement) and to the NYBL
               and the governing corporate instruments of North Side
               (including the North Side Rights Agreement) to which the
               holders of North Side Common Stock are referred.    Copies
               of such governing corporate instruments of North Fork and
               North Side are available, without charge, to any person,
               including any beneficial owner to whom this Joint Proxy
               Statement/Prospectus is delivered by following the
               instructions listed under "INCORPORATION OF CERTAIN
               DOCUMENTS BY REFERENCE."

               SPECIAL MEETING OF STOCKHOLDERS

                         North Fork.  Under the DGCL, special stockholder
               meetings of a corporation may be called by its board of
               directors and by any person or persons authorized to do so
               by its certificate of incorporation or bylaws.  Under the
               North Fork Bylaws, special meetings of North Fork
               stockholders may be called by the North Fork Board, by the
               Chairman or by the President.

                         North Side.  Under the NYBL, a special meeting of
               stockholders may be called by the board of directors or by
               such person or persons as may be so authorized by the
               certificate of incorporation and bylaws.  The North Side
               Certificate provides that a special meeting of stockholders,
               for any purpose or purposes, may be called at any time by
               the chairman of the board, the president or a majority of
               the board of directors and shall be called by the chairman
               of the board, the president or the secretary upon the
               written request of the holders of not less than 50% of the
               issued and outstanding capital stock of North Side entitled
               to vote at the meeting, voting together as a class.


               STOCKHOLDER ACTION BY WRITTEN CONSENT

                         North Fork.  Under the DGCL, unless otherwise
               provided in the certificate of incorporation, any action
               which may be taken at an annual or special meeting of
               stockholders may be taken without a meeting and without
               prior notice, if a consent in writing, setting forth the
               action so taken, is signed by the holders of outstanding
               shares, having not less than the minimum number of votes
               that would be necessary to authorize or take such action at
               a meeting at which all shares entitled to vote thereon were
               present and voted.  The North Fork Certificate does not
               contain any provision to the contrary.

                         North Side.  Under the NYBL, the stockholders may
               act without a meeting only by unanimous written consent,
               unless the certificate of incorporation otherwise provides. 
               The North Side Certificate does not provide otherwise.

               STOCKHOLDER NOMINATIONS AND PROPOSALS FOR BUSINESS

                         North Fork.  The North Fork Bylaws establish
               procedures that must be followed for stockholders to
               nominate individuals to the North Fork Board or to propose
               business at an annual meeting of stockholders.  

                         In order to nominate individuals to the North Fork
               Board, a stockholder must provide timely notice of such
               nomination in writing to the Secretary of North Fork.  A
               stockholder's notice must set forth (a) as to each person
               whom the stockholder proposed to nominate for election as a
               director (i) the name, age, business address and residence
               address of each person, (ii) the principal occupation or
               employment of the person, (iii) the class or series and
               number of shares of North Fork held by the person and (iv)
               any other information relating to the person that is
               required to be made in connection with solicitations of
               proxies for election of directors pursuant to Section 14 of
               the Exchange Act, and the rules and regulations promulgated
               thereunder; and (b) as to the stockholder giving such notice
               (i) the name and record address of such stockholder, (ii)
               the class or series and number of shares of capital stock of
               North Fork which are owned beneficially or of record by such
               stockholder, (iii) a description of all arrangements or
               understandings between such stockholder and each proposed
               nominee and any other person or persons (including their
               names) pursuant to which the nomination(s) are to be made by
               such stockholder, (iv) a representation that such
               stockholder intends to appear in person or by proxy at the
               annual meeting to nominate the persons named in its notice,
               and (v) any other information relating to such stockholder
               that would be required to be disclosed in a proxy statement
               or other filings required to be made in connection with
               solicitations of proxies for election of directors pursuant
               to Section 14 of the Exchange Act and the rules and
               regulations promulgated thereunder.  Such notice must be
               accompanied by a written consent of each proposed nominee to
               being named as a nominee and to serve as a director if
               elected.

                         In order to properly propose that an item of
               business come before the annual meeting of stockholders, a
               stockholder must provide timely notice in writing to the
               Secretary of North Fork, which notice must include (i) a
               brief description of the business desired to be brought
               before the annual meeting and the reasons for conducting
               such business at the annual meeting, (ii) the name, record
               address, class and number of shares of North Fork capital
               stock beneficially owned by the stockholder giving such
               notice, (iii) a description of all arrangements or
               understandings between such stockholder and any other person
               or persons (including their names) in connection with the
               proposal of such business by such stockholder and any
               material interest of such stockholder in such business, and
               (iv) a representation that such stockholder intends to
               appear in person or by proxy at the annual meeting to bring
               such business before the meeting.

                         To be timely, a stockholder's notice of a nominee
               or proposed item of business to the Secretary must be
               delivered to or mailed and received at the principal
               executive offices of North Fork not less than sixty (60)
               days nor more than ninety (90) days prior to the anniversary
               date of the immediately preceding annual meeting of
               stockholders; provided, however, that in the event that the
               annual meeting is called for a date that is not within
               thirty (30) days before or after such anniversary date,
               notice by the stockholder in order to be timely must be so
               received not later than the close of business on the tenth
               (10) day following the day on which such notice of the date
               of the annual meeting was mailed or such public disclosure
               of the date of the annual meeting was made, whichever first
               occurs.

                         North Side.  The North Side Bylaws establish
               similar procedures that must be followed for stockholders to
               nominate individuals to the North Side Board or to propose
               business at the annual meeting of stockholders.  The
               requirement to furnish certain information contained in the
               North Side Bylaws in order to advance nominations to the
               North Side Board and items of business is not materially
               different from those of North Fork; however, the time
               requirements are substantially different.  Under the North
               Side Bylaws, in order to be timely, notice must be delivered
               to North Side not less than 15 days prior to the anniversary
               date of the mailing of proxy materials by North Side in
               connection with the immediately preceding annual meeting of
               stockholders.

               CERTAIN BUSINESS COMBINATIONS (NOT INVOLVING AN INTERESTED
               STOCKHOLDER)

                         North Fork.  The DGCL generally requires approval
               of any merger, consolidation or sale of substantially all
               the assets of a corporation at a meeting of stockholders by
               vote of the holders of a majority of all outstanding shares
               entitled to vote thereon.  The certificate of incorporation
               of a Delaware corporation may provide for a greater vote. 
               Except as set forth below in "-- Business Combinations
               Involving Interested Stockholders," the North Fork
               Certificate does not contain such a provision.

                         North Side.  The NYBL generally requires that
               mergers, consolidations, sales, leases, exchanges or other
               distributions of all or substantially all of the assets of a
               bank be approved by vote of holders of not less than two-
               thirds (2/3) of all outstanding shares entitled to vote on
               such transactions.  The organization certificate of a New
               York bank may provide for a greater vote.  Except as set
               forth below in "-- Business Combinations Involving
               Interested Stockholders," the North Side Certificate does
               not contain such a provision.

               BUSINESS COMBINATIONS INVOLVING INTERESTED STOCKHOLDERS

                         North Fork.  The DGCL prohibits a corporation from
               engaging in any business combination with an interested
               stockholder (defined as a 15% stockholder) for a period of
               three years after the date that stockholder became an
               interested stockholder unless (i) before that date, the
               board of directors of the corporation approved the business
               combination or the transaction transforming the stockholder
               into an interested stockholder, (ii) upon consummation of
               the transaction which resulted in the stockholder becoming
               an interested stockholder, that stockholder owned at least
               85% of the outstanding voting stock (excluding shares owned
               by directors, officers and certain employee stock ownership
               plans) or (iii) on or after the date the stockholder became
               "interested," the business combination gained the approval
               of both the corporation's directors and two-thirds of the
               outstanding voting shares not owned by the interested
               stockholder voted at a meeting and not by written consent. 
               A Delaware corporation may negate this provision through an
               amendment to the certificate of incorporation or bylaws
               adopted by a majority of the outstanding voting shares. 
               North Fork has not adopted any such amendment.

                         North Side.  Although the NYBL does not contain
               any provisions with respect to business combinations with
               interested stockholders, the North Side Certificate provides
               that, except as set forth below, any "Business Combination"
               involving North Side and any North Side Related Person
               (defined to include any beneficial owner of more than 10% of
               the outstanding North Side capital stock generally entitled
               to vote in the election of directors ("North Side Voting
               Stock")) must be approved by the holders of at least 75% of
               the voting power of the outstanding North Side Voting Stock
               and a majority of shares of the outstanding North Side
               Voting Stock that are not beneficially owned or controlled
               by a Related Person.  A "Business Combination" will require
               only the vote described in "-- Certain Business Combinations
               (Not Involving an Interested Stockholder)" if (i) the
               Business Combination has been approved by a majority of the
               Whole Board (defined as the total number of directors the
               board would have if there were no vacancies) at any time
               prior to the time the Related Person became a Related Person
               or by 75% of the Whole Board of Directors including a
               majority of the Continuing Directors (defined as members of
               the board of directors who are not affiliated with a Related
               Person and who were members of the board of directors
               immediately prior to the time the Related Person became a
               Related Person) after the person became a Related Person;
               (ii) it is a Business Combination with a subsidiary; or
               (iii) certain "fair price" and procedural conditions are met
               including, among other things, a requirement that the sum of
               the aggregate amount of cash and the fair market value, as
               of the date of the consummation of the business combination,
               of non-cash consideration per share of North Side Common
               Stock shall be equal to the higher of (x) the highest per
               share price paid by the Related Person for any shares of
               North Side Common Stock acquired by it, or (y) the fair
               market value of North Side Common Stock (as determined by
               the continuing directors of North Side) on the date the
               business combination is first proposed.  

                         As defined in the North Side Certificate, a
               Business Combination includes, among other things, any of
               the following transactions, when entered into by North Side
               or a subsidiary of North Side with or on a proposal by a
               Related Person: (i) the merger or consolidation of North
               Side or any subsidiary of North Side; (ii) the sale or other
               disposition by North Side of assets having a value of more
               than 10% of the total combined assets of North Side and its
               subsidiaries; (iii) the issuance or transfer by North Side
               or any subsidiary of any securities of North Side or any
               subsidiary in exchange for cash, securities, or other
               property having an aggregate fair market value exceeding 10%
               of the combined assets of North Side and its subsidiaries;
               (iv) the adoption of any plan or proposal for the
               liquidation or dissolution of North Side; or (v) any
               transaction, whether or not involving a Related Person, that
               has the effect of increasing the proportionate amount of the
               outstanding shares of any class of equity or convertible
               securities of North Side or any subsidiary that is
               beneficially owned by a North Side Related Person.

               REMOVAL OF DIRECTORS

                         North Fork.  The DGCL provides that, unless the
               certificate of incorporation provides otherwise, in the case
               of a corporation whose board of directors is classified (as
               is the North Fork Board), stockholders may remove a director
               only for cause by a vote of the majority of the
               then-outstanding shares of the corporation entitled to vote
               thereon.  Further, stockholders may not remove a director
               without cause.  The North Fork Certificate does not contain
               any provisions concerning the removal of directors.

                         North Side.  The NYBL provides that any or all of
               the directors may be removed for cause by a majority of
               votes cast by stockholders at a meeting of stockholders. 
               The NYBL further provides that the certificate of
               incorporation or the specific provisions of a bylaw adopted
               by the stockholders may provide that directors may be
               removed with cause by action of the Board of Directors or
               without cause by vote of the stockholders.  The North Side
               Certificate provides that, at a meeting of stockholders
               called expressly for the purpose, any director of North
               Side, or the entire North Side Board, may be removed from
               office for cause by a vote of the holders of a majority of
               the shares then entitled to vote at an election of
               directors, and may be removed from office without cause by a
               vote of the holders of 75% of the shares then entitled to
               vote at an election of directors.  Cause for removal shall
               exist only if the director whose removal is proposed has
               been convicted of a felony by a court of competent
               jurisdiction or has been adjudged by a court of competent
               jurisdiction to be liable for gross negligence or misconduct
               in the performance of such directors duty to North Side and
               such adjudication is no longer subject to direct appeal.


               CONSIDERATION OF OTHER CONSTITUENCIES

                         North Fork.  The North Fork Certificate does not
               contain any provision specifically relating to the ability
               of the North Fork Board of Directors to consider the
               interests of any constituencies of North Fork other than its
               stockholders in considering whether to approve or oppose any
               corporate action, including without limitation any proposal
               to acquire North Fork by means of a merger, tender offer or
               similar business combination.  However, pursuant to case law
               interpreting the provisions of the DGCL, the board of
               directors of a Delaware corporation such as North Fork
               generally may consider the impact of such a proposal on
               North Fork's other constituencies, provided that doing so
               bears some reasonable relationship to general stockholder
               interests.

                         North Side.  The NYBL specifically entitles
               directors, in taking actions, including actions which may
               relate to a change or potential change in control of a
               corporation, to consider the short-term interests of the
               corporation and its stockholders as well as the short-term
               and long-term effects of any action upon (i) the
               corporation's prospects for future growth, (ii) the
               corporation's current employees, (iii) the corporation's
               retired employees and other beneficiaries receiving or
               entitled to receive retirement, welfare or similar benefits
               from or pursuant to any plan sponsored, or agreement entered
               into, by the corporation, (iv) the corporation's customers
               and creditors, and (v) the ability of the corporation to
               provide, as a going concern, goods, services, employment
               opportunities and employment benefits and otherwise to
               contribute to the communities in which it does business. 
               The above-described section of the NYBL does not create
               duties of any director to any person or entity to consider
               or afford any particular weight to any of the foregoing
               criteria, nor does it abrogate any duty of the directors,
               either statutory or recognized by common law or court
               decisions.  The North Side Certificate does not contain any
               contrary provisions.

               PERSONAL LIABILITY OF DIRECTORS

                         North Fork.  The North Fork Certificate provides,
               subject only to the express prohibitions on elimination or
               limitation of liability of directors set forth in the DGCL,
               as it exists or may hereafter be amended, that the personal
               liability of each of its directors to North Fork or its
               stockholders for monetary damages for breach of his
               fiduciary duty as a director is limited to $25,000 per
               occurrence.  The DGCL allows a corporation, through its
               certificate of incorporation, to limit or eliminate the
               personal liability of directors to the corporation and its
               stockholders for monetary damages for breach of fiduciary
               duty.  However, this provision excludes any limitation on
               liability (i) for any breach of the director's duty of
               loyalty to the corporation or its stockholders, (ii) for
               acts or omissions not in good faith or which involve
               intentional misconduct or knowing violation of law, (iii)
               for willful or negligent violation of the laws governing the
               payment of dividends or the purchase or redemption of stock
               or (iv) for any transaction from which the director derives
               an improper personal benefit.

                         North Side.  Neither the NYBL, nor North Side's
               Certificate, provides for the limitation of liability of
               directors.  

               INDEMNIFICATION OF OFFICERS AND DIRECTORS

                         North Fork and North Side.  Both the DGCL and the
               NYBL generally provide that directors and officers as well
               as other employees and individuals may be indemnified
               against expenses (including attorney's fees), judgments,
               fines and amounts paid in settlement in connections with
               specified actions, suits or proceedings, whether civil,
               criminal, administrative or investigative (other than an
               action by or in the right of the corporation in a derivative
               action) if they acted in good faith and in a manner they
               reasonably believed to be in, or not opposed to, the best
               interests of the corporation, and, with respect to any
               criminal action, suit or proceeding, if they had no
               reasonable cause to believe their conduct was unlawful.  The
               North Fork Bylaws provide that North Fork shall indemnify,
               to the fullest extent permitted by law, all persons who may
               be indemnified pursuant to the DGCL.  The North Side Bylaws
               provide that directors and officers and employees of North
               Side shall be indemnified for that period in which they
               provide service to North Side to the fullest extent permis-
               sible under law.

               RIGHTS PLANS

                         North Fork.  On February 28, 1989, the North Fork
               Board of Directors declared a dividend distribution of one
               right for each outstanding share of North Fork Common Stock
               to stockholders of record at the close of business on March
               13, 1989.  For a description of the Rights and the related
               North Fork Rights Agreement, see "DESCRIPTION OF NORTH FORK
               CAPITAL STOCK -- Rights Plans."

                         North Side.  North Side has adopted the North Side
               Rights Agreement which is substantially similar to the North
               Fork Rights Agreement, except, (i) the North Side Rights (as
               defined below) become exercisable in the event that a person
               becomes the beneficial owner of 10% or more of the then
               outstanding shares of North Side Common Stock (except
               pursuant to an offer for all outstanding shares of North
               Side Common Stock which the independent directors determine
               to be fair to and otherwise in the best interests of North
               Side and its stockholders) and (ii) the North Side Rights
               Agreement does not contain any provisions pursuant to which
               the North Side Board may designate a person as an "Adverse
               Person" and thereby trigger the exercisability of the North
               Side Rights.  Each share of North Fork Common Stock issued
               in the Merger will have attached thereto one North Fork
               Right.  Following the Effective Time, the rights of former
               holders of North Side Common Stock (which were accompanied
               by attached rights to purchase Series A Junior Participating
               Preferred Stock of North Side (the "North Side Rights"))
               will be determined solely by reference to the North Fork
               Rights Agreement.

                         North Side and the rights agent with respect to
               the North Side Rights have executed and delivered an
               Amendment, dated as of July 15, 1996 (the "North Side
               Amendment"), to the North Side Rights Agreement.  The North
               Side Amendment provides that neither North Fork nor any
               subsidiary of North Fork shall be deemed to be an Acquiring
               Person by virtue of the fact that North Fork is the
               beneficial owner 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, (iii) held directly or indirectly in trust
               accounts, managed accounts and the like or otherwise held in
               a fiduciary capacity for third parties or (iv) held in
               respect of a debt previously contracted.  By exempting North
               Fork from the definition of Acquiring Person, the North Side
               Amendment in effect provides that neither the approval,
               execution or delivery of the Merger Agreement or the Stock
               Option Agreement nor the consummation of any transactions
               contemplated by the Merger Agreement or the Stock Option
               Agreement shall be deemed to cause the occurrence of a
               "Stock Acquisition Date," "Distribution Date," or
               "Triggering Event" under the North Side Rights Agreement.

                         The description of the North Side Rights Agreement
               and the North Side Amendment specifying the terms of the
               North Side Rights are incorporated herein by reference from 
               North Fork's Current Report on form 8-K dated September 12, 
               1996.  See "INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE".

               APPRAISAL RIGHTS

                         North Fork.  Under the DGCL, appraisal rights are
               available in connection with a statutory merger or
               consolidation in certain specified situations.  Appraisal
               rights are not available when a corporation is to be the
               surviving corporation and no vote of its stockholders is
               required to approve the merger under the DGCL.  In addition,
               unless otherwise provided in the charter, no appraisal
               rights are available to holders of shares of any class of
               stock which is either: (a) listed on a national securities
               exchange or designated as a national market system security
               on an inter-dealer quotation system by the National
               Association of Securities Dealers, Inc. or (b) held of
               record by more than 2,000 stockholders, unless such
               stockholders are required by the terms of the merger to
               accept anything other than: (i) shares of stock of the
               surviving corporation; (ii) shares of stock of another
               corporation which are or will be listed on a national
               securities exchange or designated as a national market
               system security on an interdealer quotation system by the
               National Association of Securities Dealers, Inc. or held of
               record by more than 2,000 stockholders; (iii) cash in lieu
               of fractional shares of such stock; or (iv) any combination
               thereof.  The North Fork Certificate has no provisions
               regarding appraisal rights and North Fork stockholders will
               not have appraisal rights in connection with the Merger.

                         North Side.  Under the NYBL, a stockholder
               entitled to vote on a merger, consolidation or other
               disposition who does not approve such transaction is
               generally entitled to appraisal rights.


                               PRO FORMA CONDENSED COMBINED 
                                   FINANCIAL STATEMENTS
                                        (UNAUDITED)

                         The following statements set forth certain
               selected condensed financial information for North Fork and
               North Side on an unaudited pro forma combined basis giving
               effect to the Merger as if the Merger had become effective
               on June 30, 1996, in the case of the balance sheet
               information presented, and as if the Merger had become
               effective at  the beginning of the periods indicated, in the
               case of the income statement information presented.  The pro
               forma information in the statements assumes that the Merger
               is accounted for using the pooling of interests method of
               accounting.  See "THE MERGER - Anticipated Accounting
               Treatment".  Financial information for the six months ended
               June 30, 1996 and 1995 combine North Fork and North Side
               with North Side's interim results presented to coincide with
               the reporting period of North Fork.  These statements should
               be read in conjunction with, and are qualified in their
               entirety by, the historical financial statements, including
               the notes thereto, of North Fork and North Side incorporated
               by reference herein.  See "INCORPORATION OF CERTAIN
               DOCUMENTS BY REFERENCE."

                         The pro forma condensed combined financial
               statements do not give effect to the anticipated cost
               savings and revenue enhancement opportunities that could
               result from the Merger (see "Management and Operations
               Following the Merger -- Consolidation of Operations;
               Projected Cost Savings and Revenue Enhancements; Projected
               Earnings Per Share"), and do not purport to be indicative of
               the combined financial position or results of operations of 
               future periods or indicative of the results that would have
               occurred had the Merger  been consummated on June 30, 1996
               or at the beginning of the periods indicated.





<TABLE>
<CAPTION>
                                  NORTH FORK BANCORPORATION, INC. - NORTH SIDE SAVINGS BANK
                                         PRO FORMA CONDENSED COMBINED BALANCE SHEET

                                                         (UNAUDITED)
                                                        JUNE 30, 1996

                                                   (Dollars in thousands)

                                                                                           PRO FORMA            NORTH FORK PRO
                                                             NORTH FORK      NORTH SIDE   ADJUSTMENTS                FORMA
(in thousands, except per share amounts)
                                                           ------------------------------------------           --------------
<S>                                                             <C>             <C>            <C>                 <C>      
ASSETS
Cash & Due from Banks......................................      $177,362       $12,530                              $189,892
Money Market Investments...................................             -         3,648                                 3,648
Securities:
   Available-for-Sale .....................................     1,121,843       363,426        7,225(2)(3)          1,492,494
    Held-to-Maturity.......................................       377,883       678,212                             1,056,095
                                                           ------------------------------------------           --------------
      Total Securities.....................................     1,499,726     1,041,638        7,225                2,548,589
                                                           ------------------------------------------           --------------
Loans, net of Unearned Income & Fees.......................     2,300,578       561,269                             2,861,847
    Allowance for Loan Losses..............................        50,384         5,604                                55,988
                                                           ------------------------------------------           --------------
     Net Loans.............................................     2,250,194       555,665            -                2,805,859
                                                           ------------------------------------------           --------------
Premises & Equipment, Net..................................        53,657        14,859                                68,516
Intangibles................................................        84,755         1,124                                85,879
Other Real Estate..........................................         6,519         2,320                                 8,839
Other Assets...............................................        66,048        22,840        6,938(2)(5)(6)          95,826
                                                           ------------------------------------------           --------------
     Total Assets..........................................    $4,138,261    $1,654,624      $14,163               $5,807,048
                                                           ------------------------------------------           --------------
                                                           ------------------------------------------           --------------

LIABILITIES AND STOCKHOLDERS' EQUITY
Non-Interest Bearing Deposits..............................      $657,516       $38,542                              $696,058
Interest Bearing Deposits..................................     2,598,714     1,189,669                             3,788,383
                                                           ------------------------------------------           --------------
     Total Deposits........................................     3,256,230     1,228,211            -                4,484,441
                                                           ------------------------------------------           --------------
Other Borrowings...........................................       507,739       286,000                               793,739
Senior Note Payable........................................        25,000             -                                25,000
Accrued Expenses & Other Liabilities.......................        49,604        16,882       22,000(5)                88,486
                                                           ------------------------------------------           --------------
      Total Liabilities....................................     3,838,573     1,531,093       22,000                5,391,666
                                                           ------------------------------------------           --------------
STOCKHOLDERS' EQUITY
Preferred Stock............................................             -
Common  Stock..............................................        62,607         4,834       13,033(2)                80,474
Additional Paid in Capital.................................       104,952        87,668     (20,590)(2) (3)           172,030
Retained Earnings..........................................       166,557        33,824     (15,480)(5) (6)           184,901
Unrealized Losses on Securities Available-for-Sale,
  net of taxes....                                               (10,000)       (2,329)           63(2)              (12,266)
Deferred Compensation......................................       (1,823)         (466)          466(6)               (1,823)
Treasury Stock.............................................      (22,605)             -       14,671(3)               (7,934)
                                                           ------------------------------------------           --------------
      Total Stockholders' Equity...........................       299,688       123,531      (7,837)                  415,382
                                                           ------------------------------------------           --------------
      Total Liabilities and Stockholders' Equity...........    $4,138,261    $1,654,624      $14,163               $5,807,048
                                                           ------------------------------------------           --------------
                                                           ------------------------------------------           --------------
</TABLE>



SELECTED CAPITAL RATIOS

                                                               North Fork
                                       North Fork               Pro Forma
                                       ----------               ---------

Tier 1 Capital Ratio...............        9.93%                  11.41%
Risk Adjusted Capital Ratio........       11.19%                  12.56%
Leverage Ratio.....................        5.73%                   6.17%


      See "NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
                               (UNAUDITED)."




<TABLE>
<CAPTION>


                                  NORTH FORK BANCORPORATION, INC. - NORTH SIDE SAVINGS BANK
                                      PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME

                                                         (UNAUDITED)
                                           FOR THE SIX MONTHS ENDED JUNE 30, 1996

                                          (in thousands, except per share amounts)

                                                                                                                     NORTH FORK
                                                                            NORTH FORK(7)      NORTH SIDE (1)         PRO FORMA

                                                                   -------------------------------------------------------------
<S>                                                                            <C>                  <C>                <C>     
  Interest Income..................................................            $139,444             $54,686            $194,130
  Interest Expense.................................................              55,377              29,457              84,834
                                                                   -------------------------------------------------------------
    Net Interest Income............................................              84,067              25,229             109,296
  Provision for Loan Losses........................................               3,000                 400               3,400
                                                                   -------------------------------------------------------------
    Net Interest Income after Provision for Loan Losses............              81,067              24,829             105,896
  Non-Interest Income..............................................              13,435               1,025              14,460
  Net Security Gains ..............................................                 996                 510               1,506
  Other Real Estate Expense........................................                 932               (224)                 708
  Non-Interest Expense.............................................              41,587              11,073              52,660
                                                                   -------------------------------------------------------------
    Income before Income Taxes.....................................              52,979              15,515              68,494
  Provision for Income Taxes.......................................              21,417               6,519              27,936
                                                                   -------------------------------------------------------------
    Net Income ....................................................             $31,562              $8,996             $40,558
                                                                   -------------------------------------------------------------
                                                                   -------------------------------------------------------------

  Pro Forma Weighted Average Shares Outstanding (4)................              24,984               4,820              32,484
  Earnings Per Share...............................................               $1.26               $1.86               $1.25





                              See "NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
                                                       (UNAUDITED)."
</TABLE>


<TABLE>
<CAPTION>

                                       NORTH FORK BANCORPORATION, INC. - NORTH SIDE SAVINGS BANK
                                           PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
                                                              (UNAUDITED)

                        FOR THE YEAR ENDED DECEMBER 31, 1995 FOR NORTH FORK AND SEPTEMBER 30, 1995 FOR NORTH SIDE
                                              (in thousands, except per share amounts)

                                                                                                                    NORTH FORK
                                                                          NORTH FORK(7)          NORTH SIDE         PRO FORMA

                                                                      ---------------------------------------------------------
<S>                                                                        <C>                   <C>                  <C>     
  Interest Income.....................................................     $226,398              $105,775             $332,173
  Interest Expense....................................................       85,162                55,230              140,392
                                                                      ---------------------------------------------------------
    Net Interest Income...............................................      141,236                50,545              191,781
  Provision for Loan Losses...........................................        9,000                 2,825               11,825
                                                                      ---------------------------------------------------------
    Net Interest Income after Provision for Loan Losses...............      132,236                47,720              179,956
  Non-Interest Income.................................................       20,942                 2,461               23,403
  Net Security Gains..................................................        6,379                   355                6,734
  Other Real Estate Expense...........................................          255                 1,000                1,255
  Non-Interest Expense................................................       68,588                23,058               91,646
                                                                      ---------------------------------------------------------
    Income before Income Taxes........................................       90,714                26,478              117,192
  Provision for Income Taxes..........................................       38,479                11,371               49,850
                                                                      ---------------------------------------------------------
    Net Income .......................................................      $52,235               $15,107              $67,342
                                                                      ---------------------------------------------------------
                                                                      ---------------------------------------------------------
  Pro Forma Weighted Average Shares Outstanding (3) (4)...............       24,554                 4,785               31,999
  Earnings Per Share..................................................        $2.13                 $3.15                $2.10




                                   See "NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
                                                            (UNAUDITED)."
</TABLE>


<TABLE>
<CAPTION>


                                       NORTH FORK BANCORPORATION, INC. - NORTH SIDE SAVINGS BANK
                                           PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME

                                                              (UNAUDITED)

                       FOR THE YEAR ENDED DECEMBER 31, 1994 FOR NORTH FORK AND SEPTEMBER 30, 1994 FOR NORTH SIDE
                                              (in thousands, except per share amounts)

                                                                                                                   NORTH FORK
                                                                           NORTH FORK          NORTH SIDE           PRO FORMA

                                                                -------------------------------------------------------------
<S>                                                                         <C>                  <C>                <C>     
  Interest Income...............................................            $203,733             $90,931            $294,664
  Interest Expense..............................................              71,227              41,349             112,576
                                                                -------------------------------------------------------------
    Net Interest Income.........................................             132,506              49,582             182,088
  Provision for Loan Losses.....................................               3,275               3,550               6,825
                                                                -------------------------------------------------------------
    Net Interest Income after Provision for Loan Losses.........             129,231              46,032             175,263
  Non-Interest Income...........................................              19,020               2,928              21,948
  Net Security Losses...........................................             (9,211)                   -             (9,211)
  Other Real Estate Expense.....................................               3,651               1,278               4,929
  Merger & Related Restructure Charges..........................              14,338                   -              14,338
  Non-Interest Expense..........................................              74,453              24,739              99,192
                                                                -------------------------------------------------------------
    Income before Income Taxes..................................              46,598              22,943              69,541
  Provision for Income Taxes....................................              16,926               9,576              26,502
                                                                -------------------------------------------------------------
    Net Income .................................................             $29,672             $13,367             $43,039
                                                                -------------------------------------------------------------
  Pro Forma Weighted Average Shares Outstanding (4).............              23,763               4,751              31,156
  Earnings Per Share............................................               $1.25               $2.82               $1.38




                                   See "NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
                                                            (UNAUDITED)."
</TABLE>


<TABLE>
<CAPTION>


                                       NORTH FORK BANCORPORATION, INC. - NORTH SIDE SAVINGS BANK
                                           PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
                                                              (UNAUDITED)

                       FOR THE YEAR ENDED DECEMBER 31, 1993 FOR NORTH FORK AND SEPTEMBER 30, 1993 FOR NORTH SIDE
                                              (in thousands, except per share amounts)

                                                                                                                      NORTH FORK
                                                                              NORTH FORK          NORTH SIDE           PRO FORMA

                                                                           -----------------------------------------------------
<S>                                                                            <C>                  <C>                <C>     
  Interest Income..........................................................    $191,630             $97,415            $289,045
  Interest Expense.........................................................      73,169              43,984             117,153
                                                                           -----------------------------------------------------
    Net Interest Income....................................................     118,461              53,431             171,892
  Provision for Loan Losses................................................      10,300              16,308              26,608
                                                                           -----------------------------------------------------
    Net Interest Income after Provision for Loan Losses....................     108,161              37,123             145,284
  Non-Interest Income......................................................      18,938               2,930              21,868
  Net Security Gains/(Losses)..............................................       1,457               (136)               1,321
  Other Real Estate Expense................................................      13,971              11,275              25,246
  Net Loss on Disposition of Assets........................................           -              11,063              11,063
  Non-Interest Expense.....................................................      71,962              37,320             109,282
                                                                           -----------------------------------------------------
    Income/(Loss) before Income Taxes......................................      42,623            (19,741)              22,882
  Provision/(Benefit) for Income Taxes.....................................      16,976             (3,961)              13,015
                                                                           -----------------------------------------------------
    Income/(Loss) before Cumulative Effect of
       Accounting Changes..................................................      25,647            (15,780)               9,867
                                                                           -----------------------------------------------------
                                                                           -----------------------------------------------------
  Pro Forma Weighted Average Shares Outstanding (4)........................      23,242               4,705              30,563
  Earnings/(Loss) Per Share before Cumulative Effect of
    Accounting Changes.....................................................       $1.10             ($3.35)               $0.32




                                   See "NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
                                                            (UNAUDITED)."
</TABLE>


                           NORTH FORK BANCORPORATION, INC. AND 
                                NORTH SIDE SAVINGS BANK

                          NOTES TO PRO FORMA CONDENSED COMBINED
                             FINANCIAL STATEMENTS (UNAUDITED)

               (1)  The pro forma financial information presented has been
               prepared in conformity with generally accepted accounting
               principles and prevailing practices within the financial
               services industry.  Under generally accepted accounting
               principals ("GAAP") the assets and liabilities of North Side
               will be combined with those of North Fork at book value.  In
               addition, the statements of income for North Side will be
               combined with North Fork as of the earliest period
               presented.  Certain reclassifications have been included in
               the pro forma financial statements to conform to North
               Fork's presentation.  North Fork utilizes a fiscal year
               which ends on December 31 for reporting purposes, whereas
               North Side uses a fiscal year which ends on September 30 for
               such purposes.  The unaudited condensed combined statements
               of income for 1995, 1994, and 1993 combine North Fork and
               North Side at their respective year-end periods.  The
               unaudited condensed combined statement of income for the
               six-month periods ended June 30, 1996 and 1995 include North
               Side for the six months then ended to conform with the
               reporting periods of North Fork.  Summary unaudited
               operating results for North Side in the three-months ended
               December 31, 1995 and 1994, have not been included in the
               unaudited pro forma condensed combined financial statements
               and are presented in the following table.   

                                                              Three Months
                                                                 Ended
                                                              December 31,
                                                              (Unaudited)
                                                           ----------------
                                                              1995     1994
                                                           ----------------
        Interest income . . . . . . . . . . . . . . . . . . $27,600 $25,234
        Interest expense  . . . . . . . . . . . . . . . . .  15,105  12,366
        Net interest income . . . . . . . . . . . . . . . .  12,495  12,868
        Net income  . . . . . . . . . . . . . . . . . . . .   5,834   3,594
        Earnings per share  . . . . . . . . . . . . . . . .$   1.22  $  .75

               (2)  Pro forma adjustments to common stock and additional
               paid-in capital, at June 30, 1996, reflect the Merger
               accounted for as a pooling-of-interests, through:  (a) the
               exchange of 7,146,703 shares of North Fork Common Stock at
               June 30, 1996 (using the Exchange Ratio of 1.556) for
               4,592,997 actual outstanding shares of North Side (which
               excludes 241,000 shares of North Side Common Stock held by
               North Fork at an average per share cost of $35.21 as of such
               date, which are assumed to be retired at cost for combining
               purposes).

               (3)  Pro forma adjustments to common stock, additional paid-
               in-capital and securities available-for-sale reflect the
               reissuance of 600,000 shares of North Fork Treasury Stock,
               with an average cost basis of $24.45, at $26.00 per share
               (which approximated the market price of the North Fork
               Common Stock on or about June 30, 1996).  See "SUMMARY --
               Market Prices And Dividend Information."  The transaction
               proceeds are assumed to be reinvested in securities
               available-for-sale.

               (4)  The pro forma weighted average shares outstanding for
               the six months ended June 30, 1996 and 1995, and for each of
               the combined three-year periods, reflects the Exchange Ratio
               of 1.556 shares of North Fork Common Stock for each share of
               North Side Common Stock. 

               (5)  The pro forma condensed combined balance sheet reflects
               a non-recurring merger and restructuring charge of
               approximately $15.2 million, net of taxes, which will be
               recognized upon consummation of the transaction.  Such
               charge will reduce earnings per share for the period in
               which such charge is recognized by approximately $.47 (based
               on pro forma weighted average shares outstanding of
               32,484,000 on June 30, 1996).  A summary of the estimated
               merger and restructuring charges follows:

                                                        Expected Range
                                                           of Costs
                                                          (Dollars in
                                                           Millions)
   TYPE OF COST
   ------------
   Merger Expense  . . . . . . . . . . . . . . . . . .$   4.0  to  $   5.0
   Restructuring Charge: 
   Severance and Other Employee Expense  . . . . . . .    6.0  to      8.0
   Facility and System Costs . . . . . . . . . . . . .    5.0  to      6.0
   Credit Cost and Other . . . . . . . . . . . . . . .    2.0  to      3.0
   Total Pre-Tax Merger and Restructuring Charge . . .   17.0  to     22.0
   Less:  Tax Effect . . . . . . . . . . . . . . . . .    5.2  to      6.8
   Total After-Tax Merger and Restructuring Charge . .$  11.8  to  $  15.2

               The effect of the proposed charge has been reflected in the
               pro forma condensed combined balance sheet as of June 30,
               1996;  however, since this charge is non-recurring, it has
               not been reflected in the pro forma combined statements of
               income.  Although no assurance can be given, North Fork
               expects that cost savings will be achieved at an annual rate
               of $8 to $11 million, on a pre-tax basis by the end of the
               first quarter of 1997 as a result of steps to be taken to
               integrate their operations and to achieve efficiencies in
               certain combined lines of business.  These anticipated
               merger cost savings were determined based upon preliminary
               estimates provided by the management of both North Fork and
               North Side.  Refinements to the foregoing estimates may
               occur as the merger and integration task force formed by
               North Fork and North Side complete their work.  The pro
               forma financial information does not give effect to these
               expected cost savings, nor does it include any estimates of
               revenue enhancements that could be realized with the Merger.

               (6)  The pro forma condensed combined balance sheet reflects
               the elimination of the unearned portion of North Side's
               incentive compensation plan.

               (7)  In March 1996, North Fork completed its purchases of
               the domestic commercial banking business of Extebank and the
               ten Long Island banking branches of First Nationwide Bank. 
               As a result of these acquisitions, North Fork added
               approximately $200 million in net loans, $920 million in
               deposit liabilities and $30 million in capital.  The
               intangibles created in the aforementioned transactions
               aggregated approximately $59 million.  The results of
               operations from these purchases are included in the
               historical statements of operations of North Fork for all
               periods subsequent to the respective acquisition dates.  The
               net income and earnings per share assuming these
               acquisitions occurred on January 1, 1995 would not be
               materially different from the amounts reflected herein. 
               Reference is made to North Fork's Current Report on Form 8-K
               dated March 15, 1996 and Form 10-Q for the Quarter ended
               June 30, 1996, previously filed with the SEC and
               incorporated by reference in this Joint Proxy
               Statement/Prospectus that contain additional information
               regarding these transactions.

               (8)  North Fork is currently reviewing the investment
               securities portfolios of North Side to determine the
               classification of such securities as either available-for-
               sale or held-to-maturity in connection with North Fork's
               existing interest-rate risk position.  As a result of this
               review, certain reclassifications of North Side's investment
               securities may result.  No adjustments have been made to
               either the available-for-sale or the held-to-maturity
               portfolios in the accompanying pro forma combined balance
               sheet to reflect any such reclassification as management has
               not made a final determination with respect to such matters. 
               Any such reclassification will be accounted for in
               accordance with Statement of Financial Accounting Standards
               No. 115, "Accounting for Certain Investments in Debt and
               Equity Securities", which requires that securities
               transferred from held-to-maturity to available-for-sale be
               transferred at fair value with any unrealized gain or loss,
               net of taxes, at the date of transfer recognized as a
               separate component of stockholders' equity.


                                       LEGAL MATTERS

                         The validity of the shares of North Fork Common
               Stock which will be issued in the Merger and certain other 
               legal matters will be passed upon for North Fork by Skadden,
               Arps, Slate, Meagher & Flom.

                         Legal matters in connection with the Merger will
               be passed upon for North Side by Elias, Matz, Tiernan &
               Herrick L.L.P.

                                          EXPERTS

                         The consolidated financial statements of North
               Fork Bancorporation, Inc. and subsidiaries as of December
               31, 1995 and 1994 and for each of the years in the three
               year period ended December 31, 1995, included in North
               Fork's 1995 Form 10-K incorporated by reference into this
               Joint Proxy Statement/Prospectus, have been incorporated by
               reference herein and in the Registration Statement of which
               this Joint Proxy Statement/Prospectus is a part in reliance
               upon the report of KPMG Peat Marwick LLP, independent
               auditors, included in North Fork's 1995 Form 10-K and
               incorporated by reference herein, and upon the authority of
               said firm as experts in accounting and auditing.

                         The consolidated financial statements of North
               Side Savings Bank and subsidiaries as of September 30, 1995
               and 1994 and for each of the years in the three-year period
               ended September 30, 1995, included in North Fork's Current
               Report on Form 8-K dated September 12, 1996 and incorporated
               by reference into this Joint Proxy Statement/Prospectus,
               have been incorporated by reference herein and in the
               Registration Statement of which the Joint Proxy
               Statement/Prospectus is a part in reliance upon the report
               of KPMG Peat Marwick LLP, independent auditors, included in
               North Fork's Current Report on Form 8-K dated September 12,
               1996 and incorporated by reference herein, and upon the
               authority of said firm as experts in accounting and
               auditing.

                                   STOCKHOLDER PROPOSALS

                         Proposals of stockholders intended to be presented
               at the 1997 Annual Meeting of Stockholders of North Fork
               must be received by North Fork no later than November 19,
               1996 for inclusion in North Fork's Proxy Statement and Form
               of Proxy relating to that meeting.

                         It is possible that North Side's next Annual
               Meeting of Stockholders will be held prior to consummation
               of the Merger.  Any stockholder who wishes to submit a
               proposal for presentation to such annual meeting, and for
               inclusion, if appropriate, in North Side's proxy statement
               and the form of proxy relating to such annual meeting, must
               comply with the rules and regulations of the FDIC then in
               effect and must submit such proposal to the Corporate
               Secretary of North Side.  In the event that North Side's
               Annual Meeting of Stockholders is held on or before 
               February 21, 1997, any stockholder proposal must have 
               been received by North Side not later than September 27, 
               1996.  No such stockholder proposals were received by North 
               Side prior to September 27, 1996.  In the event that North 
               Side's Annual Meeting of Stockholders is held after 
               February 21, 1997, any stockholder proposal must be 
               received by North Side a reasonable time before the
               solicitation of proxies for such annual meeting is made.


                                                            ANNEX A

                                                  EXECUTION COPY

                                                                   

                         AGREEMENT AND PLAN OF MERGER

                                 by and among

                       North Fork Bancorporation, Inc.,

                                 Merger Bank

                                     and

                           North Side Savings Bank

                          Dated as of July 15, 1996

                                                                   

                              TABLE OF CONTENTS

                                                               Page

                                  ARTICLE I
                                  THE MERGER

               1.1.    The Merger . . . . . . . . . . . . . . .   2
               1.2.    Effective Time . . . . . . . . . . . . .   2
               1.3.    Effects of the Merger  . . . . . . . . .   3
               1.4.    Conversion of Company Common Stock . . .   3
               1.5.    Stock Options  . . . . . . . . . . . . .   7
               1.6.    Merger Bank Common Stock . . . . . . . .   9
               1.7.    Certificate of Incorporation . . . . . .  10
               1.8.    By-Laws  . . . . . . . . . . . . . . . .  10
               1.9.    Directors and Officers . . . . . . . . .  10
               1.10.   Tax Consequences . . . . . . . . . . . .  11

                                  ARTICLE II
                              EXCHANGE OF SHARES

               2.1.    Parent to Make Shares Available  . . . .  11
               2.2.    Exchange of Shares . . . . . . . . . . .  12

                                 ARTICLE III
                REPRESENTATIONS AND WARRANTIES OF THE COMPANY

               3.1.    Corporate Organization . . . . . . . . .  17
               3.2.    Capitalization . . . . . . . . . . . . .  20
               3.3.    Authority; No Violation  . . . . . . . .  23
               3.4.    Consents and Approvals . . . . . . . . .  26
               3.5.    Regulatory Reports; Examinations . . . .  27
               3.6.    Financial Statements . . . . . . . . . .  28
               3.7.    Broker's Fees  . . . . . . . . . . . . .  30
               3.8.    Absence of Certain Changes or Events . .  31
               3.9.    Legal Proceedings  . . . . . . . . . . .  32
               3.10.   Taxes  . . . . . . . . . . . . . . . . .  33
               3.11.   Employees  . . . . . . . . . . . . . . .  36
               3.12.   FDIC Reports.  . . . . . . . . . . . . .  40
               3.13.   Company Information. . . . . . . . . . .  41
               3.14.   Compliance with Applicable Law . . . . .  41
               3.15.   Certain Contracts. . . . . . . . . . . .  42
               3.16.   Agreements with Regulatory Agencies  . .  44
               3.17.   Investment Securities  . . . . . . . . .  45
               3.18.   Takeover Provisions. . . . . . . . . . .  45
               3.19.   Equity and Real Estate Investments . . .  46
               3.20.   Environmental Matters  . . . . . . . . .  46
               3.21.   Derivative Transactions. . . . . . . . .  48
               3.22.   Opinion. . . . . . . . . . . . . . . . .  50
               3.23.   Assistance Agreements. . . . . . . . . .  50
               3.24.   Loan Portfolio.  . . . . . . . . . . . .  51
               3.25.   Property . . . . . . . . . . . . . . . .  53
               3.26.   Rights Agreement . . . . . . . . . . . .  54
               3.27.   Accounting for the Merger; 
                         Reorganization . . . . . . . . . . . .  54

                                  ARTICLE IV
                        REPRESENTATIONS AND WARRANTIES
                                  OF PARENT

               4.1.    Corporate Organization . . . . . . . . .  55
               4.2.    Capitalization . . . . . . . . . . . . .  57
               4.3.    Authority; No Violation  . . . . . . . .  59
               4.4.    Consents and Approvals . . . . . . . . .  63
               4.5.    Financial Statements . . . . . . . . . .  64
               4.6.    Broker's Fees  . . . . . . . . . . . . .  66
               4.7.    Absence of Certain Changes or Events . .  67
               4.8.    Legal Proceedings  . . . . . . . . . . .  67
               4.9.    Compliance with Applicable Law . . . . .  68
               4.10.   SEC Reports  . . . . . . . . . . . . . .  69
               4.11.   Parent Information . . . . . . . . . . .  70
               4.12.   Ownership of Company Common Stock  . . .  70
               4.13.   Taxes  . . . . . . . . . . . . . . . . .  70
               4.14.   Employees  . . . . . . . . . . . . . . .  73
               4.15.   Agreements with Regulatory Agencies  . .  76
               4.16.   Regulatory Reports; Examinations . . . .  76
               4.17.   Environmental Matters  . . . . . . . . .  77
               4.18.   Derivative Transactions  . . . . . . . .  79
               4.19.   Loan Portfolio . . . . . . . . . . . . .  80
               4.20.   Property . . . . . . . . . . . . . . . .  82
               4.21.   Investment Securities  . . . . . . . . .  83
               4.22.   Accounting for the Merger;
                         Reorganization . . . . . . . . . . . .  84
               4.23.   Opinion  . . . . . . . . . . . . . . . .  84

                                  ARTICLE V
                  COVENANTS RELATING TO CONDUCT OF BUSINESS

               5.1.    Covenants of the Company . . . . . . . .  84
               5.2.    Covenants of Parent  . . . . . . . . . .  92

                                  ARTICLE VI
                            ADDITIONAL AGREEMENTS

               6.1.    Regulatory Matters.  . . . . . . . . . .  94
               6.2.    Access to Information  . . . . . . . . .  96
               6.3.    Stockholder Meetings . . . . . . . . . .  99
               6.4.    Legal Conditions to Merger . . . . . . . 100
               6.5.    Affiliates . . . . . . . . . . . . . . . 101
               6.6.    Stock Exchange Listing . . . . . . . . . 101
               6.7.    Employee Benefit Plans;
                         Existing Agreements; Employment
                         Agreement. . . . . . . . . . . . . . . 101
               6.8.    Indemnification  . . . . . . . . . . . . 104
               6.9.    Subsequent Interim Financial
                         Statements . . . . . . . . . . . . . . 108
               6.10.   Additional Agreements  . . . . . . . . . 109
               6.11.   Advice of Changes  . . . . . . . . . . . 109
               6.12.   Current Information  . . . . . . . . . . 110
               6.13.   Merger Bank  . . . . . . . . . . . . . . 111
               6.14.   Directorships; Advisory Committee  . . . 111
               6.15.   Accountants' Letters . . . . . . . . . . 113
               6.16.   Parent Rights Agreement  . . . . . . . . 113
               6.17.   Plan of Integration  . . . . . . . . . . 114
               6.18.   Issuance of Treasury Shares  . . . . . . 114

                                 ARTICLE VII
                             CONDITIONS PRECEDENT

               7.1.    Conditions to Each Party's Obligation
                       To Effect the Merger . . . . . . . . . . 114
               7.2.    Conditions to Obligations of Parent  .   116
               7.3.    Conditions to Obligations of
                         the Company  . . . . . . . . . . . . . 121

                                 ARTICLE VIII
                          TERMINATION AND AMENDMENT

               8.1.    Termination  . . . . . . . . . . . . . . 126
               8.2.    Effect of Termination; Expenses  . . . . 131
               8.3.    Amendment  . . . . . . . . . . . . . . . 131
               8.4.    Extension; Waiver  . . . . . . . . . . . 132

                                  ARTICLE IX
                              GENERAL PROVISIONS

               9.1.    Closing  . . . . . . . . . . . . . . . . 133
               9.2.    Alternative Structure  . . . . . . . . . 133
               9.3.    Nonsurvival of Representations,
                         Warranties and Agreements  . . . . . . 134
               9.4.    Expenses . . . . . . . . . . . . . . . . 134
               9.5.    Notices  . . . . . . . . . . . . . . . . 135
               9.6.    Interpretation . . . . . . . . . . . . . 136
               9.7.    Counterparts . . . . . . . . . . . . . . 136
               9.8.    Entire Agreement . . . . . . . . . . . . 136
               9.9.    Governing Law  . . . . . . . . . . . . . 137
               9.10.   Enforcement of Agreement . . . . . . . . 137
               9.11.   Severability . . . . . . . . . . . . . . 137
               9.12.   Publicity  . . . . . . . . . . . . . . . 138
               9.13.   Assignment; No Third Party
                         Beneficiaries  . . . . . . . . . . . . 138


                         AGREEMENT AND PLAN OF MERGER

                    AGREEMENT AND PLAN OF MERGER, dated as of July
          15, 1996, by and among North Fork Bancorporation, Inc., a
          Delaware corporation ("Parent"), a New York-chartered
          savings bank to be formed as a direct wholly owned
          subsidiary of Parent ("Merger Bank"), and North Side
          Savings Bank, a New York-chartered stock form savings
          bank (the "Company").  (Merger Bank and the Company are
          sometimes collectively referred to herein as the
          "Constituent Corporations".)

                    WHEREAS, the Boards of Directors of Parent and
          the Company have determined that it is in the best
          interests of their respective companies and their
          shareholders to consummate the business combination
          transaction provided for herein in which Merger Bank
          will, subject to the terms and conditions set forth
          herein, merge (the "Merger") with and into the Company;
          and

                    WHEREAS, the parties desire to make certain
          representations, warranties and agreements in connection
          with the Merger and also to prescribe certain conditions
          to the Merger.

                    NOW, THEREFORE, in consideration of the mutual
          covenants, representations, warranties and agreements
          contained herein, and intending to be legally bound
          hereby, the parties agree as follows:

                                  ARTICLE I

                                  THE MERGER

                    1.1.  The Merger.  Subject to the terms and
          conditions of this Agreement, in accordance with the New
          York Banking Law (the "NYBL"), at the Effective Time (as
          defined in Section 1.2 hereof), Merger Bank shall merge
          with and into the Company.  The Company shall be the
          surviving corporation (hereinafter sometimes called the
          "Surviving Corporation") in the Merger, and shall
          continue its corporate existence under the laws of the
          State of New York.  The name of the Surviving Corporation
          shall be North Side Savings Bank.  Upon consummation of
          the Merger, the separate corporate existence of Merger
          Bank shall terminate. 

                    1.2.  Effective Time.  The Merger shall become 
          effective at the date and time set forth in the
          certificate which shall be filed by the Superintendent of
          Banking of the State of New York Department of Banking
          (the "Banking Department") on the Closing Date (as
          defined in Section 9.1 hereof) pursuant to Section 601-b
          of the NYBL.  The term "Effective Time" shall be the date
          and time when the Merger becomes effective. 

                    1.3.  Effects of the Merger.  At and after the
          Effective Time, the Merger shall have the effects set
          forth in Section 602 of the NYBL.

                    1.4.  Conversion of Company Common Stock.

                         (a)  At the Effective Time, subject to
          Section 2.2(e) and Section 8.1(g) hereof and the last
          sentence of this Section 1.4(a), each share of the common
          stock, par value $1.00 per share, of the Company (the
          "Company Common Stock") issued and outstanding
          immediately prior to the Effective Time (other than (x)
          shares of Company Common Stock held (1) in the Company's
          treasury or (2) directly or indirectly by Parent or the
          Company or any of their respective Subsidiaries (as
          defined below) (except for Trust Account Shares and DPC
          shares, as such terms are defined in Section 1.4(b)
          hereof) and (y) Dissenting Shares (as defined in Section
          1.4(c) hereof), if any) shall, by virtue of this
          Agreement and without any action on the part of the
          holder thereof, be converted into and exchangeable for
          1.556 shares (the "Exchange Ratio") of the common stock,
          par value $2.50 per share, of Parent ("Parent Common
          Stock") (together with the number of Parent Rights (as
          defined in Section 4.2 hereof) associated therewith). 
          All of the shares of Company Common Stock converted into
          Parent Common Stock pursuant to this Article I shall no
          longer be outstanding and shall automatically be
          cancelled and shall cease to exist, and each certificate
          (each a "Certificate") previously representing any such
          shares of Company Common Stock shall thereafter only
          represent the right to receive (i) the number of whole
          shares of Parent Common Stock and (ii) the cash in lieu
          of fractional shares into which the shares of Company
          Common Stock represented by such Certificate have been
          converted pursuant to this Section 1.4(a) and Section
          2.2(e) hereof.  Certificates previously representing
          shares of Company Common Stock shall be exchanged for
          certificates representing whole shares of Parent Common
          Stock and cash in lieu of fractional shares issued in
          consideration therefor upon the surrender of such
          Certificates in accordance with Section 2.2 hereof,
          without any interest thereon.  If, between the date
          hereof and the Effective Time, the shares of Parent
          Common Stock shall be changed into a different number or
          class of shares by reason of any reclassification,
          recapitalization, split-up, combination, exchange of
          shares or readjustment, or a stock dividend thereon shall
          be declared with a record date within said period, the
          Exchange Ratio shall be adjusted accordingly.

                         (b)  At the Effective Time, all shares of
          Company Common Stock that are owned by the Company as
          treasury stock and all shares of Company Common Stock
          that are owned directly or indirectly by Parent or the
          Company or any of their respective Subsidiaries (other
          than shares of Company Common Stock (x) held directly or
          indirectly in trust accounts, managed accounts and the
          like or otherwise held in a fiduciary capacity that are
          beneficially owned by third parties (any such shares, and
          shares of Parent Common Stock which are similarly held,
          whether held directly or indirectly by Parent or the
          Company, as the case may be, being referred to herein as
          "Trust Account Shares") and (y) held by Parent or the
          Company or any of their respective Subsidiaries in
          respect of a debt previously contracted (any such shares
          of Company Common Stock, and shares of Parent Common
          Stock which are similarly held, whether held directly or
          indirectly by Parent or the Company, being referred to
          herein as "DPC Shares")) shall be cancelled and shall
          cease to exist and no stock of Parent or other
          consideration shall be delivered in exchange therefor. 
          All shares of Parent Common Stock that are owned by the
          Company or any of its Subsidiaries (other than Trust
          Account Shares and DPC Shares) shall become treasury
          stock of Parent.

                         (c)  Notwithstanding anything in this
          Agreement to the contrary, if, and to the extent required
          by law, dissenters rights are available to holders of
          Company Common Stock, then any shares of Company Common
          Stock which are outstanding immediately prior to the
          Effective Time and which are held by stockholders who
          shall not have voted such shares in favor of the Merger
          and who shall have filed with the Company a written
          objection to the Merger and a demand for appraisal of
          such shares in the manner provided in Section 6022 of the
          NYBL ("Dissenting Shares") shall not be converted into
          the right to receive, or be exchangeable for, the
          consideration provided for in Section 1.4(a) hereof, but,
          instead, the holders thereof shall be entitled to payment
          of the appraised value of such Dissenting Shares in
          accordance with the provisions of Section 6022 of the
          NYBL.  The Company shall (x) give Parent prompt written
          notice of the receipt of any notice from a stockholder of
          his intent to demand payment for his shares, (y) not
          settle or offer to settle any such demands without the
          prior written consent of Parent and (z) not, without the
          prior written consent of Parent, waive any failure to
          timely deliver a written objection to the Merger and a
          demand for appraisal of such shares in accordance with
          Section 6022 of the NYBL.

                    1.5.  Stock Options.  (a) At the Effective
          Time, each option granted by the Company (a "Company
          Option") to purchase shares of Company Common Stock which
          is outstanding and unexercised immediately prior thereto
          shall, except as otherwise provided in Section 1.5(c)
          hereof, be converted automatically into an option to
          purchase shares of Parent Common Stock in an amount and
          at an exercise price determined as provided below (and
          otherwise subject to the terms of the Company's Amended
          and Restated Long-Term Incentive and Capital Accumulation
          Plan (the "Option Plan")):

                         (1)  The number of shares of Parent
               Common Stock to be subject to the new option
               shall be equal to the product of the number of
               shares of Company Common Stock subject to the
               original option and the Exchange Ratio,
               provided that any fractional shares of Parent
               Common Stock resulting from such multiplication
               shall be rounded down to the nearest share; and

                         (2)  The exercise price per share of
               Parent Common Stock under the new option shall
               be equal to the exercise price per share of
               Company Common Stock under the original option
               divided by the Exchange Ratio, provided that
               such exercise price shall be rounded up to the
               nearest cent.

          The adjustment provided herein with respect to any
          options which are "incentive stock options" (as defined
          in Section 422 of the Internal Revenue Code of 1986, as
          amended (the "Code")) shall be and is intended to be
          effected in a manner which is consistent with Section
          424(a) of the Code.  The duration and other terms of the
          new option shall be the same as the original option,
          except that all references to the Company shall be deemed
          to be references to Parent.

                         (b)  Within ten days after the Effective
          Time, Parent shall file with the Securities and Exchange
          Commission (the "SEC") a registration statement on an
          appropriate form under the Securities Act of 1933, as
          amended (the "Securities Act") with respect to the shares
          of Parent Common Stock subject to options to acquire
          Parent Common Stock issued pursuant to Section 1.5(a)
          hereof, and shall use its reasonable best efforts to
          maintain the current status of the prospectus contained
          therein, as well as comply with applicable state
          securities or "blue sky" laws, for so long as such
          options remain outstanding.

                         (c)  Without limiting the foregoing, and
          provided that the right contained in this paragraph (c)
          is not inconsistent with any of the conditions contained
          in Article VII hereof, each holder of a Company Option
          shall have the right (which right shall be exercised at
          least 5 days prior to the Closing Date by written notice
          to Parent) to elect, in lieu of the provisions of Section
          1.5(a), to convert, at the Effective Time, all or a
          portion of his or her Company Options which have not been
          exercised and which have not expired prior to the
          Effective Time into the right to receive such number of
          shares (rounded to the nearest whole share) of Parent
          Common Stock as are equal in value (determined by valuing
          each share of Parent Common Stock at the Average Closing
          Price (as defined in Section 8.1(g)) to the excess of (i)
          the product of the number of shares of Company Common
          Stock subject to such option, the Exchange Ratio and the
          Average Closing Price over (ii) the aggregate exercise
          price of such option.

                    1.6.  Merger Bank Common Stock.  Each of the
          shares of common stock of Merger Bank, par value $0.01
          per share, issued and outstanding immediately prior to
          the Effective Time shall by virtue of the Merger,
          automatically and without any action on the part of
          Parent, become and be converted into one share of common
          stock of the Surviving Corporation, which shall
          thereafter constitute all of the issued and outstanding
          shares of the capital stock of the Surviving Corporation.

                    1.7.  Certificate of Incorporation.  At the
          Effective Time, the Restated Organization Certificate of
          the Company, as in effect at the Effective Time, shall be
          the Organization Certificate of the Surviving
          Corporation.

                    1.8.  By-Laws.  At the Effective Time, the By-
          Laws of Merger Bank, as in effect immediately prior to
          the Effective Time, shall be the By-Laws of the Surviving
          Corporation until thereafter amended in accordance with
          applicable law.

                    1.9.  Directors and Officers.  Except as set
          forth in Section 6.14 hereof, the directors and officers
          of Merger Bank immediately prior to the Effective Time
          shall be the directors and officers of the Surviving
          Corporation, each to hold office in accordance with the
          Organization Certificate and By-Laws of the Surviving
          Corporation until their respective successors are duly
          elected or appointed and qualified.

                    1.10.  Tax Consequences.  It is intended that
          the Merger constitute a reorganization within the meaning
          of Section 368(a) of the Code, and that this Agreement
          shall constitute a "plan of reorganization" for purposes
          of Section 368 of the Code. 

                                  ARTICLE II

                              EXCHANGE OF SHARES

                    2.1.  Parent to Make Shares Available.  At or
          prior to the Effective Time, Parent shall deposit, or
          shall cause to be deposited, with a bank or trust company
          (which may be a Subsidiary of Parent) (the "Exchange
          Agent") selected by Parent and reasonably satisfactory to
          the Company, for the benefit of the holders of
          Certificates, for exchange in accordance with this
          Article II, certificates representing the shares of
          Parent Common Stock and the cash in lieu of fractional
          shares (such cash and certificates for shares of Parent
          Common Stock, together with any dividends or
          distributions with respect thereto, being hereinafter
          referred to as the "Exchange Fund") to be issued pursuant
          to Section 1.4 and paid pursuant to Section 2.2(a) in
          exchange for outstanding shares of Company Common Stock.

                    2.2.  Exchange of Shares.  (a)  As soon as
          practicable after the Effective Time, and in no event
          more than three business days thereafter, the Exchange
          Agent shall mail to each holder of record of a
          Certificate or Certificates a form letter of transmittal
          (which shall specify that delivery shall be effected, and
          risk of loss and title to the Certificates shall pass,
          only upon delivery of the Certificates to the Exchange
          Agent) and instructions for use in effecting the
          surrender of the Certificates in exchange for
          certificates representing the shares of Parent Common
          Stock and the cash in lieu of fractional shares into
          which the shares of Company Common Stock represented by
          such Certificate or Certificates shall have been
          converted pursuant to this Agreement.  Upon surrender of
          a Certificate for exchange and cancellation to the
          Exchange Agent, together with such letter of transmittal,
          duly executed, the holder of such Certificate shall be
          entitled to receive in exchange therefor (x) a
          certificate representing that number of whole shares of
          Parent Common Stock to which such holder of Company
          Common Stock shall have become entitled pursuant to the
          provisions of Article I hereof and (y) a check
          representing the amount of cash in lieu of fractional
          share, if any, which such holder has the right to receive
          in respect of the Certificate surrendered pursuant to the
          provisions of this Article II, and the Certificate so
          surrendered shall forthwith be cancelled.  No interest
          will be paid or accrued on the cash in lieu of fractional
          shares and unpaid dividends and distributions, if any,
          payable to holders of Certificates.  

                         (b)  No dividends or other distributions
          declared after the Effective Time with respect to Parent
          Common Stock and payable to the holders of record thereof
          shall be paid to the holder of any unsurrendered
          Certificate until the holder thereof shall surrender such
          Certificate in accordance with this Article II.  After
          the surrender of a Certificate in accordance with this
          Article II, the record holder thereof shall be entitled
          to receive any such dividends or other distributions,
          without any interest thereon, which theretofore had
          become payable with respect to shares of Parent Common
          Stock represented by such Certificate.

                         (c)  If any certificate representing
          shares of Parent Common Stock is to be issued in a name
          other than that in which the Certificate surrendered in
          exchange therefor is registered, it shall be a condition
          of the issuance thereof that the Certificate so
          surrendered shall be properly endorsed (or accompanied by
          an appropriate instrument of transfer) and otherwise in
          proper form for transfer, and that the person requesting
          such exchange shall pay to the Exchange Agent in advance
          any transfer or other taxes required by reason of the
          issuance of a certificate representing shares of Parent
          Common Stock in any name other than that of the
          registered holder of the Certificate surrendered, or
          required for any other reason, or shall establish to the
          satisfaction of the Exchange Agent that such tax has been
          paid or is not payable.

                         (d)  After the Effective Time, there shall
          be no transfers on the stock transfer books of the
          Company of the shares of Company Common Stock which were
          issued and outstanding immediately prior to the Effective
          Time.  If, after the Effective Time, Certificates
          representing such shares are presented for transfer to
          the Exchange Agent, they shall be cancelled and exchanged
          for certificates representing shares of Parent Common
          Stock as provided in this Article II.

                         (e)  Notwithstanding anything to the
          contrary contained herein, no certificates or scrip
          representing fractional shares of Parent Common Stock
          shall be issued upon the surrender for exchange of
          Certificates, no dividend or distribution with respect to
          Parent Common Stock shall be payable on or with respect
          to any fractional share, and such fractional share
          interests shall not entitle the owner thereof to vote or
          to any other rights of a shareholder of Parent.  In lieu
          of the issuance of any such fractional share, Parent
          shall pay to each former stockholder of the Company who
          otherwise would be entitled to receive a fractional share
          of Parent Common Stock an amount in cash determined by
          multiplying (i) the average of the closing sales prices
          of Parent Common Stock on the New York Stock Exchange
          (the "NYSE") as reported by The Wall Street Journal  (or,
          if not reported thereby, another authoritative source)
          for the five trading days immediately preceding the date
          on which the Effective Time shall occur by (ii) the
          fraction of a share of Parent Common Stock to which such
          holder would otherwise be entitled to receive pursuant to
          Section 1.4 hereof.

                         (f)  Any portion of the Exchange Fund that
          remains unclaimed by the stockholders of the Company for
          six months after the Effective Time shall be paid to
          Parent.  Any stockholders of the Company who have not
          theretofore complied with this Article II shall
          thereafter look only to Parent for payment of their
          shares of Parent Common Stock, cash in lieu of fractional
          shares and unpaid dividends and distributions on the
          Parent Common Stock deliverable in respect of each share
          of Company Common Stock such stockholder holds as
          determined pursuant to this Agreement, in each case,
          without any interest thereon.  Notwithstanding the
          foregoing, none of Parent, Merger Bank, the Company, the
          Exchange Agent or any other person shall be liable to any
          former holder of shares of Company Common Stock for any
          amount properly delivered to a public official pursuant
          to applicable abandoned property, escheat or similar
          laws.

                         (g)  In the event any Certificate shall
          have been lost, stolen or destroyed, upon the making of
          an affidavit of that fact by the person claiming such
          Certificate to be lost, stolen or destroyed and, if
          required by Parent, the posting by such person of a bond
          in such amount as Parent may direct as indemnity against
          any claim that may be made against it with respect to
          such Certificate, the Exchange Agent will issue in
          exchange for such lost, stolen or destroyed Certificate
          the shares of Parent Common Stock and cash in lieu of
          fractional shares deliverable in respect thereof pursuant
          to this Agreement.

                                 ARTICLE III

                REPRESENTATIONS AND WARRANTIES OF THE COMPANY

                    The Company hereby represents and warrants to
          Parent as follows:

                    3.1.  Corporate Organization.  (a)  The Company
          is a savings bank duly organized, validly existing and in
          good standing under the laws of the State of New York. 
          The deposit accounts of the Company are insured by the
          Federal Deposit Insurance Corporation (the "FDIC")
          through the Bank Insurance Fund to the fullest extent
          permitted by law, and all premiums and assessments
          required to be paid in connection therewith have been
          paid when due by the Company.  The Company has the
          corporate power and authority to own or lease all of its
          properties and assets and to carry on its business as it
          is now being conducted, and is duly licensed or qualified
          to do business in each jurisdiction in which the nature
          of the business conducted by it or the character or
          location of the properties and assets owned or leased by
          it makes such licensing or qualification necessary,
          except where the failure to be so licensed or qualified
          would not have a Material Adverse Effect (as defined
          below) on the Company.  The Restated Organization
          Certificate and Amended and Restated Bylaws of the
          Company, copies of which have previously been delivered
          to Parent, are true, complete and correct copies of such
          documents as in effect as of the date of this Agreement. 
          As used in this Agreement, the term "Material Adverse
          Effect" means, with respect to Parent or the Company, as
          the case may be, any effect that (i) is material and
          adverse to the business, assets, liabilities, results of
          operations or financial condition of Parent and its
          Subsidiaries taken as whole or the Company and its
          Subsidiaries taken as a whole, respectively, or (ii)
          materially impairs the ability of the Company, Parent or
          Merger Bank to consummate the transactions contemplated
          hereby; provided, however, that Material Adverse Effect
          shall not be deemed to include the impact of (a) changes
          in laws and regulations or interpretations thereof that
          are generally applicable to the banking or savings
          industries, (b) changes in generally accepted accounting
          principles that are generally applicable to the banking
          or savings industries, (c) expenses incurred in
          connection with the transactions contemplated hereby and
          (d) changes attributable to or resulting from changes in
          general economic conditions, including changes in the
          prevailing level of interest rates.  As used in this
          Agreement, the word "Subsidiary" when used with respect
          to any party means any corporation, partnership or other
          organization, whether incorporated or unincorporated,
          which is consolidated with such party for financial
          reporting purposes. 

                         (b)  Each of the Company's Subsidiaries is
          a corporation duly organized, validly existing and in
          good standing under the laws of its jurisdiction of
          incorporation or organization.  Each of the Company's
          Subsidiaries has the corporate power and authority to own
          or lease all of its properties and assets and to carry on
          its business as it is now being conducted and is duly
          licensed or qualified to do business in each jurisdiction
          in which the nature of the business conducted by it or
          the character or the location of the properties and
          assets owned or leased by it makes such licensing or
          qualification necessary, except where the failure to be
          so licensed or qualified would not have a Material
          Adverse Effect on the Company.  The certificate of
          incorporation, by-laws or similar governing documents of
          each Subsidiary of the Company, copies of which have
          previously been delivered to Parent, are true, complete
          and correct copies of such documents as in effect as of
          the date of this Agreement.

                         (c)  The minute books of the Company and
          each of its Subsidiaries contain true, complete and
          accurate records in all material respects of all meetings
          and other corporate actions held or taken since December
          31, 1992 of their respective stockholders and Boards of
          Directors (including committees of their respective
          Boards of Directors).

                    3.2.  Capitalization.  (a) The authorized
          capital stock of the Company consists of 10,000,000
          shares of Company Common Stock and 5,000,000 shares of
          preferred stock, par value $1.00 per share (the "Company
          Preferred Stock").  As of the date of this Agreement,
          there are (x) 4,833,997 shares of Company Common Stock
          issued and outstanding and no shares of Company Common
          Stock held in the Company's treasury, (y) no shares of
          Company Common Stock reserved for issuance upon exercise
          of outstanding stock options or otherwise except for (i)
          394,340 shares of Company Common Stock reserved for
          issuance pursuant to the Option Plan and (ii) 961,965
          shares of Company Common Stock reserved for issuance upon
          exercise of the option issued to Parent pursuant to the
          Stock Option Agreement, dated as of the date hereof,
          between Parent and the Company (the "Option Agreement")
          and (z) no shares of Company Preferred Stock issued or
          outstanding, held in the Company's treasury or reserved
          for issuance upon exercise of outstanding stock options
          or otherwise, except for 100,000 shares of Series A
          Junior Participating Preferred Stock reserved for
          issuance upon exercise of the rights distributed to
          holders of the Company Common Stock pursuant to the
          Rights Agreement, dated as of April 18, 1996, between the
          Company and American Stock Transfer and Trust Company, as
          Rights Agent (the "Rights Agreement").  All of the issued
          and outstanding shares of Company Common Stock have been
          duly authorized and validly issued and are fully paid,
          nonassessable and free of preemptive rights, with no
          personal liability attaching to the ownership thereof,
          except as provided in Section 114 of the NYBL.  Except as
          referred to above or reflected in Section 3.2(a) of the
          Disclosure Schedule which is being delivered to Parent
          concurrently herewith (the "Company Disclosure Schedule")
          and except for the Option Agreement, the Company does not
          have and is not bound by any outstanding subscriptions,
          options, warrants, calls, commitments or agreements of
          any character calling for the purchase or issuance of any
          shares of Company Common Stock, Company Preferred Stock
          or any other equity security of the Company or any
          securities representing the right to purchase or
          otherwise receive any shares of Company Common Stock,
          Company Preferred Stock or any other equity security of
          the Company and none of the options granted under the
          Option Plan have related Appreciation Rights (as such
          term is defined in the Option Plan).  The names of the
          optionees, the date of each option to purchase Company
          Common Stock granted, the number of shares subject to
          each such option, the expiration date of each such
          option, and the price at which each such option may be
          exercised under the Option Plan are set forth in Section
          3.2(a) of the Company Disclosure Schedule.

                         (b)  Section 3.2(b) of the Company
          Disclosure Schedule sets forth a true and correct list of
          all of the Subsidiaries of the Company as of the date of
          this Agreement.  Except as set forth in Section 3.2(b) of
          the Company Disclosure Schedule, the Company owns,
          directly or indirectly, all of the issued and outstanding
          shares of the capital stock of each of such Subsidiaries,
          free and clear of all liens, charges, encumbrances and
          security interests whatsoever, and all of such shares are
          duly authorized and validly issued and are fully paid,
          nonassessable and free of preemptive rights, with no
          personal liability attaching to the ownership thereof. 
          No Subsidiary of the Company has or is bound by any
          outstanding subscriptions, options, warrants, calls,
          commitments or agreements of any character calling for
          the purchase or issuance of any shares of capital stock
          or any other equity security of such Subsidiary or any
          securities representing the right to purchase or
          otherwise receive any shares of capital stock or any
          other equity security of such Subsidiary.  Assuming
          compliance by Parent with Section 1.5 hereof, at the
          Effective Time, there will not be any outstanding
          subscriptions, options, warrants, calls, commitments or
          agreements of any character by which the Company or any
          of its Subsidiaries will be bound calling for the
          purchase or issuance of any shares of the capital stock
          of the Company or any of its Subsidiaries.

                    3.3.  Authority; No Violation.  (a)  The
          Company has full corporate power and authority to execute
          and deliver this Agreement and to consummate the
          transactions contemplated hereby.  The execution and
          delivery of this Agreement and the consummation of the
          transactions contemplated hereby have been duly and
          validly approved by the Board of Directors of the
          Company.  The Board of Directors of the Company has
          directed that this Agreement and the transactions
          contemplated hereby be submitted to the Company's
          stockholders for approval at a meeting of such
          stockholders and, except for the adoption of this
          Agreement by the requisite vote of the Company's
          stockholders, no other corporate proceedings on the part
          of the Company are necessary to approve this Agreement
          and to consummate the transactions contemplated hereby. 
          This Agreement has been duly and validly executed and
          delivered by the Company and (assuming due authorization,
          execution and delivery by each of Parent and Merger Bank)
          constitutes a valid and binding obligation of the
          Company, enforceable against the Company in accordance
          with its terms, except as enforcement may be limited by
          laws affecting insured depository institutions, general
          principles of equity whether applied in a court of law or
          a court of equity and by bankruptcy, insolvency and
          similar laws affecting creditors' rights and remedies
          generally.

                         (b)  Except as set forth in Section 3.3(b)
          of the Company Disclosure Schedule, neither the execution
          and delivery of this Agreement by the Company, nor the
          consummation by the Company of the transactions
          contemplated hereby, nor compliance by the Company with
          any of the terms or provisions hereof, will (i) violate
          any provision of the Restated Organization Certificate or
          Amended and Restated By-Laws of the Company or the
          certificate of incorporation, by-laws or similar
          governing documents of any of its Subsidiaries, or (ii)
          assuming that the consents and approvals referred to in
          Section 3.4 hereof are duly obtained, (x) violate any
          statute, code, ordinance, rule, regulation, judgment,
          order, writ, decree or injunction applicable to the
          Company or any of its Subsidiaries, or any of their
          respective properties or assets, or (y) violate, conflict
          with, result in a breach of any provision of or the loss
          of any benefit under, constitute a default (or an event
          which, with notice or lapse of time, or both, would
          constitute a default) under, result in the termination of
          or a right of termination or cancellation under,
          accelerate the performance required by, or result in the
          creation of any lien, pledge, security interest, charge
          or other encumbrance upon any of the respective
          properties or assets of the Company or any of its
          Subsidiaries under, any of the terms, conditions or
          provisions of any note, bond, mortgage, indenture, deed
          of trust, license, lease, agreement or other instrument
          or obligation to which the Company or any of its
          Subsidiaries is a party, or by which they or any of their
          respective properties or assets may be bound or affected,
          except (in the case of clause (y) above) for such
          violations, conflicts, breaches or defaults which, either
          individually or in the aggregate, would not have or be
          reasonably likely to have a Material Adverse Effect on
          the Company.

                    3.4.  Consents and Approvals.  (a)  Except for
          (i) the filing of applications or notices, as applicable,
          with the Board of Governors of the Federal Reserve System
          (the "Federal Reserve Board") under the Bank Holding
          Company Act of 1956, as amended (the "BHC Act") and
          approval of such applications or notices, (ii) the filing
          of an application with the FDIC under the Bank Merger Act
          and approval of such application, (iii) the filing of an
          application with the Banking Department and approval of
          such application, (iv) the filing with the SEC and the
          FDIC of a joint proxy statement in definitive form
          relating to the meetings of the Company's stockholders
          and Parent's stockholders to be held in connection with
          this Agreement and the transactions contemplated hereby
          (the "Proxy Statement"), (v) the approval of this
          Agreement by the requisite vote of the stockholders of
          the Company, (vi) review of this Agreement and the
          transactions contemplated hereby by the U.S. Department
          of Justice ("DOJ") under federal antitrust laws, and
          (vii) such filings, authorizations or approvals as may be
          set forth in Section 3.4 of the Company Disclosure
          Schedule, no consents or approvals of or filings or
          registrations with any court, administrative agency or
          commission or other governmental authority or
          instrumentality or self-regulatory organization, as
          defined in Section 3(a)(26) of the Exchange Act (each a
          "Governmental Entity"), or with any third party are
          necessary on behalf of the Company in connection with (1)
          the execution and delivery by the Company of this
          Agreement and (2) the consummation by the Company of the
          Merger and the other transactions contemplated hereby.

                         (b)  As of the date hereof, the Company is
          not aware of any reasons relating to the Company or its
          Subsidiaries (including, without limitation, Community
          Reinvestment Act compliance) why all consents and
          approvals shall not be procured from all regulatory
          agencies having jurisdiction over the transactions
          contemplated by this Agreement as shall be necessary for
          consummation of the transactions contemplated by this
          Agreement.

                    3.5.  Regulatory Reports; Examinations.  The
          Company and each of its Subsidiaries have timely filed
          all material reports, registrations and statements,
          together with any amendments required to be made with
          respect thereto, that they were required to file since
          December 31, 1991 with any Governmental Entity and have
          paid all fees and assessments due and payable in
          connection therewith.  Except for normal examinations
          conducted by a Governmental Entity in the regular course
          of the business of the Company and its Subsidiaries and
          except as set forth in Section 3.5 of the Company
          Disclosure Schedule, no Governmental Entity has initiated
          any proceeding or, to the best knowledge of the Company,
          investigation into the business or operations of the
          Company or any of its Subsidiaries since December 31,
          1991.  There is no unresolved material violation,
          criticism, or exception by any Governmental Entity with
          respect to any report or statement relating to any
          examinations of the Company or any of its Subsidiaries.

                    3.6.  Financial Statements.  The Company has
          previously delivered to Parent copies of (a) the
          consolidated statements of condition of the Company and
          its Subsidiaries as of September 30 for the fiscal years
          1994 and 1995, and the related consolidated statements of
          operations, changes in shareholders' equity and cash
          flows for the fiscal years 1993 through 1995, inclusive,
          as reported in the Company's Annual Report on Form F-2
          for the fiscal year ended September 30, 1995 filed with
          the FDIC pursuant to the rules and regulations of the
          FDIC, in each case accompanied by the audit report of
          KPMG Peat Marwick LLP, independent public accountants
          with respect to the Company, and (b) the unaudited
          consolidated statements of condition of the Company and
          its Subsidiaries as of March 31, 1996 and the related
          unaudited consolidated statements of income, cash flows
          and changes in shareholders' equity for the six-month
          periods then ended as reported in the Company's Quarterly
          Report on Form F-4 for the period ended March 31, 1996
          filed with the FDIC pursuant to the rules and regulations
          of the FDIC.  The September 30, 1995 consolidated
          statement of condition of the Company (including the
          related notes, where applicable) fairly presents the
          consolidated financial position of the Company and its
          Subsidiaries as of the date thereof, and the other
          financial statements referred to in this Section 3.6
          (including the related notes, where applicable) fairly
          present, and the financial statements referred to in
          Section 6.9 hereof will fairly present (subject, in the
          case of the unaudited statements, to recurring audit
          adjustments normal in nature and amount), the results of
          the consolidated operations and consolidated financial
          position of the Company and its Subsidiaries for the
          respective fiscal periods or as of the respective dates
          therein set forth; each of such statements (including the
          related notes, where applicable) comply, and the
          financial statements referred to in Section 6.9 hereof
          will comply, in all material respects with applicable
          accounting requirements and with the published rules and
          regulations of the FDIC with respect thereto; and each of
          such statements (including the related notes, where
          applicable) has been, and the financial statements
          referred to in Section 6.9 hereof will be, prepared in
          accordance with generally accepted accounting principles
          ("GAAP") consistently applied during the periods
          involved, except as indicated in the notes thereto or, in
          the case of unaudited statements, as permitted by Form F-
          4.  The books and records of the Company and its
          Subsidiaries have been, and are being, maintained in all
          material respects in accordance with GAAP and any other
          applicable legal and accounting requirements and reflect
          only actual transactions.

                    3.7.  Broker's Fees.  Neither the Company nor
          any Subsidiary of the Company nor any of their respective
          officers or directors has employed any broker or finder
          or incurred any liability for any broker's fees,
          commissions or finder's fees in connection with any of
          the transactions contemplated by this Agreement or the
          Option Agreement, except that the Company has engaged,
          and will pay a fee or commission to, Sandler O'Neill &
          Partners, L.P. ("Sandler O'Neill") in accordance with the
          terms of a letter agreement between the Company and
          Sandler O'Neill, a true, complete and correct copy of
          which has been previously delivered by the Company to
          Parent.

                    3.8.  Absence of Certain Changes or Events. 
          (a)  Except as may be set forth in Section 3.8(a) of the
          Company Disclosure Schedule, (i) since March 31, 1996,
          neither the Company nor any of its Subsidiaries has
          incurred any material liability, except in the ordinary
          course of their business consistent with their past
          practices (excluding the incurrence of expenses in
          connection with this Agreement and the transactions
          contemplated hereby), (ii) since March 31, 1996, no event
          has occurred which has caused, or is reasonably likely to
          cause, individually or in the aggregate, a Material
          Adverse Effect on the Company, and (iii) for the period
          from March 31, 1996 up until the date of this Agreement,
          the Company and its Subsidiaries have carried on their
          respective businesses in the ordinary course consistent
          with their past practices (excluding the execution of
          this Agreement and related matters). 

                         (b)  Except as set forth in Section 3.8(b)
          of the Company Disclosure Schedule, since September 30,
          1995, neither the Company nor any of its Subsidiaries has
          (i) increased the wages, salaries, compensation, pension,
          or other fringe benefits or perquisites payable to any
          executive officer, employee, or director from the amount
          thereof in effect as of September 30, 1995 (which amounts
          have been previously disclosed to Parent), granted any
          severance or termination pay, entered into any contract
          to make or grant any severance or termination pay, or
          paid any bonus other than year-end bonuses for fiscal
          1995 as listed in Section 3.8 of the Company Disclosure
          Schedule, (ii) suffered any strike, work stoppage, slow-
          down or other labor disturbance, (iii) been a party to a
          collective bargaining agreement, contract or other
          agreement or understanding with a labor union or
          organization, or (iv) had any union organizing
          activities.

                    3.9.  Legal Proceedings.  (a)  Except as set
          forth in Section 3.9 of the Company Disclosure Schedule,
          neither the Company nor any of its Subsidiaries is a
          party to any, and there are no pending or, to the best of
          the Company's knowledge, threatened, legal,
          administrative, arbitral or other proceedings, claims,
          actions or governmental or regulatory investigations of
          any nature against the Company or any of its Subsidiaries
          or challenging the validity or propriety of the
          transactions contemplated by this Agreement or the Option
          Agreement as to which there is a reasonable probability
          of an adverse determination and which, if adversely
          determined, would, individually or in the aggregate, have
          or be reasonably expected to have a Material Adverse
          Effect on the Company.

                         (b)  There is no injunction, order,
          judgment, decree or regulatory restriction imposed upon
          the Company, any of its Subsidiaries or the assets of the
          Company or any of its Subsidiaries which has had, or
          could reasonably be expected to have, a Material Adverse
          Effect on the Company.

                    3.10.  Taxes. (a)  Except as set forth in
          Section 3.10(a) of the Company Disclosure Schedule, each
          of the Company and its Subsidiaries has (i) duly and
          timely filed (including applicable extensions granted
          without penalty) all Tax Returns (as hereinafter defined)
          required to be filed at or prior to the Effective Time,
          and such Tax Returns are true, correct and complete in
          all material respects, and (ii) paid in full or made
          adequate provision in the financial statements of the
          Company (in accordance with GAAP) for all Taxes (as
          hereinafter defined).  No deficiencies for any Taxes have
          been proposed, asserted, assessed or, to the best
          knowledge of the Company, threatened against or with
          respect to the Company or any of its Subsidiaries. 
          Except as set forth in Section 3.10(a) of the Company
          Disclosure Schedule, (i) there are no liens for Taxes
          upon the assets of either the Company or its Subsidiaries
          except for statutory liens for current Taxes not yet due,
          (ii) neither the Company nor any of its Subsidiaries has
          requested any extension of time within which to file any
          Tax Returns in respect of any fiscal year which have not
          since been filed and no request for waivers of the time
          to assess any Taxes are pending or outstanding, (iii)
          with respect to each taxable period of the Company and
          its Subsidiaries, the federal and state income Tax
          Returns of the Company and its Subsidiaries have been
          audited by the Internal Revenue Service or appropriate
          state tax authorities or the time for assessing and
          collecting income Tax with respect to such taxable period
          has closed and such taxable period is not subject to
          review, (iv) neither the Company nor any of its
          Subsidiaries has filed or been included in a combined,
          consolidated or unitary income Tax Return other than one
          in which the Company was the parent of the group filing
          such Tax Return, (v) neither the Company nor any of its
          Subsidiaries is a party to any agreement providing for
          the allocation or sharing of Taxes (other than the
          allocation of federal income taxes as provided by
          Regulation 1.1552-1(a)(1) under the Code), (vi) neither
          the Company nor any of its Subsidiaries is required to
          include in income any adjustment pursuant to Section
          481(a) of the Code (or any similar or corresponding
          provision or requirement of state, local or foreign
          income Tax law), by reason of the voluntary change in
          accounting method (nor has any taxing authority proposed
          in writing any such adjustment or change of accounting
          method), (vii) neither the Company nor any of its
          Subsidiaries has filed a consent pursuant to Section
          341(f) of the Code, and (viii) neither the Company nor
          any of its Subsidiaries has made any payment or will be
          obligated to make any payment (by contract or otherwise)
          which will not be deductible by reason of Section 280G of
          the Code.

                         (b)  Except as set forth in Section
          3.10(b) of the Company Disclosure Schedule, neither the
          Company nor any of its Subsidiaries owns, directly or
          indirectly (including, without limitation, through
          partnerships, corporations, trusts or other entities),
          interests in real property ("Real Property Interests")
          situated in (A) New York State, which by reason of the
          Merger would be subject to either (i) the New York State
          Real Property Gains Tax, (ii) the New York State Real
          Property Transfer Tax, or (iii) the New York City Real
          Property Transfer Tax (collectively, the "New York
          Transfer Taxes"), or (B) any state other than New York
          State which by reason of the Merger would be subject to
          any tax similar to the New York Transfer Taxes.  For
          purposes of this Section 3.10(b), Real Property Interests
          include, without limitation, titles in fee, leasehold
          interests, beneficial interests, encumbrances,
          development rights or any other interests with the right
          to use or occupy real property or the right to receive
          rents, profits or other income derived therefrom, or any
          options or contracts to purchase real property.

                         (c)  For purposes of this Agreement,
          "Taxes" shall mean all taxes, charges, fees, levies,
          penalties or other assessments imposed by any United
          States federal, state, local or foreign taxing authority,
          including, but not limited to income, excise, property,
          sales, transfer, franchise, payroll, withholding, social
          security or other taxes, including any interest,
          penalties or additions attributable thereto.

                         (d)  For purposes of this Agreement, "Tax
          Return" shall mean any return, report, information return
          or other document (including any related or supporting
          information) with respect to Taxes.

                    3.11.  Employees.  (a)  Section 3.11(a) of the
          Company Disclosure Schedule sets forth a true and
          complete list of each employee benefit plan, arrangement
          or agreement (including, without limitation, each
          employment, severance and similar agreement) that is
          maintained or contributed to or required to be
          contributed to as of the date of this Agreement (the
          "Plans") by the Company, any of its Subsidiaries or by
          any trade or business, whether or not incorporated (an
          "ERISA Affiliate"), all of which together with the
          Company would be deemed a "single employer" within the
          meaning of Section 4001 of the Employee Retirement Income
          Security Act of 1974, as amended ("ERISA"), for the
          benefit of any director, employee or former employee of
          the Company, any Subsidiary or any ERISA Affiliate.

                         (b)  The Company has heretofore delivered
          to Parent true and complete copies of each of the Plans
          and all related documents, including but not limited to
          (i) the actuarial report for such Plan (if applicable)
          for each of the last two years, and (ii) the most recent
          determination letter from the Internal Revenue Service
          (if applicable) for such Plan.

                         (c)  Except as set forth in Section
          3.11(c) of the Company Disclosure Schedule, (i) each of
          the Plans has been operated and administered in all
          material respects in accordance with its terms and
          applicable law, including but not limited to ERISA and
          the Code, (ii) each of the Plans intended to be
          "qualified" within the meaning of Section 401(a) of the
          Code either (1) has received a favorable determination
          letter from the IRS, or (2) is or will be the subject of
          an application for a favorable determination letter, and
          the Company is not aware of any circumstances likely to
          result in the revocation or denial of any such favorable
          determination letter, (iii) with respect to each Plan
          which is subject to Title IV of ERISA, the present value
          of accrued benefits under such Plan, based upon the
          actuarial assumptions used for funding purposes in the
          most recent actuarial report prepared by such Plan's
          actuary with respect to such Plan, did not, as of its
          latest valuation date, exceed the then current value of
          the assets of such Plan allocable to such accrued
          benefits, (iv) no Plan provides benefits, including
          without limitation death or medical benefits (whether or
          not insured), with respect to current or former employees
          of the Company, its Subsidiaries or any ERISA Affiliate
          beyond their retirement or other termination of service,
          other than (w) coverage mandated by applicable law, (x)
          death benefits or retirement benefits under any "employee
          pension plan," as that term is defined in Section 3(2) of
          ERISA, (y) deferred compensation benefits accrued as
          liabilities on the books of the Company, its Subsidiaries
          or the ERISA Affiliates or (z) benefits the full cost of
          which is borne by the current or former employee (or his
          beneficiary), (v) no liability under Title IV of ERISA
          has been incurred by the Company, its Subsidiaries or any
          ERISA Affiliate that has not been satisfied in full, and
          no condition exists that presents a material risk to the
          Company, its Subsidiaries or an ERISA Affiliate of
          incurring a material liability thereunder, (vi) no Plan
          is a "multiemployer pension plan," as such term is
          defined in Section 3(37) of ERISA, (vii) all
          contributions or other amounts payable by the Company,
          its Subsidiaries or any ERISA Affiliates as of the
          Effective Time with respect to each Plan in respect of
          current or prior plan years have been paid or accrued in
          accordance with generally accepted accounting practices
          and Section 412 of the Code, (viii) neither the Company,
          its Subsidiaries nor any ERISA Affiliate has engaged in a
          transaction in connection with which the Company, its
          Subsidiaries or any ERISA Affiliate could be subject to
          either a civil penalty assessed pursuant to Section 409
          or 502(i) of ERISA or a tax imposed pursuant to Section
          4975 or 4976 of the Code, (ix) there are no pending, or,
          to the best knowledge of the Company, threatened or
          anticipated claims (other than routine claims for
          benefits) by, on behalf of or against any of the Plans or
          any trusts related thereto and (x) the consummation of
          the transactions contemplated by this Agreement will not
          (y) entitle any current or former employee or officer of
          the Company or any ERISA Affiliate to severance pay,
          termination pay or any other payment, except as expressly
          provided in this Agreement or (z) accelerate the time of
          payment or vesting or increase the amount of compensation
          due any such employee or officer.

                    3.12.  FDIC Reports.  The Company has
          previously made available to Parent an accurate and
          complete copy of each (a) final registration statement,
          prospectus, report, schedule and definitive proxy
          statement filed since January 1, 1992 by the Company with
          the FDIC pursuant to the Securities Exchange Act of 1934,
          as amended (the "Exchange Act") or the rules and
          regulations of the FDIC (the "Company Reports") and (b)
          communication mailed by the Company to its stockholders
          since January 1, 1992, and no such Company Report or
          communication contained any untrue statement of a
          material fact or omitted to state any material fact
          required to be stated therein or necessary in order to
          make the statements therein, in light of the
          circumstances in which they were made, not misleading,
          except that information as of a later date shall be
          deemed to modify information as of an earlier date.  The
          Company has timely filed all Company Reports and other
          documents required to be filed by it pursuant to the
          rules and regulations of the FDIC, and, as of their
          respective dates, all Company Reports complied in all
          material respects with the published rules and
          regulations of the FDIC with respect thereto.

                    3.13.  Company Information.  The information
          relating to the Company and its Subsidiaries to be
          contained in (whether directly or incorporated by
          reference) in the Proxy Statement and the registration
          statement on Form S-4 (the "S-4") of which the Proxy
          Statement will be included as a prospectus, or in any
          other document filed with any other Governmental Entity
          in connection herewith, will not contain any untrue
          statement of a material fact or omit to state a material
          fact necessary to make the statements therein, in light
          of the circumstances in which they are made, not
          misleading.

                    3.14.  Compliance with Applicable Law.  The
          Company and each of its Subsidiaries hold, and have at
          all times held, all material licenses, franchises,
          permits and authorizations necessary for the lawful
          conduct of their respective businesses under and pursuant
          to all, and have complied with and are not in default in
          any respect under any, applicable law, statute, order,
          rule, regulation, policy and/or guideline of any
          Governmental Entity relating to the Company or any of its
          Subsidiaries, except where the failure to hold such
          license, franchise, permit or authorization or such
          noncompliance or default would not, individually or in
          the aggregate, have or be reasonably likely to have a
          Material Adverse Effect on the Company, and neither the
          Company nor any of its Subsidiaries knows of, or has
          received notice of, any material violations of any of the
          above.

                    3.15.  Certain Contracts.  (a)  Except as set
          forth in Section 3.15(a) of the Company Disclosure
          Schedule, neither the Company nor any of its Subsidiaries
          is a party to or bound by any contract, arrangement,
          plan, commitment or understanding (whether written or
          oral) (i) with respect to the employment of any
          directors, officers, employees or consultants, (ii)
          which, upon the consummation of the transactions
          contemplated by this Agreement, will (either alone or
          upon the occurrence of any additional acts or events)
          result in any payment (whether of severance pay or
          otherwise) becoming due from Parent, the Company, the
          Surviving Corporation, or any of their respective
          Subsidiaries to any officer or employee thereof, (iii)
          which is a material contract (as defined in Item
          601(b)(10) of Regulation S-K of the SEC) to be performed
          after the date of this Agreement that has not been filed
          or incorporated by reference in the Company Reports, (iv)
          which is an agreement, not otherwise described by clause
          (iii) hereof, involving the payment by the Company or any
          of its Subsidiaries of more than $100,000 per annum, (v)
          which materially restricts the conduct of any line of
          business by the Company or any of its Subsidiaries, or
          (vi) under which any of the benefits will be increased,
          or the vesting of the benefits will be accelerated, by
          the occurrence of any of the transactions contemplated by
          this Agreement, or the value of any of the benefits of
          which will be calculated on the basis of any of the
          transactions contemplated by this Agreement.  Each
          contract, arrangement, plan, commitment or understanding
          of the type described in this Section 3.15(a), whether or
          not set forth in Section 3.15(a) of the Company
          Disclosure Schedule, is referred to herein as a "Company
          Contract".  The Company has previously delivered to
          Parent true, complete and correct copies of each Company
          Contract and any amendments or modifications thereof.

                         (b)  Except as set forth in Section
          3.15(b) of the Company Disclosure Schedule, (i) each
          Company Contract is valid and binding and in full force
          and effect, (ii) the Company and each of its Subsidiaries
          have in all material respects performed all obligations
          required to be performed by it to date under each Company
          Contract, except where such noncompliance, individually
          or in the aggregate, would not have or be reasonably
          expected to have a Material Adverse Effect on the
          Company, (iii) no event or condition exists which
          constitutes or, after notice or lapse of time or both,
          would constitute, a material default on the part of the
          Company or any of its Subsidiaries under any such Company
          Contract, except where such default, individually or in
          the aggregate, would not have or be reasonably likely to
          have a Material Adverse Effect on the Company and (iv) no
          other party to such Company Contract is, to the best
          knowledge of the Company, in default in any respect
          thereunder, except where such default, individually or in
          the aggregate, would not have or be reasonably likely to
          have a Material Adverse Effect on the Company.

                    3.16.  Agreements with Regulatory Agencies. 
          Except as set forth in Section 3.16 of the Company
          Disclosure Schedule, neither the Company nor any of its
          Subsidiaries is subject to any cease-and-desist or other
          order issued by, or is a party to any written agreement,
          consent agreement or memorandum of understanding with, or
          is a party to any commitment letter or similar
          undertaking to, or is subject to any order or directive
          by, or is a recipient of any extraordinary supervisory
          letter from, or has adopted any board resolutions at the
          request of (each, whether or not set forth on Section
          3.16 of the Company Disclosure Schedule, a "Regulatory
          Agreement"), any Governmental Entity that restricts the
          conduct of its business or that in any manner relates to
          its capital adequacy, its credit policies, its management
          or its business, nor has the Company or any of its
          Subsidiaries been advised by any Governmental Entity that
          it is considering issuing or requesting any Regulatory
          Agreement. 

                    3.17.  Investment Securities.  Section 3.17 of
          the Company Disclosure Schedule sets forth the book and
          market value as of June 30, 1996 of the investment
          securities, mortgage backed securities and securities
          held for sale of the Company and its Subsidiaries. 
          Section 3.17 of the Company Disclosure Schedule sets
          forth an investment securities report as of June 30, 1996
          which includes security descriptions, CUSIP numbers, pool
          face values, book values, coupon rates and current market
          values.

                    3.18.  Takeover Provisions.  The provisions of
          Article XI of the Company's Restated Organization
          Certificate will not, assuming the accuracy of the
          representations contained in Section 4.12 hereof, apply
          to this Agreement or the Option Agreement or any of the
          transactions contemplated hereby or thereby.

                    3.19.  Equity and Real Estate Investments. 
          Except as set forth in Section 3.19 of the Disclosure
          Schedule, neither the Company nor any of its Subsidiaries
          has any (i) equity investments other than investments in
          wholly owned Subsidiaries, or (ii) investments in real
          estate, other than assets classified as "other real
          estate owned" and set forth in Section 3.24 of the
          Company Disclosure Schedule, or real estate development
          projects.

                    3.20.  Environmental Matters.  Except as set
          forth in Section 3.20 of the Company Disclosure Schedule:

                         (a)  To the best of the Company's
          knowledge, each of the Company, its Subsidiaries, the
          Participation Facilities and the Loan Properties (each as
          hereinafter defined) are, and have been, in compliance
          with all applicable federal, state and local laws
          including common law, regulations and ordinances and with
          all applicable decrees, orders and contractual
          obligations relating to pollution or the discharge of, or
          exposure to chemicals, pollutants, contaminants, wastes,
          toxic substances, petroleum or other regulated substances
          or materials (collectively, "Hazardous Materials") in the
          environment or workplace ("Environmental Laws"), except
          for violations which, either individually or in the
          aggregate, have not had and cannot reasonably be expected
          to have a Material Adverse Effect on the Company;

                         (b)  There is no suit, claim, action or
          proceeding, pending or, to the best of the Company's
          knowledge, threatened, before any Governmental Entity or
          other forum in which the Company, any of its
          Subsidiaries, any Participation Facility or any Loan
          Property, has been or, with respect to threatened
          proceedings, may be, named as a defendant (x) for alleged
          noncompliance (including by any predecessor), with any
          Environmental Laws, or (y) relating to the release,
          threatened release or exposure to Hazardous Material
          whether or not occurring at or on a site owned, leased or
          operated by the Company or any of its Subsidiaries, any
          Participation Facility or any Loan Property, except where
          such noncompliance or release has not had, and cannot be
          reasonably expected to result in, either individually or
          in the aggregate, a Material Adverse Effect on the
          Company;

                         (c)  To the best knowledge of the Company,
          during and prior to the period of (x) the Company's or
          any of its Subsidiaries' ownership or operation of any of
          their respective current properties, (y) the Company's or
          any of its Subsidiaries' participation in the management
          of any Participation Facility, or (z) the Company's or
          any of its Subsidiaries' holding of a security interest
          in a Loan Property, there has been no release of
          Hazardous Materials in, on, under or affecting any such
          property, except where such release has not had and
          cannot reasonably be expected to result in, either
          individually or in the aggregate, a Material Adverse
          Effect on the Company; and 

                         (d)  The following definitions apply for
          purposes of this Section 3.20: (x) "Loan Property" means
          any property in which the Company or any of its
          Subsidiaries holds a security interest, and, where
          required by the context, said term means the owner or
          operator of such property; and (y) "Participation
          Facility" means any facility in which the Company or any
          of its Subsidiaries participates in the management and,
          where required by the context, said term means the owner
          or operator of such property.

                    3.21.  Derivative Transactions.  Except as set
          forth in Section 3.21 of the Company Disclosure Schedule,
          since September 30, 1995, neither the Company nor any of
          its Subsidiaries has engaged in transactions in or
          involving forwards, futures, options on futures, swaps or
          other derivative instruments except (i) as agent on the
          order and for the account of others, or (ii) as principal
          for purposes of hedging interest rate risk on U.S.
          dollar-denominated securities and other financial
          instruments.  None of the counterparties to any contract
          or agreement with respect to any such instrument is in
          default with respect to such contract or agreement and no
          such contract or agreement, were it to be a Loan (as
          defined below) held by the Company or any of its
          Subsidiaries, would be classified as "Other Loans
          Specially Mentioned", "Special Mention", "Substandard",
          "Doubtful", "Loss", "Classified", "Criticized", "Credit
          Risk Assets", "Concerned Loans" or words of similar
          import.  The financial position of the Company and its
          Subsidiaries on a consolidated basis under or with
          respect to each such instrument has been reflected in the
          books and records of the Company and such Subsidiaries to
          the extent required by GAAP, and no open exposure of the
          Company or any of its Subsidiaries with respect to any
          such instrument (or with respect to multiple instruments
          with respect to any single counterparty) exceeds
          $250,000. 

                    3.22.  Opinion.  The Company has received a
          written opinion from Sandler O'Neill to the effect that,
          subject to the terms, conditions and qualifications set
          forth therein, as of the date thereof, the consideration
          to be received by the stockholders of the Company
          pursuant to this Agreement is fair to such stockholders
          from a financial point of view.  Such opinion has not
          been amended or rescinded as of the date of this
          Agreement.

                    3.23.  Assistance Agreements.  Except as set
          forth in Section 3.23 of the Company Disclosure Schedule,
          neither the Company nor any of its Subsidiaries is a
          party to any agreement or arrangement entered into in
          connection with the consummation of a federally assisted
          acquisition of a depository institution pursuant to which
          the Company or any of its Subsidiaries is entitled to
          receive financial assistance or indemnification from any
          Governmental Entity.  Each agreement set forth in Section
          3.23 of the Company Disclosure Schedule has not been
          amended and is valid and binding and in full force and
          effect.  There have been no conflicts or disputes between
          the Company and its Subsidiaries, on the one hand, and
          the FDIC, on the other, regarding the interpretation or
          performance of the each such agreement and neither the
          Company nor any of its Subsidiaries has taken any action
          which has prejudiced, compromised, terminated or altered
          the rights or remedies of the Company or any of its
          Subsidiaries under each such agreement.

                    3.24.  Loan Portfolio.  (a)  Except as set
          forth in Section 3.24 of the Company Disclosure Schedule,
          neither the Company nor any of its Subsidiaries is a
          party to any written or oral (i) loan agreement, note or
          borrowing arrangement (including, without limitation,
          leases, credit enhancements, commitments, guarantees and
          interest-bearing assets) (collectively, "Loans"), other
          than Loans the unpaid principal balance of which does not
          exceed $250,000, under the terms of which the obligor is,
          as of the date of this Agreement, over 90 days delinquent
          in payment of principal or interest or in default of any
          other material provision, or (ii) Loan as of the date of
          this Agreement with any director, executive officer or,
          to the best of the Company's knowledge, greater than five
          percent stockholder of the Company or any of its
          Subsidiaries, or to the best knowledge of the Company,
          any person, corporation or enterprise controlling,
          controlled by or under common control with any of the
          foregoing.  Section 3.24 of the Company Disclosure
          Schedule sets forth (i) all of the Loans in original
          principal amount in excess of $250,000 of the Company or
          any of its Subsidiaries that as of the date of this
          Agreement are classified by any bank examiner (whether
          regulatory or internal) as "Other Loans Specially
          Mentioned", "Special Mention", "Substandard", "Doubtful",
          "Loss", "Classified", "Criticized", "Credit Risk Assets",
          "Concerned Loans", "Watch List" or words of similar
          import, together with the principal amount of and accrued
          and unpaid interest on each such Loan and the identity of
          the borrower thereunder, (ii) by category of Loan (i.e.,
          commercial, consumer, etc.), all of the Loans of the
          Company and its Subsidiaries that as of the date of this
          Agreement are classified as such, together with the
          aggregate principal amount of and accrued and unpaid
          interest on such Loans by category and (iii) each asset
          of the Company that as of the date of this Agreement is
          classified as "Other Real Estate Owned" and the book
          value thereof.

                         (b)  Each Loan in original principal
          amount in excess of $250,000 (i) is evidenced by notes,
          agreements or other evidences of indebtedness which are
          true, genuine and what they purport to be, (ii) to the
          extent secured, has been secured by valid liens and
          security interests which have been perfected and (iii) is
          the legal, valid and binding obligation of the obligor
          named therein, enforceable in accordance with its terms,
          subject to bankruptcy, insolvency, fraudulent conveyance
          and other laws of general applicability relating to or
          affecting creditors' rights and to general equity
          principles, in each case other than Loans as to which the
          failure to satisfy the foregoing standards would not have
          a Material Adverse Effect on the Company.

                    3.25.  Property.  Each of the Company and its
          Subsidiaries has good and marketable title free and clear
          of all liens, encumbrances, mortgages, pledges, charges,
          defaults or equitable interests to all of the properties
          and assets, real and personal, tangible or intangible,
          which, individually or in the aggregate, are material,
          and which are reflected on the balance sheet of the
          Company as of September 30, 1995 or acquired after such
          date, except (i) liens for taxes not yet due and payable,
          (ii) pledges to secure deposits and other liens incurred
          in the ordinary course of banking business, (iii) such
          imperfections of title, easements and encumbrances, if
          any, as are not material in character, amount or extent
          or (iv) for dispositions and encumbrances of, or on, such
          properties or assets for adequate consideration in the
          ordinary course of business.  All leases pursuant to
          which the Company or any Subsidiary of the Company, as
          lessee, leases real or personal property which,
          individually or in the aggregate, are material are valid
          and enforceable in accordance with their respective terms
          and neither the Company nor any of its Subsidiaries nor,
          to the best knowledge of the Company, any other party
          thereto is in default in any material respect thereunder. 

                    3.26.  Rights Agreement.  The amendment to the
          Rights Agreement attached hereto as Exhibit 3.26 has been
          duly authorized and adopted by the Company and will be
          duly executed and effective promptly after the date of
          this Agreement.  Parent will not become an "Acquiring
          Person" and no "Stock Acquisition Date", "Distribution
          Date" or "Triggering Event" (as such terms are defined in
          the Rights Agreement) will occur as a result of the
          approval, execution or delivery of this Agreement or the
          Option Agreement by the Company or the consummation of
          the transactions contemplated hereby or thereby,
          including, without limitation, the acquisition of shares
          of Company Common Stock pursuant to the Option Agreement.

                    3.27.  Accounting for the Merger;
          Reorganization.  As of the date hereof, the Company has
          no reason to believe that the Merger will fail to qualify
          (i) for pooling-of-interests treatment under GAAP or (ii)
          as a reorganization under Section 368(a) of the Code.

                                  ARTICLE IV

                        REPRESENTATIONS AND WARRANTIES
                                  OF PARENT

                    Parent hereby represents and warrants to the
          Company as follows:

                    4.1.  Corporate Organization.  (a)  Parent is a
          corporation duly organized, validly existing and in good
          standing under the laws of the State of Delaware.  Parent
          has the corporate power and authority to own or lease all
          of its properties and assets and to carry on its business
          as it is now being conducted, and is duly licensed or
          qualified to do business in each jurisdiction in which
          the nature of the business conducted by it or the
          character or location of the properties and assets owned
          or leased by it makes such licensing or qualification
          necessary, except where the failure to be so licensed or
          qualified would not have a Material Adverse Effect on
          Parent.  Parent is duly registered as a bank holding
          company under the BHC Act.  The Certificate of
          Incorporation and By-laws of Parent, copies of which have
          previously been delivered to the Company, are true,
          complete and correct copies of such documents as in
          effect as of the date of this Agreement.

                         (b)  Upon its formation, Merger Bank will
          be a savings bank duly organized, validly existing and in
          good standing under the laws of the State of New York. 
          Each other Subsidiary of Parent is duly organized,
          validly existing and in good standing under the laws of
          the jurisdiction of its incorporation.  Each Subsidiary
          of Parent has the corporate power and authority to own or
          lease all of its properties and assets and to carry on
          its business as it is now being conducted, and is duly
          licensed or qualified to do business in each jurisdiction
          in which the nature of the business conducted by it or
          the character or location of the properties and assets
          owned or leased by it makes such licensing or
          qualification necessary, except where the failure to be
          so licensed or qualified would not have a Material
          Adverse Effect on Parent.

                         (c)  The minute books of Parent and each
          of its Subsidiaries contain true, complete and accurate
          records in all material respects of all meetings and
          other corporate actions held or taken since December 31,
          1992 of their respective stockholders and Boards of
          Directors (including committees of their respective
          Boards of Directors).

                    4.2.  Capitalization.  (a)  As of the date of
          this Agreement, the authorized capital stock of Parent
          consists of 50,000,000 shares of Parent Common Stock and
          10,000,000 shares of preferred stock, par value $1.00 per
          share ("Parent Preferred Stock").  As of June 30, 1996,
          there were 24,118,315 shares of Parent Common Stock and
          no shares of Parent Preferred Stock issued and
          outstanding, and 924,437 shares of Parent Common Stock
          held in Parent's treasury.  As of the date of this
          Agreement, no shares of Parent Common Stock or Parent
          Preferred Stock were reserved for issuance, except that
          369,661 shares of Parent Common Stock were reserved for
          issuance pursuant to the Parent's dividend reinvestment
          and stock purchase plans, 928,115 shares of Parent Common
          Stock were reserved for issuance upon the exercise of
          stock options pursuant to the Parent 1989 Executive Stock
          Option Plan, the Parent 1994 Key Employee Stock Plan and
          the Parent Secondary Stock Option Plan (collectively, the
          "Parent Stock Plans"), 144,054 shares of Parent Common
          Stock were reserved for issuance under Parent's 401(k)
          plan, and 500,000 shares of Parent Series A Junior
          Participating Preferred Stock were reserved for issuance
          upon exercise of the rights (the "Parent Rights")
          distributed to holders of Parent Common Stock pursuant to
          the Rights Agreement, dated as of February 28, 1989,
          between Parent and the Bank, as Rights Agent (the "Parent
          Rights Agreement").  All of the issued and outstanding
          shares of Parent Common Stock have been duly authorized
          and validly issued and are fully paid, nonassessable and
          free of preemptive rights, with no personal liability
          attaching to the ownership thereof.  As of the date of
          this Agreement, except as referred to above or reflected
          in Section 4.2(a) of the Disclosure Schedule which is
          being delivered by Parent to the Company herewith (the
          "Parent Disclosure Schedule") and the Parent Rights
          Agreement, Parent does not have and is not bound by any
          outstanding subscriptions, options, warrants, calls,
          commitments or agreements of any character calling for
          the purchase or issuance of any shares of Parent Common
          Stock or Parent Preferred Stock or any other equity
          securities of Parent or any securities representing the
          right to purchase or otherwise receive any shares of
          Parent Common Stock or Parent Preferred Stock.  The
          shares of Parent Common Stock to be issued pursuant to
          the Merger will be duly authorized and validly issued
          and, at the Effective Time, all such shares will be fully
          paid, nonassessable and free of preemptive rights, with
          no personal liability attaching to the ownership thereof.

                         (b)  Section 4.2(b) of the Parent
          Disclosure Schedule sets forth a true and correct list of
          all of the Subsidiaries of Parent as of the date of this
          Agreement.  Except as set forth in Section 4.2(b) of the
          Parent Disclosure Schedule, Parent owns, directly or
          indirectly, all of the issued and outstanding shares of
          capital stock of each of the Subsidiaries of Parent, free
          and clear of all liens, charges, encumbrances and
          security interests whatsoever, and all of such shares are
          duly authorized and validly issued and are fully paid,
          nonassessable and free of preemptive rights, with no
          personal liability attaching to the ownership thereof. 
          As of the date of this Agreement, no Subsidiary of Parent
          has or is bound by any outstanding subscriptions,
          options, warrants, calls, commitments or agreements of
          any character with any party that is not a direct or
          indirect Subsidiary of Parent calling for the purchase or
          issuance of any shares of capital stock or any other
          equity security of such Subsidiary or any securities
          representing the right to purchase or otherwise receive
          any shares of capital stock or any other equity security
          of such Subsidiary.

                    4.3.  Authority; No Violation.  (a)  Parent has
          full corporate power and authority to execute and deliver
          this Agreement and to consummate the transactions
          contemplated hereby.  The execution and delivery of this
          Agreement and the consummation of the transactions
          contemplated hereby have been duly and validly approved
          by the Board of Directors of Parent.  The Board of
          Directors of Parent has directed that this Agreement and
          the transactions contemplated hereby be submitted to
          Parent's stockholders for approval at a meeting of such
          stockholders and, except for the adoption of this
          Agreement by the requisite vote of Parent's stockholders,
          no other corporate proceedings on the part of Parent are
          necessary to consummate the transactions contemplated
          hereby.  This Agreement has been duly and validly
          executed and delivered by Parent and (assuming due
          authorization, execution and delivery by the Company)
          constitutes a valid and binding obligation of Parent,
          enforceable against Parent in accordance with its terms,
          except as enforcement may be limited by general
          principles of equity whether applied in a court of law or
          a court of equity and by bankruptcy, insolvency and
          similar laws affecting creditors' rights and remedies
          generally.

                         (b)  Upon its formation, Merger Bank will
          have full corporate power and authority to execute and
          deliver this Agreement and to consummate the transactions
          contemplated hereby.  The execution and delivery of this
          Agreement and the consummation of the transactions
          contemplated hereby will be duly and validly approved by
          the Board of Directors of Merger Bank and by Parent as
          the sole stockholder of Merger Bank, and, upon such
          approval, no other corporate proceedings on the part of
          Merger Bank will be necessary to consummate the
          transactions contemplated hereby.  This Agreement will be
          duly and validly executed and delivered by Merger Bank
          and (assuming due authorization, execution and delivery
          by the Company) will constitute a valid and binding
          obligation of Merger Bank, enforceable against Merger
          Bank in accordance with its terms, except as enforcement
          may be limited by laws affecting insured depository
          institutions, general principles of equity whether
          applied in a court of law or a court of equity and by
          bankruptcy, insolvency and similar laws affecting
          creditors' rights and remedies generally.

                         (c)  Except as set forth in Section 4.3(c)
          of the Parent Disclosure Schedule, neither the execution
          and delivery of this Agreement by Parent or Merger Bank,
          nor the consummation by Parent or Merger Bank, as the
          case may be, of the transactions contemplated hereby, nor
          compliance by Parent or Merger Bank, as the case may be,
          with any of the terms or provisions hereof, will (i)
          violate any provision of the Certificate of Incorporation
          or By-Laws of Parent, or the articles of incorporation or
          by-laws or similar governing documents of any of its
          Subsidiaries or (ii) assuming that the consents and
          approvals referred to in Section 4.4 are duly obtained,
          (x) violate any statute, code, ordinance, rule,
          regulation, judgment, order, writ, decree or injunction
          applicable to Parent or any of its Subsidiaries or any of
          their respective properties or assets, or (y) violate,
          conflict with, result in a breach of any provision of or
          the loss of any benefit under, constitute a default (or
          an event which, with notice or lapse of time, or both,
          would constitute a default) under, result in the
          termination of or a right of termination or cancellation
          under, accelerate the performance required by, or result
          in the creation of any lien, pledge, security interest,
          charge or other encumbrance upon any of the respective
          properties or assets of Parent or any of its Subsidiaries
          under, any of the terms, conditions or provisions of any
          note, bond, mortgage, indenture, deed of trust, license,
          lease, agreement or other instrument or obligation to
          which Parent or any of its Subsidiaries is a party, or by
          which they or any of their respective properties or
          assets may be bound or affected, except (in the case of
          clause (y) above) for such violations, conflicts,
          breaches or defaults which either individually or in the
          aggregate will not have or be reasonably likely to have a
          Material Adverse Effect on Parent.

                    4.4.  Consents and Approvals.  (a)  Except for
          (i) the filing of applications or notices, as applicable,
          with the Federal Reserve Board under the BHC Act, and
          approval of such applications or notices, (ii) the filing
          of an application with the FDIC under the Bank Merger Act
          and approval of such applications and notices, (iii) the
          filing of an application with the Banking Department and
          approval of such application, (iv) the filing with the
          FDIC and the SEC of the Proxy Statement and with the SEC
          of the S-4, (v) the approval of this Agreement by the
          requisite vote of the stockholders of Parent, (vi) review
          of this Agreement and the transactions contemplated
          hereby by the DOJ under federal antitrust laws, (vii) the
          filing of an application with the NYSE to list the Parent
          Common Stock to be issued in the Merger on the NYSE and
          the approval of such application, and (viii) such filings
          and approvals as are required to be made or obtained
          under the securities or "Blue Sky" laws of various states
          in connection with the issuance of the shares of Parent
          Common Stock pursuant to this Agreement, and (ix) such
          filings, authorizations or approvals as may be set forth
          in Section 4.4 of the Parent Disclosure Schedule, no
          consents or approvals of or filings or registrations with
          any Governmental Entity or with any third party are
          necessary on behalf of Parent in connection with (1) the
          execution and delivery by Parent and Merger Bank of this
          Agreement and (2) the consummation by Parent and Merger
          Bank of the Merger and the other transactions
          contemplated hereby.

                         (b)  As of the date hereof, Parent is not
          aware of any reasons relating to Parent or its
          Subsidiaries (including, without limitation, Community
          Reinvestment Act compliance) why all consents and
          approvals shall not be procured from all regulatory
          agencies having jurisdiction over the transactions
          contemplated by this Agreement as shall be necessary for
          consummation of the transactions contemplated by this
          Agreement.

                    4.5.  Financial Statements.  Parent has
          previously delivered to the Company copies of (a) the
          consolidated balance sheets of Parent and its
          Subsidiaries as of December 31 for the fiscal years 1994
          and 1995 and the related consolidated statements of
          income, changes in shareholders' equity and cash flows
          for the fiscal years 1993 through 1995, inclusive, as
          reported in Parent's Annual Report on Form 10-K for the
          fiscal year ended December 31, 1995 filed with the SEC
          under the Exchange Act, in each case accompanied by the
          audit report of KPMG Peat Marwick LLP, independent public
          accountants with respect to Parent, and (b) the unaudited
          consolidated balance sheet of Parent and its Subsidiaries
          as of March 31, 1995 and March 31, 1996 and the related
          unaudited consolidated statements of income, changes in
          shareholders' equity and cash flows for the three-month
          periods then ended as reported in Parent's Quarterly
          Report on Form 10-Q for the period ended March 31, 1996
          filed with the SEC under the Exchange Act.  The December
          31, 1995 consolidated balance sheet of Parent (including
          the related notes, where applicable) fairly presents the
          consolidated financial position of Parent and its
          Subsidiaries as of the date thereof, and the other
          financial statements referred to in this Section 4.5
          (including the related notes, where applicable) fairly
          present and the financial statements referred to in
          Section 6.9 hereof will fairly present (subject, in the
          case of the unaudited statements, to recurring audit
          adjustments normal in nature and amount), the results of
          the consolidated operations and changes in shareholders'
          equity and consolidated financial position of Parent and
          its Subsidiaries for the respective fiscal periods or as
          of the respective dates therein set forth; each of such
          statements (including the related notes, where
          applicable) comply, and the financial statements referred
          to in Section 6.9 hereof will comply, in all material
          respects with applicable accounting requirements and with
          the published rules and regulations of the SEC with
          respect thereto; and each of such statements (including
          the related notes, where applicable) has been, and the
          financial statements referred to in Section 6.9 hereof
          will be, prepared in accordance with GAAP consistently
          applied during the periods involved, except as indicated
          in the notes thereto or, in the case of unaudited
          statements, as permitted by Form 10-Q.  The books and
          records of Parent and its Subsidiaries have been, and are
          being, maintained in all material respects in accordance
          with GAAP and any other applicable legal and accounting
          requirements and reflect only actual transactions.

                    4.6.  Broker's Fees.  Neither Parent nor any
          Subsidiary of Parent, nor any of their respective
          officers or directors, has employed any broker or finder
          or incurred any liability for any broker's fees,
          commissions or finder's fees in connection with any of
          the transactions contemplated by this Agreement or the
          Option Agreement, except that Parent has engaged, and
          will pay a fee or commission to Keefe, Bruyette & Woods,
          Inc. ("KBW") in accordance with the terms of a letter
          agreement between Parent and KBW, a true, complete and
          correct copy of which has been previously delivered by
          Parent to the Company.

                    4.7.  Absence of Certain Changes or Events. 
          Except as may be set forth in Section 4.7 of the Parent
          Disclosure Schedule, since March 31, 1996, (i) neither
          Parent nor any of its Subsidiaries has incurred any
          material liability, except in the ordinary course of
          business consistent with their past practices (excluding
          the incurrence of expenses in connection with this
          Agreement and the transactions contemplated hereby) and
          except in connection with acquisitions permitted by
          Section 5.2(e) hereof and (ii) no event has occurred
          which has caused, or is reasonably likely to cause,
          individually or in the aggregate, a Material Adverse
          Effect on Parent.

                    4.8.  Legal Proceedings.  (a)  Except as set
          forth in Section 4.8 of the Parent Disclosure Schedule,
          neither Parent nor any of its Subsidiaries is a party to
          any and there are no pending or, to the best of Parent's
          knowledge, threatened, material legal, administrative,
          arbitral or other proceedings, claims, actions or
          governmental or regulatory investigations of any nature
          against Parent or any of its Subsidiaries or challenging
          the validity or propriety of the transactions
          contemplated by this Agreement or the Option Agreement as
          to which there is a reasonable probability of an adverse
          determination and which, if adversely determined, would,
          individually or in the aggregate, have or be reasonably
          expected to have a Material Adverse Effect on Parent.  

                         (b)  There is no injunction, order,
          judgment, decree or regulatory restriction imposed upon
          Parent, any of its Subsidiaries or the assets of Parent
          or any of its Subsidiaries which has had, or could
          reasonably be expected to have, a Material Adverse Effect
          on Parent.

                    4.9.  Compliance with Applicable Law.  Parent
          and each of its Subsidiaries holds, and has at all times
          held, all material licenses, franchises, permits and
          authorizations necessary for the lawful conduct of their
          respective businesses under and pursuant to all, and have
          complied with and are not in default in any respect under
          any, applicable law, statute, order, rule, regulation,
          policy and/or guideline of any Governmental Entity
          relating to Parent or any of its Subsidiaries, except
          where the failure to hold such license, franchise, permit
          or authorization or such non-compliance or default would
          not, individually or in the aggregate, have, or be
          reasonably likely to have, a Material Adverse Effect on
          Parent, and neither Parent nor any of its Subsidiaries
          knows of, or has received notice of violation of, any
          material violations of any of the above.

                    4.10.  SEC Reports.  Parent has previously made
          available to the Company an accurate and complete copy of
          each (a) final registration statement, prospectus,
          report, schedule and definitive proxy statement filed
          since January 1, 1992 by Parent with the SEC pursuant to
          the Securities Act of 1933, as amended (the "Securities
          Act") or the Exchange Act (the "Parent Reports") and (b)
          communication mailed by Parent to its shareholders since
          January 1, 1992, and no such Parent Report or
          communication contained any untrue statement of a
          material fact or omitted to state any material fact
          required to be stated therein or necessary in order to
          make the statements therein, in light of the
          circumstances in which they were made, not misleading,
          except that information as of a later date shall be
          deemed to modify information as of an earlier date. 
          Parent has timely filed all Parent Reports and other
          documents required to be filed by it under the Securities
          Act and the Exchange Act, and, as of their respective
          dates, all Parent Reports complied in all material
          respects with the published rules and regulations of the
          SEC with respect thereto.

                    4.11.  Parent Information.  The information
          relating to Parent and its Subsidiaries to be contained
          in (whether directly or incorporated by reference) the
          Proxy Statement and the S-4, or in any other document
          filed with any other Governmental Entity in connection
          herewith, will not contain any untrue statement of a
          material fact or omit to state a material fact necessary
          to make the statements therein, in light of the
          circumstances in which they are made, not misleading.  

                    4.12.  Ownership of Company Common Stock. 
          Except for the Option Agreement and as set forth in
          Section 4.12 of the Parent Disclosure Schedule, neither
          Parent nor any of its affiliates or associates (as such
          terms are defined under the Exchange Act), (i)
          beneficially own, directly or indirectly, or (ii) is a
          party to any agreement, arrangement or understanding for
          the purpose of acquiring, holding, voting or disposing of
          any shares of capital stock of the Company (other than
          Trust Account Shares and DPC Shares).

                    4.13.  Taxes.  Except as set forth in Section
          4.13 of the Parent Disclosure Schedule, each of Parent
          and its Subsidiaries has (i) duly and timely filed
          (including applicable extensions granted without penalty)
          all Tax Returns (as hereinafter defined) required to be
          filed at or prior to the Effective Time, and such Tax
          Returns are true, correct and complete in all material
          respects, and (ii) paid in full or made adequate
          provision in the financial statements of Parent (in
          accordance with GAAP) for all Taxes.  No deficiencies for
          any Taxes have been proposed, asserted, assessed or, to
          the best knowledge of Parent, threatened against or with
          respect to Parent or any of its Subsidiaries.  Except as
          set forth in Section 4.13 of the Parent Disclosure
          Schedule, (i) there are no liens for Taxes upon the
          assets of either Parent or its Subsidiaries except for
          statutory liens for current Taxes not yet due, (ii)
          neither Parent nor any of its Subsidiaries has requested
          any extension of time within which to file any Tax
          Returns in respect of any fiscal year which have not
          since been filed and no request for waivers of the time
          to assess any Taxes are pending or outstanding, (iii)
          with respect to each taxable period of Parent and its
          Subsidiaries, the federal and state income Tax Returns of
          Parent and its Subsidiaries have been audited by the
          Internal Revenue Service or appropriate state tax
          authorities or the time for assessing and collecting
          income Tax with respect to such taxable period has closed
          and such taxable period is not subject to review, (iv)
          neither Parent nor any of its Subsidiaries has filed or
          been included in a combined, consolidated or unitary
          income Tax Return other than one in which Parent was the
          parent of the group filing such Tax Return, (v) neither
          Parent nor any of its Subsidiaries is a party to any
          agreement providing for the allocation or sharing of
          Taxes (other than the allocation of federal income taxes
          as provided by Regulation 1.1552-1(a)(1) under the Code),
          (vi) neither Parent nor any of its Subsidiaries is
          required to include in income any adjustment pursuant to
          Section 481(a) of the Code (or any similar or
          corresponding provision or requirement of state, local or
          foreign income Tax law), by reason of the voluntary
          change in accounting method (nor has any taxing authority
          proposed in writing any such adjustment or change of
          accounting method), (vii) neither Parent nor any of its
          Subsidiaries has filed a consent pursuant to Section
          341(f) of the Code, and (viii) neither Parent nor any of
          its Subsidiaries has made any payment or will be
          obligated to make any payment (by contract or otherwise)
          which will not be deductible by reason of Section 280G of
          the Code.

                    4.14.  Employees.  (a)  Section 4.14(a) of the
          Parent Disclosure Schedule sets forth a true and complete
          list of each employee benefit plan, arrangement or
          agreement (including, without limitation, each
          employment, severance and similar agreement) that is
          maintained or contributed to or required to be
          contributed to as of the date of this Agreement (the
          "Parent Plans") by Parent, any of its Subsidiaries or by
          any trade or business, whether or not incorporated (a
          "Parent ERISA Affiliate"), all of which together with
          Parent would be deemed a "single employer" within the
          meaning of Section 4001 of ERISA, for the benefit of any
          director, employee or former employee of Parent, any
          Subsidiary or any ERISA Affiliate.

                    (b)  Except as set forth in Section 4.14(b) of
          the Parent Disclosure Schedule, (i) each of the Parent
          Plans has been operated and administered in all material
          respects in accordance with its terms and applicable law,
          including but not limited to ERISA and the Code, (ii)
          each of the Parent Plans intended to be "qualified"
          within the meaning of Section 401(a) of the Code has
          either (1) received a favorable determination letter from
          the IRS, or (2) is or will be the subject of an
          application for a favorable determination letter, and
          Parent is not aware of any circumstances likely to result
          in the revocation or denial of any such favorable
          determination letter, (iii) with respect to each Parent
          Plan which is subject to Title IV of ERISA, the present
          value of accrued benefits under such Parent Plan, based
          upon the actuarial assumptions used for funding purposes
          in the most recent actuarial report prepared by such
          Parent Plan's actuary with respect to such Plan, did not,
          as of its latest valuation date, exceed the then current
          value of the assets of such Parent Plan allocable to such
          accrued benefits, (iv) no Plan provides benefits,
          including without limitation death or medical benefits
          (whether or not insured), with respect to current or
          former employees of Parent, its Subsidiaries or any ERISA
          Affiliate beyond their retirement or other termination of
          service, other than (w) coverage mandated by applicable
          law, (x) death benefits or retirement benefits under any
          "employee pension plan," as that term is defined in
          Section 3(2) of ERISA, (y) deferred compensation benefits
          accrued as liabilities on the books of Parent, its
          Subsidiaries or the ERISA Affiliates or (z) benefits the
          full cost of which is borne by the current or former
          employee (or his beneficiary), (v) no liability under
          Title IV of ERISA has been incurred by Parent, its
          Subsidiaries or any Parent ERISA Affiliate that has not
          been satisfied in full, (vi) no Parent Plan is a
          "multiemployer pension plan," as such term is defined in
          Section 3(37) of ERISA, (vii) all contributions or other
          amounts payable by Parent, its Subsidiaries or any ERISA
          Affiliate as of the Effective Time with respect to each
          Plan in respect of current or prior plan years have been
          paid or accrued in accordance with generally accepted
          accounting practices and Section 412 of the Code, (viii)
          neither Parent, its Subsidiaries nor any ERISA Affiliate
          has engaged in a transaction in connection with which
          Parent, its Subsidiaries or any ERISA Affiliate could be
          subject to either a civil penalty assessed pursuant to
          Section 409 or 502(i) of ERISA or a tax imposed pursuant
          to Section 4975 or 4976 of the Code, (ix) there are no
          pending, or, to the best knowledge of Parent, threatened
          or anticipated claims (other than routine claims for
          benefits) by, on behalf of or against any of the Parent
          Plans or any trusts related thereto and (x) the
          consummation of the transactions contemplated by this
          Agreement will not (y) entitle any current or former
          employee or officer of Parent or any ERISA Affiliate to
          severance pay, termination pay or any other payment,
          except as expressly provided in this Agreement or (z)
          accelerate the time of payment or vesting or increase in
          the amount of compensation due any such employee or
          officer.

                    4.15.  Agreements with Regulatory Agencies. 
          Except as set forth in Section 4.15 of the Parent
          Disclosure Schedule, neither Parent nor any of its
          Subsidiaries is subject to any cease-and-desist or other
          order issued by, or is a party to any written agreement,
          consent agreement or memorandum of understanding with, or
          is a party to any commitment letter or similar
          undertaking to, or is subject to any order or directive
          by, or is a recipient of any extraordinary supervisory
          letter from, or has adopted any board resolutions at the
          request of (each, whether or not set forth in Section
          4.15 of the Parent Disclosure Schedule, a "Parent
          Regulatory Agreement"), any Governmental Entity that
          restricts the conduct of its business or that in any
          manner relates to its capital adequacy, its credit
          policies, its management or its business, nor has Parent
          or any of its Subsidiaries been advised by any
          Governmental Entity that it is considering issuing or
          requesting any Parent Regulatory Agreement.

                    4.16.  Regulatory Reports; Examinations. 
          Parent and each of its Subsidiaries have timely filed all
          material reports, registrations and statements, together
          with any amendments required to be made with respect
          thereto, that they were required to file since December
          31, 1991 with any Governmental Entity, and have paid all
          fees and assessments due and payable in connection
          therewith.  Except for normal examinations conducted by a
          Governmental Entity in the regular course of the business
          of Parent and its Subsidiaries, except as set forth in
          Section 4.16 of Parent Disclosure Schedule, no
          Governmental Entity has initiated any proceeding or, to
          the best knowledge of Parent, investigation into the
          business or operations of Parent or any of its
          Subsidiaries since December 31, 1991.  There is no
          unresolved material violation, criticism, or exception by
          any Governmental Entity with respect to any report or
          statement relating to any examinations of Parent or any
          of its Subsidiaries.

                    4.17.  Environmental Matters.  Except as set
          forth in Section 4.17 of the Parent Disclosure Schedule:

                         (a)  To the best of Parent's knowledge,
          each of Parent, its Subsidiaries, the Participation
          Facilities and the Loan Properties (each as hereinafter
          defined) are, and have been, in compliance with all
          applicable Environmental Laws, except for violations
          which, either individually or in the aggregate, have not
          had and cannot reasonably be expected to have a Material
          Adverse Effect on Parent;

                         (b)  There is no suit, claim, action or
          proceeding, pending or, to the best of Parent's
          knowledge, threatened, before any Governmental Entity or
          other forum in which Parent any of its Subsidiaries, any
          Participation Facility or any Loan Property, has been or,
          with respect to threatened proceedings, may be, named as
          a defendant (x) for alleged noncompliance (including by
          any predecessor), with any Environmental Laws, or (y)
          relating to the release, threatened release or exposure
          to Hazardous Material whether or not occurring at or on a
          site owned, leased or operated by Parent or any of its
          Subsidiaries, any Participation Facility or any Loan
          Property, except where such noncompliance or release has
          not had, and cannot be reasonably expected to result in,
          either individually or in the aggregate, a Material
          Adverse Effect on Parent;

                         (c)  To the best knowledge of Parent,
          during and prior to the period of (x) Parent's or any of
          its Subsidiaries' ownership or operation of any of their
          respective current properties, (y) Parent's or any of its
          Subsidiaries' participation in the management of any
          Participation Facility, or (z) Parent's or any of its
          Subsidiaries' holding of a security interest in a Loan
          Property, there has been no release of Hazardous
          Materials in, on, under or affecting any such property,
          except where such release has not had and cannot
          reasonably be expected to result in, either individually
          or in the aggregate, a Material Adverse Effect on Parent;
          and

                         (d)  The following definitions apply for
          purposes of this Section 4.17: (x) "Loan Property" means
          any property in which Parent or any of its Subsidiaries
          holds a security interest, and, where required by the
          context, said term means the owner or operator of such
          property; and (y) "Participation Facility" means any
          facility in which Parent or any of its Subsidiaries
          participates in the management and, where required by the
          context, said term means the owner or operator of such
          property.

                    4.18.  Derivative Transactions.  Except as set
          forth in Section 4.18 of the Parent Disclosure Schedule,
          since December 31, 1995, neither Parent nor any of its
          Subsidiaries has engaged in transactions in or involving
          forwards, futures, options on futures, swaps or other
          derivative instruments except (i) as agent on the order
          and for the account of others, or (ii) as principal for
          purposes of hedging interest rate risk on U.S. dollar-
          denominated securities and other financial instruments. 
          None of the counterparties to any contract or agreement
          with respect to any such instrument is in default with
          respect to such contract or agreement and no such
          contract or agreement, were it to be a Loan held by
          Parent or any of its Subsidiaries, would be classified as
          "Other Loans Specially Mentioned", "Special Mention",
          "Substandard", "Doubtful", "Loss", "Classified",
          "Criticized", "Credit Risk Assets", "Concerned Loans" or
          words of similar import.  The financial position of
          Parent and its Subsidiaries on a consolidated basis under
          or with respect to each such instrument has been
          reflected in the books and records of Parent and such
          Subsidiaries to the extent required by GAAP consistently
          applied, and no open exposure of Parent or any of its
          Subsidiaries with respect to any such instrument (or with
          respect to multiple instruments with respect to any
          single counterparty) exceeds $250,000.

                    4.19.  Loan Portfolio.  (a)  Except as set
          forth in Section 4.19 of the Parent Disclosure Schedule,
          neither Parent nor any of its Subsidiaries is a party to
          any written or oral (i) Loan, other than Loans the unpaid
          principal balance of which does not exceed $250,000,
          under the terms of which the obligor is, as of the date
          of this Agreement, over 90 days delinquent in payment of
          principal or interest or in default of any other
          provision, or (ii) Loan as of the date of this Agreement
          with any director, executive officer or, to the best of
          Parent's knowledge, greater than five percent stockholder
          of Parent or any of its Subsidiaries, or to the best
          knowledge of Parent, any person, corporation or
          enterprise controlling, controlled by or under common
          control with any of the foregoing.  Section 4.19 of the
          Parent Disclosure Schedule sets forth (i) all of the
          Loans in original principal amount in excess of $250,000
          of Parent or any of its Subsidiaries that as of the date
          of this Agreement are classified by any bank examiner
          (whether regulatory or internal) as "Other Loans
          Specially Mentioned", "Special Mention", "Substandard",
          "Doubtful", "Loss", "Classified", "Criticized", "Credit
          Risk Assets", "Concerned Loans", "Watch List" or words of
          similar import, together with the principal amount of and
          accrued and unpaid interest on each such Loan and the
          identity of the borrower thereunder, (ii) by category of
          Loan (i.e., commercial, consumer, etc.), all of the other
          Loans of Parent and its Subsidiaries that as of the date
          of this Agreement are classified as such, together with
          the aggregate principal amount of and accrued and unpaid
          interest on such Loans by category and (iii) each asset
          of Parent that as of the date of this Agreement is
          classified as "Other Real Estate Owned" and the book
          value thereof.

                         (b)  Each Loan in original principal
          amount in excess of $250,000 (i) is evidenced by notes,
          agreements or other evidences of indebtedness which are
          true, genuine and what they purport to be, (ii) to the
          extent secured, has been secured by valid liens and
          security interests which have been perfected and (iii) is
          the legal, valid and binding obligation of the obligor
          named therein, enforceable in accordance with its terms,
          subject to bankruptcy, insolvency, fraudulent conveyance
          and other laws of general applicability relating to or
          affecting creditors' rights and to general equity
          principles, in each case other than Loans as to which the
          failure to satisfy the foregoing standards would not have
          a Material Adverse Effect on Parent.

                    4.20.  Property.  Each of Parent and its
          Subsidiaries has good and marketable title free and clear
          of all liens, encumbrances, mortgages, pledges, charges,
          defaults or equitable interests to all of the properties
          and assets, real and personal, tangible or intangible,
          which, individually or in the aggregate, are material,
          and which are reflected on the balance sheet of Parent as
          of December 31, 1995 or acquired after such date, except
          (i) liens for taxes not yet due and payable, (ii) pledges
          to secure deposits and other liens incurred in the
          ordinary course of banking business, (iii) such
          imperfections of title, easements and encumbrances, if
          any, as are not material in character, amount or extent
          or (iv) for dispositions and encumbrances of, or on, such
          properties and assets for adequate consideration in the
          ordinary course of business.  All leases pursuant to
          which Parent or any Subsidiary, as lessee, leases real or
          personal property which, individually or in the
          aggregate, are material are valid and enforceable in
          accordance with their respective terms and neither Parent
          nor any of its Subsidiaries nor, to the best knowledge of
          Parent, any other party thereto is in default in any
          material respect thereunder.

                    4.21.  Investment Securities.  Section 4.21 of
          the Parent Disclosure Schedule sets forth the book and
          market value as of June 30, 1996 of the investment
          securities, mortgage backed securities and securities
          held for sale of Parent and its Subsidiaries.  Section
          4.21 of the Company Disclosure Schedule sets forth an
          investment securities report as of June 30, 1996 which
          includes security descriptions, CUSIP numbers, pool face
          values, book values, coupon rates and current market
          values.

                    4.22.  Accounting for the Merger;
          Reorganization.  Assuming compliance by Parent with
          Section 6.15 hereof, as of the date hereof, Parent has no
          reason to believe that the Merger will fail to qualify
          (i) for pooling-of-interests treatment under GAAP or (ii)
          as a reorganization under Section 368(a) of the Code.

                    4.23.  Opinion.  Parent has received an opinion
          from KBW to the effect that, subject to the terms,
          conditions and qualifications set forth therein, as of
          the date thereof, the aggregate consideration to be
          issued by Parent pursuant to this Agreement is fair to
          Parent and its stockholders from a financial point of
          view.  Such opinion has not been amended or rescinded as
          of the date of this Agreement.

                                  ARTICLE V

                  COVENANTS RELATING TO CONDUCT OF BUSINESS

                    5.1.  Covenants of the Company.  During the
          period from the date of this Agreement and continuing
          until the Effective Time, except as expressly
          contemplated or permitted by this Agreement or the Option
          Agreement or with the prior written consent of Parent,
          the Company and its Subsidiaries shall carry on their
          respective businesses in the ordinary course consistent
          with past practice.  The Company will use its reasonable
          best efforts to (x) preserve its business organization
          and that of its Subsidiaries intact, (y) keep available
          to itself and Parent the present services of the
          employees of the Company and its Subsidiaries and (z)
          preserve for itself and Parent the goodwill of the
          customers of the Company and its Subsidiaries and others
          with whom business relationships exist.  Without limiting
          the generality of the foregoing, and except as set forth
          on Section 5.1 of the Company Disclosure Schedule or as
          otherwise contemplated by this Agreement or consented to
          in writing by Parent, the Company shall not, and shall
          not permit any of its Subsidiaries to:

                         (a)  declare or pay any dividends on, or
          make other distributions in respect of, any shares of its
          capital stock, other than normal quarterly dividends in
          an amount not in excess of the most recent quarterly
          dividend paid in respect of each share of the Company
          Common Stock, which dividends shall have the same record
          and payment dates as the record and payment dates
          relating to dividends on the Parent Common Stock, it
          being the intention of the parties that the shareholders
          of the Company receive dividends for any particular
          quarter on either the Company Common Stock or the Parent
          Common Stock but not both;

                         (b)  (i) split, combine or reclassify any
          shares of its capital stock or (ii) repurchase, redeem or
          otherwise acquire (except for the acquisition of Trust
          Account Shares and DPC Shares, as such terms are defined
          in Section 1.4(b) hereof) any shares of the capital stock
          of the Company or any Subsidiary of the Company, or any
          securities convertible into or exercisable for any shares
          of the capital stock of the Company or any Subsidiary of
          the Company;

                         (c)  issue, deliver or sell, or authorize
          or propose the issuance, delivery or sale of, any shares
          of its capital stock or any securities convertible into
          or exercisable for, or any rights, warrants or options to
          acquire, any such shares, or enter into any agreement
          with respect to any of the foregoing, other than (i) the
          issuance of Company Common Stock pursuant to stock
          options or similar rights to acquire Company Common Stock
          granted pursuant to the Option Plan and outstanding prior
          to the date of this Agreement, in each case in accordance
          with their present terms, (ii) pursuant to the Option
          Agreement, and (iii) pursuant to the Rights Agreement;

                         (d)  amend its Restated Organization
          Certificate, Amended and Restated By-laws or other
          similar governing documents;

                         (e)  authorize or permit any of its
          officers, directors, employees or agents to directly or
          indirectly solicit, initiate or encourage any inquiries
          relating to, or the making of any proposal which
          constitutes, a "takeover proposal" (as defined below),
          or, except to the extent legally required for the
          discharge of the fiduciary duties of the Board of
          Directors of the Company, (i) recommend or endorse any
          takeover proposal, (ii) participate in any discussions or
          negotiations, or (iii) provide third parties with any
          nonpublic information, relating to any such inquiry or
          proposal; provided, however, that the Company may
          communicate information about any such takeover proposal
          to its stockholders if, in the judgment of the Company's
          Board of Directors, based upon the advice of outside
          counsel, such communication is required under applicable
          law.  The Company will immediately cease and cause to be
          terminated any existing activities, discussions or
          negotiations previously conducted with any parties other
          than Parent with respect to any of the foregoing.  The
          Company will take all actions necessary or advisable to
          inform the appropriate individuals or entities referred
          to in the first sentence hereof of the obligations
          undertaken in this Section 5.1(e).  The Company will
          notify Parent immediately if any such inquiries or
          takeover proposals are received by, any such information
          is requested from, or any such negotiations or
          discussions are sought to be initiated or continued with,
          the Company, and the Company will promptly inform Parent
          in writing of all of the relevant details with respect to
          the foregoing.  As used in this Agreement, "takeover
          proposal" shall mean any tender or exchange offer,
          proposal for a merger, consolidation or other business
          combination involving the Company or any Subsidiary of
          the Company or any proposal or offer to acquire in any
          manner a substantial equity interest in, or a substantial
          portion of the assets of, the Company or any Subsidiary
          of the Company other than the transactions contemplated
          or permitted by this Agreement and the Option Agreement;

                         (f)  make any capital expenditures other
          than expenditures which (i) are made in the ordinary
          course of business or are necessary to maintain existing
          assets in good repair and (ii) in any event are in an
          amount of no more than $25,000 individually and $200,000
          in the aggregate;

                         (g)  enter into any new line of business;

                         (h)  acquire or agree to acquire, by
          merging or consolidating with, or by purchasing a
          substantial equity interest in or a substantial portion
          of the assets of, or by any other manner, any business or
          any corporation, partnership, association or other
          business organization or division thereof or otherwise
          acquire any assets, which would be material, individually
          or in the aggregate, to the Company, other than in
          connection with foreclosures, settlements in lieu of
          foreclosure or troubled loan or debt restructurings in
          the ordinary course of business consistent with prudent
          banking practices;

                         (i)  take any action that is intended or
          may reasonably be expected to result in any of its
          representations and warranties set forth in this
          Agreement being or becoming untrue in any material
          respect, or in any of the conditions to the Merger set
          forth in Article VII not being satisfied, or in a
          violation of any provision of this Agreement except, in
          every case, as may be required by applicable law;

                         (j)  change its methods of accounting in
          effect at September 30, 1995, except as required by
          changes in GAAP or regulatory accounting principles as
          concurred to by the Company's independent auditors;

                         (k)  (i) except as required by applicable
          law or to maintain qualification pursuant to the Code,
          adopt, amend, renew or terminate any Plan or any
          agreement, arrangement, plan or policy between the
          Company or any Subsidiary of the Company and one or more
          of its current or former directors, officers or employees
          or (ii) except for normal increases in the ordinary
          course of business consistent with past practice or
          except as required by applicable law, increase in any
          manner the compensation or fringe benefits of any
          director, officer or employee or pay any benefit not
          required by any plan or agreement as in effect as of the
          date hereof (including, without limitation, the granting
          of stock options, stock appreciation rights, restricted
          stock, restricted stock units or performance units or
          shares);

                         (l)  take or cause to be taken any action
          which would disqualify the Merger as a "pooling of
          interests" for accounting purposes or a tax free
          reorganization under Section 368 of the Code, provided,
          however, that nothing contained herein shall prevent the
          Company from taking any action required by the Option
          Agreement;

                         (m)  other than activities in the ordinary
          course of business consistent with prior practice, sell,
          lease, encumber, assign or otherwise dispose of, or agree
          to sell, lease, encumber, assign or otherwise dispose of,
          any of its material assets, properties or other rights or
          agreements;

                         (n)  other than in the ordinary course of
          business consistent with past practice, incur any
          indebtedness for borrowed money, or assume, guarantee,
          endorse or otherwise as an accommodation become
          responsible for the obligations of any other individual,
          corporation or other entity;

                         (o)  file any application to relocate or
          terminate the operations of any banking office;

                         (p)  make any equity investment or
          commitment to make such an investment in real estate or
          in any real estate development project, other than in
          connection with foreclosures, settlements in lieu of
          foreclosure or troubled loan or debt restructurings in
          the ordinary course of business consistent with prudent
          banking practices;

                         (q)  create, renew, amend or terminate or
          give notice of a proposed renewal, amendment or
          termination of, any material contract, agreement or lease
          for goods, services or office space to which the Company
          or any of its Subsidiaries is a party or by which the
          Company or any of its Subsidiaries or their respective
          properties is bound;

                         (r)  take any action which would cause the
          termination or cancellation by the FDIC of insurance in
          respect of the Company's deposits;

                         (s)  make any loan or other extension of
          credit, or commit to make any such loan or extension of
          credit, to any director or officer of the Company or any
          of its Subsidiaries without giving Parent five days'
          notice in advance of the Company's or any of its
          Subsidiaries' approval of such loan or extension of
          credit or commitment relating thereto; or

                         (t)  agree to do any of the foregoing.
                    5.2.  Covenants of Parent.  Except as set forth
          in Section 5.2 of the Parent Disclosure Schedule or as
          otherwise contemplated by this Agreement or consented to
          in writing by the Company, Parent shall not, and shall
          not permit any of its Subsidiaries to:

                         (a)  solely in the case of Parent, declare
          or pay any extraordinary or special dividends on or make
          any other extraordinary or special distributions in
          respect of any of its capital stock; provided, however,
          that nothing contained herein shall prohibit Parent from
          increasing the quarterly cash dividend on the Parent
          Common Stock;

                         (b)  take any action that is intended or
          may reasonably be expected to result in any of its
          representations and warranties set forth in this
          Agreement being or becoming untrue in any material
          respect, or in any of the conditions to the Merger set
          forth in Article VII not being satisfied, or in a
          violation of any provision of this Agreement except, in
          every case, as may be required by applicable law;

                         (c)  take or cause to be taken any action
          which would disqualify the Merger as a "pooling of
          interests" for accounting purposes or a tax free
          reorganization under Section 368 of the Code, provided,
          however, that nothing contained herein shall limit the
          ability of Parent to exercise its rights under the Option
          Agreement; or

                         (d)  amend its Certificate of
          Incorporation or By-laws or other governing instrument in
          a manner which would adversely affect in any manner the
          terms of the Parent Common Stock or the ability of Parent
          to consummate the transactions contemplated hereby;

                         (e)  make any acquisition that
          individually or in the aggregate can reasonably be
          expected to materially adversely affect the ability of
          Parent to consummate the transactions contemplated hereby
          in a reasonably timely manner, or enter into any
          agreement providing for, or otherwise participate in, any
          merger, consolidation or other transaction in which
          Parent or any surviving corporation may be required not
          to consummate the Merger or any of the other transactions
          contemplated hereby in accordance with the terms of this
          Agreement; or

                         (f)  agree to do any of the foregoing.

                                  ARTICLE VI

                            ADDITIONAL AGREEMENTS

                    6.1.  Regulatory Matters.  (a)  The parties
          shall cooperate with respect to the preparation of the
          Proxy Statement and the S-4 and shall promptly file such
          documents with the FDIC and the SEC, as applicable.  Each
          of the Company and Parent shall use all reasonable
          efforts to have the S-4 declared effective by the SEC
          under the Securities Act and the Proxy Statement
          authorized for use by the FDIC under the Exchange Act as
          promptly as practicable after the respective filing
          thereof, and each of the Company and Parent shall
          thereafter mail the Proxy Statement to each of its
          respective stockholders.  Parent shall use all reasonable
          efforts to obtain all necessary state securities law or
          "Blue Sky" permits and approvals required to carry out
          the transactions contemplated by this Agreement, and the
          Company shall furnish all information concerning the
          Company and the holders of Company Common Stock as may be
          reasonably requested in connection with any such action.

                         (b)  The parties hereto shall cooperate
          with each other and use all reasonable efforts to
          promptly prepare and file all necessary documentation, to
          effect all applications, notices, petitions and filings,
          and to obtain as promptly as practicable all permits,
          consents, approvals and authorizations of all third
          parties and Governmental Entities which are necessary or
          advisable to consummate the transactions contemplated by
          this Agreement (including without limitation the Merger)
          (it being understood that, subject to the provisions of
          Section 5.2(e) hereof, any amendments to the S-4 or a
          resolicitation of proxies as a consequence of a
          subsequent proposed merger, stock purchase or similar
          acquisition by Parent or any of its Subsidiaries shall
          not violate this covenant).  The Company and Parent shall
          have the right to review in advance, and to the extent
          practicable each will consult the other on, in each case
          subject to applicable laws relating to the exchange of
          information, all the information relating to the Company
          or Parent, as the case may be, and any of their
          respective Subsidiaries, which appear in any filing made
          with, or written materials submitted to, any third party
          or any Governmental Entity in connection with the
          transactions contemplated by this Agreement.  In
          exercising the foregoing right, each of the parties
          hereto shall act reasonably and as promptly as
          practicable.  Each party will keep the other apprised of
          the status of matters relating to completion of the
          transactions contemplated herein.

                         (c)  Parent and the Company shall, upon
          request, furnish each other with all information
          concerning themselves, their Subsidiaries, directors,
          officers and stockholders and such other matters as may
          be reasonably necessary or advisable in connection with
          the Proxy Statement, the S-4 or any other statement,
          filing, notice or application made by or on behalf of
          Parent, the Company or any of their respective
          Subsidiaries to any Governmental Entity in connection
          with the Merger and the other transactions contemplated
          by this Agreement.

                    6.2.  Access to Information.  (a)  Upon
          reasonable notice and subject to applicable laws relating
          to the exchange of information, the Company shall, and
          shall cause each of its Subsidiaries to, afford to the
          officers, employees, accountants, counsel and other
          representatives of Parent, access, during normal business
          hours during the period prior to the Effective Time, to
          all its properties, books, contracts, commitments,
          records, officers, employees, accountants, counsel and
          other representatives and, during such period, the
          Company shall, and shall cause its Subsidiaries to, make
          available to Parent (i) a copy of each report, schedule,
          registration statement and other document filed or
          received by it during such period pursuant to the
          requirements of Federal securities laws or Federal or
          state banking laws (other than reports or documents which
          the Company is not permitted to disclose under applicable
          law) and (ii) all other information concerning its
          business, properties and personnel as Parent may
          reasonably request.  Neither Parent nor any of its
          Subsidiaries shall be required to provide access to or to
          disclose information where such access or disclosure
          would violate or prejudice the rights of the Company's
          customers, jeopardize any attorney-client privilege or
          contravene any law, rule, regulation, order, judgment,
          decree, fiduciary duty or binding agreement entered into
          prior to the date of this Agreement.  The parties hereto
          will make appropriate substitute disclosure arrangements
          under circumstances in which the restrictions of the
          preceding sentence apply.  Parent will hold all such
          information in confidence to the extent required by, and
          in accordance with, the provisions of the confidentiality
          agreement, dated July 3, 1996, between Parent and the
          Company (the "Confidentiality Agreement").

                         (b)  Upon reasonable notice and subject to
          applicable laws relating to the exchange of information,
          Parent shall, and shall cause its Subsidiaries to, afford
          to the officers, employees, accountants, counsel and
          other representatives of the Company, access, during
          normal business hours during the period prior to the
          Effective Time, to such information regarding Parent and
          its Subsidiaries as shall be reasonably necessary for the
          Company to fulfill its obligations pursuant to this
          Agreement to prepare the Proxy Statement or which may be
          reasonably necessary for the Company to confirm that the
          representations and warranties of Parent contained herein
          are true and correct and that the covenants of Parent
          contained herein have been performed in all material
          respects.  Neither Parent nor any of its Subsidiaries
          shall be required to provide access to or to disclose
          information where such access or disclosure would violate
          or prejudice the rights of Parent's customers, jeopardize
          any attorney-client privilege or contravene any law,
          rule, regulation, order, judgment, decree, fiduciary duty
          or binding agreement entered into prior to the date of
          this Agreement.  The parties hereto will make appropriate
          substitute disclosure arrangements under circumstances in
          which the restrictions of the preceding sentence apply. 
          The Company will hold all such information in confidence
          to the extent required by, and in accordance with, the
          provisions of the Confidentiality Agreement.

                         (c)  No investigation by either of the
          parties or their respective representatives shall affect
          the representations, warranties, covenants or agreements
          of the other set forth herein.

                    6.3.  Stockholder Meetings.  The Company and
          Parent each shall take all steps necessary to duly call,
          give notice of, convene and hold a meeting of its
          respective stockholders to be held as soon as is
          reasonably practicable after the date on which the S-4 is
          declared effective by the SEC and the Proxy Statement is
          authorized for use by the FDIC for the purpose of voting
          upon the approval of this Agreement and the consummation
          of the transactions contemplated hereby.  The Company and
          Parent each will, through its respective Board of
          Directors, except to the extent legally required for the
          discharge of the fiduciary duties of such board,
          recommend to its respective stockholders approval of this
          Agreement and the transactions contemplated hereby.  The
          Company and Parent shall coordinate and cooperate with
          respect to the foregoing matters, with a view towards,
          among other things, holding the respective meetings of
          each party's stockholders on the same day.

                    6.4.  Legal Conditions to Merger.  Each of
          Parent and the Company shall, and shall cause its
          Subsidiaries to, use all reasonable efforts (a) to take,
          or cause to be taken, all actions necessary, proper or
          advisable to comply promptly with all legal requirements
          which may be imposed on such party or its Subsidiaries
          with respect to the Merger and to consummate the
          transactions contemplated by this Agreement and (b) to
          obtain (and to cooperate with the other party to obtain)
          any consent, authorization, order or approval of, or any
          exemption by, any Governmental Entity and any other third
          party which is required to be obtained by the Company or
          Parent or any of their respective Subsidiaries in
          connection with the Merger and the other transactions
          contemplated by this Agreement, and to comply with the
          terms and conditions of such consent, authorization,
          order or approval.

                    6.5.  Affiliates.  Each of Parent and the
          Company shall use its best efforts to cause each
          director, executive officer and other person who is an
          "affiliate" (for purposes of Rule 145 under the
          Securities Act and for purposes of qualifying the Merger
          for "pooling-of-interests" accounting treatment) of such
          party to deliver to the other party hereto, as soon as
          practicable after the date of this Agreement, and in any
          event prior to the earlier of the date of the
          stockholders meeting called by the Company to approve
          this Agreement and the date of the stockholders meeting
          called by Parent to approve this Agreement, a written
          agreement, in the form of Exhibit 6.5(a) hereto (in the
          case of affiliates of Parent) or 6.5(b) hereto (in the
          case of affiliates of the Company).

                    6.6.  Stock Exchange Listing.  Parent shall use
          all reasonable efforts to cause the shares of Parent
          Common Stock to be issued in the Merger to be approved
          for listing on the NYSE, subject to official notice of
          issuance, as of the Effective Time.

                    6.7.  Employee Benefit Plans; Existing
          Agreements; Employment Agreement.  (a)  As soon as
          practicable following the Effective Time, the employees
          of the Company (the "Company Employees") shall be
          entitled to participate in each of Parent's employee
          benefit plans (excluding any agreement between the Parent
          and an employee of the Parent or any of its Subsidiaries)
          in which similarly situated employees of Parent's wholly
          owned banking subsidiary participate, to the same extent
          as comparable employees of Parent's wholly owned banking
          subsidiary (it being understood that inclusion of Company
          Employees in Parent's employee benefit plans may occur at
          different times with respect to different plans).  Parent
          intends to continue, and to cause the Surviving
          Corporation to continue, each of the existing Plans with
          respect to which there exists a corresponding Parent
          employee benefit plan until the date on which the
          inclusion of Company Employees in Parent's corresponding
          plan occurs.

                         (b)  With respect to each Parent Plan that
          is an "employee benefit plan," as defined in Section 3(3)
          of ERISA, for purposes of determining eligibility to
          participate, vesting, and entitlement to benefits,
          including for severance benefits and vacation entitlement
          (but not for accrual of pension benefits), service with
          the Company shall be treated as service with the Parent;
          provided however, that such service shall not be
          recognized to the extent that such recognition would
          result in a duplication of benefits.  Such service also
          shall apply for purposes of satisfying any waiting
          periods, evidence of insurability requirements, or the
          application of any preexisting condition limitations. 
          Company Employees shall be given credit for amounts paid
          under a corresponding benefit plan during the same period
          for purposes of applying deductibles, copayments and out-
          of-pocket maximums as though such amounts had been paid
          in accordance with the terms and conditions of the Parent
          Plan.

                         (c)  Following the Effective Time, Parent
          shall honor and shall cause the Surviving Corporation to
          honor in accordance with their terms all employment,
          severance and other compensation agreements and
          arrangements, including but not limited to severance
          benefit plans, as in effect prior to the execution of
          this Agreement and set forth in Section 6.7(c) of the
          Company Disclosure Schedule (or as amended to the extent
          permitted under Section 5.1(k) hereof).  The provisions
          of this Section 6.7(c) are intended to be for the benefit
          of, and shall be enforceable by, each party to, or
          beneficiary of, the foregoing agreements and
          arrangements, and his or her heirs and representatives.

                         (d)  Within 20 business days after the
          Effective Time, if Thomas M. O'Brien so elects, Parent,
          the Surviving Corporation and Mr. O'Brien shall enter
          into an employment agreement and change-in-control
          agreement in the form attached as Exhibit 6.7(d)(1) and
          Exhibit 6.7(d)(2) hereto, respectively.  The provisions
          of this Section 6.7(d) are intended to be for the benefit
          of, and shall be enforceable by, Mr. O'Brien.

                    6.8.  Indemnification.  (a)  In the event of
          any threatened or actual claim, action, suit, proceeding
          or investigation, whether civil, criminal or
          administrative, including, without limitation, any such
          claim, action, suit, proceeding or investigation in which
          any person who is now, or has been at any time prior to
          the date of this Agreement, or who becomes prior to the
          Effective Time, a director or officer or employee of the
          Company or any of its Subsidiaries (the "Indemnified
          Parties") is, or is threatened to be, made a party based
          in whole or in part on, or arising in whole or in part
          out of, or pertaining to (i) the fact that he is or was a
          director, officer or employee of the Company, any of the
          Subsidiaries of the Company or any of their respective
          predecessors or (ii) this Agreement or any of the
          transactions contemplated hereby, whether in any case
          asserted or arising before or after the Effective Time,
          the parties hereto agree to cooperate and use their best
          efforts to defend against and respond thereto.  It is
          understood and agreed that after the Effective Time,
          Parent shall indemnify and hold harmless, as and to the
          extent permitted by Delaware law, each such Indemnified
          Party against any losses, claims, damages, liabilities,
          costs, expenses (including reasonable attorney's fees and
          expenses in advance of the final disposition of any
          claim, suit, proceeding or investigation to each
          Indemnified Party to the fullest extent permitted by law
          upon receipt of any undertaking required by applicable
          law), judgments, fines and amounts paid in settlement in
          connection with any such threatened or actual claim,
          action, suit, proceeding or investigation, and in the
          event of any such threatened or actual claim, action,
          suit, proceeding or investigation (whether asserted or
          arising before or after the Effective Time), the
          Indemnified Parties may retain counsel reasonably
          satisfactory to them after consultation with Parent;
          provided, however, that (1) Parent shall have the right
          to assume the defense thereof and upon such assumption
          Parent shall not be liable to any Indemnified Party for
          any legal expenses of other counsel or any other expenses
          subsequently incurred by any Indemnified Party in
          connection with the defense thereof, except that if
          Parent elects not to assume such defense or counsel for
          the Indemnified Parties reasonably advises that there are
          issues which raise conflicts of interest between Parent
          and the Indemnified Parties, the Indemnified Parties may
          retain counsel reasonably satisfactory to them after
          consultation with Parent, and Parent shall pay the
          reasonable fees and expenses of such counsel for the
          Indemnified Parties, (2) Parent shall in all cases be
          obligated pursuant to this paragraph to pay for only one
          firm of counsel for all Indemnified Parties, (3) Parent
          shall not be liable for any settlement effected without
          its prior written consent (which consent shall not be
          unreasonably withheld) and (4) Parent shall have no
          obligation hereunder to any Indemnified Party when and if
          a court of competent jurisdiction shall ultimately
          determine, and such determination shall have become final
          and nonappealable, that indemnification of such
          Indemnified Party in the manner contemplated hereby is
          prohibited by applicable law.  Any Indemnified Party
          wishing to claim Indemnification under this Section 6.8,
          upon learning of any such claim, action, suit, proceeding
          or investigation, shall promptly notify Parent thereof,
          provided that the failure to so notify shall not affect
          the obligations of Parent under this Section 6.8 except
          to the extent such failure to notify materially
          prejudices Parent.  Parent's obligations under this
          Section 6.8 shall continue in full force and effect for a
          period of six (6) years from the Effective Time;
          provided, however, that all rights to indemnification in
          respect of any claim (a "Claim") asserted or made within
          such period shall continue until the final disposition of
          such Claim.

                         (b)  Parent shall cause the Company to
          maintain the Company's existing directors' and officers'
          liability insurance policy (or a policy providing
          coverage on substantially the same terms and conditions)
          for acts or omissions occurring prior to the Effective
          Time by persons who are currently covered by such
          insurance policy maintained by the Company for a period
          of three years following the Effective Time; provided,
          however, that in no event shall Parent be required to
          expend on an annual basis more than 200% of the current
          amount expended by the Company (the "Insurance Amount")
          to maintain or procure insurance coverage, and further
          provided that if Parent is unable to maintain or obtain
          the insurance called for by this Section 6.8(b) Parent
          shall use all reasonable efforts to obtain as much
          comparable insurance as available for the Insurance
          Amount.

                         (c)  In the event Parent or the Surviving
          Corporation or any of its successors or assigns (i)
          consolidates with or merges into any other person and
          shall not be the continuing or surviving corporation or
          entity of such consolidation or merger, or (ii) transfers
          or conveys all or substantially all of its properties and
          assets to any person, then, and in each such case, proper
          provision shall be made so that the successors and
          assigns of Parent or the Surviving Corporation, as the
          case may be, assume the obligations set forth in this
          section.

                         (d)  The provisions of this Section 6.8
          are intended to be for the benefit of, and shall be
          enforceable by, each Indemnified Party and his or her
          heirs and representatives.

                    6.9.  Subsequent Interim Financial Statements. 
          As soon as reasonably available, but in no event more
          than 45 days after the end of each fiscal quarter ending
          after the date of this Agreement (other than the last
          quarter of each fiscal year), Parent will deliver to the
          Company Parent's Quarterly Report on Form 10-Q, as filed
          with the SEC under the Exchange Act, and the Company will
          deliver to Parent the Company's Quarterly Report on Form
          F-4, as filed with the FDIC under the Exchange Act, and
          as soon as reasonably available, but in no event more
          than 90 days after the end of each fiscal year, Parent
          will deliver to the Company Parent's Annual Report on
          Form 10-K, as filed with the SEC under the Exchange Act,
          and the Company will deliver to Parent the Company's
          Annual Report on Form F-2, as filed with the FDIC under
          the Exchange Act.

                    6.10.  Additional Agreements.  In case at any
          time after the Effective Time any further action is
          necessary or desirable to carry out the purposes of this
          Agreement or to vest the Surviving Corporation with full
          title to all properties, assets, rights, approvals,
          immunities and franchises of any of the parties to the
          Merger, the proper officers and directors of each party
          to this Agreement and their respective Subsidiaries shall
          take all such necessary action as may be reasonably
          requested by Parent.

                    6.11.  Advice of Changes.  Parent and the
          Company shall promptly advise the other party of any
          change or event having a Material Adverse Effect on it or
          which it believes would or would be reasonably likely to
          cause or constitute a material breach of any of its
          representations, warranties or covenants contained
          herein.  From time to time prior to the Effective Time
          (and on the date prior to the Closing Date), each party
          will promptly supplement or amend the Disclosure
          Schedules delivered in connection with the execution of
          this Agreement to reflect any matter which, if existing,
          occurring or known at the date of this Agreement, would
          have been required to be set forth or described in such
          Disclosure Schedules or which is necessary to correct any
          information in such Disclosure Schedules which has been
          rendered inaccurate thereby.  No supplement or amendment
          to such Disclosure Schedules shall have any effect for
          the purpose of determining satisfaction of the conditions
          set forth in Sections 7.2(a) or 7.3(a) hereof, as the
          case may be, or the compliance by the Company or Parent,
          as the case may be, with the respective covenants and
          agreements of such parties contained herein.

                    6.12.  Current Information.  During the period
          from the date of this Agreement to the Effective Time,
          the Company will cause one or more of its designated
          representatives to confer on a regular and frequent basis
          (not less than monthly) with representatives of Parent
          and to report the general status of the ongoing
          operations of the Company and its Subsidiaries.  Each of
          the parties will promptly notify the other of any
          material change in the normal course of business or in
          the operation of the properties of it or any of its
          Subsidiaries and of any governmental complaints,
          investigations or hearings (or communications indicating
          that the same may be contemplated), or the institution or
          the threat of significant litigation involving it or any
          of its Subsidiaries, and will keep the other fully
          informed of such events.

                    6.13.  Merger Bank.  Parent shall cause Merger
          Bank to be duly organized and to execute and deliver this
          Agreement and take all necessary action to complete the
          transactions contemplated hereby, subject to the terms
          and conditions hereof.

                    6.14.  Directorships; Advisory Committee. 
          (a) Parent shall cause its Board of Directors to be
          expanded by two members and shall appoint Thomas M.
          O'Brien and one of the current directors of the Company
          selected by the Company and approved by Parent (which
          approval shall not be unreasonably withheld) as nominees
          (such persons, and any substitute person as provided in
          the last sentence of this paragraph, the "Nominees") to
          fill the vacancies on Parent's Board of Directors created
          by such increase as of the Effective Time.  In the event
          any Nominee shall be nominated and elected to a class of
          directors of Parent which provides for less than a three-
          year term following the Effective Time, Parent shall
          include such person on the list of nominees for director
          presented by the Board of Directors of Parent and for
          which said Board shall solicit proxies at the annual
          meeting of stockholders of Parent following the Effective
          Time at which directors of Parent are elected for such
          class.  In the event that any Nominee is unable to serve
          as a director of Parent as a result of illness, death,
          resignation or any other reason, Parent shall elect a
          member of the Adisory Committee established pursuant to
          Section 6.14(c) hereof selected by Parent as a substitute
          nominee in accordance with this Section 6.14(a).

                         (b)  The Company shall cause each of its
          directors other than the Nominees to deliver to Parent
          duly signed resignations which resignations shall be
          effective as of the Effective Time.

                         (c)  Parent shall appoint, as of the
          Effective Time, those members of the Company's Board of
          Directors immediately prior to the Effective Time, other
          than the Nominees, as well as the Company's existing
          Director Emeritus, in each case who are willing to serve,
          as members of a newly formed advisory committee, which
          committee shall meet at such times and at such places as
          Parent shall determine.  Each such committee member shall
          receive an annual fee of $35,000, which fee shall be
          payable in quarterly installments (with the first
          installment to be paid at the end of the month in which
          the Effective Time occurs).  Parent's obligations under
          this Section 6.14 shall continue for a period of three
          years following the Effective Time.  The provisions of
          this Section 6.14(c) are intended to be for the benefit
          of, and shall be enforceable by, each committee member.

                    6.15.  Accountants' Letters.  Each of Parent
          and the Company shall use its reasonable efforts to cause
          to be delivered to the other party a letter of its
          respective independent public accountants dated (i) the
          date on which the S-4 shall become effective and (ii) a
          date shortly prior to the Effective Time, and addressed
          to such other party, in form and substance customary for
          "comfort" letters delivered by independent accountants in
          accordance with Statement of Financial Accounting
          Standards No. 72.

                    6.16.  Parent Rights Agreement.  Parent agrees
          that any Parent Rights issued pursuant to the Parent
          Rights Agreement shall be issued with respect to each
          share of Parent Common Stock issued pursuant to the terms
          hereof regardless whether there has occurred a
          "Distribution Date" under the terms of such Parent Rights
          Agreement prior to the Effective Time, as well as to take
          all action necessary or advisable to enable the holder of
          each such share of Parent Common Stock to obtain the
          benefit of such Parent Rights notwithstanding their prior
          distribution, including, without limitation, amendment of
          the Parent Rights Agreement.

                    6.17.  Plan of Integration.  During the period
          from the date of this Agreement to the Effective Time,
          the Company and Parent shall cooperate with and assist
          each other in formulating a plan of integration for the
          Company, Parent and Parent's banking subsidiary.

                    6.18.  Issuance of Treasury Shares.  Parent
          will use all reasonable efforts to reissue the requisite
          number of shares of Parent Common Stock held as treasury
          stock as of the date of this Agreement so that the Merger
          will not fail to qualify for pooling of interests
          accounting treatment by virtue of the number of shares of
          Parent Common Stock held in Parent's treasury.

                                 ARTICLE VII

                             CONDITIONS PRECEDENT

                    7.1.  Conditions to Each Party's Obligation To
          Effect the Merger.  The respective obligation of each
          party to effect the Merger shall be subject to the
          satisfaction at or prior to the Effective Time of the
          following conditions:

                         (a)  Stockholder Approval.  This Agreement
          shall have been approved and adopted by the affirmative
          vote of the holders of at least two-thirds of the
          outstanding shares of Company Common Stock entitled to
          vote thereon and by the affirmative vote of the holders
          of at least a majority of the votes cast thereon by the
          holders  of the outstanding shares of Parent Common Stock
          where the total votes cast by the holders of the Parent
          Common Stock on such matter exceed 50% of the outstanding
          shares of Parent Common Stock.

                         (b)  NYSE Listing.  The shares of Parent
          Common Stock which shall be issued to the stockholders of
          the Company upon consummation of the Merger shall have
          been authorized for listing on the NYSE, subject to
          official notice of issuance.

                         (c)  Other Approvals.  All regulatory
          approvals required to consummate the transactions
          contemplated hereby (including the Merger) shall have
          been obtained and shall remain in full force and effect
          and all statutory waiting periods in respect thereof
          shall have expired (all such approvals and the expiration
          of all such waiting periods being referred to herein as
          the "Requisite Regulatory Approvals").

                         (d)  S-4.  The S-4 shall have become
          effective under the Securities Act, and Parent shall have
          received all state securities laws or "blue sky" permits
          and other authorizations or there shall be exemptions
          from registration requirements necessary to issue the
          Parent Common Stock in connection with the Merger, and
          neither the S-4 nor any such permit, authorization or
          exemption shall be subject to a stop order or threatened
          stop order by the SEC or any state securities authority.

                         (e)  No Injunctions or Restraints;
          Illegality.  No order, injunction or decree issued by any
          court or agency of competent jurisdiction or other legal
          restraint or prohibition (an "Injunction") preventing the
          consummation of the Merger or any of the other
          transactions contemplated by this Agreement shall be in
          effect.  No statute, rule, regulation, order, injunction
          or decree shall have been enacted, entered, promulgated
          or enforced by any Governmental Entity which prohibits,
          restricts or makes illegal consummation of the Merger.

                    7.2.  Conditions to Obligations of Parent.  The
          obligation of Parent to effect the Merger is also subject
          to the satisfaction or waiver by Parent at or prior to
          the Effective Time of the following conditions:

                         (a)  Representations and Warranties.  (I) 
          The representations and warranties of the Company set
          forth in Section 3.2 and Section 3.3(a) of this Agreement
          shall be true and correct in all material respects as of
          the date of this Agreement and (except to the extent such
          representations and warranties speak as of an earlier
          date) as of the Closing Date as though made on and as of
          the Closing Date; (II) the representations and warranties
          of the Company set forth in this Agreement shall be true
          and correct as of the date of this Agreement and (except
          to the extent such representations and warranties speak
          as of an earlier date) as of the Closing Date as though
          made on and as of the Closing Date; provided, however,
          that for purposes of determining the satisfaction of the
          condition contained in this clause (II), such
          representations and warranties shall be deemed to be true
          and correct unless the failure or failures of such
          representations and warranties to be so true and correct,
          individually or in the aggregate, represent a Material
          Adverse Effect on the Company; and (III) the
          representations and warranties of the Company set forth
          in this Agreement shall be true and correct in all
          material respects as of the date of this Agreement and
          (except to the extent such representations and warranties
          speak as of an earlier date) as of the Closing Date as
          though made on and as of the Closing Date; provided,
          however, that for purposes of determining the
          satisfaction of the condition contained in this clause
          (III), no effect shall be given to any exception in such
          representations and warranties relating to materiality or
          a Material Adverse Effect, and provided, further,
          however, that, for purposes of this clause (III), such
          representations and warranties shall be deemed to be true
          and correct in all material respects unless the failure
          or failures of such representations and warranties to be
          so true and correct, individually or in the aggregate,
          represent a Material Adverse Effect on the Company. 
          Parent shall have received a certificate signed on behalf
          of the Company by the Chief Executive Officer and the
          Chief Financial Officer of the Company to the foregoing
          effect.

                         (b)  Performance of Obligations of the
          Company.  The Company shall have performed in all
          material respects all obligations required to be
          performed by it under this Agreement at or prior to the
          Closing Date, and Parent shall have received a
          certificate signed on behalf of the Company by the Chief
          Executive Officer and the Chief Financial Officer of the
          Company to such effect.

                         (c)  Consents Under Agreements.  The
          consent, approval or waiver of each person (other than
          the Governmental Entities referred to in Section 7.1(c))
          whose consent or approval shall be required in order to
          permit the succession by the Surviving Corporation
          pursuant to the Merger to any obligation, right or
          interest of the Company or any Subsidiary of the Company
          under any loan or credit agreement, note, mortgage,
          indenture, lease, license or other agreement or
          instrument to which the Company or any of its
          Subsidiaries is a party or is otherwise bound shall have
          been obtained, except those consents or approvals for
          which failure to obtain would not, individually or in the
          aggregate, have a Material Adverse Effect on Parent
          (after giving effect to the transactions contemplated
          hereby).

                         (d)  No Pending Governmental Actions.  No
          proceeding initiated by any Governmental Entity seeking
          an Injunction shall be pending.

                         (e)  Federal Tax Opinion.  Parent shall
          have received an opinion of Skadden, Arps, Slate, Meagher
          & Flom, counsel to Parent ("Parent's Counsel"), in form
          and substance reasonably satisfactory to Parent, dated as
          of the Effective Time, substantially to the effect that,
          on the basis of facts, representations and assumptions
          set forth in such opinion which are consistent with the
          state of facts existing at the Effective Time, the Merger
          will be treated as a reorganization within the meaning of
          Section 368(a) of the Code and that, accordingly, for
          federal income tax purposes no gain or loss will be
          recognized by Parent, the Company or Merger Bank as a
          result of the Merger except to the extent the Company or
          Merger Bank may be required to recognize any income due
          to the recapture of bad debt reserves.  In rendering such
          opinion, Parent's Counsel may require and rely upon
          representations and covenants contained in certificates
          of officers of Parent, Merger Bank, the Company and
          others.

                         (f)  Pooling of Interests.  Parent shall
          have received a letter from KPMG Peat Marwick LLP
          addressed to Parent, dated as of The Effective Time, to
          the effect that, based on a review of this Agreement and
          related agreements (including without limitation the
          agreements referred to in Section 6.5 hereof) and the
          facts and circumstances then known to it (including
          without limitation the number of Dissenting Shares, if
          any, in relation to the number of outstanding shares of
          Company Common Stock immediately prior to the Effective
          Time), the Merger shall be accounted for as a pooling-of-
          interests under GAAP.

                    7.3.  Conditions to Obligations of the Company. 
          The obligation of the Company to effect the Merger is
          also subject to the satisfaction or waiver by the Company
          at or prior to the Effective Time of the following
          conditions: 

                         (a)  Representations and Warranties.  (I) 
          The representations and warranties of Parent set forth in
          Section 4.2(b), 4.3(a) and Section 4.3(b) of this
          Agreement shall be true and correct in all material
          respects as of the date of this Agreement and (except to
          the extent such representations and warranties speak as
          of an earlier date) as of the Closing Date as though made
          on and as of the Closing Date; (II) the representations
          and warranties of Parent set forth in this Agreement
          shall be true and correct in all material respects as of
          the date of this Agreement and (except to the extent such
          representations and warranties speak as of an earlier
          date) as of the Closing Date as though made on and as of
          the Closing Date; provided, however, that for purposes of
          determining the satisfaction of the condition in this
          clause (II), such representations and warranties shall be
          deemed to be true and correct unless the failure or
          failures of such representations and warranties to be so
          true and correct, individually or in the aggregate,
          represent a Material Adverse Effect on Parent (after
          giving effect to the transactions contemplated hereby);
          and (III) the representations and warranties of Parent
          set forth in this Agreement shall be true and correct in
          all material respects as of the date of this Agreement
          and (except to the extent such representations and
          warranties speak as of an earlier date) as of the Closing
          Date as though made on and as of the Closing Date;
          provided, however, that for purposes of determining the
          satisfaction of the condition contained in this clause
          (III), no effect shall be given to any exception in such
          representations and warranties relating to materiality or
          a Material Adverse Effect, and provided, further,
          however, that, for purposes of this clause (III), such
          representations and warranties shall be deemed to be true
          and correct in all material respects unless the failure
          or failures of such representations and warranties to be
          so true and correct, individually or in the aggregate,
          represent a Material Adverse Effect on Parent (after
          giving effect to the transactions contemplated hereby).
          The Company shall have received a certificate signed on
          behalf of Parent by the Chief Executive Officer and the
          Chief Financial Officer of Parent to the foregoing
          effect.

                         (b)  Performance of Obligations of Parent. 
          Parent shall have performed in all material respects all
          obligations required to be performed by it under this
          Agreement at or prior to the Closing Date, and the
          Company shall have received a certificate signed on
          behalf of Parent by the Chief Executive Officer and the
          Chief Financial Officer of Parent to such effect.

                         (c)  Consents Under Agreements.  The
          consent, approval or waiver of each person (other than
          the Governmental Entities referred to in Section 7.1(c))
          whose consent or approval shall be required in connection
          with the transactions contemplated hereby under any loan
          or credit agreement, note, mortgage, indenture, lease,
          license or other agreement or instrument to which Parent
          or any of its Subsidiaries is a party or is otherwise
          bound shall have been obtained, except those for which
          failure to obtain such consents and approvals would not,
          individually or in the aggregate, have a Material Adverse
          Effect on Parent (after giving effect to the transactions
          contemplated hereby).

                         (d)  No Pending Governmental Actions.  No
          proceeding initiated by any Governmental Entity seeking
          an Injunction shall be pending.

                         (e)  Federal Tax Opinion.  The Company
          shall have received an opinion of the Company's Counsel,
          in form and substance reasonably satisfactory to the
          Company, dated as of the Effective Time, substantially to
          the effect that, on the basis of facts, representations
          and assumptions set forth in such opinion which are
          consistent with the state of facts existing at the
          Effective Time, the Merger will be treated as a
          reorganization within the meaning of Section 368(a) of
          the Code and that, accordingly, for federal income tax
          purposes:

                         (i)  No gain or loss will be
               recognized by the Company as a result of the
               Merger, except to the extent the Company or
               Merger Bank may be required to recognize any
               income due to the recapture of bad debt
               reserves;

                         (ii)  No gain or loss will be
               recognized by the shareholders of the Company
               who exchange all of their Company Common Stock
               solely for Parent Common Stock pursuant to the
               Merger (except with respect to cash received in
               lieu of a fractional share interest in Parent
               Common Stock);

                         (iii)  The aggregate tax basis of the
               Parent Common Stock received by shareholders
               who exchange all of their Company Common Stock
               solely for Parent Common Stock pursuant to the
               Merger will be the same as the aggregate tax
               basis of the Company Common Stock surrendered
               in exchange therefor. 

               In rendering such opinion, the Company's Counsel may
          require and rely upon representations and covenants
          contained in certificates of officers of Parent, the
          Company and others.

                         (f)  Pooling of Interests.  Parent shall
          have received a letter from KPMG Peat Marwick LLP
          addressed to Parent, dated as of The Effective Time, to
          the effect that, based on a review of this Agreement and
          related agreements (including without limitation the
          agreements referred to in Section 6.5 hereof) and the
          facts and circumstances then known to it (including
          without limitation the number of Dissenting Shares, if
          any, in relation to the number of outstanding shares of
          Company Common Stock immediately prior to the Effective
          Time), the Merger shall be accounted for as a pooling-of-
          interests under GAAP.

                                 ARTICLE VIII

                          TERMINATION AND AMENDMENT

                    8.1.  Termination.  This Agreement may be
          terminated at any time prior to the Effective Time,
          whether before or after approval of the matters presented
          in connection with the Merger by the stockholders of the
          Company and/or Parent:

                         (a)  by mutual consent of the Company and
          Parent in a written instrument, if the Board of Directors
          of each so determines by a vote of a majority of the
          members of its entire Board;

                         (b)  by either Parent or the Company upon
          written notice to the other party (i) 30 days after the
          date on which any request or application for a Requisite
          Regulatory Approval shall have been denied or withdrawn
          at the request or recommendation of the Governmental
          Entity which must grant such Requisite Regulatory
          Approval, unless within the 30-day period following such
          denial or withdrawal a petition for rehearing or an
          amended application has been filed with the applicable
          Governmental Entity, provided, however, that no party
          shall have the right to terminate this Agreement pursuant
          to this Section 8.1(b)(i) if such denial or request or
          recommendation for withdrawal shall be due to the failure
          of the party seeking to terminate this Agreement to
          perform or observe the covenants and agreements of such
          party set forth herein or (ii) if any Governmental Entity
          of competent jurisdiction shall have issued a final
          nonappealable order enjoining or otherwise prohibiting
          the consummation of any of the transactions contemplated
          by this Agreement;

                         (c)  by either Parent or the Company if
          the Merger shall not have been consummated on or before
          June 30, 1997, unless the failure of the Closing to occur
          by such date shall be due to the failure of the party
          seeking to terminate this Agreement to perform or observe
          the covenants and agreements of such party set forth
          herein;

                         (d)  by either Parent or the Company
          (provided that the terminating party shall not be in
          material breach of any of its obligations under Section
          6.3 and any related obligations hereunder) if any
          approval of the stockholders of either of the Company or
          Parent required for the consummation of the Merger shall
          not have been obtained by reason of the failure to obtain
          the required vote at a duly held meeting of such
          stockholders or at any adjournment or postponement
          thereof;

                         (e)  by either Parent or the Company
          (provided that the terminating party is not then in
          material breach of any representation, warranty, covenant
          or other agreement contained herein) if there shall have
          been a material breach of any of the representations or
          warranties set forth in this Agreement on the part of the
          other party, which breach is not cured within 30 days
          following written notice to the party committing such
          breach, or which breach, by its nature, cannot be cured
          prior to the Closing; provided, however, that neither
          party shall have the right to terminate this Agreement
          pursuant to this Section 8.1(e) unless the breach of any
          representation or warranty, together with all other such
          breaches, would entitle the party receiving such
          representation or warranty not to consummate the
          transactions contemplated hereby under Section 7.2(a) (in
          the case of a breach of a representation or warranty by
          the Company) or Section 7.3(a) (in the case of a breach
          of a representation or warranty by Parent);

                         (f)  by either Parent or the Company
          (provided that the terminating party is not then in
          material breach of any representation, warranty, covenant
          or other agreement contained herein) if there shall have
          been a material breach of any of the covenants or
          agreements set forth in this Agreement on the part of the
          other party, which breach shall not have been cured
          within 30 days following receipt by the breaching party
          of written notice of such breach from the other party
          hereto; or

                         (g)  by the Company, by action of its
          Board of Directors by giving written notice of such
          election to Parent within two business days after the
          Valuation Period (as defined below) in the event the
          Average Closing Price (as defined below) is less than
          $24.00 per share; provided, however, that no right of
          termination shall arise under this Section 8.1(g) if
          Parent elects within five business days of receipt of
          such written notice to notify the Company in writing that
          it has increased the Exchange Ratio such that the value
          of the product of such increased Exchange Ratio and the
          Average Closing Price is not less than $37.34 per share. 
          As used herein, the term "Average Closing Price" means
          the average closing sales price per share of Parent
          Common Stock on the NYSE (as reported by The Wall Street
          Journal or, if not reported thereby, another
          authoritative source), for the 10 consecutive NYSE
          trading days (the "Valuation Period") ending on the fifth
          business day prior to the date on which the approval of
          the transactions contemplated hereby by the Federal
          Reserve Board is obtained, without regard to any
          requisite waiting period in respect thereof; provided,
          however, that if Parent shall elect to modify the
          structure of the Merger pursuant to Section 9.2 hereof,
          the Valuation Period shall end on the fifth business day
          prior to the date on which the approval of the
          transactions contemplated hereby by the FDIC is obtained,
          without regard to any requisite waiting period in respect
          thereof;

                         (h)  by Parent, if the Board of Directors
          of the Company does not publicly recommend in the Proxy
          Statement that the Company's stockholders approve and
          adopt this Agreement or if, after recommending in the
          Proxy Statement that stockholders approve and adopt this
          Agreement, the Board of Directors of the Company shall
          have withdrawn, modified or amended such recommendation
          in any respect materially adverse to Parent; or

                         (i)  by the Company, if the Board of
          Directors of Parent does not publicly recommend in the
          Proxy Statement that Parent's stockholders approve and
          adopt this Agreement or if, after recommending in the
          Proxy Statement that stockholders approve and adopt this
          Agreement, the Board of Directors of Parent shall have
          withdrawn, modified or amended such recommendation in any
          respect materially adverse to the Company.

                    8.2.  Effect of Termination; Expenses.  In the
          event of termination of this Agreement by either Parent
          or the Company as provided in Section 8.1, this Agreement
          shall forthwith become void and have no effect except
          that (i) the last sentence of each of Sections 6.2(a) and
          6.2(b), and Sections 8.2 and 9.4, shall survive any
          termination of this Agreement and (ii) notwithstanding
          anything to the contrary contained in this Agreement, no
          party shall be relieved or released from any liabilities
          or damages arising out of its willful breach of any
          provision of this Agreement.

                    8.3.  Amendment.  Subject to compliance with
          applicable law, this Agreement may be amended by the
          parties hereto, by action taken or authorized by their
          respective Boards of Directors, at any time before or
          after approval of the matters presented in connection
          with the Merger by the stockholders of either the Company
          or Parent; provided, however, that after any approval of
          this Agreement by Parent's and/or the Company's
          stockholders, there may not be, without further approval
          of such stockholders, any amendment of this Agreement
          which reduces the amount or changes the form of the
          consideration to be delivered to the Company stockholders
          hereunder other than as contemplated by this Agreement. 
          This Agreement may not be amended except by an instrument
          in writing signed on behalf of each of the parties
          hereto.

                    8.4.  Extension; Waiver.  At any time prior to
          the Effective Time, the parties hereto, by action taken
          or authorized by their respective Board of Directors,
          may, to the extent legally allowed, (a) extend the time
          for the performance of any of the obligations or other
          acts of the other parties hereto, (b) waive any
          inaccuracies in the representations and warranties
          contained herein or in any document delivered pursuant
          hereto and (c) waive compliance with any of the
          agreements or conditions contained herein.  Any agreement
          on the part of a party hereto to any such extension or
          waiver shall be valid only if set forth in a written
          instrument signed on behalf of such party, but such
          extension or waiver or failure to insist on strict
          compliance with an obligation, covenant, agreement or
          condition shall not operate as a waiver of, or estoppel
          with respect to, any subsequent or other failure.

                                  ARTICLE IX

                              GENERAL PROVISIONS

                    9.1.  Closing.  Subject to the terms and
          conditions of this Agreement, the closing of the Merger
          (the "Closing") will take place at 10:00 a.m. on the
          first day which is (a) the last business day of a month
          and (b) at least two business days after the satisfaction
          or waiver (subject to applicable law) of the latest to
          occur of the conditions set forth in Article VII hereof
          (the "Closing Date"), at the offices of Parent's Counsel
          unless another time, date or place is agreed to in
          writing by the parties hereto.

                    9.2.  Alternative Structure.  Notwithstanding
          anything to the contrary contained in this Agreement,
          prior to the Effective Time, Parent shall be entitled to
          revise the structure of the Merger such that the Company
          shall be merged with and into Parent's wholly owned
          banking subsidiary in existence as of the date of this
          Agreement; provided, however, that such revised structure
          shall (i) qualify as, a tax-free reorganization within
          the meaning of Section 368(a) of the Code, and not
          subject any of the stockholders of the Company to adverse
          tax consequences or change the amount of consideration to
          be received by such stockholders, (ii) be properly
          treated for financial reporting purposes as a pooling of
          interests, and (iii) not materially delay the Closing. 
          This Agreement and any related documents shall be
          appropriately amended in order to reflect any such
          revised structure.

                    9.3.  Nonsurvival of Representations,
          Warranties and Agreements.  None of the representations,
          warranties, covenants and agreements in this Agreement or
          in any instrument delivered pursuant to this Agreement
          (other than the Option Agreement, which shall terminate
          only as provided therein) shall survive the Effective
          Time, except for those covenants and agreements contained
          herein and therein which by their terms apply in whole or
          in part after the Effective Time.

                    9.4.  Expenses.  All costs and expenses
          incurred in connection with this Agreement and the
          transactions contemplated hereby shall be paid by the
          party incurring such expense, provided, however, that the
          costs and expenses of printing and mailing the Proxy
          Statement to the stockholders of the Company and Parent
          shall be borne equally by Parent and the Company,
          provided further, however, that nothing contained herein
          shall limit either party's rights to recover any
          liabilities or damages arising out of the other party's
          willful breach of any provision of this Agreement.

                    9.5.  Notices.  All notices and other
          communications hereunder shall be in writing and shall be
          deemed given if delivered personally, telecopied (with
          confirmation), mailed by registered or certified mail
          (return receipt requested) or delivered by an express
          courier (with confirmation) to the parties at the
          following addresses (or at such other address for a party
          as shall be specified by like notice):

                         (a)  if to Parent, to:
                              North Fork Bancorporation, Inc.
                              275 Broad Hollow Road
                              Melville, New York 11747
                              Attention:  Chief Executive Officer

                              with a copy to:

                              Skadden, Arps, Slate, Meagher & Flom
                              919 Third Avenue
                              New York, New York 10022
                              Attn:  William S. Rubenstein, Esq.

               and

                         (b)  if to the Company, to:

                              North Side Savings Bank
                              170 Tulip Avenue
                              Floral Park, New York 11001
                              Attention:  Thomas M. O'Brien

                              with a copy to:

                              Elias, Matz, Tiernan & Herrick, Esq.
                              734 15th Street N.W.
                              Washington, D.C. 20005
                              Attn:  Timothy B. Matz, Esq.
                                     Gerard L. Hawkins, Esq.

                    9.6.  Interpretation.  When a reference is made
          in this Agreement to Sections, Exhibits or Schedules,
          such reference shall be to a Section of or Exhibit or
          Schedule to this Agreement unless otherwise indicated.
          The table of contents and headings contained in this
          Agreement are for reference purposes only and shall not
          affect in any way the meaning or interpretation of this
          Agreement.  The phrases "the date of this Agreement",
          "the date hereof" and terms of similar import, unless the
          context otherwise requires, shall be deemed to refer to
          July 15, 1996.

                    9.7.  Counterparts.  This Agreement may be
          executed in counterparts, all of which shall be
          considered one and the same agreement and shall become
          effective when counterparts have been signed by each of
          the parties and delivered to the other parties, it being
          understood that all parties need not sign the same
          counterpart.

                    9.8.  Entire Agreement.  This Agreement
          (including the documents and the instruments referred to
          herein) constitutes the entire agreement and supersedes
          all prior agreements and understandings, both written and
          oral, among the parties with respect to the subject
          matter hereof, other than the Confidentiality Agreement
          and the Option Agreement.

                    9.9.  Governing Law.  This Agreement shall be
          governed and construed in accordance with the laws of the
          State of New York, without regard to any applicable
          conflicts of law.

                    9.10.  Enforcement of Agreement.  The parties
          hereto agree that irreparable damage would occur in the
          event that the provisions contained in the last sentence
          of each of Sections 6.2(a) and 6.2(b) of this Agreement
          were not performed in accordance with its specific terms
          or were otherwise breached.  It is accordingly agreed
          that the parties shall be entitled to an injunction or
          injunctions to prevent breaches of the last sentence of
          Section 6.2(a) and of Section 6.2(b) of this Agreement
          and to enforce specifically the terms and provisions
          thereof in any court of the United States or any state
          having jurisdiction, this being in addition to any other
          remedy to which they are entitled at law or in equity.

                    9.11.  Severability.  Any term or provision of
          this Agreement which is invalid or unenforceable in any
          jurisdiction shall, as to that jurisdiction, be
          ineffective to the extent of such invalidity or
          unenforceability without rendering invalid or
          unenforceable the remaining terms and provisions of this
          Agreement or affecting the validity or enforceability of
          any of the terms or provisions of this Agreement in any
          other jurisdiction.  If any provision of this Agreement
          is so broad as to be unenforceable, the provision shall
          be interpreted to be only so broad as is enforceable.

                    9.12.  Publicity.  Except as otherwise required
          by law or the rules of the NYSE or NASDAQ, so long as
          this Agreement is in effect, neither Parent nor the
          Company shall, or shall permit any of its Subsidiaries
          to, issue or cause the publication of any press release
          or other public announcement with respect to, or
          otherwise make any public statement concerning, the
          transactions contemplated by this Agreement without the
          consent of the other party, which consent shall not be
          unreasonably withheld.

                    9.13.  Assignment; No Third Party
          Beneficiaries.  Neither this Agreement nor any of the
          rights, interests or obligations hereunder shall be
          assigned by any of the parties hereto (whether by
          operation of law or otherwise) without the prior written
          consent of the other parties.  Subject to the preceding
          sentence, this Agreement will be binding upon, inure to
          the benefit of and be enforceable by the parties and
          their respective successors and assigns.  Except as
          otherwise expressly provided herein, this Agreement
          (including the documents and instruments referred to
          herein) is not intended to confer upon any person other
          than the parties hereto any rights or remedies hereunder.


                    IN WITNESS WHEREOF, Parent, Merger Bank and the
          Company have caused this Agreement to be executed by
          their respective officers thereunto duly authorized as of
          the date first above written.

                                    NORTH FORK BANCORPORATION, INC.

                                    By: /s/ John Adams Kanas
                                       Name:   John Adam Kanas
                                       Title:  Chairman, President and CEO

          Attest:

                               
          Name: 
          Title:      

                                    MERGER BANK

                                    By:                        
                                       Name:
                                       Title:

          Attest:

                                 
          Name:  
          Title:       

                                    NORTH SIDE SAVINGS BANK

                                    By: /s/ Thomas M. O'Brien
                                       Name:  Thomas M. O'Brien
                                       Title: President and CEO

          Attest:

                                 
          Name:  
          Title:       


                                AMENDMENT NO. 1

                    AMENDMENT, dated as of August 27, 1996, by and
          among North Fork Bancorporation, Inc., a Delaware
          corporation ("Parent"), North Fork Bank, a New York-
          chartered stock commercial bank and a wholly owned
          subsidiary of Parent ("North Fork Bank"), and North Side
          Savings Bank, a New York-chartered stock form savings
          bank (the "Company") to the Agreement and Plan of Merger
          (the "Merger Agreement"), dated as of July 15, 1996, by
          and among Parent and the Company.  Capitalized terms
          which are not otherwise defined herein shall have the
          meaning set forth in the Merger Agreement.  

                    WHEREAS, in accordance with Section 9.2 of the
          Merger Agreement, the parties desire to revise the
          structure of the Merger to provide for the merger of the
          Company with and into North Fork Bank; and

                    WHEREAS, the parties hereto desire to amend the
          Merger Agreement in certain respects in order to reflect
          such revised structure.

                    NOW, THEREFORE, in consideration of the
          foregoing, and intending to be legally bound hereby, the
          parties hereto agree as follows:

                    1.   Section 1.1 is hereby amended in its
          entirety to read as follows:

               "1.1   The Merger.  Subject to the terms and
          conditions of this Agreement, in accordance with the New
          York Banking Law (the "NYBL"), at the Effective Time (as
          defined in Section 1.2 hereof), the Company shall merge
          with and into North Fork Bank.  North Fork Bank shall be
          the surviving corporation (hereinafter sometimes called
          the "Surviving Corporation") in the Merger, and shall
          continue its corporate existence under the laws of the
          State of New York.  The name of the Surviving Corporation
          shall be North Fork Bank.  Upon consummation of the
          Merger, the separate corporate existence of the Company
          shall terminate."

                    2.   Section 1.3 is hereby amended by adding
          "(a)" prior to the first paragraph thereof and by adding
          the following new paragraph (b):

                    "(b) For the purposes of granting a limited
          priority claim to the assets of the Surviving Corporation
          in the unlikely event (and only upon such event) of a
          complete liquidation of the Surviving Corporation to
          persons who continue to maintain savings accounts with
          the Surviving Corporation after the Merger and who,
          immediately prior to the Merger had a subaccount balance
          as defined in Section 86.2(j) of the General Regulations
          of the Banking Board of the State of New York, with
          respect to the liquidation account of the Company, the
          Surviving Corporation shall, at the time of the Merger,
          establish a liquidation account in an amount equal to the
          liquidation account of the Company immediately prior to
          the Merger.  If the balance in any savings account to
          which a subaccount balance relates at the close of
          business on the last day of any fiscal year of the
          Surviving Corporation after consummation of the Merger is
          less than the balance in such savings account at the
          close of business on the last day of any other fiscal
          year of the Surviving Corporation after consummation of
          the Merger, such subaccount balance shall be reduced in
          an amount proportionate to the reduction in such savings
          account balance.  No subaccount balance shall be
          increased, notwithstanding any increase in the balance of
          the related savings account.  If such related savings
          account is closed, such subaccount shall be reduced to
          zero upon such closing; provided, however, the subaccount
          balance shall be maintained for as long as the
          accountholder maintains an account with the same social
          security number.  In the event of a complete liquidation
          of the Surviving Corporation, and only in such event, the
          amount distributable to each account holder will be
          determined in accordance with the rules and regulations
          pertaining to conversions by a thrift from mutual to
          stock form of organization set forth in Section 86.4(f)
          of the General Regulations of the Banking Board of the
          State of New York on the basis of such accountholder's
          subaccount balance with the Surviving Corporation at the
          time of its liquidation.  No merger, consolidation,
          purchase of bulk assets with assumption of savings
          accounts and other liabilities, or similar transaction,
          whether or not the Surviving Corporation is the surviving
          institution, will be deemed to be a complete liquidation
          for this purpose, and, in any such transaction, the
          liquidation account shall be assumed by the surviving
          institution."

                    3.   Section 1.6 is hereby amended in its
          entirety to read as follows:

               "1.6   North Fork Bank Common Stock.  The shares of
          common stock of North Fork Bank, par value $1.00 per
          share, issued and outstanding immediately prior to the
          Effective Time shall remain issued, outstanding and
          unchanged after the Merger."

                    4.   Section 1.7 is hereby amended in its
          entirety to read as follows:

               "1.7   Organization Certificate of Incorporation. 
          At the Effective Time, the Organization Certificate of
          North Fork Bank, as in effect immediately prior to the
          Effective Time, shall be the Organization Certificate of
          the Surviving Corporation."

                    5.   Section 3.4(a) is hereby amended by
          deleting the text of clause (i) thereof and replacing it
          with the word "Reserved."

                    6.   Section 4.1(b) is hereby amended by
          deleting the phrase "Upon its formation, Merger Bank will
          be a savings bank" and replacing it in its entirety with
          the following: 

                    "North Fork Bank is a commercial bank"

                    7.   Section 4.3(b) is hereby amended by
          deleting the phrase "Upon its formation, Merger Bank will
          have" and replacing it in its entirety with the
          following:
                    "North Fork Bank has"

                    8.   Section 4.4(a) is hereby amended by
          deleting the text of clause (i) thereof and replacing it
          with the word "Reserved."

                    9.   Section 6.13 is hereby amended by deleting
          the text thereof and replacing such text with the word
          "Reserved."

                    10.  Section 6.14(b) is hereby amended by
          deleting the text thereof and replacing such text with
          the word "Reserved."

                    11.  To the extent not accomplished by the
          foregoing amendments, the Merger Agreement is hereby
          further amended by replacing each reference to the term
          "Merger Bank" with the term "North Fork Bank."

                    12.  All references to "this Agreement" in the
          Merger Agreement shall mean the Merger Agreement as
          amended hereby.

                    13.  Each of the parties hereto represents to
          the others that (i) it has full corporate power and
          authority to execute and deliver this Amendment and,
          subject to the receipt of all Requisite Regulatory
          Approvals, to consummate the transactions contemplated
          hereby, (ii) the execution and delivery of this Amendment
          by such party have been duly and validly approved by the
          Board of Directors of such party and, except for the
          approval of this Amendment by the stockholders of each
          party, no other corporate proceedings on the part of such
          party are necessary in connection with such Amendment and
          (iii) this Amendment has been duly and validly executed
          and delivered by such party and constitutes a valid and
          binding obligation of such party, enforceable against
          such party in accordance with its terms.

                    14.  Except as expressly amended by this
          Amendment, the Merger Agreement is hereby ratified and
          confirmed in all respects.

                    15.  This Amendment may be executed in
          counterparts, all of which shall be considered one and
          the same agreement and shall become effective when
          counterparts have been signed by each of the parties and
          delivered to the other parties, it being understood that
          all parties need not sign the same counterpart.

                    16.  This Amendment shall be governed and
          construed in accordance with the laws of the State of New
          York, without regard to any applicable conflicts of law
          provisions.


                    IN WITNESS WHEREOF, Parent, North Fork Bank and
          the Company have caused this Amendment to be executed by
          their respective officers thereunto duly authorized as of
          the date first above written.

                                   NORTH FORK BANCORPORATION, INC.

                                   By:  /s/ John Adam Kanas        
                                       Name:  John Adam Kanas
                                       Title: Chairman, President
                                              and Chief Executive Officer

                                   NORTH FORK BANK

                                   By:  /s/ John Adam Kanas        
                                       Name:  John Adam Kanas
                                       Title: Chairman, President
                                              and Chief Executive
                                              Officer

                                   NORTH SIDE SAVINGS BANK

                                   By:  /s/ Thomas M. O'Brien      
                                       Name:  Thomas M. O'Brien
                                       Title: President and Chief
                                              Executive Officer



                                                            ANNEX B


                                                               EXECUTION COPY

                       THE TRANSFER OF THIS AGREEMENT IS
                    SUBJECT TO CERTAIN PROVISIONS CONTAINED
           HEREIN AND MAY BE SUBJECT TO TRANSFER RESTRICTIONS UNDER
                        THE FEDERAL SECURITIES LAWS AND
                        STATE AND FEDERAL BANKING LAWS

                            STOCK OPTION AGREEMENT

                    STOCK OPTION AGREEMENT, dated as of July 15,
          1996 (the "Agreement"), by and between North Side Savings
          Bank, a New York-chartered stock form savings bank
          ("Issuer"), and North Fork Bancorporation, Inc., a
          Delaware corporation ("Grantee").

                    WHEREAS, Grantee and Issuer have entered into
          an Agreement and Plan of Merger (the "Merger Agreement"),
          of even date herewith, providing for, among other things,
          the merger of Issuer with a wholly owned subsidiary of
          Grantee; and 

                    WHEREAS, as a condition and inducement to
          Grantee's execution of the Merger Agreement, Grantee has
          requested that Issuer agree, and Issuer has agreed, to
          grant Grantee the Option (as defined below);

                    NOW, THEREFORE, in consideration of the
          foregoing and the respective representations, warranties,
          covenants and agreements set forth herein and in the
          Merger Agreement, and intending to be legally bound
          hereby, Issuer and Grantee agree as follows:

                    1.   Defined Terms.  Capitalized terms which
          are used but not defined herein shall have the meanings
          ascribed to such terms in the Merger Agreement.

                    2.   Grant of Option.  Subject to the terms and
          conditions set forth herein, Issuer hereby grants to
          Grantee an irrevocable option (the "Option") to purchase
          up to 961,965 shares (subject to adjustment as set forth
          herein) (the "Option Shares") of common stock, par value
          $1.00 per share, of Issuer ("Issuer Common Stock") at a
          purchase price (subject to adjustment as set forth
          herein) of $34.75 per Option Share (the "Purchase
          Price"), provided that in no event shall the number of
          Option Shares for which the Option is exercisable exceed
          19.9% of the issued and outstanding shares of Issuer
          Common Stock without giving effect to any shares subject
          to or issued pursuant to the Option.

                    3.   Exercise of Option.  (a) Provided that (i)
          Grantee is not in material breach of the agreements or
          covenants contained in the Merger Agreement and (ii) no
          preliminary or permanent injunction or other order
          against the delivery of Option Shares issued by any court
          of competent jurisdiction in the United States shall be
          in effect, Grantee may exercise the Option, in whole or
          part, and from time to time, if, but only if, both an
          Initial Triggering Event (as hereinafter defined) and a
          Subsequent Triggering Event (as hereinafter defined)
          shall have occurred prior to the occurrence of an
          Exercise Termination Event (as hereinafter defined);
          provided, however, that Grantee shall have sent the
          written notice of such exercise (as provided in
          subsection (d) of this Section 3) within 90 days
          following such Subsequent Triggering Event; and provided
          further, however, that any purchase of shares upon
          exercise of the Option shall be subject to compliance
          with applicable law, including, without limitation, the
          Bank Holding Company Act of 1956, as amended (the "BHC
          Act") and the New York Banking Law; and provided further,
          however, that if the Option cannot be exercised on any
          day because of any injunction, order or similar restraint
          issued by a court of competent jurisdiction, the period
          during which the Option may be exercised shall be
          extended so that the Option shall expire no earlier than
          on the 10th business day after such injunction, order or
          restraint shall have been dissolved or when such
          injunction, order or restraint shall have become
          permanent and no longer subject to appeal, as the case
          may be.  Each of the following shall be an Exercise
          Termination Event:  (i) the Effective Time; (ii)
          termination of the Merger Agreement in accordance with
          the provisions thereof if such termination occurs prior
          to the occurrence of an Initial Triggering Event; or
          (iii) the passage of twelve months after termination of
          the Merger Agreement if such termination follows the
          occurrence of an Initial Triggering Event; provided,
          however, that if an Initial Triggering Event continues or
          occurs beyond such termination and prior to the passage
          of such twelve-month period, the Exercise Termination
          Event shall be twelve months from the expiration of the
          Last Triggering Event (as hereinafter defined) but in no
          event more than 15 months after such termination of the
          Merger Agreement.  The "Last Triggering Event" shall mean
          the last Initial Triggering Event to expire.  The rights
          set forth in Section 8 hereof shall terminate at the time
          set forth in Section 8.

                         (b) The term "Initial Triggering Event"
          shall mean any of the following events or transactions
          occurring after the date hereof:

                         (i) Issuer or any of its Subsidiaries,
               without having received Grantee's prior written
               consent, shall have entered into an agreement to
               engage in an Acquisition Transaction (as hereinafter
               defined) with any person (other than Grantee or any
               of its Subsidiaries) or Issuer or any of its
               Subsidiaries, without having received Grantee's
               prior written consent, shall have authorized,
               recommended, proposed, or publicly announced its
               intention to authorize, recommend or propose to
               engage in, an Acquisition Transaction with any
               person other than Grantee or a Subsidiary of
               Grantee.  For purposes of this Agreement,
               "Acquisition Transaction" shall mean (w) a merger or
               consolidation, or any similar transaction, involving
               Issuer or any of its Subsidiaries (other than
               internal mergers, reorganizations, consolidations or
               dissolutions involving only existing Subsidiaries),
               (x) a purchase, lease or other acquisition of all or
               a substantial portion of the consolidated assets of
               Issuer and its Subsidiaries, or (y) a purchase or
               other acquisition (including by way of merger,
               consolidation, Tender Offer or Exchange Offer (as
               such terms are hereinafter defined), share exchange
               or otherwise) of securities representing 10% or more
               of the voting power of Issuer or any of its
               Subsidiaries;

                         (ii) Any person other than Grantee or any
               Subsidiary of Grantee shall have acquired beneficial
               ownership or the right to acquire beneficial
               ownership of 10% or more of the outstanding shares
               of Issuer Common Stock (the term "beneficial
               ownership" for purposes of this Option Agreement
               having the meaning assigned thereto in Section 13(d)
               of the Securities Exchange Act of 1934, as amended
               (the "Exchange Act"), and the rules and regulations
               thereunder) or any person other than Grantee or any
               Subsidiary of Grantee shall have commenced (as such
               term is defined under the rules and regulations of
               the Federal Deposit Insurance Corporation (the
               "FDIC")), or shall have filed or publicly
               disseminated a registration statement or similar
               disclosure statement with respect to, a tender offer
               or exchange offer to purchase any shares of Issuer
               Common Stock such that, upon consummation of such
               offer, such person would own or control 10% or more
               of the then outstanding shares of Issuer Common
               Stock (such an offer being referred to herein as a
               "Tender Offer" or an "Exchange Offer,"
               respectively);

                         (iii)(A) the holders of Issuer Common
               Stock shall not have approved the Merger Agreement
               and the transactions contemplated thereby, at the
               meeting of such stockholders held for the purpose of
               voting on such agreement, (B) such meeting shall not
               have been held or shall have been cancelled prior to
               termination of the Merger Agreement, or (C) the
               Board of Directors of Issuer shall have publicly
               withdrawn or modified, or publicly announced its
               interest to withdraw or modify, in any manner
               adverse to Grantee, its recommendation that the
               stockholders of  Issuer approve the transactions
               contemplated by the Merger Agreement, in each case
               after it shall have been publicly announced that any
               person other than Grantee or any Subsidiary of
               Grantee shall have (x) made, or disclosed an
               intention to make, a proposal to engage in an
               Acquisition Transaction, (y) commenced a Tender
               Offer, or filed or publicly disseminated a
               registration statement or similar disclosure
               statement with respect to an Exchange Offer, or (z)
               filed an application (or given a notice), whether in
               draft or final form, under any federal or state
               banking laws seeking regulatory approval to engage
               in an Acquisition Transaction; or

                    (iv) Issuer shall have breached any covenant or
          obligation contained in the Merger Agreement and such
          breach would entitle Grantee to terminate the Merger
          Agreement in accordance with the terms thereof (without
          regard to any cure periods provided for in the Merger
          Agreement unless such cure is promptly effected without
          jeopardizing the consummation of the Merger in accordance
          with the terms of the Merger Agreement) after (A) a bona
          fide proposal is made by any person other than Grantee or
          any Subsidiary of Grantee to Issuer or its stockholders
          to engage in an Acquisition Transaction, (B) any person
          other than Grantee or any Subsidiary of Grantee states
          its intention to Issuer or its stockholders to make a
          proposal to engage in an Acquisition Transaction if the
          Merger Agreement terminates, or (C) any person other than
          Grantee or any Subsidiary of Grantee shall have filed an
          application or notice, whether in draft or final form,
          with any Governmental Entity to engage in an Acquisition
          Transaction.

                    (c) The term "Subsequent Triggering Event"
          shall mean either of the following events or transactions
          occurring after the date hereof:

                         (i) The acquisition by any person of
               beneficial ownership of 25% or more of the then
               outstanding Issuer Common Stock; or

                         (ii) The occurrence of the Initial
               Triggering Event described in clause (i) of
               subsection (b) of this Section 3, except that the
               percentage referred to in clause (y) shall be 25%.

          As used in this Agreement, "Person" shall have the
          meaning specified in Sections 3(a)(9) and 13(d)(3) of the
          Exchange Act.

                         (d)  In the event Grantee is entitled to
          under the terms of this Agreement and wishes to exercise
          the Option, it shall send to Issuer a written notice (the
          date of which being herein referred to as the "Notice
          Date") specifying (i) the total number of Option Shares
          it intends to purchase pursuant to such exercise and (ii)
          a place and date not earlier than three business days nor
          later than 30 business days from the Notice Date for the
          closing (the "Closing") of such purchase (the "Closing
          Date").  If prior notification to or approval of any
          regulatory authority is required in connection with such
          purchase, Issuer shall cooperate in good faith with
          Grantee in the filing of the required notice or
          application for approval and the obtaining of any such
          approval and the period of time that otherwise would run
          pursuant to the preceding sentence shall run instead from
          the date on which, as the case may be (i) any required
          notification period has expired or been terminated or
          (ii) such approval has been obtained, and in either
          event, any requisite waiting period shall have passed.

                    4.   Payment and Delivery of Certificates.  (a) 
          On each Closing Date, Grantee shall (i) pay to Issuer, in
          immediately available funds by wire transfer to a bank
          account designated by Issuer, an amount equal to the
          Purchase Price multiplied by the number of Option Shares
          to be purchased on such Closing Date and (ii) present and
          surrender this Agreement to the Issuer at the address of
          the Issuer specified in Section 13(f) hereof.  

                         (b)  At each Closing, simultaneously with
          the delivery of immediately available funds and surrender
          of this Agreement as provided in Section 4(a) hereof,
          Issuer shall deliver to Grantee (A) a certificate or
          certificates representing the Option Shares to be
          purchased at such Closing, which Option Shares shall be
          free and clear of all liens, claims, charges and
          encumbrances of any kind whatsoever, other than any such
          lien or encumbrance created by Grantee and as provided in
          Section 114 of the New York Banking Law and (B) if the
          Option is exercised in part only, an executed new
          agreement with the same terms as this Agreement
          evidencing the right to purchase the balance of the
          shares of Issuer Common Stock purchasable hereunder.  If
          Issuer shall have issued rights or any similar securities
          ("Rights") pursuant to any shareholder rights, poison
          pill or similar plan (a "Shareholder Rights Plan") prior
          or subsequent to the date of this Agreement and such
          Rights remain outstanding at the time of the issuance of
          any Option Shares pursuant to an exercise of all or part
          of the Option hereunder, then each Option Share issued
          pursuant to such exercise shall also represent the number
          of Rights issued per share of Issuer Common Stock with
          terms substantially the same as and at least as favorable
          to Grantee as are provided under the Shareholder Rights
          Plan as then in effect.

                         (c)  In addition to any other legend that
          is required by applicable law, certificates for the
          Option Shares delivered at each Closing shall be endorsed
          with a restrictive legend which shall read substantially
          as follows:

               THE TRANSFER OF THE STOCK REPRESENTED BY THIS
               CERTIFICATE MAY BE SUBJECT TO RESTRICTIONS
               ARISING UNDER THE FEDERAL SECURITIES LAWS AND
               STATE AND FEDERAL BANKING LAWS AND PURSUANT TO
               THE TERMS OF A STOCK OPTION AGREEMENT DATED AS
               OF JULY 15, 1996.  A COPY OF SUCH AGREEMENT
               WILL BE PROVIDED TO THE HOLDER HEREOF WITHOUT
               CHARGE UPON RECEIPT BY THE ISSUER OF A WRITTEN
               REQUEST THEREFOR.

          It is understood and agreed that the above legend shall
          be removed by delivery of substitute certificate(s)
          without such legend if Grantee shall have delivered to
          Issuer a copy of (i) a letter from the staff of the
          Securities and Exchange Commission (the "SEC"), or an
          opinion of outside counsel reasonably satisfactory to
          Issuer in form and substance reasonably satisfactory to
          Issuer and its counsel, to the effect that such legend is
          not required for purposes of the Securities Act of 1933,
          as amended (the "Securities Act") and (ii) a letter from
          the staff of each of the relevant regulatory authorities,
          or an opinion of counsel in form and substance reasonably
          satisfactory to Issuer and its counsel, to the effect
          that such legend is not required under applicable state
          or federal banking laws.

                    5.   Representations and Warranties of Issuer. 
          Issuer hereby represents and warrants to Grantee as
          follows:

                         (a)  Due Authorization.  Issuer has full
          corporate power and authority to enter into this
          Agreement and to consummate the transactions contemplated
          hereby.  The execution and delivery of this Agreement and
          the consummation of the transactions contemplated hereby
          have been duly authorized by all necessary corporate
          action on the part of Issuer.  This Agreement has been
          duly and validly executed and delivered by Issuer.

                         (b)  No Violation.  Neither the execution
          and delivery of this Agreement, nor the consummation of
          the transactions contemplated hereby, nor compliance by
          Issuer with any of the terms or provisions hereof, will
          (i) violate any provision of the Restated Organization
          Certificate (the "Organization Certificate") or Amended
          and Restated ByLaws of Issuer or the certificates of
          incorporation, by-laws or similar governing documents of
          any of its Subsidiaries or (ii) (x) assuming that all of
          the consents and approvals required under applicable law
          for the purchase of Option Shares upon the exercise of
          the Option are duly obtained, violate any statute, code,
          ordinance, rule, regulation, judgment, order, writ,
          decree or injunction applicable to Issuer or any of its
          Subsidiaries, or any of their respective properties or
          assets, or (y) violate, conflict with, result in a breach
          of any provisions of or the loss of any benefit under,
          constitute a default (or an event which, with notice or
          lapse of time, or both, would constitute a default)
          under, result in the termination of or a right of
          termination or cancellation under, accelerate the
          performance required by, or result in the creation of any
          lien, pledge, security interest, charge or other
          encumbrance upon any of the respective properties or
          assets of Issuer or any of its Subsidiaries under, any of
          the terms, conditions or provisions of any note, bond,
          mortgage, indenture, deed of trust, license, lease,
          agreement or other instrument or obligation to which
          Issuer or any of its Subsidiaries is a party, or by which
          they or any of their respective properties or assets may
          be bound or affected.

                         (c)  Authorized Stock.  Issuer has taken
          all necessary corporate and other action to authorize and
          reserve and to permit it to issue, and, at all times from
          the date of this Agreement until the obligation to
          deliver Issuer Common Stock upon the exercise of the
          Option terminates, will have reserved for issuance, upon
          exercise of the Option, shares of Issuer Common Stock
          necessary for Grantee to exercise the Option, and Issuer
          will take all necessary corporate action to authorize and
          reserve for issuance all additional shares of Issuer
          Common Stock (together with any Rights which may have
          been issued with respect thereto) or other securities
          which may be issued pursuant to Section 7 upon exercise
          of the Option.  The shares of Issuer Common Stock to be
          issued upon due exercise of the Option, including all
          additional shares of Issuer Common Stock (together with
          any Rights which may have been issued with respect
          thereto) or other securities which may be issuable
          pursuant to Section 7, upon issuance pursuant hereto,
          shall be duly and validly issued, fully paid and
          nonassessable, and shall be delivered free and clear of
          all liens, claims, charges and encumbrances of any kind
          or nature whatsoever  (except any such lien or
          encumbrance created by Grantee), including any preemptive
          rights of any stockholder of Issuer and except as
          provided in Section 114 of the New York Banking Law.

                    6.   Representations and Warranties of Grantee. 
          Grantee hereby represents and warrants to Issuer that:

                         (a)  Due Authorization.  Grantee has
          corporate power and authority to enter into this
          Agreement and, subject to any required regulatory
          approvals or consents, to consummate the transactions
          contemplated hereby.  The execution and delivery of this
          Agreement and the consummation of the transactions
          contemplated hereby have been duly authorized by all
          necessary corporate action on the part of Grantee.  This
          Agreement has been duly executed and delivered by
          Grantee.

                         (b)  Purchase Not for Distribution.  This
          Option is not being acquired with a view to the public
          distribution thereof and neither this Option nor any
          Option Shares will be transferred or otherwise disposed
          of except in a transaction registered or exempt from
          registration under the Securities Act and applicable
          state and federal banking laws.

                    7.    Adjustment upon Changes in
          Capitalization, etc.  (a) In the event (i) of any change
          in Issuer Common Stock by reason of a stock dividend,
          stock split, split-up, recapitalization, combination,
          exchange of shares or similar transaction or (ii) that
          any Rights issued by Issuer shall become exercisable, the
          type and number of shares or securities subject to the
          Option, and the Purchase Price therefor, shall be
          adjusted appropriately, and, in the case of any of the
          transactions described in clause (i) above, proper
          provision shall be made in the agreements governing such
          transaction so that Grantee shall receive, upon exercise
          of the Option, the number and class of shares or other
          securities or property that Grantee would have received
          in respect of Issuer Common Stock if the Option had been
          exercised immediately prior to such event, or the record
          date therefor, as applicable.  If any additional shares
          of Issuer Common Stock are issued after the date of this
          Agreement (other than pursuant to an event described in
          the first sentence of this Section 7(a)), the number of
          shares of Issuer Common Stock subject to the Option shall
          be adjusted so that, after such issuance, the Option,
          together with any shares of Issuer Common Stock
          previously issued pursuant hereto, equals 19.9% of the
          number of shares of Issuer Common Stock then issued and
          outstanding, without giving effect to any shares subject
          or previously issued pursuant to the Option.

                    (b)  In the event that Issuer shall enter into
          an agreement (i) to consolidate with or merge into any
          person, other than Grantee or one of its Subsidiaries,
          and shall not be the continuing or surviving corporation
          of such consolidation or merger, (ii) to permit any
          person, other than Grantee or one of its Subsidiaries, to
          merge into Issuer and Issuer shall be the continuing or
          surviving corporation, but, in connection with such
          merger, the then outstanding shares of Issuer Common
          Stock shall be changed into or exchanged for stock or
          other securities of Issuer or any other person or cash or
          any other property or the outstanding shares of Issuer
          Common Stock immediately prior to such merger shall after
          such merger represent less than 50% of the outstanding
          shares and share equivalents of the merged company, or
          (iii) to sell or otherwise transfer all or substantially
          all of its assets to any person, other than Grantee or
          one of its Subsidiaries, then, and in each such case, the
          agreement governing such transaction shall make proper
          provisions so that the Option shall, upon the
          consummation of any such transaction and upon the terms
          and conditions set forth herein, be converted into, or
          exchanged for, an option (the "Substitute Option"), at
          the election of Grantee, of any of (I) the Acquiring
          Corporation (as defined below), (II) any person that
          controls the Acquiring Corporation or (III) in the case
          of a merger described in clause (ii), the Issuer (such
          person being referred to as the "Substitute Option
          Issuer").

                         (c)  The Substitute Option shall have the
          same terms as the Option, provided that if the terms of
          the Substitute Option cannot, for legal reasons, be the
          same as the Option, such terms shall be as similar as
          possible and in no event less advantageous to Grantee. 
          The Substitute Option Issuer shall also enter into an
          agreement with the then holder or holders of the
          Substitute Option in substantially the same form as this
          Agreement, which shall be applicable to the Substitute
          Option.

                         (d)  The Substitute Option shall be
          exercisable for such number of shares of the Substitute
          Common Stock (as hereinafter defined) as is equal to the
          Assigned Value (as hereinafter defined) multiplied by the
          number of shares of Issuer Common Stock for which the
          Option was theretofore exercisable, divided by the
          Average Price (as hereinafter defined).  The exercise
          price of the Substitute Option per share of the
          Substitute Common Stock (the "Substitute Purchase Price")
          shall then be equal to the Purchase Price multiplied by a
          fraction in which the numerator is the number of shares
          of the Issuer Common Stock for which the Option was
          theretofore exercisable and the denominator is the number
          of shares of the Substitute Common Stock for which the
          Substitute Option is exercisable.

                         (e)  The following terms have the meanings
          indicated:

               (I)  "Acquiring Corporation" shall mean (i) the
          continuing or surviving corporation of a consolidation or
          merger with Issuer (if other than Issuer), (ii) Issuer in
          a merger in which Issuer is the continuing or surviving
          person, and (iii) the transferee of all or substantially
          all of the Issuer's assets (or the assets of its
          Subsidiaries).

               (II)  "Substitute Common Stock" shall mean the
          common stock issued by the Substitute Option Issuer upon
          exercise of the Substitute Option.

               (III)  "Assigned Value" shall mean the highest of
          (i) the price per share of Issuer Common Stock at which a
          tender offer or exchange offer therefor has been made by
          any person (other than Grantee), (ii) the price per share
          of Issuer Common Stock to be paid by any person (other
          than the Grantee) pursuant to an agreement with Issuer,
          and (iii) the highest closing sales price per share of
          Issuer Common Stock quoted on National Association of
          Securities Dealers, Inc. Automated Quotation/National
          Market System ("NASDAQ") (or if Issuer Common Stock is
          not quoted on NASDAQ, the highest bid price per share as
          quoted on the principal trading market or securities
          exchange on which such shares are traded as reported by a
          recognized source) within the six-month period
          immediately preceding the agreement referred to in
          Section 7(c) hereof; provided, however, that in the event
          of a sale of all or substantially all of Issuer's assets,
          the Assigned Value shall be the sum of the price paid in
          such sale for such assets and the current market value of
          the remaining assets of Issuer as determined by a
          nationally recognized investment banking firm selected by
          Grantee or by a Grantee Majority (as defined below),
          divided by the number of shares of Issuer Common Stock
          outstanding at the time of such sale.  In the event that
          an exchange offer is made for the Issuer Common Stock or
          an agreement is entered into for a merger or
          consolidation involving consideration other than cash,
          the value of the securities or other property issuable or
          deliverable in exchange for the Issuer Common Stock shall
          be determined by a nationally recognized investment
          banking firm selected by Grantee (or a majority of
          interest of the Grantees if there shall be more than one
          Grantee (a "Grantee Majority")) and reasonably acceptable
          to Issuer, which determination shall be conclusive for
          all purposes of this Agreement.

               (IV)  "Average Price" shall mean the average closing
          price of a share of the Substitute Common Stock for the
          one year immediately preceding the consolidation, merger
          or sale in question, but in no event higher than the
          closing price of the shares of the Substitute Common
          Stock on the day preceding such consolidation, merger or
          sale; provided that if Issuer is the issuer of the
          Substitute Option, the Average Price shall be computed
          with respect to a share of common stock issued by Issuer,
          the person merging into Issuer or by any company which
          controls or is controlled by such merging person, as
          Grantee may elect.

                         (f)  In no event, pursuant to any of the
          foregoing paragraphs, shall the Substitute Option be
          exercisable for more than 19.9% of the aggregate of the
          shares of the Substitute Common Stock outstanding prior
          to exercise of the Substitute Option.  In the event that
          the Substitute Option would be exercisable for more than
          19.9% of the aggregate of the shares of Substitute Common
          Stock but for this clause (f), the Substitute Option
          Issuer shall make a cash payment to Grantee equal to the
          excess of (i) the value of the Substitute Option without
          giving effect to the limitation in this clause (f) over
          (ii) the value of the Substitute Option after giving
          effect to the limitation in this clause (f).  This
          difference in value shall be determined by a nationally
          recognized investment banking firm selected by Grantee
          (or a Grantee Majority).

                         (g)  Issuer shall not enter into any
          transaction described in subsection (b) of this Section 7
          unless the Acquiring Corporation and any person that
          controls the Acquiring Corporation assume in writing all
          the obligations of Issuer hereunder and take all other
          actions that may be necessary so that the provisions of
          this Section 7 are given full force and effect
          (including, without limitation, any action that may be
          necessary so that the shares of Substitute Common Stock
          are in no way distinguishable from or have lesser
          economic value (other than any diminution in value
          resulting from the fact that the shares of Substitute
          Common Stock may be restricted securities, as defined in
          Rule 144 under the Securities Act) than other shares of
          common stock issued by the Substitute Option Issuer).

                         (h)  The provisions of Sections 8, 9 and
          10 shall apply to any securities for which the Option
          becomes exercisable pursuant to this Section 7 and, as
          applicable, references in such sections to "Issuer",
          "Option", "Purchase Price" and "Issuer Common Stock"
          shall be deemed to be references to "Substitute Option
          Issuer", "Substitute Option", "Substitute Purchase Price"
          and "Substitute Common Stock", respectively.

                    8.   Repurchase at the Option of Grantee.  (a) 
          At the request of Grantee at any time commencing upon the
          first occurrence of a Repurchase Event (as defined in
          Section 8(d) below) and ending 12 months immediately
          thereafter, Issuer shall repurchase from Grantee (I) the
          Option and (II) all shares of Issuer Common Stock
          purchased by Grantee pursuant hereto with respect to
          which Grantee then has beneficial ownership.  The date on
          which Grantee exercises its rights under this Section 8
          is referred to as the "Request Date".  Such repurchase
          shall be at an aggregate price (the "Section 8 Repurchase
          Consideration") equal to the sum of:

                         (i)  the aggregate Purchase Price
               paid by Grantee for any shares of Issuer Common
               Stock acquired pursuant to the Option with
               respect to which Grantee then has beneficial
               ownership;

                         (ii)  the excess, if any, of (x) the
               Applicable Price (as defined below) for each
               share of Issuer Common Stock over (y) the
               Purchase Price (subject to adjustment pursuant
               to Section 7), multiplied by the number of
               shares of Issuer Common Stock with respect to
               which the Option has not been exercised; and

                         (iii)  the excess, if any, of the
               Applicable Price over the Purchase Price
               (subject to adjustment pursuant to Section 7)
               paid (or, in the case of Option Shares with
               respect to which the Option has been exercised
               but the Closing Date has not occurred, payable)
               by Grantee for each share of Issuer Common
               Stock with respect to which the Option has been
               exercised and with respect to which Grantee
               then has beneficial ownership, multiplied by
               the number of such shares.

                         (b)  If Grantee exercises its rights under
          this Section 8, Issuer shall, within 10 business days
          after the Request Date, pay the Section 8 Repurchase
          Consideration to Grantee in immediately available funds
          by wire transfer to a bank account designated by Grantee,
          and Grantee shall surrender to Issuer the Option and the
          certificates evidencing the shares of Issuer Common Stock
          purchased thereunder with respect to which Grantee then
          has beneficial ownership, and Grantee shall warrant that
          it has sole record and beneficial ownership of such
          shares and that the same are then free and clear of all
          liens, claims, charges and encumbrances of any kind
          whatsoever.  Notwithstanding the foregoing, to the extent
          that prior notification to or approval of any regulatory
          authority is required in connection with the payment of
          all or any portion of the Section 8 Repurchase
          Consideration, Grantee shall have the ongoing option to
          revoke its request for repurchase pursuant to Section 8
          or to require that Issuer (a) deliver from time to time
          that portion of the Section 8 Repurchase Consideration
          that it is not then so prohibited from paying and (b)
          promptly file the required notice or application for
          approval and expeditiously process the same (and each
          party shall cooperate with the other in the filing of any
          such notice or application and the obtaining of any such
          approval).  If any regulatory authority disapproves of
          any part of Issuer's proposed repurchase pursuant to this
          Section 8, Issuer shall promptly give notice of such fact
          to Grantee and redeliver to Grantee the Option and/or
          Option Shares it is then prohibited from repurchasing,
          and Grantee shall have the right (x) to exercise the
          Option as to the number of Option Shares for which the
          Option was exercisable at the Request Date less the
          number of shares covered by the Option in respect of
          which payment has been made pursuant to Section 8(a)(ii)
          hereof or (y) to revoke its request for repurchase with
          respect to any Option Shares in respect of which such
          payment has been made and exercise the Option as to the
          number of Option Shares for which the Option was
          exercisable at the Request Date.  Notwithstanding
          anything herein to the contrary, (i) all of Grantee's
          rights under this Section 8 shall terminate on the date
          of termination of this Option pursuant to Section 3(a)
          hereof, unless this Option shall have been exercised in
          whole or part prior to the date of termination and (ii)
          if this Option shall have been exercised in whole or in
          part prior to the date of termination described in clause
          (i) above, then Grantee's rights under this Section 8
          shall terminate 12 months after such date of termination.

                         (c)  For purposes of this Agreement, the
          "Applicable Price" means the highest of (i) the highest
          price per share of Issuer Common Stock paid for any such
          share by the person or groups described in Section
          8(d)(i) hereof, (ii) the price per share of Issuer Common
          Stock received by holders of Issuer Common Stock in
          connection with any merger or other business combination
          transaction described in Section 7(b)(i), 7(b)(ii) or
          7(b)(iii) hereof or (iii) the highest closing sales price
          per share of Issuer Common Stock quoted on NASDAQ (or if
          Issuer Common Stock is not quoted on NASDAQ, the highest
          bid price per share as quoted on the principal trading
          market or securities exchange on which such shares are
          traded as reported by a recognized source) during the 60
          business days preceding the Request Date; provided,
          however, that in the event of a sale of less than all of
          Issuer's assets, the Applicable Price shall be the sum of
          the price paid in such sale for such assets and the
          current market value of the remaining assets of Issuer,
          as determined by a nationally recognized investment
          banking firm selected by Grantee, divided by the number
          of shares of the Issuer Common Stock outstanding at the
          time of such sale.  If the consideration to be offered,
          paid or received pursuant to either of the foregoing
          clauses (i) or (ii) shall be other than in cash, the
          value of such consideration shall be determined in good
          faith by an independent nationally recognized investment
          banking firm selected by Grantee (or a Grantee Majority)
          and reasonably acceptable to Issuer, which determination
          shall be conclusive for all purposes of this Agreement.

                         (d)  As used herein, a "Repurchase Event"
          shall occur if (i) any person (other than Grantee or any
          of its Subsidiaries) shall have acquired beneficial
          ownership of (as such term is defined in Rule 13d-3 under
          the Exchange Act) or the right to acquire beneficial
          ownership of, or any "group" (as such term is defined
          under the Exchange Act) (other than Grantee or any
          Subsidiary of Grantee) shall have been formed which
          beneficially owns or has the right to acquire beneficial
          ownership of, 50% or more of the then outstanding shares
          of Issuer Common Stock or (ii) any of the transactions
          described in Section 7(b)(i), 7(b)(ii) or 7(b)(iii)
          hereof shall be consummated.

                         (e)  Notwithstanding anything herein to
          the contrary, the aggregate amount payable to Grantee
          pursuant to this Section 8 shall not exceed $10,000,000.

                    9.   Registration Rights.  Issuer shall, if
          requested by Grantee (or if applicable, a Grantee
          Majority) at any time and from time to time within three
          years of the date on which the Option first becomes
          exercisable, provided that such period of time shall be
          extended by the number of days, if any, by which Issuer
          shall delay the registration of the Issuer Common Stock
          pursuant to the proviso contained at the end of this
          sentence, as expeditiously as possible prepare and file
          up to two registration statements under the Securities
          Act if such registration is necessary, and up to two
          registration or equivalent statements under the rules and
          regulations of the Federal Deposit Insurance Corporation
          (the "FDIC") (or in any event up to two suitable
          disclosure statements for federal securities law purposes
          if no such  registration is required under the Securities
          Act or the applicable rules and regulations of the FDIC)
          in order to permit the sale or other disposition of any
          or all shares of Issuer Common Stock or other securities
          that have been acquired by or are issuable to Grantee
          upon exercise of the Option in accordance with the
          intended method of sale or other disposition stated by
          Grantee, including a "shelf" registration statement under
          Rule 415 under the Securities Act or any successor
          provision, and Issuer shall use its best efforts to
          qualify such shares or other securities under any
          applicable state securities laws; provided, however, that
          Issuer may delay for a period not to exceed 90 days
          filing a registration or equivalent statement if Issuer
          shall in good faith determine that (i) any such
          registration would adversely affect an offering or
          contemplated offering of securities by Issuer or (ii) the
          filing of such registration or equivalent statement
          would, if not so delayed, materially and adversely affect
          a then proposed or pending financial project,
          acquisition, merger or corporate reorganization; and
          provided further, that nothing contained herein shall
          limit or adversely affect in any manner Grantee's rights
          contained in the fourth following sentence hereof. 
          Issuer shall use its best efforts to cause each such
          registration statement to become effective, to obtain all
          consents or waivers of other parties which are required
          therefor and to keep such registration statement
          effective for such period not in excess of 180 days from
          the day such registration statement first becomes
          effective as may be reasonably necessary to effect such
          sale or other disposition.  Any registration or similar
          statement prepared and filed under this Section 9, and
          any sale covered thereby, shall be at Issuer's expense
          except for underwriting discounts or commissions,
          brokers' fees and the fees and disbursements of Grantee's
          counsel related thereto.  Grantee shall provide all
          information reasonably requested by Issuer for inclusion
          in any registration or similar statement to be filed
          hereunder.  If during the time periods referred to in the
          first sentence of this Section 9 Issuer effects a
          registration under the Securities Act or the rules and
          regulations of the FDIC of Issuer Common Stock for its
          own account or for any other stockholder of Issuer (other
          than on Form S-4 or Form S-8, or any successor forms or
          any form with respect to a dividend reinvestment or
          similar plan, and other than on the equivalent forms of
          the FDIC), it shall allow Grantee the right to
          participate in such registration, and such participation
          shall not affect the obligation of Issuer to effect two
          registration statements for Grantee under this Section 9;
          provided, however, that, if the managing underwriters of
          such offering advise Issuer in writing that in their
          opinion the number of shares of Issuer Common Stock
          requested by Grantee to be included in such registration,
          together with the shares of Issuer Common Stock proposed
          to be included in such registration, exceeds the number
          which can be sold in such offering, Issuer shall include
          the shares requested to be included therein by Grantee
          pro rata with the shares intended to be included therein
          by Issuer.  In connection with any registration pursuant
          to this Section 9, Issuer and Grantee shall provide each
          other and any underwriter of the offering with customary
          representations, warranties, covenants, indemnification
          and contribution in connection with such registration. 
          Notwithstanding anything to the contrary contained
          herein, Issuer shall not be required to register Option
          Shares pursuant to this Section 9(i) prior to the
          occurrence of a Purchase Event, (ii) within 90 days after
          the effective date of a registration referred to in the
          second preceding sentence pursuant to which Grantee was
          afforded the opportunity to register Option Shares and
          such shares were registered as requested, (iii) unless a
          request therefor is made to Issuer by a Grantee or
          Grantees which hold at least 25% of the aggregate number
          of Option Shares (including shares of Issuer Common Stock
          upon exercise of the Option) then outstanding and (iv) on
          more than two occasions by reason of the fact that there
          shall be more than one Grantee as a result of any
          assignment of this Agreement or division of this
          Agreement pursuant to Section 11 hereof.

                    10.  Listing.  If Issuer Common Stock or any
          other securities to be acquired upon exercise of the
          Option are then authorized for quotation on NASDAQ or any
          securities exchange, Issuer, upon the request of Grantee,
          will promptly file an application to authorize for
          quotation the shares of Issuer Common Stock or other
          securities to be acquired upon exercise of the Option on
          NASDAQ or such other securities exchange and will use its
          best efforts to obtain approval of such listing as soon
          as practicable.

                    11.  Division of Option.  Upon the occurrence
          of a Purchase Event, this Agreement (and the Option
          granted hereby) are exchangeable, without expense, at the
          option of Grantee, upon presentation and surrender of
          this Agreement at the principal office of Issuer for
          other Agreements providing for Options of different
          denominations entitling the holder thereof to purchase in
          the aggregate the same number of shares of Issuer Common
          Stock purchasable hereunder.  The terms "Agreement" and
          "Option" as used herein include any other Agreements and
          related Options for which this Agreement (and the Option
          granted hereby) may be exchanged.  Upon receipt by Issuer
          of evidence reasonably satisfactory to it of the loss,
          theft, destruction or mutilation of this Agreement, and
          (in the case of loss, theft or destruction) of reasonably
          satisfactory indemnification, and upon surrender and
          cancellation of this Agreement, if mutilated, Issuer will
          execute and deliver a new Agreement of like tenor and
          date.  Any such new Agreement executed and delivered
          shall constitute an additional contractual obligation on
          the part of Issuer, whether or not the Agreement so lost,
          stolen, destroyed or mutilated shall at any time be
          enforceable by anyone.

                    12.  Rights Agreement.  Issuer shall not
          approve, adopt or amend, or propose the approval and
          adoption or amendment of, any Shareholder Rights Plan
          unless such Shareholder Rights Plan contains terms which
          provide, to the reasonable satisfaction of Grantee, that
          (a) the Rights issued pursuant thereto will not become
          exercisable by virtue of the fact that Grantee is the
          Beneficial Owner of shares of Issuer Common Stock (x) of
          which Grantee was the Beneficial Owner on July 15, 1996,
          (y) acquired or acquirable pursuant to the grant or
          exercise of this Option and (z) held by Grantee or any of
          its Subsidiaries as Trust Account Shares or DPC Shares
          and (b) no restrictions or limitations with respect to
          the exercise of any Rights acquired or acquirable by
          Grantee will result or be imposed to the extent such
          Rights relate to the shares of Issuer Common Stock
          described in clause (a) of this Section 12.  This
          covenant shall survive for so long as Grantee is the
          Beneficial Owner of the shares of Issuer Common Stock
          described in clause (a) of this Section 12.

                    13.  Miscellaneous.  (a)  Expenses.  Except as
          otherwise provided herein, each of the parties hereto
          shall bear and pay all costs and expenses incurred by it
          or on its behalf in connection with the transactions
          contemplated hereunder, including fees and expenses of
          its own financial consultants, investment bankers,
          accountants and counsel.

                         (b)  Waiver and Amendment.  Any provision
          of this Agreement may be waived at any time by the party
          that is entitled to the benefits of such provision.  This
          Agreement may not be modified, amended, altered or
          supplemented except upon the execution and delivery of a
          written agreement executed by the parties hereto.

                         (c)  Entire Agreement; No Third-Party
          Beneficiary; Severability.  This Agreement, together with
          the Merger Agreement and the other agreements and
          instruments referred to herein and therein, (a)
          constitutes the entire agreement and supersedes all prior
          agreements and understandings, both written and oral,
          between the parties with respect to the subject matter
          hereof and (b) is not intended to confer upon any person
          other than the parties hereto any rights or remedies
          hereunder.  Notwithstanding anything to the contrary
          contained in this Agreement or the Merger Agreement, this
          Agreement shall be deemed to amend the confidentiality
          agreement, dated as of July 3, 1996, between Issuer and
          Grantee so as to permit Grantee to enter into this
          Agreement and exercise all of its rights hereunder,
          including its right to acquire Issuer Common Stock upon
          exercise of the Option.  If any term, provision, covenant
          or restriction of this Agreement is held by a court of
          competent jurisdiction or a federal or state regulatory
          agency 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.  If for any reason such court or regulatory
          agency determines that the Option does not permit Grantee
          to acquire the full number of shares of Issuer Common
          Stock as provided in Section 3 hereof (as adjusted
          pursuant to Section 7 hereof), it is the express
          intention of Issuer to allow Grantee to acquire such
          lesser number of shares as may be permissible without any
          amendment or modification hereof.

                         (d)  Governing Law.  This Agreement shall
          be governed and construed in accordance with the laws of
          the State of New York without regard to any applicable
          conflicts of law rules.

                         (e)  Descriptive Headings.  The
          descriptive headings contained herein are for convenience
          of reference only and shall not affect in any way the
          meaning or interpretation of this Agreement.

                         (f)  Notices.  All notices and other
          communications hereunder shall be in writing and shall be
          deemed given if delivered personally, telecopied (with
          confirmation) or mailed by registered or certified mail
          (return receipt requested) to the parties at the
          following addresses (or at such other address for a party
          as shall be specified by like notice):

                    If to Issuer to:

                         North Fork Bancorporation, Inc.
                         275 Broad Hallow Road
                         Melville, NY 11747
                         Attention:  Chief Executive Officer

                    with a copy to:

                         Skadden, Arps, Slate, Meagher & Flom
                         919 Third Avenue
                         New York, New York 10022
                         Attention:  William S. Rubenstein, Esq.

                    If to Grantee to:

                         North Side Savings Bank
                         170 Tulip Avenue
                         Floral Park, NY 11001
                         Attention:  Thomas M. O'Brien

                    with a copy to:

                         Elias, Matz, Tiernan & Herrick L.L.P.
                         The Walker Building
                         734 15th Street, N.W.  12th Floor
                         Washington, D.C.  20005
                         Attention:  Timothy B. Matz, Esq. and
                                     Gerard L. Hawkins, Esq.

                         (g)  Counterparts.  This Agreement and any
          amendments hereto may be executed in two counterparts,
          each of which shall be considered one and the same
          agreement and shall become effective when both
          counterparts have been signed, it being understood that
          both parties need not sign the same counterpart.

                         (h)  Assignment.  Neither this Agreement
          nor any of the rights, interests or obligations hereunder
          or under the Option shall be assigned by any of the
          parties hereto (whether by operation of law or otherwise)
          without the prior written consent of the other party,
          except that Grantee may assign this Agreement to a wholly
          owned subsidiary of Grantee and after the occurrence of a
          Subsequent Triggering Event Grantee may assign its rights
          under this Agreement to one or more third parties. 
          Subject to the preceding sentence, this Agreement shall
          be binding upon, inure to the benefit of and be
          enforceable by the parties and their respective
          successors and assigns.  As used in this Agreement,
          Grantee shall include any person to whom this Agreement
          or the Option shall be assigned by a previous Grantee in
          accordance with the terms hereof.

                         (i)  Further Assurances.  In the event of
          any exercise of the Option by Grantee, Issuer and Grantee
          shall execute and deliver all other documents and
          instruments and take all other action that may be
          reasonably necessary in order to consummate the
          transactions provided for by such exercise.

                         (j)  Specific Performance.  The parties
          hereto agree that this Agreement may be enforced by
          either party through specific performance, injunctive
          relief and other equitable relief.  Both parties further
          agree to waive any requirement for the securing or
          posting of any bond in connection with the obtaining of
          any such equitable relief and that this provision is
          without prejudice to any other rights that the parties
          hereto may have for any failure to perform this
          Agreement.


                    IN WITNESS WHEREOF, Issuer and Grantee have
          caused this Stock Option Agreement to be signed by their
          respective officers thereunto duly authorized, all as of
          the day and year first written above.

                                   NORTH SIDE SAVINGS BANK

                                   By /s/ Thomas M. O'Brien
                                     Name:  Thomas M. O'Brien
                                     Title: President and CEO

                                   NORTH FORK BANCORPORATION, INC.

                                   By /s/ John Adam Kanas
                                     Name:  John Adam Kanas
                                     Title: Chairman, President



                                                       ANNEX C



          October 4, 1996

          Board of Directors
          North Side Savings Bank
          170 Tulip Avenue
          Floral Park, New York  11001

          Ladies and Gentlemen:

                    North Side Savings Bank ("North Side") and
          North Fork Bancorporation, Inc. ("North Fork") have
          entered into an Agreement and Plan of Merger, dated as of
          July 15, 1996 (the "Agreement"), pursuant to which North
          Side will be merged with and into North Fork (the "Merger"). 
          Upon consummation of the Merger, each outstanding share of
          North Side common stock, par value $1.00 per share (the
          "North Side Shares"), other than certain North Side
          Shares specified in the Agreement, 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
          (the "North Fork Shares"), subject to possible adjustment
          as set forth in the Agreement.  The terms and conditions
          of the Merger are more fully set forth in the Agreement. 
          You have requested our opinion as to the fairness, from a
          financial point of view, of the Exchange Ratio to the
          holders of North Side Shares.

                    Sandler O'Neill Corporate Strategies, a
          division of Sandler O'Neill & Partners, L.P., as part of
          its investment banking business is regularly engaged in
          the valuation of financial institutions and their
          securities in connection with mergers and acquisitions
          and other corporate transactions.

                    In connection with this opinion, we have
          reviewed, among other things:  (i) the Agreement and
          exhibits thereto; (ii) the Stock Option Agreement, dated
          as of July 15, 1996, by and between North Fork and North
          Side; (iii) the Joint Proxy Statement/Prospectus of North
          Fork and North Side dated as of the date hereof; (iv)
          North Fork's audited consolidated financial statements
          and management's discussion and analysis of the financial
          condition and results of operations contained in its
          annual report to shareholders for the year ended December
          31, 1995; (v) North Side's audited consolidated financial
          statements and management's discussion and analysis of
          the financial condition and results of operations
          contained in its annual report to shareholders for the
          fiscal year ended September 30, 1995; (vi) North Fork's
          unaudited consolidated financial statements and
          management's discussion and analysis of the financial
          condition and results of operations contained in its
          Quarterly Report on Form 10-Q for the quarters ended
          March 31, 1996 and June 30, 1996, respectively; (vii)
          North Side's unaudited consolidated financial statements
          and management's discussion and analysis of the financial
          condition and results of operations contained in its
          Quarterly Reports on Form F-4 for the quarters ended
          December 31, 1995, March 31, 1996 and June 30, 1996,
          respectively; (viii) preliminary financial information
          prepared by the senior management of North Fork
          concerning North Fork's financial condition and results
          of operations for the quarter ended September 30, 1996;
          (ix) preliminary financial information prepared by the
          senior management of North Side concerning North Side's
          financial condition and results of operations for the
          quarter ended September 30, 1996; (x) certain financial
          analyses and forecasts of North Side prepared by and
          reviewed with management of North Side and the views of
          senior management of North Side regarding North Side's
          past and current business operations, results thereof,
          financial condition and future prospects; (xi) certain
          financial analyses and forecasts of North Fork prepared
          by and reviewed with management of North Fork and the
          views of senior management of North Fork regarding North
          Fork's past and current business operations, results
          thereof, financial condition and future prospects; (xii)
          the pro forma impact of the Merger on North Fork; (xiii)
          the historical reported price and trading activity for
          North Fork's and North Side's common stock, including a
          comparison of certain financial and stock market
          information for North Fork and North Side with similar
          information for certain other companies the securities of
          which are publicly traded; (xiv) the financial terms of
          recent business combinations in the savings institution
          and banking industries; (xv) the current market
          environment generally and the banking environment in
          particular; and (xvi) such other information, financial
          studies, analyses and investigations and financial,
          economic and market criteria as we considered relevant. 
          We were not asked to, and did not, solicit indications of
          interest in a potential transaction from other third
          parties.

                    In performing our review, we have assumed and
          relied upon, without independent verification, the
          accuracy and completeness of all the financial
          information, analyses and other information reviewed by
          and discussed with us, and we did not make an independent
          evaluation or appraisal of the specific assets, the
          collateral securing assets or the liabilities of North
          Fork or North Side or any of their subsidiaries, or the
          collectibility of any such assets (relying, where
          relevant, on the analyses and estimates of North Fork and
          North Side).  With respect to the financial projections
          reviewed with management, we have assumed that they have
          been reasonably prepared on bases reflecting the best
          currently available estimates and judgments of the
          respective managements of the respective future financial
          performances of North Fork and North Side and that such
          performances will be achieved.  We have also assumed that
          there has been no material change in North Fork's or
          North Side's assets, financial condition, results of
          operations, business or prospects since June 30, 1996,
          the date of the last financial statements noted above. 
          We have assumed that the Merger will qualify for pooling
          of interests accounting treatment and have further
          assumed that North Fork will remain as a going concern
          for all periods relevant to our analyses and that the
          conditions precedent in the Agreement are not waived.

                    Our opinion is necessarily based on economic,
          market and other conditions as in effect on, and the
          information made available to us as of, the date hereof. 
          Events occurring after the date hereof could materially
          affect the assumptions used in preparing this opinion. 
          We have not undertaken to reaffirm or revise this opinion
          or otherwise comment upon events occurring after the date
          hereof.

                    We have acted as North Side's financial advisor
          in connection with the Merger and will receive a fee for
          our services, a significant portion of which is
          contingent upon consummation of the Merger.  We will also
          receive a fee for rendering this opinion.  We have also
          provided and continue to provide general financial
          advisory services for the Company and have received and
          will continue to receive fees for such services. 

                    In the ordinary course of our business, we may
          actively trade the equity securities of North Fork and
          North Side for our own account and for the accounts of
          our customers and, accordingly, may at any time hold a
          long or short position in such securities.

                    Our opinion is directed to the Board of
          Directors of North Side and does not constitute a
          recommendation to any stockholder of North Side as to how
          such stockholder should vote at the special meeting of
          stockholders called to consider and vote upon the Merger. 
          Our opinion is not to be quoted or referred to, in whole
          or in part, in a registration statement, prospectus,
          proxy statement or in any other document, nor shall this
          opinion be used for any other purposes, without Sandler
          O'Neill's prior written consent.

                    Based upon and subject to the foregoing, it is
          our opinion that the Exchange Ratio is fair, from a
          financial point of view, to the holders of North Side
          Shares.

                                   Very truly yours,

                                   /s/ Sandler O'Neill & Partners, L.P.

                                   Sandler O'Neill & Partners, L.P.



                                                        ANNEX D

                            [DRAFT]

                                        October 4, 1996

          Board of Directors
          North Fork Bancorporation, Inc.
          275 Broad Hollow Road
          Melville, NY  11747

          Members of the Board:

                    You have requested our opinion as investment
          bankers as to the fairness from a financial point of view
          to the shareholders of North Fork Bancorporation, Inc.
          ("NFB") of the exchange ratio in the proposed merger (the
          "Merger") of North Side Savings Bank ("NSBK"), with and
          into North Fork Bank, a wholly owned subsidiary of NFB
          ("North Fork Bank"), pursuant to the Agreement and Plan
          of Merger, as amended, dated as of July 15, 1996, among
          NFB, North Fork Bank, and NSBK (the "Agreement").  Under
          the terms of the Agreement, each share of common stock,
          1.00 par value per share, of NSBK (the "NSBK Common
          Stock") outstanding immediately prior to the Merger other
          than shares of NSBK common stock held by NFB or NSBK
          (other than shares held in a fiduciary capacity or in
          respect of a debt previously contracted and shares as to
          which dissenters rights have been exercised) will be
          exchanged for 1.556 shares (the "Exchange Ratio") of
          common stock, $2.50 par value per share, of NFB (the "NFB
          Common Stock"), plus cash in lieu of any fractional share
          interest.  It is our understanding that the Merger will
          be structured as a pooling of interests transaction under
          generally accepted accounting practices.

                    Keefe, Bruyette & Woods, Inc., as part of its
          investment banking business, is continually engaged in
          the valuation of banking businesses and their securities
          in connection with mergers and acquisitions, negotiated
          underwritings, competitive biddings, secondary
          distributions of listed and unlisted securities, private
          placements and valuations for estate, corporate and other
          purposes.  As specialists in the securities of banking
          companies, we have experience in, and knowledge of, the
          valuation of banking enterprises.  In the ordinary course
          of our business as a broker-dealer, we may, from time to
          time, purchase securities from, and sell securities to,
          NSBK and NFB and as a market maker in securities we may
          from time to time have a long or short position in, and
          buy or sell, debt or equity securities of NSBK and NFB
          for our own account and for the accounts of our
          customers.  To the extent we have any such position as of
          the date of this opinion it has been disclosed to NFB. 
          We have acted for the Board of Directors of NFB in
          rendering this fairness opinion and will receive a fee
          from NFB for our services.

                    In connection with this opinion, we have
          reviewed, among other things, the Agreement (and the
          Stock Option Agreement); the Registration Statement on
          Form S-4, including the Joint Proxy Statement/Prospectus
          relating to the meetings of shareholders of NFB and NSBK
          at which such shareholders will be asked to approve the
          issuance of shares of NFB Common Stock and the Agreement,
          respectively; the Annual Report to Shareholders of NFB
          and Annual Report on Form 10-K of NFB for the year ended
          December 31, 1995 and the Annual Report on Form F-2 of
          NSBK for the year ended September 30, 1995; certain
          interim reports to shareholders and Quarterly Reports on
          Form 10-Q of NFB; certain interim reports to shareholders
          and Quarterly Reports on Form F-4 of NSBK and certain
          internal financial analyses and forecasts for NFB and
          NSBK furnished to us by NFB and NSBK, respectively for
          purposes of our analysis.  We have also held discussions
          with senior management of each of NSBK and NFB regarding
          the past and current business operations, regulatory
          relations, financial condition and future prospects of
          their respective companies and such other matters as we
          have deemed relevant to our inquiry.  In addition, we
          have compared certain financial and stock market
          information for NFB and NSBK with similar information for
          certain other companies the securities of which are
          publicly traded, reviewed the financial terms of certain
          recent business combinations in the banking industry and
          performed such other studies and analyses as we
          considered appropriate.

                    In conducting our review and arriving at our
          opinion, we have relied upon and assumed the accuracy and
          completeness of all of the financial and other
          information provided to us or publicly available and we
          have not assumed any responsibility for independently
          verifying any of such information.  We have relied upon
          the management of NFB and NSBK as to the reasonableness
          and achievability of the financial and operating
          forecasts and projections (and the assumptions and bases
          therefor) provided to us, and we have assumed that such
          forecasts and projections reflect the best currently
          available estimates and judgments of each of NFB and NSBK
          and that such forecasts and projections will be realized
          in the amounts and in the time periods currently
          estimated by such management.  We also have assumed that
          the aggregate allowances for loan losses for NFB and NSBK
          are adequate to cover such losses.  In rendering our
          opinion, we have not made or obtained any evaluations or
          appraisals of the property of NFB and NSBK, nor have we
          examined any individual credit files.

                    We have considered such financial and other
          factors as we have deemed appropriate under the
          circumstances, including among others the following: (i)
          the historical and current financial position and results
          of operations of each of NFB and NSBK; (ii) the assets
          and liabilities of each of NFB and NSBK; and (iii) the
          nature and terms of certain other merger transactions
          involving banks and bank holding companies and thrifts
          and thrift holding companies.  We also have taken into
          account our assessment of general economic, market and
          financial conditions and our experience in other
          transactions, as well as our experience in securities
          valuation and our knowledge of the banking industry
          generally.  Our opinion is necessarily based upon
          conditions as they exist and can be evaluated on the date
          hereof and the information made available to us through
          the date hereof.

                    Based upon and subject to the foregoing, it is
          our opinion that, as of the date hereof, the Exchange
          Ratio in the Merger is fair, from a financial point of
          view, to the holders of NFB Common Stock.

                                   Very truly yours,

                                   /s/ KEEFE, BRUYETTE & WOODS, INC.
                                   KEEFE, BRUYETTE & WOODS, INC.



                                                  ANNEX E


          SECTION 6022.   PROCEDURE TO ENFORCE STOCKHOLDER'S RIGHT TO
                          RECEIVE PAYMENT FOR SHARES

                    1.   A stockholder intending to enforce his
          right under a section of this chapter to receive payment
          for his shares if the proposed corporate action referred
          to therein is taken shall file with the corporation,
          before the meeting of stockholders at which the action is
          submitted to a vote, or at such meeting but before the
          vote, written objection to the action.  The objection
          shall include a statement that he intends to demand
          payment for his shares if the action is taken.  Such
          objection is not required from any stockholder to whom
          the corporation did not give notice of such meeting in
          accordance with this chapter or where the proposed
          action is authorized by written consent of stockholders
          without a meeting.

                    2.   Within ten days after the stockholders'
          authorization date, which term as used in this section
          means the date on which the stockholders' vote
          authorizing such action was taken, or the date on which
          such consent without a meeting was obtained from the
          requisite stockholders, the corporation shall give
          written notice of such authorization or consent by
          registered mail to each stockholder who filed written
          objection or from whom written objection was not
          required, excepting any who voted for or consented in
          writing to the proposed action.

                    3.   Within twenty days after the giving of
          notice to him, any stockholder to whom the corporation
          was required to give such notice and who elects to
          dissent shall file with the corporation a written notice
          of such election, stating his name and residence address,
          the number and classes of shares as to which he dissents
          and a demand for payment of the fair value of his shares.

                    4.   A stockholder may not dissent as to less
          than all of the shares, held by him of record, that he
          owns beneficially.  A nominee or fiduciary may not
          dissent on behalf of any beneficial owner as to less than
          all of the shares of such owner held of record by such 
          nominee or fiduciary.

                    5.   Upon filing a notice of election to
          dissent, the stockholder shall cease to have any of the
          rights of a stockholder except the right to be paid
          the fair value of his shares and any other rights under
          this section.  Withdrawal of a notice of election shall
          require the written consent of the corporation.  If a
          notice of election is withdrawn, or the proposed
          corporate action is abandoned or rescinded, or a court
          shall determine that the stockholder is not entitled to
          receive payment for his shares, or the stockholder shall
          otherwise lose his dissenter's rights, he shall not have
          the right to receive payment for his shares and he shall
          be reinstated to all his rights as a stockholder as of
          the filing of his notice of election, including any
          intervening preemptive rights and the right to payment
          of any intervening dividend or other distribution or, if
          any such rights have expired or any such dividend or
          distribution other than in cash has been completed, in
          lieu thereof, at the election of the corporation, the
          fair value thereof in cash as determined by the board as
          of the time of such expiration or completion, but without
          prejudice otherwise to any corporate proceedings that may
          have been taken in the interim.

                    6.   At the time of filing the notice of
          election to dissent or within one month thereafter the
          stockholder shall submit the certificates representing
          his shares to the corporation, or to its transfer agent,
          which shall forthwith note conspicuously thereon that a
          notice of election has been filed and shall return the
          certificates to the stockholder or other person who
          submitted them on his behalf.  Any stockholder who fails
          to submit his certificates for such notation as herein
          specified shall, at the option of the corporation
          exercised by written notice to him within forty-five days
          from the date of filing of such notice of election to
          dissent, lose his dissenter's rights unless a court, for
          good cause shown, shall otherwise direct.  Upon transfer
          of a certificate bearing such notation, each new
          certificate issued therefor shall bear a similar notation
          together with the name of the original dissenting holder
          of the shares and a transferee shall acquire no rights in
          the corporation except those which the original
          dissenting stockholder had after filing his notice of
          election.

                    7.   Within seven days after the expiration of
          the period within which stockholders may file their
          notices of election to dissent, or within seven days
          after the proposed corporate action is consummated,
          whichever is later, the corporation or, in the case of a
          merger, the receiving corporation, shall make a written
          offer by registered mail to each stockholder who has
          filed such notice of election to pay for his shares at a
          specified price which the corporation considers to be
          their fair value.  Such offer shall be made at the same
          price per share to all dissenting stockholders of the
          same class, or if divided into series, of the same series
          and shall be accompanied by a balance sheet of the
          corporation whose shares the dissenting stockholder holds
          as of the latest available date, which shall not be
          earlier than twelve months before the making of such
          offer, and a profit and loss statement or statements for
          not less than a twelve month period ended on the date of
          such balance sheet or, if the corporation was not in
          existence throughout such twelve month period, for the
          portion thereof during which it was in existence.  If
          within thirty days after the making of such offer, the
          corporation making the offer and any stockholder agree
          upon the price to be paid for his shares, payment
          therefor shall be made within sixty days after the making
          of such offer upon the surrender of the certificates
          representing such shares.

                    8.   The following procedure shall apply if the
          corporation fails to make such offer within such period
          of seven days, or if it makes the offer and any
          dissenting stockholder or stockholders fail to agree with
          it within the period of thirty days thereafter upon the
          price to be paid for their shares:

                    (a)  The corporation or, in the case of a
          merger, the receiving corporation shall, within twenty
          days after the expiration of whichever is applicable of
          the two periods last mentioned, institute a special
          proceeding in the supreme court in the judicial district
          in which the office of the corporation is located to
          determine the rights of dissenting stockholders and to
          fix the fair value of their shares.

                    (b)  If the corporation fails to institute such
          proceeding within such period of twenty days, any
          dissenting stockholder may institute such proceeding for
          the same purpose not later than thirty days after the
          expiration of such twenty day period.  If such proceeding
          is not instituted within such thirty day period, all
          dissenter's rights shall be lost unless the supreme
          court, for good cause shown, shall otherwise direct.

                    (c)  All dissenting stockholders, excepting
          those who, as provided in subdivision seven, have agreed
          with the corporation upon the price to be paid for their
          shares, shall be made parties to such proceeding, which
          shall have the effect of an action quasi in rem against
          their shares.  The corporation shall serve a copy of the
          petition in such proceeding upon each dissenting
          stockholder who is a resident of this state in the manner
          provided by law for the service of a summons, and upon
          each nonresident dissenting stockholder either by
          registered mail and publication, or in such other manner
          as is permitted by law.  The jurisdiction of the court
          shall be plenary and exclusive.

                    (d)  The court shall determine whether each
          dissenting stockholder, as to whom the corporation
          requests the court to make such determination, is
          entitled to receive payment for his shares.  If the
          corporation does not request any such determination or
          the court finds that any dissenting stockholder is so
          entitled, it shall proceed to fix the value of the
          shares, which, for the purposes of this section, shall be
          the fair value as of the close of business on the day
          prior to the stockholders' authorization date, excluding
          any appreciation or depreciation directly or indirectly
          induced by such corporate action or its proposal.  The
          court may, if it so elects, appoint an appraiser to
          receive evidence and recommend a decision on the question
          of fair value.  Such appraiser shall have the power,
          authority and duties specified in the order appointing
          him, or any amendment thereof.

                    (e)  The final order in the proceeding shall be
          entered against the corporation in favor of each
          dissenting stockholder who is a party to the proceeding
          and is entitled thereto for the value of his shares so
          determined.

                    (f)  The final order shall include an allowance
          for interest at such rate as the court finds to be
          equitable, from the stockholders' authorization date to
          the date of payment.  If the court finds that the refusal
          of any stockholder to accept the corporate offer of
          payment for his shares was arbitrary, vexatious or
          otherwise not in good faith, no interest shall be allowed
          to him.

                    (g)  The costs and expenses of such proceeding
          shall be determined by the court and shall be assessed
          against the corporation, or, in the case of a merger, the
          receiving corporation, except that all or any part of
          such costs and expenses may be apportioned and assessed,
          as the court may determine, against any or all of the
          dissenting stockholders who are parties to the proceeding
          if the court finds that their refusal to accept the
          corporate offer was arbitrary, vexatious or otherwise not
          in good faith.  Such expenses shall include reasonable
          compensation for and the reasonable expenses of the
          appraiser, but shall exclude the fees and expenses of
          counsel for and experts employed by any party unless the
          court, in its discretion, awards such fees and expenses. 
          In exercising such discretion, the court shall consider
          any of the following:  (A) that the fair value of the
          shares as determined materially exceeds the amount which
          such corporation offered to pay; (B) that no offer was
          made by such corporation; and (C) that such corporation
          failed to institute the special proceeding within the
          period specified therefor.

                    (h)  Within sixty days after final
          determination of the proceeding, the corporation or, in
          the case of a merger, the receiving corporation shall pay
          to each dissenting stockholder the amount found to be due
          him, upon surrender of the certificates representing his
          shares.

                    9.   Shares acquired by the corporation upon
          the payment of the agreed value therefor or of the amount
          due under the final order, as provided in this section,
          shall be dealt with as provided in section five thousand
          fourteen, except that, in the case of a merger, they
          shall be disposed of as provided in the plan of merger or
          consolidation.

                    10.  The enforcement by a stockholder of his
          right to receive payment for his shares in the manner
          provided herein shall exclude the enforcement by such
          stockholder of any other right to which he might
          otherwise be entitled by virtue of share ownership,
          except as provided in subdivision five, and except that
          this section shall not exclude the right of such
          stockholder to bring or maintain an appropriate action to
          obtain relief on the ground that such corporate action
          will be or is illegal or fraudulent as to him.

                    11.  Except as otherwise expressly provided in
          this section, any notice to be given by a corporation to
          a stockholder under this section shall be given in the
          manner provided in section six thousand five.

          Added L.1964, c. 849, SECTION 1, eff. Sept. 1, 1964.



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