NEW YORK BANCORP INC
10-K405, 1996-12-19
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: NEW YORK BANCORP INC, DEF 14A, 1996-12-19
Next: ATHENA MEDICAL CORP, SC 13D, 1996-12-19



<PAGE> 1

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D. C. 20549
                                    -------
                                   FORM 10-K
(Mark One)
    [X]           Annual Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934 
                  For the fiscal year ended September 30, 1996
                                      OR
    [ ]      Transition Report Pursuant to Section 13 or 15(d) of the
                 Securities Exchange Act of 1934
                       For the transition period from
                                                     -------- to --------

                        Commission file number 1-11684
                                               -------

                             NEW YORK BANCORP INC.
           ---------------------------------------------------------
            (Exact name of registrant as specified in its charter)

         Delaware                                              11-2869250
- ----------------------------------                      ------------------------
 (State or other jurisdiction of                            (I.R.S. Employer
  incorporation or organization)                            Identification No.)

241-02 Northern Boulevard, Douglaston, N. Y.                          11362
- --------------------------------------------                     ---------------
  (Address of principal executive offices)                         (Zip Code)

Registrant's telephone number, including area code           (718) 631-8100
                                                         -----------------------

    Securities registered pursuant to Section 12(b) of the Act:

        Title of Each Class         Name of Each Exchange on which Registered
        -------------------         -----------------------------------------
   Common Stock, $.01 par value              New York Stock Exchange

    Securities registered pursuant to Section 12(g) of the Act:  None

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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best  of  the  Registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in  Part  III of the  Form  10-K of any
amendment to this Form 10-K.      X
                                -----

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant, computed by reference to the last reported sales price of such stock
on the New York Stock Exchange on November 30, 1996, was $279,848,137.

The number of shares outstanding of the registrant's Common Stock as of November
30, 1996 was 11,070,943.

Documents  Incorporated by Reference
- ------------------------------------
The following documents are incorporated by reference:

Portions of the  Registrant's  1996 Annual Report to Shareholders for the Fiscal
Year  Ended  September  30,  1996  -  Part  I,  Part  II;  and  Portions  of the
Registrant's  Proxy  Statement for the 1997 Annual Meeting of Shareholders to be
held on January 28, 1997 - Part III.

Exhibit Index on Page 44


<PAGE> 2



                             NEW YORK BANCORP INC.
                         1996 FORM 10-K ANNUAL REPORT
                               TABLE OF CONTENTS



                                                                        Page
                                                                        ----

                                    PART I

Item  1.    Business.................................................     3
Item  2.    Properties...............................................    40
Item  3.    Legal Proceedings........................................    41
Item  4.    Submission of Matters to a Vote of Security Holders......    41


                                    PART II

Item  5.    Market for Registrant's Common Equity and Related
              Stockholder Matters....................................    41
Item  6.    Selected Financial Data..................................    41
Item  7.    Management's Discussion and Analysis of Financial
              Condition and Results of Operations....................    41
Item  8.    Financial Statements and Supplementary Data..............    41
Item  9.    Changes in and Disagreements with Accountants on
              Accounting and Financial Disclosure....................    42


                                   PART III

Item 10.    Directors and Executive Officers of the Registrant.......    42
Item 11.    Executive Compensation...................................    42
Item 12.    Security Ownership of Certain Beneficial Owners
               and Management........................................    42
Item 13.    Certain Relationships and Related Transactions...........    42


                                    PART IV

Item 14.    Exhibits, Financial Statement Schedules, and Reports
               on Form 8-K...........................................    43







                                     2

<PAGE> 3



                                    PART I

ITEM 1 - BUSINESS

GENERAL DEVELOPMENT OF BUSINESS
- -------------------------------

New York Bancorp Inc. ("New York Bancorp" or the "Company"), a Delaware business
corporation,  is a savings and loan holding  company  which,  together  with its
subsidiary,  Home  Federal  Savings  Bank  ("Home  Federal" or the  "Bank"),  is
headquartered  in  Douglaston,  New  York.  The  Company  was  organized  at the
direction of the Bank in connection  with the Bank's  conversion  from mutual to
stock form of  organization.  The  conversion was completed on February 4, 1988.
The primary  activity of the Company at this time is its ownership of all of the
outstanding  capital stock of the Bank.  At September 30, 1996,  the Company had
total assets of $2.9 billion and shareholders' equity of $151.9 million.

Home  Federal was  organized in 1935 as a federally  chartered  savings and loan
association.  In 1983,  Home  Federal  changed its charter to a federal  savings
bank,  and in February 1988 converted from a mutual to its current stock form of
ownership.  The Bank's  business is primarily  conducted  in New York City,  and
Nassau,  Suffolk and Westchester  Counties.  The Bank maintains twenty-nine full
service branch offices located in Kings,  Queens,  Nassau,  Richmond and Suffolk
Counties,  and six loan  production  offices located in Kings,  Queens,  Nassau,
Westchester, and Suffolk Counties.

In March 1992,  New York Bancorp,  through its  subsidiary,  the Bank,  acquired
$203.8  million in assets and assumed $52.6 million in liabilities of the former
State  Savings,  FSB ("State  Savings") from the  Resolution  Trust  Corporation
("RTC"),  as receiver of State  Savings.  In August and October  1992,  New York
Bancorp, through its subsidiary,  the Bank, additionally acquired $273.9 million
in assets and assumed  $480.0 million in liabilities of the former Union Savings
Bank ("Union  Savings")  from the Federal  Deposit  Insurance  Corporation  (the
"FDIC"),  as receiver of Union Savings.  On January 27, 1995,  Hamilton Bancorp,
Inc.  ("Hamilton"),   the  parent  company  of  Hamilton  Federal  Savings  F.A.
("Hamilton  Savings")  with total  assets of $721.6  million  and  shareholders'
equity of $78.1 million,  was merged with and into New York Bancorp.  This later
transaction has been accounted for as a pooling of interests,  and, as a result,
the  financial  results  for the  periods  prior to the merger  reported  herein
include the results of Hamilton.

Home Federal has been,  and intends to continue to be, a community bank offering
a variety of deposit  and  lending  services  designed  to meet the needs of the
communities it serves.  The Bank's deposit customer base is drawn primarily from
Kings, Queens, Richmond, Nassau and Suffolk Counties, while its loan origination
activity is conducted  primarily in the five boroughs of New York City,  Nassau,
Suffolk and Westchester Counties, as well as some parts of Connecticut.






                                     3

<PAGE> 4




Deposits  in the Bank are  insured up to the  applicable  limits by the  Federal
Deposit Insurance  Corporation (the "FDIC") and the Bank is subject to extensive
regulation, supervision and examination by the Office of Thrift Supervision (the
"OTS") and by the FDIC.  Additionally,  the Bank is a member of the Federal Home
Loan Bank ("FHLB") System.

The Bank's principal  business consists of attracting  deposits from the general
public and investing these deposits, together with funds from ongoing operations
and  borrowings,  in the  origination and purchase of residential and commercial
mortgage loans,  cooperative residential loans and consumer loans. The Bank also
maintains  a portion of its assets in  mortgage-backed  securities  and debt and
equity  securities,  including  obligations  of the U.S.  Government and federal
agencies, corporate notes and other securities.

During the past few years,  the Bank has  instilled a sales  culture  within its
twenty-nine  branches,  creating  a team of  skilled  employees  who  market the
products  offered to customers.  During  fiscal year 1996 new checking  accounts
were  emphasized as a means of developing  core banking  relationships  with new
customers. Additionally during fiscal year 1996 the Bank introduced new products
such as the debit  card and  Savings  Bank  Life  Insurance.  Further,  the Bank
continued to sell annuity  products at record  levels,  bringing fee income from
such  activity  up  to  $1.4  million.  The  Bank  additionally  maintains  loan
production  offices  throughout the branch system to provide better loan related
services to present and new customers in the branch community. The Bank has also
opened  four  full-service  branches  in  supermarkets,  and is planning to open
additional branches in supermarkets.


NARRATIVE DESCRIPTION OF BUSINESS
- ---------------------------------

LENDING ACTIVITIES
- ------------------

      GENERAL.  A component of the Bank's overall interest rate risk strategy is
      --------
      to shorten the  maturities  and increase the interest rate  sensitivity of
      its assets  primarily  through the  origination and purchase of adjustable
      rate loans.  With respect to fixed rate  conventional  mortgage loans, the
      Bank either  sells such loans or retains them if (i) they have been funded
      with  long-term  borrowings  or  (ii)  hedging  techniques  can be used to
      protect the Bank against  interest rate risk. The loan products offered by
      Home Federal are  affected by Federal and state laws,  the supply of funds
      available for lending  purposes,  market forces,  including the demand for
      loans, and competition.


                                     4

<PAGE> 5



      LOAN PORTFOLIO COMPOSITION. The following table sets forth the composition
      ---------------------------
      of the Bank's total loan  portfolio by dollar  amount and percent of total
      portfolio as of the dates indicated.

<TABLE>
<CAPTION>

                                                                               At September 30,
                             -------------------------------------------------------------------------------------------------------
                                     1996                 1995                 1994                1993                  1992
                             --------------------   -----------------  ------------------  --------------------  -------------------
                                       Percent               Percent             Percent               Percent              Percent
                             Amount    of Total    Amount    of Total   Amount   of Total    Amount    of Total    Amount   of Total
                           ----------  --------  ----------  --------  --------  --------  ----------  --------  ---------  --------
                                                                                (Dollars in Thousands)


<S>                        <C>          <C>     <C>           <C>     <C>          <C>     <C>          <C>     <C>          <C>   
FIRST MORTGAGE LOANS(1):
  One-to four-family
   residential............ $1,046,763   55.82%  $  927,529    54.86%  $  719,421   49.16%  $  716,913   50.40%  $  723,647   54.40%
  Multifamily residential.    171,099    9.12      101,065     5.98      101,063    6.90       95,070    6.68      110,299    8.29
  Commercial real estate..    383,181   20.43      355,507    21.02      337,468   23.06      296,808   20.86      157,859   11.87
  Construction, net of
   loans in process.......      4,369     .23        8,902      .52        4,966     .34           --     .--        8,352     .63
                           ----------   -----    ---------    -----   ----------   -----   ----------   -----   ----------  ------
    Total first
     mortgage loans         1,605,412   85.60    1,393,003    82.38    1,162,918   79.46    1,108,791   77.94    1,000,157   75.19
                                        -----                 -----                -----                -----               ------
  Unamortized purchase
   accounting premiums,
   unearned purchase
   accounting discounts,
   unamortized premiums,
   unearned discounts,
   deferred loan fees
   and allowance for
   possible loan losses...    (19,366)             (22,828)              (28,036)             (29,831)             (23,140)
                           ----------            ---------            ----------           ----------           ----------
    Net first mortgage
     loans................  1,586,046            1,370,175             1,134,882            1,078,960              977,017
                           ----------            ---------            ----------           ----------           ----------
OTHER LOANS:
  Consumer................      9,227     .49        8,580      .51       13,067     .89       16,944    1.19       19,782    1.49
  Cooperative
   residential............    123,034    6.56      141,902     8.39      150,520   10.29      163,431   11.49      165,226   12.42
  Home improvement........      1,035     .05        1,526      .09        9,637     .66        8,101     .57        8,038     .61
  Guaranteed Student......     51,151    2.73       56,673     3.35       54,693    3.74       55,180    3.88       60,274    4.53
  Commercial..............     12,351     .66       11,214      .66       15,336    1.05        7,085     .50        5,842     .44
  Secured by deposits.....      8,078     .43        7,917      .47        8,401     .57        7,411     .52        6,292     .47
  Second mortgage.........      2,211     .12        2,147      .13        2,605     .18        2,819     .20        6,137     .46
  Home equity.............     44,277    2.36       46,845     2.77       36,890    2.52       42,152    2.96       45,410    3.41
  Purchased auto
   leasing................     18,702    1.00       21,063     1.25        9,385     .64       10,665     .75       13,073     .98
                           ----------   -----    ---------    -----  -----------   -----   ----------   -----   ----------   -----
  Total other loans           270,066   14.40      297,867    17.62      300,534   20.54      313,788   22.06      330,074   24.81
                                        -----                 -----                -----                -----                -----
  Unamortized purchase
   accounting premiums,
   unearned purchase
   accounting discounts,
   unamortized premiums,
   unearned discounts,
   deferred loan fees
   and allowance for
   possible loan losses...     (2,950)              (3,099)               (3,062)              (4,331)              (7,328)
                           ----------           ----------            ----------           ----------           ---------- 
  Net other loans.........    267,116              294,768               297,472              309,457              322,746
                           ----------           ----------            ----------           ----------           ----------
  Total loans............. $1,875,478  100.00%  $1,690,870   100.00%  $1,463,452  100.00%  $1,422,579  100.00%  $1,330,231  100.00%
                           ==========  ======   ==========   ======   ==========  ======   ==========  ======   ==========  ======
  Total net loans......... $1,853,162           $1,664,943            $1,432,354           $1,388,417           $1,299,763
                           ==========           ==========            ==========           ==========           ==========

- --------------------
(1) Of  the amount  in  total  first  mortgage  loans, $1,324,063,  $1,016,693, $760,951, $695,371 and $566,196 represent adjustable
    rate mortgage loans at September 30, 1996, 1995, 1994, 1993 and 1992, respectively.

</TABLE>


                                                                 5

<PAGE> 6



ORIGINATION, PURCHASE AND  SALE OF  LOANS.  Set  forth  below is a table showing
- -----------------------------------------
the Bank's total loan origination,  purchase,  sale,  amortization and repayment
activities for the years indicated.

<TABLE>
<CAPTION>


                                                        Year ended September 30,
                                                 ---------------------------------------- 
                                                    1996          1995           1994
                                                 ----------    ----------     ----------
                                                             (In Thousands)

<S>                                              <C>           <C>            <C>       
FIRST MORTGAGE LOANS
  At beginning of year.........................  $1,393,003    $1,162,918     $1,108,791
  First mortgage loans originated..............     371,670       332,253        343,020
  First mortgage loans purchased...............     199,785       100,314             --
  Securitization and transfer to mortgage-
   backed securities available for sale........     (65,785)      (11,695)       (18,817)
  Transfer of loans to real estate owned.......      (3,692)       (3,879)        (4,662)
  First mortgage loans sold....................     (74,455)      (37,942)      (109,226)
  Amortization, prepayments and other..........    (215,114)     (137,927)      (156,188)
  Hamilton's net activity for the
   quarter ended December 31, 1994(1)..........          --       (11,039)            --
                                                 ----------    ----------     ----------
  At end of year...............................  $1,605,412    $1,393,003     $1,162,918
                                                 ==========    ==========     ==========

OTHER LOANS
  At beginning of year.........................  $ 297,867     $  300,534     $  313,788
  Other loans originated.......................     53,425         57,046         46,901
  Other loans purchased........................      6,174         14,427          2,939
  Transfer of loans to real estate owned.......       (770)          (576)        (1,122)
  Other loans sold.............................     (3,017)        (1,499)            --
  Amortization, prepayments and other..........    (83,613)       (69,229)       (61,972)
  Hamilton's net activity for the
   quarter ended December 31, 1994(1)..........         --         (2,836)            --
                                                 ---------     ----------     ----------
  At end of year...............................  $ 270,066     $  297,867     $  300,534
                                                 =========     ==========     ==========

(1)  Hamilton's  net  activity  for  the quarter  ended  December 31, 1994  reflects  an
     adjustment to conform  Hamilton's  calendar-based year-end with  that of the  Company's.

</TABLE>


Total loan originations increased to $425.1 million in fiscal year 1996 compared
to $389.3  million  for  fiscal  year 1995,  which  later  amount was  basically
unchanged  from fiscal year 1994.  The increase in loan  originations  in fiscal
year 1996 was primarily  attributable  to the  development of a new  multifamily
lending  department  which  increased  multifamily  loan  originations  to $80.0
million  in fiscal  year  1996 from $6.1  million  in  fiscal  year  1995.  Loan
purchases  totaled  $206.0  million  for fiscal  year 1996,  compared  to $114.7
million  in fiscal  year 1995 and $2.9  million in fiscal  year  1994.  The loan
purchases  in fiscal years 1996 and 1995  primarily  represent  adjustable  rate
one-to-four family first mortgage loans.

Loan sales were $77.5  million,  $39.4 million and $109.2  million for the years
ended  September  30, 1996,  1995 and 1994.  The level of loan sales is directly
related to the origination level of fixed rate loans. It is the Company's policy
to retain for portfolio  adjustable rate first mortgage  loans,  while generally
selling fixed rate first mortgage loans.







                                       6

<PAGE> 7






       LOAN MATURITY.  The following table sets forth the estimated  contractual
       -------------
       maturity  of the Bank's  loan  portfolio,  assuming  no  prepayments  and
       excluding mortgage-backed securities.

<TABLE>
<CAPTION>


                                                                   At September 30, 1996
                             --------------------------------------------------------------------------------------------------
                                              First Mortgage Loans
                             --------------------------------------------------- 
                                 One-
                               to Four-
                                Family                                               Cooperative     Consumer
                              Residential  Multifamily   Commercial   Construction   Residential     and Other        Total
                              -----------  -----------   ----------   ------------   -----------     ---------        -----
                                                                       (In Thousands)

<S>                          <C>           <C>           <C>           <C>           <C>             <C>           <C>        
Amounts due:
  Within 1 year............  $    2,446    $    7,366    $   23,451    $    2,548    $       358     $    1,849    $    38,018
  After 1 year(1):
    1 to 2 years...........       1,886         4,153         9,503           --              81         16,234         31,857
    2 to 3 years...........       1,671         1,292        12,564         1,821             82          4,499         21,929
    3 to 5 years...........      13,887         5,624        25,429           --           1,072         14,799         60,811
    5 to 10 years..........      63,646        44,513       215,396           --           6,714         56,763        387,032
    10 to 15 years.........      85,139        95,013        90,039           --          13,204         18,837        302,232
    Over 15 years..........     878,088        13,138         6,799           --         101,523         34,051      1,033,599
                             ----------    ----------    ----------    ----------    -----------    -----------     ----------
      Total after 1 year...   1,044,317       163,733       359,730         1,821        122,676        145,183      1,837,460
                             ----------    ----------    ----------    ----------    -----------    -----------     ---------- 
        Total amounts due..  $1,046,763    $  171,099    $  383,181    $    4,369    $   123,034    $   147,032      1,875,478
                             ==========    ==========    ==========    ==========    ===========    ===========
Less:
  Unearned purchase
   accounting discounts
   and premiums, net.......                                                                                               (348)
  Unearned discounts and
   premiums, net...........                                                                                              2,578
  Deferred loan fees.......                                                                                             (5,160)
  Allowance for possible
   loan losses.............                                                                                            (19,386)
                                                                                                                    ----------
    Loans receivable, net..                                                                                         $1,853,162
                                                                                                                    ==========
- -----------------------
(1)   Of the  $1,837,460 in loans due after one year,  $1,483,760  are  adjustable rate loans and $353,700 are fixed rate loans.

</TABLE>

         ONE-TO-FOUR  FAMILY  RESIDENTIAL  MORTGAGE AND COOPERATIVE  RESIDENTIAL
         -----------------------------------------------------------------------
         LENDING.   The  Bank   emphasizes  the   origination  of   conventional
         --------
         one-to-four family adjustable rate mortgage ("ARM") loans for retention
         in its  own  portfolio.  At  September  30,  1996,  one-to-four  family
         residential  ARM loans  outstanding,  both  originated and purchased by
         Home  Federal,  comprised  $843.9  million,  or  80.6%,  of  the  total
         residential  mortgage loan portfolio.  The Bank's residential  mortgage
         loan  originations  are  concentrated  in the Bank's market area.  Most
         local  residential  loans  are  originated  directly  by the  Bank.  At
         September 30, 1996, the Bank offered one, three and five year ARM loans
         for a maximum  term of 30 years with initial  interest  rates of 5.50%,
         7.25%  and  7.95%,  respectively.  The Bank,  at  September  30,  1996,
         similarly offered a fixed rate one-to-four  family loan at 8.125% which
         amortizes  in  approximately  23 years  based upon a  biweekly  payment
         structure.  At September 30, 1996, the Bank offered conventional 10, 15
         and 30 year fixed rate mortgages  with interest rates of 7.25%,  7.625%
         and  8.125%,  respectively,  and a  maximum  loan  amount  equal to the
         applicable Federal National Mortgage  Association  ("FNMA") and Federal
         Home  Loan  Mortgage   Corporation   ("FHLMC")  maximum  loan  amounts.
         Additionally,   the  Bank  offers  convertible  mortgage  loans,  which
         typically  mature  in  15  or 30  years.  These  loans  begin  with  an
         adjustable interest rate and give the mortgagor an option to convert to
         a fixed  interest  rate during years two through five. At September 30,
         1996,  the Bank  offered  convertible  mortgage  loans  with an initial
         interest rate of 6.00%. A 20% minimum downpayment is typically required
         on all  residential  mortgage  loans.  Any loan  with  less  than a 20%
         downpayment is required to have private mortgage insurance.

                                     7

<PAGE> 8




         At September 30, 1996,  the Bank had $123.0 million of loans secured by
         assignment of leases and shares on cooperative  residential apartments,
         of which $94.8 million,  or 77.1%,  have  adjustable  rates.  In recent
         years,  the Bank has curtailed its  cooperative  lending as a result of
         the current real estate market conditions for this type of lending.

         For one-to-four family residential mortgage and cooperative residential
         adjustable rate loans there is a lifetime  adjustment cap not to exceed
         6.00% above the initial  offered rate. For most  adjustable rate loans,
         the maximum  rate change is 2.00% to 2.75% per  adjustment.  During the
         year ending  September 30, 1996, the Bank originated  $139.3 million of
         residential ARM loans, or 62.9%, of the total residential mortgage loan
         originations,  which includes $1.7 million of  cooperative  residential
         adjustable rate loans during that period.  During the same period,  the
         Bank originated $82.2 million of fixed rate residential mortgage loans,
         or 37.1%, of the total  residential  mortgage loans  originated  during
         that period.  A substantial  portion of these fixed rate mortgage loans
         were sold into the secondary market.

         The Bank's one-to-four  family  residential  mortgage loans customarily
         include  due-on-sale  clauses  giving  the Bank the right to declare an
         outstanding loan immediately due and payable in the event,  among other
         things, the borrower sells or otherwise  disposes of the property.  The
         Bank  has  generally  enforced  due-on-sale  clauses  in  its  mortgage
         contracts.

         One-to-four  family  residential loan originations are generated by the
         Bank's  marketing  efforts,  its  depositors,   walk-in  customers  and
         referrals from real estate brokers,  mortgage brokers, and builders, as
         well  as  the  Bank  employees.   Loan  applications  are  reviewed  in
         accordance with the underwriting standards approved by the Bank's Board
         of Directors.  Residential loans in excess of $1.0 million are approved
         by the Loan Review Committee of the Bank's Board of Directors.

         In underwriting  one-to-four  family residential real estate loans, the
         Bank evaluates both the borrower's ability to make monthly payments and
         the value of the  property  securing  the loan.  The Bank has adopted a
         policy of generally limiting the loan-to-value  ratio on originated and
         purchased  loans to 95% and requiring  that loans  exceeding 80% of the
         appraised  value of the  property or its purchase  price,  whichever is
         less, be insured by a mortgage  insurance  company approved by FNMA and
         FHLMC in an amount  sufficient  to reduce  the  Bank's  exposure  to no
         greater than an 80% level.  The Bank requires the mortgagor to maintain
         hazard (including fire) insurance on property securing residential real
         estate  loans.  The Bank also  requires  flood  insurance  on  property
         located in designated flood hazard areas.

         The Bank offers reverse annuity  mortgages to qualified senior citizens
         on one family properties up to a total indebtedness of $350,000.  These
         loans allow seniors the ability to supplement their income by borrowing
         against  the  equity  in  their  home.  The  loans  require  a  maximum
         loan-to-value  ratio of 70% and a maximum term of fifteen years.  As of
         September  30, 1996,  the Bank's  reverse  annuity  mortgage  portfolio
         consisted  of 31  loans  with a total  potential  indebtedness  of $6.7
         million,  of  which  $4.4  million  is yet  to be  disbursed  over  the
         remaining term of these loans.


                                       8

<PAGE> 9



         There are  unquantifiable  risks  resulting from increased costs to the
         borrower as a result of periodic  repricing of  adjustable  rate loans.
         Despite  the   benefits  of   adjustable   rate  loans  to  the  Bank's
         asset/liability  management program,  they do pose potential additional
         risks,  primarily  because  as  interest  rates  rise,  the  underlying
         payments by the borrower  rise,  thereby  increasing  the potential for
         default. At the same time, the marketability of the underlying property
         may be adversely affected by higher interest rates.  However, to reduce
         such additional  risk, the Bank reviews the borrower's  application for
         an adjustable rate loan based on the borrower's  ability to make future
         increased  monthly  payments  assuming a fully indexed interest rate or
         7.00%, whichever is greater.

         MULTIFAMILY  RESIDENTIAL  LOANS.  During  fiscal  year  1996,  the Bank
         -------------------------------
         increased   its   origination   of   multifamily   loans   through  the
         establishment of a separate department staffed by personnel experienced
         in  the  multifamily   lending  business.   During  fiscal  year  1996,
         originations  of  multifamily  loans  amounted  to  $80.0  million,  as
         compared  to $6.1  million and $13.3  million in fiscal  years 1995 and
         1994,  respectively.  At September 30, 1996, the Bank had approximately
         $171.1  million,  or 9.12% of the  total  loan  portfolio  invested  in
         multifamily loans.

         Multifamily  loans  generally  involve  a  greater  degree of risk than
         one-to-four  family  residential  mortgage loans.  Because  payments on
         loans  secured by  multifamily  properties  are often  dependent on the
         successful operation or management of the properties, repayment of such
         loans may be subject to a greater  extent to adverse  conditions in the
         real estate  market or the  economy.  The Bank seeks to minimize  these
         risks by  originating  such loans  within its market  area where it has
         knowledge and experience.

         Multifamily  loans  require a debt service  coverage  ratio of at least
         125% and a loan to value  ratio of no more than 70%.  Generally,  these
         loans  are 5  year  ARM  loans  with a term  of 10 to 15  years  and an
         amortization  schedule of 25 years. All multifamily loans have required
         approval of the Bank's  Executive  Committee of the Board of Directors.
         This approval policy is currently under review.

         COMMERCIAL  REAL ESTATE  LOANS.  Commercial  real  estate  originations
         ------------------------------
         amounted to $75.5 million during fiscal year 1996, as compared to $57.4
         million and $74.9 million for fiscal years 1995 and 1994, respectively.
         At September 30, 1996, the Bank had  approximately  $383.2 million,  or
         20.43% of the total loan portfolio  invested in commercial  real estate
         loans.

         Commercial real estate lending entails significant  additional risks as
         compared with  residential  property  lending.  Commercial  real estate
         loans  typically  involve  large loan  balances to single  borrowers or
         groups of related  borrowers.  The  repayment  experience  is typically
         dependent on the successful operation of the real estate project. Since
         these  risks  can  be  significantly  affected  by  supply  and  demand
         conditions in the market for office and retail  space,  and as such may
         be subject to a greater extent to adverse  conditions in the economy in
         general,  the Bank  generally has limited  itself to lending within its
         market area where it has knowledge and experience of such items.


                                     9

<PAGE> 10



         The majority of commercial real estate loans  currently  offered by the
         Bank are  underwritten  for a term of ten  years  with a  maximum  rate
         adjustment period of five years,  typically with a maximum amortization
         period of twenty years. In setting  interest rates and origination fees
         on new loans and loan  extensions,  management  considers  both current
         cost  of  funds  and its  analysis  of the  risk  associated  with  the
         particular loan.

         The Bank's underwriting policies with respect to commercial real estate
         loans are designed to require that actual or anticipated cash flow will
         be more than  sufficient to cover  operating  expenses and debt service
         payments. A detailed analysis of the project is undertaken by a lending
         officer.  Furthermore,  an  independent  analysis  of  the  project  is
         undertaken   by   the   Bank's   Credit   Administration    Department.
         Loan-to-value  ratios on new  commercial  real estate loans made by the
         Bank  generally do not exceed 65%,  have personal  guarantees  from the
         individual borrowers, and the net income to debt service coverage ratio
         generally  is at least  120%.  All  commercial  real  estate  loans are
         appraised by an independent appraiser who must be approved by the Board
         of  Directors.  Commercial  real estate loans in excess of $750,000 are
         approved by the Loan Review Committee of the Bank's Board of Directors.
         Home Federal  requires  that the borrower  obtain title  insurance  and
         hazard  insurance  in the  amount of the loan,  naming the Bank as loss
         payee.

         CONSTRUCTION  LOANS. At September 30, 1996 the Bank's construction loan
         -------------------
         portfolio consisted of 22 loans amounting to $9.8 million of which $5.5
         million remains as undisbursed.

         Construction  loans generally are made with floating interest rates and
         maturities  not in excess of three years.  Progress  disbursements  are
         made on the basis of  percentage  of  completion  as  determined  by an
         independent construction consultant.  In addition, the Bank conducts an
         analysis of the borrower's financial capability.

         OTHER LENDING.  Federal  regulations  permit the Bank to engage in most
         -------------
         types of consumer lending. At September 30, 1996, the Bank's other loan
         portfolio,  exclusive of cooperative residential loans discussed above,
         totaled  $147.0  million  and was  comprised  of $17.3  million of both
         secured  and  unsecured  personal  loans,  $18.7  million in  purchased
         automobile  leases,  $51.1 million in guaranteed  student loans,  $12.4
         million in  commercial  business  loans,  $44.3  million in home equity
         loans and $3.2 million in home  improvement  and second mortgage loans.
         Such other loans,  including cooperative  residential loans,  comprised
         14.4% of the total loan portfolio.

         The Bank's other loans (with the exception of  cooperative  residential
         loans,  guaranteed  student loans,  home equity loans and consumer home
         improvement  loans) have  maturities  of not  greater  than five years.
         Consumer home improvement  loans may have maturities of up to ten years
         and student loans have maturities which vary according to the student's
         tenure in school.  Student  loans are  guaranteed by the New York State
         Higher Education Services  Corporation and the yield to the Bank varies
         based  upon a spread  over  U.S.  Treasury  Bills.  Rates  offered  for
         personal and home  improvement  loans as of  September  30, 1996 ranged
         from 9.75% to 13.25%.  The Bank also  offers  home  equity  loans which
         permit  borrowers  to draw  down  funds  over a  ten-year  period  at a
         floating rate over prime, amortized over a twenty-year schedule.


                                     10

<PAGE> 11





         Additionally, the Bank offers commercial loans to business entities and
         individuals  primarily in the New York  Metropolitan area and generally
         on a  secured  basis.  These  loans  are to  fund  seasonal  and  other
         short-term  needs of  business  entities.  The  loans  are for a period
         usually  not to exceed  one year and are at a  floating  rate above the
         prime rate.  Commercial loans are reviewed in conformity with standards
         approved by the Board of Directors.

         Commercial business loans historically have had a higher degree of risk
         than real estate loans. While real estate mortgage loans are secured by
         real  property  whose  value on a  relative  basis  tends to be  easily
         ascertainable,  commercial  business  loans  typically  are made on the
         basis of the borrower's ability to make repayment from the cash flow of
         its business or the  conversion  of current  assets and are  frequently
         secured by business assets, such as accounts receivable,  equipment and
         inventory.  As a result, the availability of funds for the repayment of
         commercial business loans may be substantially dependent on the success
         of the business itself.

         LOAN  PURCHASES.  The Bank purchased  $198.4 million of adjustable rate
         ---------------
         first  mortgage  loans during the year ended  September 30, 1996.  Such
         loans  carried  higher  rates than could be  obtained on  purchases  of
         adjustable rate  mortgage-backed  securities.  The loans were primarily
         performing  seasoned  loans whereby a borrower was not  delinquent  for
         more than 30 days during the year  preceding the purchase date. As part
         of its due diligence  process,  the Bank  performed  detail  reviews of
         acquired  loan  pools  including   various  loan  file  reviews,   site
         inspections and analysis of payment history  information.  The purchase
         price for such loans reflected management's  evaluation of the interest
         and credit risks  associated  with such loans.  The Bank also purchased
         $6.0 million of auto lease loans during fiscal 1996.

         LOAN SERVICING.  Mortgage servicing provides a relatively stable source
         --------------
         of fee  income in that such  income  is a  function  of the size of the
         servicing  portfolio and not the interest rate on the related loans. In
         addition to servicing fee income,  which generally ranges from 0.25% to
         0.50% per annum of outstanding  principal balances,  other fees such as
         late  charges  are  collected.  The Bank has  also  benefited  from the
         generation  of a  relatively  low  cost  source  of funds  from  escrow
         deposits,  and the use of  principal  and  interest  payments  prior to
         remittance  to investors.  At September 30, 1996 and 1995,  the Company
         was servicing first mortgage loans of approximately  $597.0 million and
         $523.7  million,  respectively,  which are either  partially  or wholly
         owned by others.  Loan servicing fees amounted to $1.7 million for each
         of the years ended September 30, 1996 and 1995.

         The Bank's risk at September  30, 1996 with respect to servicing  loans
         for others is minimized due to the fact that loans  serviced for others
         are all without recourse to the originator/servicer. However, there are
         certain  obligations  the Bank has as servicer for the loans.  To date,
         the  Bank  has  not  suffered  significant  losses  from  its  mortgage
         servicing activities.


                                     11

<PAGE> 12






         DELINQUENCIES.  The Bank conducts a regular review and follow-up of all
         --------------
         loan  delinquencies.  When a borrower fails to make a scheduled payment
         on a  loan,  the  Bank  takes  steps  to have  the  borrower  cure  the
         delinquency.  Most loan  delinquencies  are cured within 90 days and no
         legal action is required. If the delinquency exceeds 90 days and is not
         cured through the Bank's normal  collection  procedures,  the Bank will
         initiate  measures to enforce its remedies  resulting from the default,
         including,  in the  case  of  mortgage  loans,  commencing  foreclosure
         action,  or in the  case  of  other  secured  loans,  repossessing  the
         collateral.  In certain  cases,  the Bank will also consider  accepting
         from the mortgagor a voluntary  deed to the mortgaged  premises in lieu
         of  foreclosure.   Property  acquired  by  the  Bank  as  a  result  of
         foreclosure  or by deed in lieu of  foreclosure  is classified as "Real
         Estate  Owned." In the case of unsecured  installment  loans,  the Bank
         either  commences  legal action to collect the balances or negotiates a
         "work-out" payment schedule over a period which may exceed the original
         term of the loan. In certain  instances the Bank will restructure loans
         to assist borrowers in meeting their obligations.

         It is the Bank's policy to  discontinue  the accrual of interest when a
         mortgage  loan,  cooperative  residential  loan,  or home  equity  loan
         exceeds 90 days delinquent,  and in some cases, before reaching 90 days
         delinquent. At September 30, 1996, the Bank's ratio of nonaccrual loans
         to  total  loans  was  1.36%.   Interest  previously  recognized  as  a
         receivable  on past due  loans is  charged  to the  allowance  for loan
         losses when in the opinion of management  such interest is deemed to be
         uncollectible.

         Additionally, at September 30, 1996, 1995, 1994, 1993 and 1992 the Bank
         had $4.4  million,  $5.0 million,  $4.0 million,  $3.3 million and $2.8
         million,  respectively,  of consumer and other loans which are past due
         90 days and still accruing interest at the dates indicated. Of the $4.4
         million at September 30, 1996, $3.5 million represents loans guaranteed
         by the United States Department of Education through the New York State
         Higher Education Services  Corporation.  The following tables set forth
         certain information  regarding  nonaccrual loans, real estate owned and
         restructured  loans.  (See  Management's  Discussion  and  Analysis  of
         Financial  Condition  and Results of  Operations  contained in the 1996
         Annual  Report  to  Shareholders,  portions  of which are  attached  as
         Exhibit  13,  for a  discussion  on the  interest  that would have been
         earned on nonaccrual  loans and the decrease in the ratio of nonaccrual
         loans to total loans.)

<TABLE>
<CAPTION>

                                                       At September 30,
                                      ------------------------------------------------
                                       1996      1995       1994      1993      1992
                                      -------   -------    -------   -------   -------
                                                    (Dollars in Thousands)

         <S>                          <C>       <C>        <C>       <C>       <C>    
         Loans accounted for on a
           nonaccrual basis.........  $25,552   $30,372    $36,533   $38,808   $35,458
                                      =======   =======    =======   =======   =======

         Real estate owned..........  $ 3,197   $ 1,967    $ 5,919   $ 6,609   $ 9,336
                                      =======   =======    =======   =======   =======

         Restructured loans.........  $ 5,818   $ 9,104    $ 9,481   $ 6,237   $ 2,309
                                      =======   =======    =======   =======   =======

</TABLE>

                                              12

<PAGE> 13




<TABLE>
<CAPTION>


Summary of Loan Loss Experience
- -------------------------------
                                                                        As of and
                                                               For the Year Ended September 30,
                                        --------------------------------------------------------------------
                                          1996           1995           1994           1993           1992
                                        --------       --------       --------       --------       --------
                                                                 (Dollars in Thousands)


<S>                                   <C>            <C>            <C>            <C>            <C>   
Allowance for possible loan
 losses, beginning of year........       $21,272        $25,705        $26,828        $19,455         $4,970

Charge-offs:
  Commercial real estate..........          (974)        (2,889)          (879)          (682)          (348)
  Multifamily residential.........            --           (546)          (853)            --             --
  Real estate - construction......            --             --             --             --         (2,016)
  Residential real estate.........          (730)        (1,422)        (1,572)        (1,586)        (1,214)
  Other loans.....................        (1,441)        (1,442)          (901)        (1,731)          (604)
                                          ------         ------         ------         ------         ------
    Total charge-offs.............        (3,145)        (6,299)        (4,205)        (3,999)        (4,182)
                                          ------         ------         ------         ------         ------
  Less:  Recoveries
    Commercial real estate........            --             --            349            220             --
    Residential real estate.......            --              4             47             41             --
    Other loans...................            59             75             36            122             22
                                          ------         ------         ------         ------         ------
      Total recoveries............            59             79            432            383             22
                                          ------         ------         ------         ------         ------
Net charge-offs...................        (3,086)        (6,220)        (3,773)        (3,616)        (4,160)
Addition to allowance in connection
 with the acquisitions of State
 Savings and Union Savings........            --             --             --          6,289         10,241
Hamilton's net activity for the
 quarter ended December 31, 1994..            --             87             --             --             --
Addition to allowance charged to
 expense..........................         1,200          1,700          2,650          4,700          8,404
                                         -------        -------        -------        -------        -------
Allowance at end of year..........       $19,386        $21,272        $25,705        $26,828        $19,455
                                         =======        =======        =======        =======        =======

Asset Quality Ratios
- --------------------
Net charge-offs to average loans
 outstanding during the period....           .18%           .40%           .27%           .25%           .39%
Allowance for possible loan
 losses to total loans............          1.03%          1.26%          1.76%          1.89%          1.46%
Allowance for possible loan
 losses to nonaccrual loans.......         75.87%         70.04%         70.36%         69.13%         54.87%
Nonaccrual loans to total loans...          1.36%          1.80%          2.50%          2.73%          2.67%
Total loans.......................    $1,875,478     $1,690,870     $1,463,452     $1,422,579     $1,330,231
Average loans(1)..................    $1,752,878     $1,560,706     $1,411,067     $1,425,134     $1,074,982
Total assets......................    $2,940,907     $2,731,592     $2,583,982     $2,250,605     $2,153,861

- -----------------------
(1) Nonaccruing loans have been included in the average loan amounts.

</TABLE>

                                     13

<PAGE> 14



       The  allowance  for possible loan losses is  established  and  maintained
       through  provisions for possible loan losses  charged to expense.  During
       the years ended  September  30, 1993 and 1992 the Bank also had additions
       to its allowance for possible loan losses resulting from its acquisitions
       of State Savings and Union  Savings.  Loans are  charged-off  against the
       allowance  for  possible  loan  losses  when   management   believes  the
       collectibility of the full principal balance is unlikely ("Charge-offs").
       As part of the Bank's  determination of the adequacy of the allowance for
       loan  losses,  the Bank  monitors  its loan  portfolio  through its Asset
       Classification  Committee.  The  Committee,  which  meets  no  less  than
       quarterly,  consists  of  employees  who  are  independent  of  the  loan
       origination  process and members of management.  This  Committee  reviews
       individual loans with the lending officers and assesses risks relating to
       the  collectibility  of these loans. The Asset  Classification  Committee
       determines the adequacy of the allowance for possible loan losses through
       ongoing  analysis of historical loss  experience,  the composition of the
       loan portfolios,  delinquency  levels,  underlying  collateral values and
       cash flow values.  Utilizing these procedures,  management  believes that
       the allowance for possible loan loses at September 30, 1996 is sufficient
       to cover  anticipated losses inherent in the loan portfolios. (See  notes
       1(E) and 9 of Notes to Consolidated Financial  Statements   in  the  1996
       Annual Report  to Shareholders, portions of which are attached as Exhibit
       13.)

       At September  30,  1996,  1995,  1994,  1993 and 1992 the  allowance  for
       possible loan losses was allocated as follows:


<TABLE>
<CAPTION>
     
                                                                       At September 30,
                  ------------------------------------------------------------------------------------------------------------
                            1996                   1995                  1994                  1993                    1992
                  ----------------------  ---------------------  ---------------------  ---------------------  ---------------
                            Percent of             Percent of            Percent of            Percent of           Percent of
                             Loans in               Loans in              Loans in              Loans in             Loans in
                             Category               Category              Category              Category             Category
                             to Total               to Total              to Total              to Total             to Total
                  Allowance   Loans     Allowance    Loans    Allowance   Loans     Allowance    Loans    Allowance   Loans
                  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  --------- ----------
                                                            (Dollars in Thousands)

<S>                <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C> 
Construction
 loans..........   $    20       .23%    $    39       .52%    $    25       .34%    $    --      . --%    $   118       .63%
Commercial
 loans..........       122       .66          92       .66          71      1.05          61       .50          86       .44
Multifamily
 residential
 loans..........     1,008      9.12         505      5.98       1,051      6.90       1,328      6.68         552      8.29
Commercial
 real estate
 loans..........     7,192     20.43       8,057     21.02      10,627     23.06      12,035     20.86       9,244     11.87
Residential
 and other 
 loans..........     4,426     69.56       4,037     71.82       6,270     68.65       6,513     71.96       6,610     78.77
Unallocated          6,618      . --       8,542      . --       7,661      . --       6,891      . --       2,845      . --
                   -------    ------     -------    ------     -------    ------     -------    ------     -------    ------
  Total.........   $19,386    100.00%    $21,272    100.00%    $25,705    100.00%    $26,828    100.00%    $19,455    100.00%
                   =======    ======     =======    ======     =======    ======     =======    ======     =======    ======
</TABLE>




                                                             14

<PAGE> 15



INVESTMENT ACTIVITIES
- ---------------------

Effective October 1, 1993 the Company adopted Statement of Financial  Accounting
Standards  No.  115,  "Accounting  for  Certain  Investment  in Debt and  Equity
Securities"  ("SFAS No.  115").  Under SFAS No.  115,  debt and  mortgage-backed
securities  which the Company has the positive  intent and ability to hold until
maturity  are  carried  at cost,  adjusted  for  amortization  of  premiums  and
accretion  of  discounts.  Debt and  mortgage-backed  securities  to be held for
indefinite  periods  of  time  and not  intended  to be  held  to  maturity  and
marketable equity securities are classified as available for sale securities and
are  recorded at fair  value,  with  unrealized  appreciation  and  depreciation
reported, net of tax, as a separate component of shareholders' equity.

In  connection  with the  adoption of SFAS No. 115,  mortgage-backed  securities
previously  classified  as held for sale,  and  carried  at the lower of cost or
market,  were  classified  as available  for sale.  The carrying  value of these
mortgage-backed securities was adjusted to their market value, which resulted in
increasing the carrying value by $826,000,  and increasing  shareholders' equity
by  $449,000,  which  was net of  taxes  of  $377,000.  In  addition,  the  Bank
reclassified $71.5 million of mortgage-backed  securities  available for sale to
mortgage-backed  securities held to maturity,  and reclassified $78.1 million of
mortgage-backed  securities  held  to  maturity  to  mortgage-backed  securities
available for sale. At the time of the reclassifications,  the carrying value of
such mortgage-backed securities approximated market value.

As permitted under guidance issued by the Financial  Accounting  Standards Board
in  November  1995,  during  the  quarter  ended  December  31,  1995,  the Bank
transferred $99.1 million of its mortgage-backed securities and debt securities,
previously   classified  as  held  to  maturity,   to  the  available  for  sale
classification.  Additionally,  mortgage-backed securities with a carrying value
and market  value of  approximately  $15.4  million,  previously  classified  as
available for sale, were transferred to the held to maturity portfolio.

      MORTGAGE-BACKED  SECURITIES.  Home Federal invests a portion of its assets
      ----------------------------
      in  mortgage-backed  securities.  Home Federal considers its investment in
      mortgage-backed securities as a separate investment category from mortgage
      loans because of the liquidity  characteristics of these  instruments.  At
      September 30, 1996, the Bank's  portfolios of  mortgage-backed  securities
      totaled $831.2 million,  or 28.3% of total assets.  Approximately 16.6% of
      this portfolio includes  mortgage-backed  securities with underlying loans
      which are guaranteed by either the Federal Home Loan Mortgage  Corporation
      ("FHLMC"),  Government National Mortgage  Association  ("GNMA") or Federal
      National  Mortgage  Association  ("FNMA").  The remainder of the portfolio
      consists   of  Real  Estate   Mortgage   Investment   Conduit   ("REMIC"),
      Collateralized Mortgage Obligation ("CMO") and private-issue  pass-through
      mortgage-backed  securities  virtually all of which are rated no less than
      AAA by nationally recognized rating services.  Management  anticipates the
      full collection of principal balances and contractual  interest amounts on
      these  securities  over  their  lives,  as none of  these  securities  are
      considered to be residual interests.


                                     15

<PAGE> 16




      Included in the Bank's  mortgage-backed  securities portfolio at September
      30, 1996 are REMIC and CMO securities  with a principal  balance of $665.0
      million.  This  portfolio  has an average  estimated  life of 5.4 years at
      September 30, 1996.  Changes in interest rates and  underlying  collateral
      values  can  affect  the  average  life of the REMIC  and CMO  securities.
      Assuming an immediate  and parallel  shift in the yield curve of 300 basis
      points from the rate  environment  at September  30, 1996, it is estimated
      that the average life of this portfolio would be extended to 6.6 years. At
      September 30, 1996 the Bank's REMIC and CMO  portfolio  consisted of 42.6%
      in  Sequential  Payment   Securities,   25.5%  in  Targeted   Amortization
      Securities,  14.4% in  Scheduled  Payment  Securities,  and 17.5% in other
      Securities.   (See  Management's  Discussion  and  Analysis  of  Financial
      Condition and Results of Operations - Asset/Liability Management and notes
      6 and 7 to the  Notes to  Consolidated  Financial  Statements  in the 1996
      Annual Report to  Shareholders,  portions of which are attached as Exhibit
      13.)

      The   following   table   sets  forth  the   composition   of  the  Bank's
      mortgage-backed  securities  held to  maturity  portfolio  as of the dates
      indicated:

<TABLE>
<CAPTION>


                                                        September 30,
                                           -------------------------------------
                                             1996          1995           1994
                                           --------     ---------      ---------
                                                       (In Thousands)
<S>                                        <C>          <C>            <C>      
CARRYING VALUES:
  FHLMC(1)...............................  $ 14,595     $  21,461      $  27,265
  FNMA(2)................................     6,075        34,148         45,493
  GNMA(3)................................     1,423            --         55,013
  Private-issue pass-through.............     1,258            --             --
  REMIC and CMO(4).......................   525,823       604,722        651,091
                                           ---------    ----------     ---------
    Total mortgage-backed securities
     held to maturity (5)................   549,174       660,331        778,862
  Add:  Unamortized premiums.............     2,733         6,519         10,110
  Less:  Unearned discounts..............    (1,090)       (2,124)        (3,379)
                                           --------     ---------      ---------
    Total carrying value.................  $550,817     $ 664,726      $ 785,593
                                           ========     =========      =========

ESTIMATED MARKET VALUE...................  $534,602     $ 637,503      $ 730,500
                                           ========     =========      =========
- -------------------------
(1) Includes $3,816,000, $4,736,000 and $7,076,000 of adjustable rate securities
    at September 30, 1996, 1995 and 1994, respectively.
(2) Includes $6,075,000, $8,370,000 and $10,688,000 of adjustable rate securities
    at September 30, 1996, 1995 and 1994, respectively.
(3) Includes $55,013,000 of adjustable rate securities at September 30, 1994.
(4) Includes $4,111,000 and $5,904,000 of adjustable rate securities at September
    30, 1995 and 1994, respectively.
(5) Includes  $10,803,000 and  $41,897,000 of pools with underlying  loans having
    five and seven year  balloon  maturities,  at  September  30,  1996 and 1995,
    respectively.

</TABLE>


                                     16

<PAGE> 17



      The   following   table   sets  forth  the   composition   of  the  Bank's
      mortgage-backed  securities  available for sale  portfolio as of the dates
      indicated:

<TABLE>
<CAPTION>

                                                            September 30,
                                                ------------------------------------
                                                  1996          1995          1994
                                                --------      --------       -------
                                                           (In Thousands)

<S>                                             <C>          <C>           <C>      
CARRYING VALUES:
  FHLMC.......................................  $ 61,125     $  74,344     $  49,796
  FNMA........................................    48,583        36,831        35,287
  GNMA........................................     7,596        10,854         2,201
  REMIC and CMO ..............................   139,146        56,199        63,277
  Private-issue pass-through..................    25,833        30,295        30,303
                                                --------     ---------     ---------
    Total mortgage-backed securities
     available for sale.......................   282,283 (1)   208,523       180,864
  Add:  Unamortized premiums..................     1,836         1,091         1,594
  Less: Unearned discounts....................    (4,167)       (3,818)       (3,479)
  Less: Unrealized appreciation (depreciation)
         on securities available for sale.....       477           998        (6,996)
                                                --------     ---------     ---------
    Total carrying and
     estimated market value...................  $280,429     $ 206,794     $ 171,983
                                                ========     =========     =========
- ----------------------
(1) Of the $282,283,000 in MBS at September 30,1996, $23,484,000 represents pools with
    underlying loans having five and seven year balloon maturities.

</TABLE>

      The following table sets forth, by issuer,the aggregate amortized cost and
      estimated  fair  value  of the  Company's  REMIC,  CMO  and  private-issue
      pass-through  mortgage-backed  securities portfolio, both held to maturity
      and  available  for sale,  that at  September  30,  1996  exceeded  10% of
      stockholders' equity.

<TABLE>
<CAPTION>

                                                              Amortized   Estimated
                                                                Cost      Fair Value
                                                              ---------   ----------
                                                                  (In Thousands)

      <S>                                                    <C>          <C>   
      Residential Funding Mortgage Securities I, Inc.....    $   90,674   $  89,589
      Prudential Home Mortgage Securities Company, Inc...        83,428      80,258
      Chase Mortgage Finance Corporation.................        82,726      80,095
      Federal National Mortgage Association..............        67,127      64,703
      GE Capital Mortgage Services, Inc..................        58,947      57,497
      Countrywide Funding Corporation....................        52,067      52,630
      Securitized Asset Sales, Inc.......................        48,596      48,070
      Housing Securities, Inc............................        44,397      43,254
      Bear Stearns Mortgage Securities, Inc..............        41,470      39,021
      Federal Home Loan Mortgage Corporation.............        17,887      18,016
      Saxon Mortgage Securities Corporation..............        17,351      17,350
      Citicorp Mortgage Securities, Inc..................        15,228      14,798
                                                             ----------   ---------
                                                             $  619,898   $ 605,281
                                                             ==========   =========
</TABLE>


                                     17
<PAGE> 18




      MONEY  MARKET  INVESTMENTS  AND DEBT AND  EQUITY  SECURITIES.  The  Bank's
      -------------------------------------------------------------
      investment policy,  which is established by its Board of Directors,  is to
      invest funds among various  categories of investments and maturities based
      upon  the  Bank's   asset/liability   policies,   investment  quality  and
      marketability standards, liquidity needs and performance objectives.

      At September 30, 1996, the Company had $10.7 million,  or .4% of its total
      assets,  invested  in money  market  investments.  The  Company had $136.1
      million in debt and equity  securities  available for sale and $.6 million
      in debt  securities  held to maturity at September 30, 1996,  representing
      4.7% of total assets.  It is the Company's  policy to purchase only issues
      rated investment  grade. An "A" rating,  as assigned by several  generally
      recognized  independent rating agencies,  is the third highest of the four
      rating grades which are considered to be "investment  grade" by the rating
      agencies and by most financial  institutions.  "Baa" is the fourth highest
      rating.  At September  30, 1996,  100% of such issues owned by the Company
      were considered to be investment grade by the rating agencies.  (See notes
      4, 5 and 6 of  Notes  to  Consolidated  Financial  Statements  in the 1996
      Annual Report to  Shareholders,  portions of which are attached as Exhibit
      13.)


                                     18

<PAGE> 19



      The following table sets forth certain information regarding the Company's
      investment portfolio at the dates indicated:


<TABLE>
<CAPTION>
                                                          September 30,
                                              ----------------------------------
                                                1996          1995         1994
                                              ----------------------------------
                                                     (Dollars In Thousands)

<S>                                           <C>          <C>          <C>     
DEBT SECURITIES HELD TO MATURITY:
  U.S. Government and agency obligations      $     --     $ 20,000     $ 51,501
  Corporate notes..........................        643        1,179        1,483
                                              --------     --------     --------
    Total debt securities held to
     maturity..............................        643       21,179       52,984
                                              --------     --------     --------

DEBT AND EQUITY SECURITIES AVAILABLE FOR SALE:
  U.S. Government and agency obligations....    131,245       41,740           --
  Common stocks ...........................      5,326        4,082          134
  Stock in FNMA............................          2            2            2
  Other....................................      1,028           --           --
                                              --------     --------     --------
    Total debt and equity securities
     available for sale....................    137,601       45,824          136
  Unrealized appreciation (depreciation)
   on securities available for sale........     (1,468)         449           44
                                              --------     --------     --------
    Net debt and equity securities
     available for sale....................    136,133       46,273          180
                                              --------     --------     --------

FEDERAL HOME LOAN BANK STOCK...............     27,938       20,288       17,409
                                              --------     --------     --------

MONEY MARKET INVESTMENTS:
  Securities purchased under resale
   agreements..............................     10,700        8,400        5,031
  Commercial paper.........................         --           --        4,002
  FHLB overnight deposits..................         --        4,997       11,561
  Federal funds sold.......................         --          500        1,250
  Other....................................         --           18           --
                                              --------     --------     --------
    Total money market investments.........     10,700       13,915       21,844
                                              --------     --------     --------
TOTAL INVESTMENT PORTFOLIO.................   $175,414     $101,655     $ 92,417
                                              ========     ========     ========
AVERAGE LIFE, IN YEARS, OF TOTAL INVESTMENT
 PORTFOLIO, EXCLUDING EQUITY SECURITIES            6.6          3.6          4.0
                                                   ===          ===          ===
</TABLE>

      The table below sets forth certain information  regarding the carrying and
      market values,  average yields and maturities of the Bank's  investment in
      debt securities.

<TABLE>
<CAPTION>

                                                            At September 30, 1996
             --------------------------------------------------------------------------------------------------------------------
                 One Year             1 to                 5 to             More than
                  or Less            5 Years             10 Years           10 Years          Total Debt and Equity Securities
             -----------------  ------------------  -----------------  -----------------  ---------------------------------------
                                                                                           Average
             Carrying  Average  Carrying   Average  Carrying  Average  Carrying  Average    Life    Carrying    Market    Average
               Value    Yield     Value     Yield     Value    Yield     Value    Yield   in Years    Value      Value     Yield
             --------  -------  --------   -------  -------   -------  --------  -------  --------  --------   --------   -------
                                                            (Dollars in Thousands)

<S>             <C>     <C>     <C>          <C>     <C>        <C>     <C>       <C>      <C>    <C>         <C>          <C>
U.S.
 Government
 and agency
 obligations..  $ --    .--%    $  76,245    6.48%   $50,000    8.19%   $5,000    7.50%    7.1    $131,245    $130,238     7.17%
                ====    ===     =========    ====    =======    ====    ======    ====    ====    ========    ========     ====
Corporate
 notes........  $ --    .--%    $      --     .--%   $    --     .--%   $  643    6.61%    9.2    $    643    $    641     6.61%
                ====    ===     =========    ====    =======    ====    ======    ====    ====    ========    ========     ====
</TABLE>


                                                            19

<PAGE> 20




SUBSIDIARIES OF THE BANK
- ------------------------

The Bank has six wholly owned subsidiaries,  three of which are inactive. Of the
active  subsidiaries,  one subsidiary,  Alameda  Advantage Corp.  ("AAC"),  is a
limited partner in the  partnership  which owns the property used for the Bank's
executive  and  administrative  offices.  At  September  30,  1996,  the  Bank's
investment in AAC amounted to $524,000.

Two of the subsidiaries,  Home Fed Services,  Inc. and HF Investors,  Inc., were
primarily  established to offer annuities  through the Bank's branch system.  At
September  30, 1996,  the Bank's  investment in these  subsidiaries  amounted to
$77,000.

SOURCES OF FUNDS
- ----------------

The  Bank's  lending  and  investment  activities  are  predominately  funded by
deposits,  Federal  Home Loan  Bank of New York  ("FHLB-NY")  advances,  reverse
repurchase  agreements with primary  government  securities  dealers,  scheduled
amortization  and  prepayments of its loan and investment  portfolio,  and funds
provided by operations.  Although not viewed as a primary  source of funds,  the
Bank  will,  from  time to  time,  sell  certain  of the  Bank's  mortgages  and
securities which have been designated as available for sale. The primary purpose
of these  sales has been to  reduce  the  Bank's  interest  rate risk  position.
Further, the Bank utilizes subordinated capital notes as an additional source of
funds.

      DEPOSITS.  Home Federal has a number of programs  designed to attract both
      --------
      short-term  and long-term  savings from the general  public by providing a
      wide assortment of accounts bearing interest rates consistent with federal
      regulations  and market  conditions.  Included  among these  programs  are
      savings accounts,  negotiable order of withdrawal ("NOW") accounts,  money
      market deposit accounts ("MMDA"),  fixed rate and variable rate Individual
      Retirement and Keogh Accounts,  fixed rate and variable rate  certificates
      of deposit, and non-interest bearing demand accounts. Additionally, during
      the year ended September 30, 1994 Home Federal  introduced its MarketSmart
      5-year  certificates of deposit which enable  depositors to earn an annual
      percentage yield based on the changes in the Standard & Poor's ("S&P") 500
      Composite Stock Price Index during each of the 5 year terms of the CD. The
      MarketSmart   CD  was  also  available  to  depositors  as  an  individual
      retirement  certificate of deposit.  Included in deposits at September 30,
      1996 is $2.5  million  of  MarketSmart  CD deposit  liabilities.  The Bank
      utilizes  Stock  Indexed Call options to hedge the risks  associated  with
      this product.  The Bank ceased  offering the  MarketSmart CD during fiscal
      year 1995 due to its inability to purchase  appropriate Stock Indexed Call
      Options.


                                       20

<PAGE> 21




      Savings   accounts   (passbook  or   statement),   which   accounted   for
      approximately  41.77% of the Bank's total  deposits at September 30, 1996,
      earned  interest  as of that  date at an  annual  rate  of  2.43%  with an
      effective  annual  yield  of  2.45%.   Interest  on  savings  accounts  is
      compounded  daily and  credited  monthly.  A savings  account  must have a
      balance  of at  least  $200 to  earn  interest.  At  September  30,  1996,
      approximately  40.66% of all deposits  were in  certificate  accounts with
      original maturities ranging from three months to seven years.  Interest on
      certificate accounts of six months or less is based on simple interest and
      credited monthly. Interest on all other certificate accounts is compounded
      daily and credited quarterly.  At September 30, 1996,  approximately 7.78%
      of all deposits  were in MMDAs which bear a  fluctuating  rate of interest
      that  is  reviewed  regularly  by the  Bank.  Additionally,  NOW  accounts
      represented  7.63% of the Bank's  total  deposits at  September  30, 1996.
      Interest  on NOW  accounts  is  compounded  daily  and  credited  monthly.
      Non-interest bearing demand accounts represented 2.16% of the Bank's total
      deposits at September 30, 1996.

      The  following  table sets forth the  distribution  of the Bank's  deposit
      accounts at the dates indicated and the weighted  average  interest rates,
      excluding the effect of interest rate floors,  interest rate collars,  and
      interest rate swaps:

<TABLE>
<CAPTION>



                                                                 At September 30,
                                    ------------------------------------------------------------------------
                      September 30,          1996                    1995                     1994
                                    ----------------------   ----------------------  -----------------------
                          1996
                        Weighted
                        Average                  Percent                  Percent                  Percent
                        Nominal                    of                        of                       of
                          Rate        Amount     Deposits      Amount     Deposits     Amount      Deposits
                        ---------   ---------  -----------   ---------  -----------  ---------   -----------
                                                             (Dollars in Thousands)

<S>                       <C>      <C>           <C>         <C>          <C>       <C>           <C>  
Non-interest bearing
 demand accounts...        .--%    $   37,013      2.16%     $  32,821      1.88%   $   34,110      1.91%
NOW accounts.......       1.33        130,831      7.63        116,726      6.67       109,123      6.09
Variable rate money
 market deposit
 accounts..........       3.29        133,528      7.78        102,937      5.89       158,413      8.84
Passbook savings and
 club accounts.....       2.43        716,827     41.77        751,374     42.96       878,591     49.04
                          ----     ----------    ------     ----------    ------    ----------    ------
                          2.31      1,018,199     59.34      1,003,858     57.40     1,180,237     65.88
                          ----     ----------    ------     ----------    ------    ----------    ------

Certificate accounts:
  With original
   maturities of:
     3 months.......      3.70         19,382      1.13         15,516       .89         9,043       .50
     6 months.......      3.96         83,943      4.89         98,674      5.64        98,814      5.52
     7 months.......      3.93         17,967      1.05         37,848      2.16            --       .--
    12 months.......      4.79        140,815      8.21        191,469     10.95       181,232     10.12
    13 months.......      4.92         93,965      5.47         84,778      4.85            --       .--
    30 months.......      5.38         34,784      2.03         46,807      2.68        55,375      3.09
    36 months.......      5.59         25,049      1.46         26,762      1.53        22,753      1.27
    48 months.......      5.31          6,396       .37          6,404       .37         6,012       .34
    60 months.......      6.36        161,180      9.39        173,716      9.93       157,538      8.79
    Other...........      5.07        114,279      6.66         63,042      3.60        80,510      4.49
                          ----     ----------    ------     ----------    ------    ----------    ------
                          5.13        697,760     40.66        745,016     42.60       611,277     34.12
                          ----     ----------    ------     ----------    ------    ----------    ------
    Total deposits..      3.46%    $1,715,959    100.00%    $1,748,874    100.00%   $1,791,514    100.00%
                          ====     ==========    ======     ==========    ======    ==========    ======

</TABLE>

          
                                                    21

<PAGE> 22


      The  following  table  presents  the deposit  activity of the Bank for the
years indicated:

<TABLE>
<CAPTION>

                                                          September 30,
                                            ---------------------------------------- 
                                               1996           1995           1994
                                            ----------    ------------   ----------- 
                                                         (In Thousands)

<S>                                         <C>            <C>           <C>       
Deposits..................................  $2,847,234     $2,909,582    $2,635,468
Withdrawals...............................  (2,943,187)    (3,011,924)   (2,658,499)
                                            ----------     ----------    ----------
Withdrawals in excess of deposits.........     (95,953)      (102,342)      (23,031)
Interest credited.........................      63,038         67,670        56,443
Hamilton's net activity for the
 quarter ended December 31, 1994..........          --         (7,968)           --
                                            ----------     ----------    ----------
Net increase (decrease) in deposits.......  $  (32,915)    $  (42,640)   $   33,412
                                            ==========     ==========    ==========
</TABLE>


      The following table presents the weighted  average nominal  interest rates
      (excluding  the effect of  related  interest  rate  swaps,  interest  rate
      collars and interest rate floors) on certificate  accounts  outstanding at
      September 30, 1996 by periods of maturity.

<TABLE>
<CAPTION>

                                     Percent of   Weighted
                                    Certificates  Average                       Remaining maturity
                                                            -----------------------------------------------------------
                                      to Total     Nominal  6 months   6 months      1 year    3 years        5 years
     Quarter Ended         Amount     Deposits      Rate    or less    to 1 year   to 3 years  to 5 years   to 10 years
     -------------         ------     --------    --------  --------   ---------   ----------  ----------   -----------
                                                 (Dollars in Thousands)

<S>                       <C>          <C>          <C>     <C>         <C>         <C>          <C>          <C>
December 31, 1996.......  $163,441     23.43%       4.47%   $163,441
March 31, 1997..........   129,388     18.55        4.69     129,388
June 30, 1997...........    98,105     14.06        5.01                $ 98,105
September 30, 1997......    67,922      9.73        4.97                  67,922
December 31, 1997.......    45,302      6.49        5.62                            $ 45,302
March 31, 1998..........    45,733      6.56        5.80                              45,733
June 30, 1998...........    22,943      3.29        5.65                              22,943
September 30, 1998......    20,053      2.87        6.00                              20,053
December 31, 1998.......    11,641      1.67        5.29                              11,641
March 31, 1999..........     8,992      1.29        5.18                               8,992
June 30, 1999...........    19,554      2.80        5.94                              19,554
September 30, 1999......    11,005      1.58        5.56                              11,005
December 31, 1999.......     7,551      1.08        6.51                                         $  7,551
March 31, 2000..........    14,053      2.01        7.14                                           14,053
June 30, 2000...........    17,884      2.56        7.05                                           17,884
September 30, 2000......     3,783       .54        5.74                                            3,783
December 31, 2000.......     3,060       .44        5.73                                            3,060
March 31, 2001..........     1,886       .27        5.23                                            1,886
June 30, 2001...........     1,812       .26        5.10                                            1,812
September 30, 2001......     2,794       .40        5.57                                            2,794
December 31, 2001.......       720       .10        5.63                                                      $    720
March 31, 2002..........       138       .02        7.44                                                           138
                          --------    ------        ----    --------    --------    --------     --------     --------
                          $697,760    100.00%       5.13%   $292,829    $166,027    $185,223     $ 52,823     $    858
                          ========    ======        ====    ========    ========    ========     ========     ========
</TABLE>


      Historically,  most of the Bank's  certificates of deposit  accounts renew
      upon maturity.  Consequently,  and given the sources of funds available to
      the Bank, the short-term nature of the maturity for certificate of deposit
      accounts  should  not have a  material  adverse  effect  on the  Company's
      operations or liquidity.

                                     22

<PAGE> 23


      At September 30, 1996, the Bank had  outstanding  certificate  accounts in
      amounts of $100,000 or more maturing as follows:

<TABLE>
<CAPTION>

                       Quarter Ended               Amount
                       -------------              --------
                                                (In Thousands)

               <S>                               <C>      
               December 31, 1996..........       $  15,364
               March 31, 1997.............          10,783
               June 30, 1997..............           8,013
               September 30, 1997.........           5,367
               December 31, 1997..........          11,836
               March 31, 1998.............           7,609
               June 30, 1998..............           2,355
               September 30, 1998.........           1,948
               December 31, 1998..........           1,821
               March 31, 1999.............             546
               June 30, 1999..............           5,261
               September 30, 1999.........           1,933
               December 31, 1999..........             690
               March 31, 2000.............           2,425
               June 30, 2000..............           4,137
               September 30, 2000.........             481
               December 31, 2000..........             432
               September 30, 2001.........             367
                                                 ---------
                                                 $  81,368
                                                 =========
</TABLE>


      BORROWED FUNDS.  Although deposits are the Bank's primary source of funds,
      ---------------
      the Bank's policy has been to utilize  borrowed funds when they are a less
      costly  source of funds or can be  invested  at a positive  interest  rate
      spread.  These  borrowings are generally  short-term or variable rate and,
      therefore,  present greater  interest rate and liquidity risk to the Bank.
      The Bank  attempts to manage this risk and  utilizes  off-  balance  sheet
      financial instruments to a limited extent to manage its risks.

      Home Federal  obtains  advances  from the FHLB-NY upon the security of its
      residential mortgage loans and mortgage-backed  securities.  Such advances
      are made pursuant to several different credit programs,  each of which has
      its own interest rate and range of maturities.

      Home Federal also employs  repurchase  agreements  as a means of borrowing
      funds.  It is the Bank's policy to enter into these  agreements  only with
      primary government dealers.

      At September 30, 1996,  the Bank had  outstanding  $353.7 million of fixed
      rate reverse  repurchase  agreements with a weighted average interest rate
      of 5.61% and remaining  maturities of one to twelve  months.  The Bank may
      substitute  collateral  in the form of U.S.  Treasury  or  mortgage-backed
      certificates. At September 30, 1996, the borrowings were collateralized by
      FNMA,  FHLMC,  REMIC and  non-agency  pass-through  certificates  having a
      carrying  value of  approximately  $378.0  million  and a market  value of
      approximately $372.8 million.


                                     23

<PAGE> 24



      At  September  30,  1996,  the  Bank  had  outstanding  a  $100.0  million
      adjustable rate reverse repurchase  agreement with a current interest rate
      of 5.09% and a remaining  maturity of 16 months.  The rate on this reverse
      repurchase  agreement  is  subject to  repricing  by the  counterparty  in
      January 1997 to a LIBOR based rate, with monthly  adjustments  thereafter.
      The Bank may  substitute  collateral in the form of U.S.  Treasury,  GNMA,
      FNMA, FHLMC, REMIC, CMO or non-agency  pass-through  certificates rated no
      less than AA. At September 30, 1996, this borrowing was  collateralized by
      REMIC and non-agency pass-through  certificates having a carrying value of
      approximately  $113.7 million and a market value of  approximately  $111.6
      million.

      On November 18, 1988,  the Bank issued $25.0  million in 10.95%  (Series A
      Notes) and $5.0 million in 10.52%  (Series B Notes)  subordinated  capital
      notes (collectively as the "Notes").  During the years ended September 30,
      1991  and  1990,   the  Bank  repaid  $6.0   million  and  $5.0   million,
      respectively,  of its Series A Notes at prices  substantially equal to its
      carrying   value.   Interest  on  the  Notes  is  payable  in   semiannual
      installments.  The remaining  principal on the Series A Notes and Series B
      Notes is payable in annual  installments of $2.8 million and $1.0 million,
      respectively.  As of September 30, 1996, the Bank had $11.4 million of the
      Notes  outstanding,  which  are  fully  subordinated  to  savings  deposit
      accounts and other general  liabilities of the Bank. Further, at September
      30, 1996, $1.6 million of the Notes qualified as supplemental  capital for
      purposes of meeting the regulatory  risk-based capital  requirements.  The
      Notes are redeemable in whole or in part,  with a prepayment  premium,  at
      the  option of the Bank,  subject  to  regulatory  approval,  at any time.
      Deferred issuance costs are being amortized over the period to maturity of
      the Notes.

      On February 3, 1989 the Bank  established  a  Mortgage-Backed  Medium-Term
      Note,  Series A (the "Medium-Term  Notes") program.  The Medium-Term Notes
      can be issued from time to time in designated  principal amounts,  up to a
      total remaining aggregate amount of $180.0 million, with interest rates to
      be  established  at the time of issuance,  and with  maturities  to be set
      ranging from nine months to fifteen  years from the date of  issuance.  No
      amounts were outstanding under this program at September 30, 1996.





                                       24

<PAGE> 25



      The following  table sets forth  certain  information  regarding  borrowed
      funds for the dates indicated:
<TABLE>
<CAPTION>

                                                                              At September 30,
                                                                 ---------------------------------------
                                                                    1996           1995           1994
                                                                 ----------      --------       --------
                                                                              (In Thousands)

<S>                                                              <C>             <C>            <C>
Notes payable--fixed rate advances from the FHLB-NY:
  4.470% to 8.450%, due in 1995................................. $       --      $     --       $ 27,500
  4.130% to 8.450%, due in 1996.................................         --        22,375         22,375
  8.100%, due in 1997...........................................        375           375            375
                                                                 ----------      --------       --------
                                                                        375        22,750         50,250
                                                                 ----------      --------       --------
Notes payable--variable rate advances from the FHLB-NY:
  4.813% to 6.125%, due in 1995................................          --            --        207,000
  5.883% to 6.625%, due in 1996................................          --       363,000             --
  5.000% to 5.986%, due in 1997................................     542,000        20,000         20,000
  4.813%, due in 1998..........................................          --            --         35,000
                                                                 ----------      --------       --------
                                                                    542,000       383,000        262,000
                                                                 ----------      --------       --------

Securities sold under agreements to repurchase:
 Fixed rate agreements:
   4.860% to 5.300%, due in 1995...............................          --            --         90,191
   5.790% to 6.000%, due in 1996...............................          --       190,160             --
   5.370% to 6.150%, due in 1997...............................     353,698            --             --
                                                                 ----------      --------       --------
                                                                    353,698       190,160         90,191
                                                                 ----------      --------       --------
  Variable rate agreements:
   5.793% to 6.025%, due in 1996...............................          --       150,000             --
   5.090%, due in 1998.........................................     100,000            --             --
                                                                 ----------      --------       --------
                                                                    100,000       150,000             --
                                                                 ----------      --------       --------
Other collateralized borrowings:
   Fixed rate flexible reverse repurchase agreements:
   7.850%, due in 1996.........................................          --         4,700          4,700
                                                                 ----------      --------       --------

  Variable rate capped reverse repurchase agreements:
   3.920% to 4.250%, due in 1995...............................          --            --        150,000
                                                                 ----------      --------       -------- 

Subordinated capital notes, fixed rate - 10.84%:
  Due in 1995..................................................          --            --          3,800
  Due in 1996..................................................          --         3,800          3,800
  Due in 1997..................................................       3,800         3,800          3,800
  Due in 1998..................................................       3,800         3,800          3,800
  Due in 1999..................................................       3,800         3,800          3,800
                                                                 ----------      --------       --------
                                                                     11,400        15,200         19,000
                                                                 ----------      --------       --------
Treasury, tax and loan notes-callable, 5.84%, 5.75% and 5.19%
 at September 30, 1996, 1995 and 1994, respectively............       1,313         1,328            582
                                                                 ----------      --------       --------

Other (ESOP) prime rate, due in 2000...........................          --            --          2,174
                                                                 ----------      --------       --------
   Total borrowed funds........................................  $1,008,786      $767,138       $578,897
                                                                 ==========      ========       ========
</TABLE>

                                                   25

<PAGE> 26



      The  following  table sets forth the maximum  month-end  balance,  average
      balance and weighted average interest rate of short-term  borrowings based
      on remaining  maturities for the periods  indicated.  Average balances and
      rates are computed on the basis of daily balances.  The rates shown in the
      table exclude the effect of related  interest rate swaps and interest rate
      collars.

<TABLE>
<CAPTION>

                                                        Year Ended September 30,
                                                     ------------------------------
                                                      1996        1995        1994
                                                     ------      ------      ------
                                                         (Dollars in Thousands)

<S>                                                 <C>        <C>        <C>     
FHLB-NY advances--due in one year or less:
  Maximum month-end balance.......................  $611,875   $385,375   $234,500
  Balance at end of year..........................   542,375    385,375    234,500
  Average balance.................................   480,574    293,268    159,724
  Weighted average interest rate:
    On balance at end of year.....................      5.48%      6.13%      5.44%
    On average balance............................      5.65%      5.75%      4.29%
Other borrowings--principally reverse repurchase
 agreements, due in one year or less:
  Maximum month-end balance.......................  $358,811   $349,988   $240,773
  Balance at end of year..........................   358,811    349,988    240,773
  Average balance.................................   262,251    259,685    110,480
  Weighted average interest rate:
    On balance at end of year.....................      5.66%      5.96%      4.49%
    On average balance............................      5.86%      5.72%      5.52%
Total short-term borrowings:
  Maximum month-end balance.......................  $901,186   $735,363   $475,273
  Balance at end of year..........................   901,186    735,363    475,273
  Average balance.................................   742,825    548,560    270,204
  Weighted average interest rate:
    On balance at end of year.....................      5.55%      6.05%      4.96%
    On average balance............................      5.72%      5.74%      4.79%

</TABLE>


MARKET AREA AND COMPETITION
- ---------------------------

Home Federal has been,  and continues to be, a  community-oriented  savings bank
offering a variety of financial  services to its community.  The Bank,  however,
has  substantial  competition  for both  loans and  deposits.  The New York City
metropolitan  area has a high density of financial  institutions,  many of which
are substantially larger and have substantially greater financial resources than
the Bank, and all of which are competitors of the Bank to varying  degrees.  The
Bank faces significant  competition,  both in making mortgage and consumer loans
and in attracting  deposits.  The Bank's competition for loans comes principally
from savings and loan associations,  savings banks,  mortgage banking companies,
insurance  companies,  and commercial  banks.  Its most direct  competition  for
deposits  has  historically  come from  savings and loan  associations,  savings
banks,  commercial banks, credit unions and securities  dealers.  The Bank faces
additional competition for deposits from short-term money market funds and other
corporate and government securities funds.

The Bank  competes for loans  principally  through  competitive  pricing and the
efficiency  and quality of services it provides  borrowers and their real estate
brokers.  It competes for deposits through pricing and service and by offering a
variety of deposit accounts.  New powers for thrift institutions provided by New
York State and  Federal  legislation  enacted in recent  years have  resulted in
increased competition between savings banks and other financial institutions for
both deposits and loans.


                                     26

<PAGE> 27



EMPLOYEES
- ---------

At September 30, 1996,  Home Federal had 569 employees,  including 158 part-time
employees. The Bank's employees are not represented by any collective bargaining
group.  The Bank considers its employee relations to be excellent.


REGULATION
- ----------

      GENERAL.  The Company,  as a savings and loan holding company, is required
      --------
      to file certain  reports  with,  and  otherwise  comply with the rules and
      regulations  of the OTS, and file certain  reports with the Securities and
      Exchange Commission ("SEC") under the Federal securities laws. The Bank is
      a member  of the  FHLB  System  and  approximately  80.8%  of its  deposit
      accounts are insured up to applicable limits by the FDIC under the Savings
      Association  Insurance Fund ("SAIF").  In addition,  approximately  19.2%,
      representing the remaining deposit accounts,  are insured up to applicable
      limits by the FDIC  under the Bank  Insurance  Fund  ("BIF").  The Bank is
      subject to extensive  regulation by the OTS, as its chartering agency, and
      the FDIC, as the deposit insurer.  The Bank must file reports with the OTS
      and the  FDIC  concerning  its  activities  and  financial  condition,  in
      addition to obtaining  regulatory approvals prior to entering into certain
      transactions  such  as  mergers  with or  acquisitions  of  other  savings
      institutions.  There are periodic  examinations by the OTS and the FDIC to
      examine  whether  the  Bank  is  in  compliance  with  various  regulatory
      requirements.  This regulation and supervision establishes a comprehensive
      framework of activities in which an institution can engage and is intended
      primarily  to  ensure  the safe and  sound  operation  of the Bank for the
      protection of the insurance fund and depositors.  The regulatory structure
      also gives the regulatory  authorities  extensive discretion in connection
      with  their   supervisory  and  enforcement   activities  and  examination
      policies,  including policies with respect to the classification of assets
      and the  establishment  of an adequate  allowance for possible loan losses
      for regulatory  purposes.  Any change in such  regulation,  whether by the
      OTS, the FDIC or the United States Congress could have a material  adverse
      impact  on the  Company,  the  Bank  and its  operations.  Certain  of the
      regulatory  requirements  applicable  to the Bank and to the  Company  are
      referred to below or elsewhere herein.

      HOLDING  COMPANY  REGULATION.  The  Company is a unitary  savings and loan
      -----------------------------
      holding company within the meaning of the Home Owners Loan Act of 1933, as
      amended  ("HOLA").  As such, the Company is required to be registered with
      the OTS and is subject to OTS regulations,  examinations,  supervision and
      reporting  requirements.  Among  other  things,  the OTS  has  enforcement
      authority  which permits the OTS to restrict or prohibit  activities  that
      are determined to be a serious risk to the subsidiary savings institution.
      The Bank must notify the OTS 30 days before  declaring any dividend to the
      Company.


                                       27

<PAGE> 28



      As a unitary savings and loan holding  company,  the Company  generally is
      not restricted under existing laws as to the types of business  activities
      in which it may  engage,  provided  that  the Bank  continues  to meet the
      qualified thrift lender ("QTL") test. Upon any acquisition by the Company,
      which would be subject to prior regulatory approval, of another qualifying
      institution except for a supervisory acquisition, the Company would become
      a multiple  savings and loan holding company (if the acquired  institution
      is held as a  separate  subsidiary)  and  would be  subject  to  extensive
      limitations on the types of business  activities in which it could engage.
      In general,  such holding company would be limited primarily to activities
      permissible for bank holding  companies under the Bank Holding Company Act
      and other activities authorized by OTS regulations and activities in which
      multiple savings and loan holding  companies were authorized by regulation
      to engage on March 5, 1987. Such activities  include,  without limitation,
      mortgage  banking,  consumer  finance,  operation of a trust company,  and
      certain types of securities brokerage.

      The HOLA  prohibits  a  savings  and loan  holding  company,  directly  or
      indirectly, or through one or more subsidiaries,  from acquiring more than
      5% of the voting stock of another  savings  institution or holding company
      thereof,  without prior written approval of the OTS. Further,  savings and
      loan  holding  companies  must  receive OTS  approval  prior to  acquiring
      another  savings  association  by merger,  consolidation  or  purchase  of
      assets. In evaluating applications by holding companies to acquire savings
      institutions, the OTS must consider the financial and managerial resources
      and future prospects of the company and institution  involved,  the effect
      of the acquisition on the risk to the insurance funds, the convenience and
      needs of the community and competitive factors.

      The OTS is prohibited from approving any acquisition  that would result in
      a  multiple   savings  and  loan  holding  company   controlling   savings
      institutions in more than one state,  subject to two  exceptions:  (i) the
      approval  of  interstate  supervisory  acquisitions  by  savings  and loan
      holding  companies;  and (ii) the acquisition of a savings  institution in
      another state if the laws of the state of the target  savings  institution
      specifically permit such acquisitions.

      Federal law  generally  provides  that no "person"  (including a company),
      acting  directly or  indirectly  or through or in concert with one or more
      other  persons,  may  acquire  "control"  of a  Federally-insured  savings
      institution without giving at least 60 days' written notice to the OTS and
      providing the OTS an opportunity  to disapprove  the proposed  acquisition
      (or  in  the  case  of a  company,  complying  with  OTS  holding  company
      application  requirements.)  "Control"  is defined for this purpose as the
      power, directly or indirectly,  to direct the management or policies of an
      institution or to vote 25% or more of any class of voting  securities of a
      savings institution. In addition, existing regulations established various
      presumptions of control, which, among other things,  generally contemplate
      that  ownership of more than 10% of any class of voting  securities  of an
      insured  savings  institution  (when  combined  with certain other control
      factors) constitute control.

                                       28

<PAGE> 29



      On August 26, 1996, Mr. Patrick E. Malloy,  III,  Chairman of the Board of
      the  Company,  and Mr.  Michael  A.  McManus,  Jr.,  President  and  Chief
      Executive Officer of the Company, received approval from the OTS to extend
      the  application  they had filed to acquire  up to 20% of the  outstanding
      common stock of the Company. As of September 30, 1996, Messrs.  Malloy and
      McManus  beneficially  owned a total of 12.40% of the  outstanding  common
      stock of the Company.

      On May 13, 1996, Mr. Josiah T. Austin, a Director of the Company, and Mrs.
      Valer Austin received approval from the OTS to extend the application they
      had filed to  acquire  up to 20% of the  outstanding  common  stock of the
      Company.  As of September 30, 1996, Mr. and Mrs. Austin beneficially own a
      total of 11.27% of the outstanding common stock.


FEDERAL SAVINGS INSTITUTION REGULATION
- --------------------------------------

      BUSINESS  ACTIVITIES.  The activities of federal savings  institutions are
      ---------------------
      governed  by the HOLA  and,  in  certain  respects,  the  Federal  Deposit
      Insurance  Act ("FDI  Act")  and the  regulations  that  have been  issued
      pursuant  to those  statutes.  These laws and  regulations  delineate  the
      nature and extent of the activities in which federal savings  associations
      may engage.  In  particular,  authority for certain types of loans,  e.g.,
      commercial,  nonresidential  real property  loans and consumer  loans,  is
      limited to a  percentage  of the  institution's  capital  or  assets.  The
      description of statutory provisions and regulations  applicable to savings
      and loan  institutions  set forth in this Form 10-K do not purport to be a
      complete description of such statutes and regulations and their effects on
      the Bank.

      REGULATORY  CAPITAL  REQUIREMENT.  The Bank is  required  to meet  minimum
      ---------------------------------
      capital  standards,  promulgated by the OTS,  having three  components:  a
      leverage  limit  or  "core  capital"  requirement,  a  "tangible  capital"
      requirement,  and a "risk-based capital" requirement.  The OTS regulations
      require  that in meeting the  leverage  ratio,  tangible,  and  risk-based
      capital standards, the institution must deduct investments in and loans to
      subsidiaries  engaged in certain  activities not  permissible for national
      banks.

      The  leverage  limit  requires a savings  institution  to  maintain  "core
      capital"  in an amount not less than 3% of  adjusted  total  assets.  Core
      capital is  defined as common  stockholders'  equity  (including  retained
      earnings),  certain  noncumulative  perpetual  preferred stock and related
      surplus,  and minority  interests in the equity  accounts of  consolidated
      subsidiaries,  less intangibles other than certain  servicing rights.  The
      tangible capital requirements call for "tangible capital" in an amount not
      less than 1.5% of adjusted  total  assets.  As a result of the phaseout of
      the includability of certain  intangible assets in core capital,  tangible
      capital is in most cases the same as core capital.

      Generally,  savings  institutions  with a leverage ratio (core capital) of
      less  than  4.0%  will  be  deemed  "undercapitalized"  under  the  prompt
      corrective rule and,  therefore,  the leverage ratio has effectively  been
      increased to 4.0%. (See Prompt Corrective Action Regulations.)


                                       29

<PAGE> 30



      The risk-based  capital  requirement  calls for an institution to maintain
      capital in an amount not less than 8% of its risk weighted  assets.  Under
      the risk-based capital standards, assets are categorized and assigned risk
      weights by the  regulation  so that  assets  which are deemed to involve a
      greater  credit risk  require  more  capital  than assets with less credit
      risk.   Risk-based   capital  may  include   two   components,   core  and
      supplementary.  Core  capital  is  as  defined  previously.  Supplementary
      capital  may be  included  in an  amount up to 100% of core  capital.  The
      components  of  supplementary  capital  may include  cumulative  preferred
      stock,  long-term  preferred  stock,  mandatory  convertibles  securities,
      subordinated  debt and intermediate  preferred stock and general allowance
      for loan and lease  losses.  General  allowance  for loan and lease losses
      allowable  in  supplementary  capital  is limited to a maximum of 1.25% of
      risk-adjusted assets.

      In August  1993,  the OTS adopted a final rule  incorporating  an interest
      rate risk component into the existing  risk-based capital standard.  Under
      the final rule,  savings  institutions  with "above normal"  interest rate
      risk exposure are subject to a deduction for total capital for purposes of
      calculating  risk-based  capital  requirements.  A  savings  institution's
      interest rate risk is measured by the decline in the net  portfolio  value
      of  its  assets  (i.e.,  the  difference  between  incoming  and  outgoing
      discounted  cash flows from  assets,  liabilities  and  off-balance  sheet
      contracts) that would result from a hypothetical  200 basis point increase
      or decrease in market  interest  rates  (except when the 3-month  Treasury
      bond equivalent yield falls below 4.0%, then the decrease will be equal to
      one-half of that Treasury rate) divided by the estimated economic value of
      the institution's  assets, as calculated in accordance with guidelines set
      forth by the OTS. A savings  institution whose measured interest rate risk
      exposure   exceeds  2.0%  must  deduct  an  interest  rate   component  in
      calculating  its total capital  under the risk-based  capital  rule.   The
      interest  rate  risk  component  is an  amount  equal to  one-half  of the
      difference between the institutions  measured interest rate risk and 2.0%,
      multiplied by the estimated economic value of the institutions assets. The
      dollar  amount  is  deducted  from  an   institutions   total  capital  in
      calculating  compliance with its risk-based capital requirement.  The rule
      provides that the director of the OTS may waive or defer an  institution's
      interest  rate risk  component  on a case-by-case basis.   For the present
      time,  the  OTS  has  delayed  implementation  of  the  automatic  capital
      deduction  of the  interest  rate risk  component.  The Bank's  risk-based
      capital  requirement  would not have  been  materially  affected  based on
      interest rate risk at September  30, 1996.  As of September 30, 1996,  the
      Bank exceeded all of its regulatory capital requirements.  (See note 17 of
      Notes to Consolidated  Financial  Statements  contained in the 1996 Annual
      Report to Shareholders, portions of which are attached as Exhibit 13.)


                                     30

<PAGE> 31



      PROMPT  CORRECTIVE  REGULATORY  ACTION.  Under the OTS  prompt  corrective
      ---------------------------------------
      action  regulations,  the  OTS is  required  to take  certain  supervisory
      actions  against  undercapitalized  institutions,  the  severity  of which
      depends upon the institution's degree of undercapitalization. Generally, a
      savings institution is considered "well capitalized" if its ratio of total
      capital  to  risk-weighted  assets  is at least  10%,  its ratio of Tier I
      (core) capital to  risk-weighted  assets is at least 6%, its ratio of core
      capital to total assets is at least 5%, and it is not subject to any order
      or  directive  by the OTS to meet a  specific  capital  level.  A  savings
      institution generally is considered "adequately  capitalized" if its ratio
      of total capital to risk-weighted assets is at least 8%, its ratio of Tier
      I (core) capital to risk-weighted  assets is at least 4%, and its ratio of
      core  capital  to  total  assets  is at  least  4% (3% if the  institution
      receives the highest CAMEL rating). A savings institution that has a ratio
      of total  capital  to  weighted  assets of less than 8%, a ratio of Tier I
      (core) capital to risk-weighted  assets of less than 4% or a ratio of core
      capital to total assets of less than 4% (3% or less for institutions  with
      the highest examination rating) is considered to be  "undercapitalized." A
      savings  institution that has a total  risk-based  capital ratio less than
      6%, a Tier I risk- based capital ratio of less than 3% or a leverage ratio
      that is less than 3% is considered to be "significantly  undercapitalized"
      and a savings  institution  that has a tangible  capital  to assets  ratio
      equal to or less than 2% is deemed  to be  "critically  undercapitalized."
      Subject to a narrow  exception,  the  banking  regulator  is  required  to
      appoint a receiver or conservator  for an institution  that is "critically
      undercapitalized." The regulation also provides that a capital restoration
      plan  must be filed  with  the OTS  within  45 days of the date a  savings
      institution receives notice that it is "undercapitalized,"  "significantly
      undercapitalized"  or "critically  undercapitalized."  Compliance with the
      plan must be  guaranteed  by any  parent  holding  company.  In  addition,
      numerous mandatory supervisory actions become immediately applicable to an
      undercapitalized  institution,  including,  but not limited to,  increased
      monitoring by regulators and restrictions on growth, capital distributions
      and  expansion.   The  OTS  could  also  take  any  one  of  a  number  of
      discretionary  supervisory  actions,  including  the issuance of a capital
      directive and the replacement of senior executive  officers and directors.
      The  Bank  is  considered   "adequately   capitalized"  under  the  prompt
      corrective action regulations.

      INSURANCE OF DEPOSIT ACCOUNTS.  Approximately 80.8% of the deposits of the
      ------------------------------
      Bank are presently  insured up to applicable  limits by the FDIC under the
      SAIF. The remainder are insured up to applicable  limits by the FDIC under
      the BIF,  the deposit  insurance  fund that covers  most  commercial  bank
      deposits.  Under  federal  law,  both  the  SAIF  and BIF are  statutorily
      required to be capitalized at 1.25% of insured reserve deposits ratio.

      The BIF achieved  the 1.25% ratio  during the first half of calendar  year
      1995. As a result,  the FDIC has reduced the BIF  assessment  schedule for
      calendar  year 1996 so that most BIF  members  were  paying the  statutory
      minimum annual  assessment of $2,000.  With respect to SAIF deposits,  the
      FDIC retained the assessment rate schedule  applicable to SAIF deposits of
      23 to 31 basis points through September 30, 1996.


                                       31

<PAGE> 32



      On September 30, 1996,  Congress  passed,  and the President  signed,  the
      Deposit  Insurance Funds Act of 1996 (the "Funds Act") that  recapitalized
      the  SAIF.   Under  the  major   provisions  of  the  Funds  Act,  savings
      institutions,  such as the Bank,  were  assessed a one-time  assessment of
      65.7 basis  points per $100 of  SAIF-assessable  deposits  as of March 31,
      1995,  payable in November  1996.  Consequently,  the  Company  recorded a
      one-time  charge of $9.4 million  during the fourth quarter of fiscal year
      1996.

      As a result of the Funds Act, the FDIC has proposed that beginning January
      1, 1997 deposit insurance premiums for SAIF members will be reduced to the
      same  schedule as BIF members,  ranging  from 0 to 27 basic points  rather
      than the previous  range of 23 to 31 basis points.  In addition,  the FDIC
      has  proposed  that SAIF  deposits  will have  their  assessment  rate for
      deposit  insurance lowered to 18 to 27 basis points for the quarter ending
      December 31, 1996, the amount necessary to cover the Financing Corporation
      ("FICO")  obligations.  The FDIC has estimated that  effective  January 1,
      1997,  SAIF  deposits  will also be  assessed  6.5 basis  points,  and BIF
      deposits  will be  assessed  1.3 basis  points,  to cover the cost of FICO
      obligations,  until  December 31, 1999.  Full pro rata sharing of the FICO
      payments between SAIF and BIF members will occur on the earlier of January
      1, 2000 or the date the SAIF and BIF are merged.  The Funds Act  specifies
      that the SAIF and BIF will be  merged  on  January  1,  1999  provided  no
      savings  association  remains  as  of  that  time.  As a  result  of  this
      legislation,  the Bank  expects to see a  significant  decrease  in future
      deposit insurance premiums.  However,  management cannot predict the level
      of FDIC insurance  assessments on an on-going  basis,  whether the savings
      association  charter will be eliminated,  or whether the SAIF and BIF will
      eventually be merged.

      Under the FDI Act,  insurance  of deposits may be  terminated  by the FDIC
      upon a finding  that the  institution  has  engaged  in unsafe or  unsound
      practices, is in an unsafe or unsound condition to continue operations, or
      has violated any  applicable  law,  regulation,  rule,  order or condition
      imposed by the FDIC or the OTS. The  management  of the Bank does not know
      of any practice,  condition or violation that might lead to termination of
      its deposit insurance.

      THRIFT RECHARTERING LEGISLATION. Various bills were introduced in the last
      --------------------------------
      session of Congress that would eliminate the federal  savings  association
      charter, as contemplated by the SAIF  recapitalization  legislation.  (See
      Insurance of Deposit  Accounts.)  These bills would have required that all
      federal savings  associations convert to national banks or state-chartered
      institutions  by January 1, 1998 and would have treated all state  savings
      associations,  for federal regulatory purposes,  as state banks. The bills
      would have required federal savings  associations to divest  activities or
      investments  that do not  conform  to powers  authorized  under  their new
      charter over a specified  period.  All savings and loan holding  companies
      would have become bank holding  companies under the legislative  proposals
      and  become  subject to the  activities  restrictions  (with some  limited
      grandfathering)  applicable  to bank holding  companies.  The  legislation
      would have  abolished OTS and  transferred  its functions to other federal
      bank regulatory agencies.  The SAIF recapitalization  legislative requires
      the U.S. Treasury Department to conduct and present to Congress,  by March
      31,  1997,  a  study  of  issues  involved  in  rechartering   along  with
      recommendations as to rechartering  legislation and it is likely that such
      legislation  will be  considered  by Congress  during 1997.  Management is
      unable to predict whether such  legislation  will ultimately be enacted or
      to the extent to which any such legislation ultimately enacted would limit
      the Bank's activities or otherwise disrupt operations.

                                       32

<PAGE> 33



      LOANS TO ONE BORROWER.  Under the HOLA, savings institutions are generally
      ----------------------
      subject to the national bank limits on loans to one borrower.  The Bank is
      generally not permitted,  with certain exceptions,  to make new loans to a
      single or  related  group of  borrowers  in  excess  of 15% of the  Bank's
      unimpaired  capital and unimpaired  surplus,  plus up to an additional 10%
      for loans fully secured by readily marketable  collateral.  Real estate is
      not included in the  definition  of "readily  marketable  collateral."  At
      September  30, 1996,  the maximum  amount which Home Federal could loan to
      one borrower  (and  related  entities)  under the limit was  approximately
      $23.6 million.  At September 30, 1996, the Bank's largest aggregate amount
      of loans to one borrower was $17.0 million.

      QUALIFIED  THRIFT  LENDER TEST.  All savings  institutions,  including the
      -------------------------------
      Bank, are required to meet a QTL test to avoid  extensive  restrictions on
      their operations under the HOLA, as amended. Under the QTL test, a savings
      institution is required to maintain at least 65% of its "portfolio assets"
      (total assets less (i) specified  liquid assets up to 20% of total assets,
      (ii) specified  intangibles,  including  goodwill,  and (iii) the value of
      property  used  to  conduct   business)  in  certain   "qualified   thrift
      investments"  (primarily  residential  mortgages and related  investments,
      including certain  mortgage-backed and  mortgage-related  securities) on a
      monthly basis in at least 9 out of every 12 months. A savings  institution
      that fails the QTL test must either  convert to a bank  charter or operate
      under certain restrictions.

      At  September  30,  1996,  the  Bank met the test  with  qualified  thrift
      investments equal to approximately  84.2% of its portfolio assets, and has
      always met the test since its effectiveness.

      LIMITATION  ON  CAPITAL   DISTRIBUTIONS.   The  OTS   regulations   impose
      ----------------------------------------
      limitations upon all capital distributions by savings  institutions,  such
      as dividends,  payments to  repurchase or otherwise  acquire their shares,
      payments to shareholders  of another  institution in a cash-out merger and
      other  distributions  charged against capital.  The rule establishes three
      tiers of institutions,  based primarily on an institution's capital level.
      An institution  that exceeds all capital  requirements  before and after a
      proposed  capital  distribution  ("Tier 1  institution")  and has not been
      advised  by the OTS that it is in need of more  than  normal  supervision,
      could, after prior notice, to the OTS, make capital distributions during a
      calendar  year equal to the greater of: (i) 100% of its net income to date
      during the calendar year plus the amount that would reduce by one-half its
      "surplus capital ratio" (the excess capital over its capital requirements)
      at the  beginning of the calendar  year, or (ii) 75% of its net income for
      the previous four quarters.  Any additional  capital  distributions  would
      require prior regulatory approval.

      The Bank is a Tier I  institution.  In the event the Bank's  capital  fell
      below its  requirement  or the OTS notified it that it was in need of more
      than normal supervision,  the Bank's ability to make capital distributions
      could be restricted.  In addition, the OTS may prohibit a proposed capital
      distribution by any institution, which would otherwise be permitted by the
      regulation,  if the OTS determines that such distribution would constitute
      an unsafe or unsound practice. Furthermore, federal law prohibits the Bank
      from making any capital distribution if, after the distribution,  the Bank
      would have: (i) a total risk-based capital ratio of less than 8.0%, (ii) a
      Tier I  risk-based  capital  ratio of less than 4.0%,  or (iii) a leverage
      capital ratio of less than 4.0% (3.0% in the event the Bank was assigned a
      1 MACRO  rating,  the  highest  examination  rating of the OTS for  rating
      institutions).


                                       33

<PAGE> 34



      LIQUIDITY.  The Bank is required,  for each calendar month, to maintain an
      ----------
      average  daily  balance of liquid  assets (as defined in the  regulations)
      equal to a monthly average of not less than a specified  percentage of its
      net  withdrawable  deposit  accounts  plus  short-term  borrowings.   This
      liquidity  requirement  may be changed from time to time by the OTS to any
      amount within the range of 4% to 10%,  depending upon economic  conditions
      and the deposit flows of member savings institutions, and currently is 5%.
      OTS  regulations  also  require  each  member  institution  to maintain an
      average  daily  balance  of  short-term   liquid  assets  at  a  specified
      percentage  (currently  1%) of the total of its net  withdrawable  deposit
      accounts and  borrowings  payable in one year or less during the preceding
      calendar  month.  For  the  month  of  September  1996,  the  Bank  was in
      compliance  with the OTS liquidity  requirements,  having an average daily
      liquidity  ratio  and a  short-term  liquidity  ratio  of 5.3%  and  1.6%,
      respectively.  Monetary  penalties  may be  imposed  for  failure  to meet
      liquidity requirements.  The Bank has never had monetary penalties imposed
      for failure to meet its liquidity requirement.

      ASSESSMENTS.  Savings  institutions  are required by OTS regulation to pay
      ------------
      assessments  to the OTS to fund the  operations  of the OTS.  The  general
      assessment,  to be paid on a  semi-annual  basis,  is  computed  upon  the
      savings institution's total assets,  including consolidated  subsidiaries,
      as reported in the institution's latest quarterly thrift financial report.
      The Bank's total assessment for the fiscal year 1996 was approximately $.4
      million.

      TRANSACTIONS  WITH  RELATED  PARTIES.  The Bank's  authority  to engage in
      -------------------------------------
      transactions with related parties or "affiliates"  (i.e., any company that
      controls or is under  common  control  with Home  Federal,  including  the
      Company  and  the  Bank's  subsidiaries),  or to  make  loans  to  certain
      insiders,  is limited by Sections  23A and 23B of the Federal  Reserve Act
      ("FRA").  Section 23A limits the aggregate amount of transactions with any
      individual  affiliate  to 10% of the  capital  and  surplus of the savings
      institution and also limits the aggregate amount of transactions  with all
      affiliates to 20% of the savings institution's capital and surplus.  Loans
      and  certain  other  extensions  of credit are  required  to be secured by
      collateral  in an amount and of a type  described  in Section  23A and the
      purchase of low quality  assets  from  affiliates,  or the receipt of such
      assets as collateral,  is generally prohibited.  Section 23B provides that
      certain transactions with affiliates, including loans and asset purchases,
      must be on terms and under circumstances, including credit standards, that
      are  substantially the same or at least as favorable to the institution as
      those   prevailing   at  the  time  for   comparable   transactions   with
      nonaffiliated  individuals  or  entities.  In the  absence  of  comparable
      transactions,   such   transactions   may  only  occur   under  terms  and
      circumstances,  including  credit  standards,  that in good faith would be
      offered  to or  would  apply to  nonaffiliated  individuals  or  entities.
      Notwithstanding  Sections 23A and 23B, savings institutions are prohibited
      from lending to any affiliate  that is engaged in activities  that are not
      permissible  for bank  holding  companies  under  Section 4(c) of the Bank
      Holding  Company Act ("BHC  Act").  Further,  no savings  institution  may
      invest in the securities of any affiliate other than a subsidiary.


                                       34

<PAGE> 35



      The Bank's authority to extend credit to executive officers, directors and
      10%  shareholders,  as well as entities  controlled by such  persons,  are
      currently  governed by Sections 22(g) and 22(h) of the FRA, and Regulation
      O thereunder.  Among other  things,  these  regulations  require that such
      loans be made on terms  substantially  the  same as to  those  offered  to
      unaffiliated  individuals  and  involve  no more than the  normal  risk of
      collectibility,  place  limits on the amount of loans the Bank may make to
      such persons based, in part, on the Bank's capital  position,  and require
      certain  approval  procedures  to be  followed.  The Bank is  currently in
      compliance  with  such  regulations.  The  OTS  regulations,   with  minor
      variances, apply Regulation O to savings institutions.

      ENFORCEMENT.   Under  the  FDI  Act,  the  OTS  has  primary   enforcement
      ------------
      responsibility  over savings  institutions  and has the authority to bring
      enforcement    action   against   any   savings    institution   and   all
      "institution-related  parties," including shareholders, and any attorneys,
      appraisers  and  accountants  who knowingly or recklessly  participate  in
      wrongful   action  likely  to  have  an  adverse   effect  on  an  insured
      institution.  Civil penalties cover a wide range of violations and actions
      and can amount to $5,000 per day, or even up to $1.0 million per day for a
      finding of knowing or reckless  disregard causing  substantial loss to the
      savings  institution.  Criminal  penalties for most financial  institution
      crimes include fines of up to $1.0 million and  imprisonment  for up to 30
      years.  In addition,  regulators  have  substantial  discretion  to impose
      enforcement  action  on an  institution  that  fails  to  comply  with its
      regulatory  requirements.  Possible  enforcement  action  ranges  from the
      requirement  for  an  approved  capital  plan  and  the  imposition  of  a
      directive, to receivership,  conservatorship or the termination of deposit
      insurance.  Under the FDI Act, the FDIC has the  authority to recommend to
      the  Director of OTS that  enforcement  action be taken with  respect to a
      particular  savings  institution.  If action is not taken by the Director,
      the FDIC has  authority to take such action under  certain  circumstances.
      Management is not aware of any material  violations that would trigger any
      enforcement action or civil penalties.

      STANDARDS  FOR SAFETY AND  SOUNDNESS.  The federal  banking  agencies have
      -------------------------------------
      adopted  Interagency  Guidelines  Prescribing  Standards  for  Safety  and
      Soundness  ("Guidelines")  and  a  final  rule  to  implement  safety  and
      soundness  standards  required under the FDI Act. The Guidelines set forth
      the safety and soundness  standards that the federal banking  agencies use
      to identify and address problems at insured depository institutions before
      capital  becomes  impaired.  The  standards  set  forth in the  guidelines
      address internal controls and information systems; internal audit systems;
      credit  underwriting;  loan  documentation;  interest rate risk  exposure;
      asset growth; asset quality;  earnings standards;  and compensation,  fees
      and benefits. If the appropriate federal banking agency determines that an
      institution fails to meet any standard  prescribed by the Guidelines,  the
      agency may require the  institution  to submit to the agency an acceptable
      plan to achieve compliance with the standard,  as required by the FDI Act.
      The final rule establishes deadlines for the submission and review of such
      safety  and  soundness  compliance  plans  when such  plans are  required.
      Management  believes  that the  Bank is in  material  compliance  with the
      Guidelines.


                                       35

<PAGE> 36



FEDERAL HOME LOAN BANK SYSTEM
- -----------------------------

The Bank is a member of the FHLB  System  which  consists  of 12  regional  FHLB
Banks.  The FHLB  provides  a  central  credit  facility  primarily  for  member
institutions.  The Bank, as a member of the FHLB-NY,  is required to acquire and
hold shares of capital stock of the FHLB-NY in an amount at least equal to 1% of
the aggregate  principal  amount of its unpaid  residential  mortgage loans, and
similar  obligations  at the  beginning  of  each  year,  or 5% of its  advances
(borrowings) from the FHLB-NY,  whichever is greater.  The Bank is in compliance
with this  requirement,  with an investment in FHLB-NY stock of $27.9 million at
September 30, 1996.  FHLB advances are required to be secured by specific  types
of collateral and long-term  advances may be obtained  primarily for the purpose
of providing funds for residential housing finance.

The FHLBs are required to provide funds out of their earnings for the resolution
of insolvent thrifts and to allocate funds for affordable housing programs.  The
requirements  could reduce the amount of  dividends  that the FHLBs pay to their
members and could also result in the FHLBs imposing a higher rate of interest on
advances to members.  For the year ended  September 30, 1996  dividends from the
FHLB-NY to the Bank  amounted to $1.7 million,  or 3.0%,  of the Bank's  pre-tax
income. If dividends were reduced, or interest on FHLB advances  increased,  the
Bank's net interest income would likely also be reduced.  Further,  there can be
no assurance that future legislation  involving the FHLB's will not also cause a
decrease in the amount of dividends or in the value of the FHLB-NY stock held by
the Bank.


FEDERAL RESERVE SYSTEM
- ----------------------

Although the Bank is not a member of the Federal Reserve  System,  it is subject
to FRB regulations  which require it to maintain  non-interest  earning reserves
against certain of its transaction  accounts (primarily NOW and regular checking
accounts).  Because  reserves  must  generally  be  maintained  in  cash  or  in
non-interest  bearing  accounts,  the effect of the reserve  requirements  is to
increase the Bank's cost of funds.  FHLB System  members are also  authorized to
borrow from the Federal  Reserve  "discount  window," but Federal  Reserve Board
regulations  require  institutions to exhaust all FHLB sources before  borrowing
from a  Federal  Reserve  Bank.   The  FRB  regulations  generally  require  the
maintenance of reserves of 3% against net transaction  accounts of $52.0 million
or less  (subject to annual  adjustment by the FRB) and reserves of $1.6 million
plus 10%  (subject to  adjustment  by the FRB between 8% and 14%)  against  that
portion of net transaction  accounts in excess of $52.0 million.  The first $4.3
million of otherwise  reservable balances (subject to adjustment by the FRB) are
exempt  from the  reserve  requirements.  The  balances  maintained  to meet the
reserve  requirements  imposed  by the  FRB may be  used  to  satisfy  liquidity
requirements  imposed by the OTS. The Bank is in  compliance  with the foregoing
requirements.


                                       36

<PAGE> 37



TAXATION
- --------

      FEDERAL.  New York  Bancorp  files a calendar  year  consolidated  Federal
      --------
      income tax return  with its  subsidiary,  Home  Federal,  and  reports its
      income and expenses using the accrual method of accounting.

      Savings  institutions  are  generally  taxed in the same  manner  as other
      corporations.  However,  unlike  other  corporations,  qualifying  savings
      institutions  such as Home  Federal,  for tax  years  beginning  prior  to
      January 1, 1996,  were  allowed to  establish  a reserve for bad debts and
      were permitted to deduct  additions to that reserve for each tax year. For
      purposes  of  computing  the  deductible  addition  to the Bank's bad debt
      reserve,  the loans were separated into  "qualifying  real property loans"
      (in general, loans secured by interests in improved real property) and all
      other  loans  ("non-qualifying  loans").  The  deduction  with  respect to
      qualifying real property loans was allowed using the most favorable of the
      following two methods: (i) a method based on the institution's actual loss
      experience  (the  "experience  method"),  or  (ii)  a  method  based  on a
      specified percentage of the institution's  taxable income (the "percentage
      of taxable income method"). The addition to the reserve for non-qualifying
      loans was computed under the experience  method. The percentage of taxable
      income method was allowed only if the Bank  maintained at least 60% of its
      total assets in qualifying  assets, as defined.  If qualifying assets fell
      below 60%, the Bank would be required to recapture  essentially all of its
      bad debt reserve for Federal  income tax purposes.  The Bank's  qualifying
      assets exceeded 60% for the past five fiscal years. The net effect of this
      special bad debt deduction was that the maximum  effective  Federal income
      tax rate on  income,  computed  without  regard  to  actual  bad debts and
      certain other factors, for qualifying institutions using the percentage of
      taxable income method was 32.2%, exclusive of any minimum or environmental
      tax, as compared to the generally  applicable  maximum  corporate  Federal
      income tax rate of 35.0%. The Bank used the experience method for 1995 and
      1993 and  percentage of taxable  income method in calendar  years 1994 and
      1992. Hamilton used the percentage of taxable income method for 1992, 1993
      and 1994.  Each tax year, the Bank selected the most  favorable  method to
      calculate the maximum  deduction  available with respect to an addition to
      the tax bad debt reserve.

      Under  legislation  enacted  in  August  1996,  the Bank will no longer be
      permitted to use the  percentage of taxable  income method for Federal tax
      purposes,  but will be  permitted  to deduct  bad  debts  only as they are
      incurred. The legislation also requires the recapture of the excess of tax
      bad debt  reserves  at  December  31,  1995 over those  established  as of
      December 31, 1987 (the "base  year").  The Bank's tax bad debt reserves of
      $27.9  million as of  December  31,  1995 do not exceed  those of the base
      year.  Therefore,  the Bank will not be  required  to  recapture  any such
      excess bad debt reserves.  Such reserve  reflects the  cumulative  Federal
      income tax bad debt  deductions to that date.  The base year reserves will
      continue  to be subject to  recapture,  and the Bank could be  required to
      recognize a tax liability, under certain circumstances,  including (1) the
      Bank fails to qualify as a "bank" for  Federal  income tax  purposes;  (2)
      certain  distributions are made with respect to the stock of the Bank; (3)
      the bad debt  reserves  are used for any purpose  other than to absorb bad
      debt  losses;  and (4)  there is a change  in  Federal  tax law.  However,
      management  is  currently  not  aware  of  the   occurrence  of  any  such
      circumstances.


                                       37

<PAGE> 38



      STATE AND LOCAL.  The Bank files combined New York State franchise and New
      ----------------
      York City financial  corporation tax returns with its subsidiaries and New
      York Bancorp on a calendar year basis.

      The New York State and City taxes on banking corporations are each imposed
      in an annual  amount equal to the greater of (i) 9% of the Bank's  "Entire
      Net Income" allocable to New York State (and to New York City for purposes
      of the  City  tax)  during  the  taxable  year;  or  (ii)  the  applicable
      alternative  minimum  tax.  The  applicable  alternative  minimum  tax  is
      generally the greater of (i) a percentage (.01%,  .004%, or .002%, for the
      New York State tax, depending upon the nature and mix of the Bank's assets
      and on the ratio of its net worth to the average value of its assets,  and
      .01% for the New York City tax) of the average  value of the Bank's assets
      allocable  to New York  State (and to New York City for the City tax) with
      certain  modifications;  (ii) 3% of the  Bank's  "Alternative  Entire  Net
      Income"  allocable  to New York  State  (and to New York City for the City
      tax); or (iii) a minimum tax. In addition to the  foregoing,  the New York
      State Tax Law also imposes a 17% metropolitan  surcharge on the portion of
      the New York State  franchise tax otherwise  payable which is attributable
      to the Bank's  activities  in New York City and in several  other New York
      counties.

      Further,  beginning  in  calendar  year 1990,  New York State Tax Law also
      imposes a temporary surcharge equal to 15% of that portion of the New York
      State franchise tax otherwise payable. The surcharge rate is reduced to 12
      1/2% for tax years  ending  after June 30, 1994 and before July 1, 1995, 7
      1/2% for tax years ending after June 30, 1995 and before July 1, 1996, and
      2 1/2% for tax years ending after June 30, 1996 and before July 1, 1997.

      For tax years  beginning  before  January 1, 1996,  New York State and New
      York City also allowed a bad debt deduction for thrift institutions,  such
      as the Bank,  provided the same method was used for the  thrift's  Federal
      tax return. However, for the most recent calendar year 1995, the effective
      allowable  percentage  used in computing the bad debt deduction  under the
      percentage of taxable income method was 32%, rather than the 8% amount for
      Federal purposes.

      In response to the aforementioned  Federal  legislation  enacted in August
      1996,  the New York State tax law has been  amended to prevent a recapture
      of existing tax bad debt  reserves and to allow for the  continued  use of
      the  percentage of taxable  income to determine the bad debt  deduction in
      computing New York State tax liability.  However,  no such amendments have
      been made to date with  respect  to the New York City tax law;  therefore,
      the Company can not predict whether such changes will be made or as to the
      form of any changes.

      As a Delaware business  corporation,  New York Bancorp is required to file
      annual  returns with and pay annual fees to the  Secretary of the State of
      Delaware.  The  Company  is also  subject  to a  minimal  annual  Delaware
      franchise tax.



                                       38

<PAGE> 39



SUPPLEMENTAL ITEM
- -----------------

The following table sets forth certain information  regarding executive officers
of the Company, who are not also directors.

<TABLE>
<CAPTION>

       Name                   Age                 Position Held
       ----                   ---                 -------------

<S>                           <C>       <C> 
George J. Amentas             48        First Vice President, Treasurer
Robert J. Anrig               48        First Vice President, Lending
Carmine Bracco                58        First Vice President, EDP and Operations
Dennis Hodne                  50        First Vice President, Retail Banking
Richard F. Rothschild         49        First Vice President, Marketing
Edward J. Steube              52        First Vice President, Business Development
Terrence S. Walsh             49        First Vice President, Multifamily Lending

</TABLE>

George J.  Amentas  recently  joined the Company in November  1996 as First Vice
President,  Treasurer.  From 1993  through  1996,  Mr.  Amentas  was Senior Vice
President  and  Treasurer of  Centerbank.  Prior to 1993 Mr.  Amentas  served as
Senior Vice President, Chief Investment Officer and Treasurer for Village Bank.

Robert J. Anrig has been First Vice  President,  Lending of the  Company and the
Bank since May 1992.  From April 1990 to May 1992 Mr. Anrig served as a business
and real estate consultant in Long Island, New York.

Carmine Bracco has been First Vice President,  EDP and Operations of the Company
and the Bank since October 1995.  From December 1993 to October 1995, Mr. Bracco
served as Vice President, Internal Audit of the Bank. From May 1988 to May 1992,
Mr.  Bracco  served  at  National  Westminster  Bank as Senior  Vice  President,
Internal  Audit,  and from May 1992 to December  1993 as Senior Vice  President,
Financial Services.

Dennis Hodne has been First Vice  President,  Retail  Banking of the Company and
the Bank since October  1995.  Previously,  from January 1995 through  September
1995 he was First Vice  President,  Strategic  Planning  for the Company and the
Bank.  From  September  1992 to January  1995 Mr.  Hodne  served as Senior  Vice
President, Retail Banking for Hamilton Federal Bank. From 1988 to September 1992
Mr. Hodne served as Senior Vice President,  Branch  Administrator  for Crossland
Savings Bank.

Richard F.  Rothschild has been First Vice  President,  Marketing of the Company
and the Bank since October 1995. Previously, from 1987 through 1995 he served as
First Vice President,  Banking Services of the Bank and was named to the similar
position  in New York  Bancorp  when it  became a  publicly  traded  company  in
February 1988.

Edward J.  Steube has been First Vice  President,  Business  Development  of the
Company and the Bank since  September  1992.  From 1982 to September  1992,  Mr.
Steube served as Vice President for Kidder, Peabody & Co., Inc.

Terrence  S. Walsh  became  First  Vice  President,  Multifamily  Lending of the
Company and the Bank in October 1996.  From January 1996 through  September 1996
Mr. Walsh served as Vice President, Multifamily Lending. Previously, in 1995 Mr.
Walsh was  involved in private  consulting.  Prior to 1995 Mr.  Walsh  served as
Senior Vice President, Mortgage Lending for Metro Bancshares Inc.

                                       39

<PAGE> 40



ITEM 2 - PROPERTIES

The Bank conducts its business through twenty-nine  full-service branch offices,
seven loan production  offices,  an operations  center and one executive  office
located in Kings, Queens, Nassau,  Westchester,  Richmond, and Suffolk Counties.
The  following  table  sets  forth  information  relating  to each of the Bank's
offices at September 30, 1996.  The total net book value of the Bank's  premises
and equipment at September 30, 1996 was $12.9 million.

<TABLE>
<CAPTION>

                                                                    Date        Lease            Net
                                                       Owned       Leased     Expiration      Book Value
                                                         or          or       Including           at
Location                                               Leased     Acquired     Options      Sept. 30, 1996
- --------                                               ------     --------    ----------    --------------
                                                                                            (In Thousands)
<S>                                                    <C>          <C>         <C>            <C>
Branch Offices:
   70-01 Forest Avenue, Ridgewood, NY (1)............   Owned       1949          --           $    963
   70-24 Myrtle Avenue, Glendale, NY.................   Owned       1976          --                495
   83-24 Woodhaven Blvd., Glendale, NY...............  Leased       1991        2038                747
   155-14 Cross Bay Blvd., Howard Beach, NY..........  Leased       1974        1999                273
   248-40 Northern Blvd., Little Neck, NY............   Owned       1963          --                434
   145-15 243rd Street, Rosedale, NY.................   Owned       1961          --                307
   7401 13th Avenue, Brooklyn, NY....................   Owned       1979          --                979
   413 86th Street., Brooklyn, NY (1)................   Owned       1948          --                637
   9502 3rd Avenue, Brooklyn, NY.....................  Leased       1991        2000                 70
   420 Court Street, Brooklyn, NY....................   Owned       1930          --                657
   2123 Avenue U, Brooklyn, NY.......................  Leased       1990        1998                 74
   179 Avenue U, Brooklyn, NY........................   Owned       1973          --                162
   6501 11th Avenue, Brooklyn, NY....................   Owned       1976          --                824
   1710 Avenue Y, Brooklyn, NY.......................  Leased       1996        2016                301
   195 Rockaway Avenue, Valley Stream, NY............  Leased       1974        1999                102
   210 Mineola Blvd., Mineola, NY (1)................  Leased       1992        2007                242
   41 Forest Avenue, Glen Cove, NY...................  Leased       1992        2007                455
   35 Merrick Avenue, Merrick, NY 11566..............   Owned       1978          --                530
   77 Lincoln Avenue, Rockville Centre, NY...........  Leased       1992        2007                132
   155 East Main Street, Huntington, NY..............   Owned       1992          --                536
   143 Alexander Avenue, Lake Grove, NY..............  Leased       1992        2015                 45
   46 E. Hoffman Avenue, Lindenhurst, NY.............  Leased       1994        2009                145
   800 Montauk Highway, Shirley, NY..................  Leased       1992        2000                 45
   356 Middle Country Road, Coram, NY................  Leased       1992        2003                104
   62 South Ocean Avenue, Patchogue, NY (1)..........   Owned       1992          --              1,057
   366 Route 25A, Rocky Point, NY....................  Leased       1992        2003                 40
   43 Main Street, Westhampton Beach, NY.............   Owned       1992          --                414
   1730 Veterans Memorial Highway, Islandia, NY......  Leased       1995        2015                262
   985 Richmond Avenue, Staten Island, NY............  Leased       1995        2015                203
Loan Production Offices:
   241-02 Northern Blvd., Douglaston, NY.............  Leased       1989        1999                193
   One Depot Plaza, Mamaroneck, NY...................  Leased       1986        1996                 22
   100 Jericho Quadrangle, Jericho, NY...............  Leased       1996        2002                202
Executive Office:
   241-02 Northern Blvd., Douglaston, NY.............  Leased       1989        1999                748
Operations Center:
   100 Jericho Quadrangle, Jericho, NY (1)...........  Leased       1993        2002                527
                                                                                               --------
                                                                                               $ 12,927
                                                                                               ========
- -----------------               
(1)  Loan Centers are also located at these locations.

</TABLE>

                                       40

<PAGE> 41




ITEM  3 -   LEGAL PROCEEDINGS

On July 1, 1994, a purported  class action  complaint  was filed in the Delaware
Chancery Court on behalf of the shareholders of Hamilton by Adar Equities,  Ltd.
as  plaintiff,  naming,  among  others,  New York  Bancorp  as a  defendant.  An
identical  complaint was filed by the Serious  Software  Corporation  on July 7,
1994 in the Delaware  Chancery Court.  Plaintiffs  allege that certain directors
and senior  officers of Hamilton  breached  their  fiduciary  duties to Hamilton
shareholders.  New York Bancorp is alleged to have aided and abetted this breach
by allegedly  providing  them the promise of continued  employment  and monetary
incentives in exchange for entering into a merger agreement.  Plaintiffs claimed
that if the  Merger  was  approved  by  shareholders  of New  York  Bancorp  and
Hamilton, the consideration that Hamilton shareholders would receive in exchange
for their Hamilton common stock would be "grossly inadequate." Plaintiffs sought
various  remedies,  including an injunction to prevent the  consummation  of the
Merger and compensatory damages in an unspecified amount. On September 19, 1994,
defendants moved to dismiss the complaints on the ground that they fail to state
a claim upon which relief could be granted. Such motion is still pending.

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

None


                                    PART II


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

The  information  contained on page 50 of the 1996 Annual Report to Shareholders
is incorporated herein by reference.

ITEM 6 -    SELECTED FINANCIAL DATA

The  information  contained on page 9 of the 1996 Annual Report to  Shareholders
under the caption "Selected Consolidated Financial & Other Data" is incorporated
herein by reference and is contained herein as Exhibit 13.

ITEM 7 -    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
            AND RESULTS OF OPERATION

The  information  contained on pages 10 through 20 of the 1996 Annual  Report to
Shareholders  under  the  caption  "Management's   Discussion  and  Analysis  of
Financial  Condition  and  Results  of  Operations"  is  incorporated  herein by
reference and is contained herein as Exhibit 13.

ITEM 8 -    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Financial Statements and the Independent Auditors' Report appearing on pages
21 through 48 of the 1996 Annual Report to Shareholders are incorporated  herein
by reference and is contained herein as Exhibit 13.


                                       41

<PAGE> 42




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

None


                                   PART III


ITEM 10 -   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The  information  contained on pages 3 through 8 of the Proxy  Statement for the
Annual  Meeting of  Shareholders  to be held  January 28, 1997 under the caption
"Information  with Respect to the  Nominees,  Continuing  Directors  and Certain
Executive Officers" is incorporated herein by reference.  Information concerning
executive officers who are not directors  is  contained in Part I of this report
under "Supplemental Item"  pursuant to  paragraph  (b) of Item 401 of Regulation
S-K in reliance on Instruction G.

ITEM 11 -   EXECUTIVE COMPENSATION

The  information   contained  on  pages  10  through  16  (excluding  the  Stock
Performance  Graph  and  Report  of  the  Compensation  Committee  on  Executive
Compensation)  of the Proxy  Statement for the Annual Meeting of Shareholders to
be held  January  28,  1997  under the  captions  "Directors  Compensation"  and
"Executive Compensation" is incorporated herein by reference.

ITEM 12 -   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The  information  contained  on page 3 of the  Proxy  Statement  for the  Annual
Meeting of Shareholders to be held January 28, 1997 under the caption  "Security
Ownership of Certain Beneficial Owners" is incorporated herein by reference.

ITEM 13 -   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The  information  contained  on page 18 of the Proxy  Statement  for the  Annual
Meeting  of  Shareholders  to  be  held  January  28,  1997  under  the  caption
"Transactions with Certain Related Persons" is incorporated herein by reference.

                                       42

<PAGE> 43



                                    PART IV


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

(A)  (1)  FINANCIAL STATEMENTS
          --------------------

The following  financial  statements are included in the Company's Annual Report
to  Shareholders  for the year ended  September 30, 1996,  portions of which are
attached as an exhibit to this report:

       -  Consolidated  Statements  of Financial Condition at September 30, 1996
          and 1995
       -  Consolidated  Statements of Income for each of the years in the three-
          year period ended September 30, 1996
       -  Consolidated Statements of Changes in Shareholders' Equity for each of
          the years in the three-year period ended September 30, 1996
       -  Consolidated  Statements of  Cash  Flows  for each of the years in the
          three-year period ended September 30, 1996
       -  Notes to Consolidated Financial Statements
       -  Independent Auditors' Report

     (2)  FINANCIAL STATEMENT SCHEDULES
          -----------------------------

Financial  statement  schedules  are omitted  because  they are not  required or
because the  required  information  is set forth in the  consolidated  financial
statements or notes thereto.

                                       43

<PAGE> 44


     (3)  EXHIBITS
          --------

The  following  exhibits  are  either  filed  as  part  of  this  report  or are
incorporated  herein by reference to documents  previously  filed by the Company
with the SEC.

<TABLE>
<CAPTION>


  Exhibit
   Number                            Description
  -------                            ----------- 

    <S>       <C>                                                                       
     3.1      Certificate of Incorporation of New York Bancorp Inc., as amended
     3.2      Bylaws of New York Bancorp Inc., as amended(6)
    10.2      New York Bancorp Inc. Incentive Stock Option Plan(1)
    10.3      New York Bancorp Inc. Option Plan for Outside Directors(2)
    10.8      Home Federal Savings Bank Employee Stock Purchase Plan(3)
    10.9      New York Bancorp Inc. 1990 Incentive Stock Option Plan(4)
    10.10     New York Bancorp Inc. 1990 Option Plan for Outside Directors(5)
    10.13     Home Federal Savings Bank Supplemental Executives Benefit Plan, as
              amended(8)
    10.14     Home Federal Savings Bank Deferred Compensation Plan, as
              amended(8)
    10.17     New York Bancorp Inc. 1993 Long-Term Incentive Plan(6)
    10.18     New York Bancorp Inc. 1993 Stock Option Plan for Outside
              Directors(7)
    11        Statement re:  computation of per share earnings
    13        Portions  of  New  York  Bancorp   Inc.'s   Annual  Report  to
              Shareholders  for the fiscal  year ended  September  30,  1996
              incorporated herein by reference
    21        Subsidiaries of New York Bancorp Inc.
    23        Consent of KPMG Peat Marwick LLP
    27        Financial Data Schedule

(1)  Incorporated by reference to Exhibits filed with Registration  Statement on
     Form S-8, No. 33-23468
(2)  Incorporated by reference to Exhibits filed with Registration  Statement on
     Form S-8, No. 33-23478
(3)  Incorporated  by reference to Exhibits  filed with New York Bancorp  Inc.'s
     1989 Form 10-K
(4)  Incorporated  by  reference  to Annex A of the  Company's  Proxy  Statement
     furnished  to  shareholders  in  connection  with  the  Annual  Meeting  of
     Shareholders held on January 23, 1991
(5)  Incorporated  by reference  to Annex B of the  Company's  Proxy  Statement
     furnished  to  shareholders  in  connection  with the  Annual  Meeting  of
     Shareholders held on January 23, 1991
(6)  Incorporated  by reference to Exhibits  filed with New York Bancorp  Inc.'s
     1992 Form 10-K
(7)  Incorporated  by reference to Exhibit A of the  Company's  Proxy  Statement
     furnished  to  shareholders  in  connection  with  the  Annual  Meeting  of
     Shareholders  held on January 25, 1994
(8)  Incorporated  by reference to Exhibits  filed with New York Bancorp  Inc.'s
     1994 Annual Report on Form 10-K

</TABLE>

(B)  REPORTS ON FORM 8-K
     -------------------

     None


                                       44

<PAGE> 45



                                  SIGNATURES

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

                                           NEW YORK BANCORP INC.


                                           By:   /s/ Michael A. McManus, Jr.
                                              ---------------------------------
                                                  Michael A. McManus, Jr.
                                                  President and
                                                  Chief Executive Officer

                                           Date:  December 19, 1996


      Pursuant to the requirements of the Securities  Exchange Act of 1934, this
report has been signed  below on December 19, 1996 by the  following  persons on
behalf of the Registrant and in the capacities indicated.



  /s/ Patrick E. Malloy, III                 /s/ John E. D. Grunow, Jr.
- ---------------------------------------   ------------------------------------
      Patrick E. Malloy, III                     John E. D. Grunow, Jr.
      Chairman of the Board                      Director


  /s/ Josiah T. Austin                       /s/ Michael A. McManus, Jr.
- ---------------------------------------   ------------------------------------
      Josiah T. Austin                           Michael A. McManus, Jr.
      Director                                   Director, President
                                                 and Chief Executive Officer


  /s/ Stan I. Cohen                          /s/ Walter R. Ruddy
- ---------------------------------------   ------------------------------------
      Stan I. Cohen                              Walter R. Ruddy
      Director, Senior Vice President,           Director
      Controller and Secretary


  /s/ Geraldine A. Ferraro                   /s/ Robert A. Simms
- ---------------------------------------   -----------------------------------
      Geraldine A. Ferraro                       Robert A. Simms
      Director                                   Director


  /s/ Peter D. Goodson                      /s/  Gene A. Washington
- ---------------------------------------   ------------------------------------
      Peter D. Goodson                           Gene A. Washington
      Director                                   Director



<PAGE> 1

                                                                 Exhibit 3.1


(Restated as of January 27, 1995)
- ---------------------------------


                      RESTATED CERTIFICATE OF INCORPORATION

                                       OF

                              NEW YORK BANCORP INC.



          FIRST:    The name of the Corporation is New York Bancorp Inc.
          -----
(hereinafter sometimes referred to as the "Corporation").

          SECOND:   The address of the registered office of the Corporation in
          ------
the State of Delaware is Corporation Trust Center, 1209 Orange Street, in the

City of Wilmington, County of New Castle.  The name of the registered agent at

that address is The Corporation Trust Company.

          THIRD:    The purpose of the Corporation is to engage in any lawful
          -----
act or activity for which a corporation may be organized under the General

Corporation Law of Delaware.
                  
          FOURTH:
          ------

                    A. The total number of shares of all classes of  stock which
  
the Corporation shall have authority to issue is thirty-two million

(32,000,000), consisting of:

                       (a) two million (2,000,000) shares of Preferred

     Stock, par value one cent ($.01) per share (the "Preferred Stock"); and

                       (b) thirty million (30,000,000) shares of Common Stock,

     par value one cent ($.01) per share (the "Common Stock").


                                        

<PAGE> 2

January 1994


                    B. The Board of Directors is authorized, subject to any

limitations prescribed by law, to provide for the issuance of the shares of

preferred Stock in series, and by filing a certificate pursuant to the

applicable law of the State of Delaware (such certificate being hereinafter

referred to as a "Preferred Stock Designation"),  to establish from time to time

the number of shares to be included in each such series, and to fix the

designation,  powers,  preferences,  and rights of the shares of each such

series and any  qualifications, limitations or restrictions  thereof.  The

number of  authorized  shares of  Preferred  Stock may be increased or decreased

(but not below the number of shares thereof then outstanding) by the affirmative

vote of the  holders of a majority  of the Common  Stock,  without a vote of the

holders of the Preferred  Stock, or of any series thereof,  unless a vote of any

such  holders  is  required  pursuant  to  the  terms  of  any  Preferred  Stock

Designation.

          FIFTH:    The following provisions are inserted for the management of
          ------
the business and the conduct of the affairs of the Corporation, and for further

definition, limitation and regulation of the powers of the Corporation and of

its directors and stockholders:

                       (a) The business and affairs of the Corporation shall be

     managed by or under the direction of the Board of Directors.  In addition

     to the powers and authority expressly conferred upon them by Statute or by

     this Certificate of Incorporation or the By-laws of the 


                                       2

<PAGE> 3


January 1994


     Corporation, the  directors are hereby empowered to exercise all such

     powers and do all such acts and things as may be exercised or done by the

     Corporation.

                       (b) The directors of the Corporation need not be

     elected by written ballot unless the By-laws so provide.

                       (c) Any action  required or  permitted to be taken by the

     stockholders of the Corporation must be effected at a duly called annual or

     special meeting of stockholders of the Corporation and may not be effected

     by any consent in writing by such stockholders.

                       (d) Special meetings of stockholders of the Corporation

     may be called only by the Board of Directors pursuant to a resolution

     adopted by a majority of the total number of authorized directors (whether

     or not there exist any vacancies in previously authorized directorships at

     the time any such resolution is presented to the Board for adoption)(the

     "Whole Board").

          SIXTH:
          ------

                    A.  The number of directors shall be fixed from time to time

exclusively by the Board of Directors pursuant to a resolution adopted by a

majority of the Whole Board.  The directors shall be divided into three classes,

as nearly equal in number as reasonably possible, with the term of office of the

first class to expire at the 1988 annual meeting of stockholders, the term of

office of the second class to expire at the 1989



                                       3

<PAGE> 4

January 1994

 
annual meeting of stockholders and the term of office of the third class to 

expire at the 1990  annual  meeting of  stockholders.  At each annual meeting

of  stockholders  following  such initial  classification  and election,

directors elected to succeed those directors whose terms expire shall be

elected for a term of office to expire at the third succeeding annual meeting

of stockholders after their election.

                         B. Subject to the rights of the holders of any series

of Preferred Stock then outstanding, newly created directorships resulting from

any increase in the authorized number of directors or any vacancies in the Board

of Directors resulting from death, resignation, retirement, disqualification,

removal from office or other cause may be filled only by a majority  vote of the

directors then in office, though less than a quorum, and directors so chosen

shall hold office for a term expiring at the annual meeting of stockholders at

which the term of office of the class to which they have been elected expires.

No decrease in the number of directors constituting the Board of Directors

shall shorten the term of any incumbent director.

                         C. Advance notice of stockholder nominations for the

election of directors and of business to be brought by stockholders before any

meeting of the stockholders of the Corporation shall be given in the manner

provided in the ByLaws of the Corporation.

                                       4

<PAGE> 5

January 1994



                         D. Subject to the rights of the holders of any series

of Preferred Stock then outstanding, any directors, or the entire Board of

Directors, may be removed from office at any time, but only for cause and only

by the affirmative  vote of the holders of at least 80 percent of the voting

power of all of the then-outstanding shares of capital stock of the Corporation

entitled to vote generally in the election of directors, voting together as a

single class. "Cause" shall be defined as breach of fiduciary duty involving

personal dishonesty,  intentional failure to perform stated duties as a director

which results in substantial  loss to the company or willful violation of any

law, rule,  regulation or final cease and desist order which results in

substantial loss to the Corporation.

          SEVENTH:  The Board of  Directors  is  expressly  empowered to
          --------
adopt, amend or repeal By-laws of the Corporation.  Any adoption,  amendment or

repeal of the By-laws of the Corporation by the Board of Directors shall require

the approval of a majority of the Whole Board. The stockholders  shall also have

power to adopt,  amend or repeal the By-laws of the Corporation.  In addition to

any vote of the  holders  of any class or  series  of stock of this  Corporation

required by law or by this Certificate of Incorporation, the affirmative vote of

the  holders  of at  least  80  percent  of  the  voting  power  of  all  of the

then-outstanding shares of the capital stock of the Corporation entitled to vote

generally in the election of directors, voting together as a




                                       5


<PAGE> 6

January 1994


single class, shall be  required  to adopt,  amend or repeal any  provisions 

of the  By-laws of the Corporation.

          EIGHTH:
          -------

                        A. In addition to any affirmative vote required by law

or this Certificate of Incorporation, and except as otherwise expressly provided

in this Section:

                           1. any merger or consolidation of the Corporation or

          any Subsidiary (as hereinafter defined) with (i) any Interested

          Stockholder (as hereinafter defined) or (ii) any other corporation

          (whether or not itself an Interested Stockholder) which is, or after

          such merger or consolidation would be, an Affiliate (as hereinafter

          defined) of an Interested Stockholder; or

                           2. any sale, lease, exchange, mortgage, pledge,

          transfer or other disposition (in one transaction or a series of

          transactions) to or with any Interested Stockholder, or any Affiliate

          of any Interested Stockholder, or 25% or more of the combined assets

          of the Corporation and its Subsidiaries; or

                           3. the issuance or transfer by the Corporation or any

          Subsidiary (in one transaction or a series of transactions) of any

          securities of the Corporation or any Subsidiary to any Interested

          Stockholder or any Affiliate of any Interested Stockholder in exchange

          for cash, securities or other property (or a combination thereof)

          having an aggregate Fair Market Value (as


                                       6


<PAGE> 7

January 1994



          hereinafter defined) equaling or exceeding 25% of the combined assets

          of the  Corporation  and its  Subsidiaries except  pursuant to an

          employee benefit plan of the Corporation or any Subsidiary thereof; or

                           4. the adoption of any plan or proposal for the

          liquidation or dissolution of the Corporation proposed by or on behalf

          of an Interested Stockholder or any Affiliate of any Interested

          Stockholder; or

                           5. any reclassification of securities (including any

          reverse stock split), or recapitalization of the Corporation, or any

          merger or consolidation of the Corporation with any of its

          Subsidiaries or any other transaction (whether or not with or into or

          otherwise involving an Interested Stockholder) which has the effect,

          directly or indirectly, of increasing the proportionate share of the

          outstanding shares of any class of equity or convertible securities

          of the Corporation or any Subsidiary which is directly or indirectly

          owned by any Interested Stockholder or any Affiliate of any

          Interested Stockholder;

shall require the affirmative vote of the holders of at least 80% of the voting

power of the then outstanding shares of stock of the Corporation entitled to

vote in the election of directors (the "Voting Stock"), voting together as a

single class.  Such affirmative vote shall be required notwithstanding the fact

that no vote may be required, or that a lesser

                                       7


<PAGE> 8

January 1994



percentage  may be  specified, by law  or in any agreement with any national 

securities exchange or otherwise.

                  The term "Business Combination" as used in this Article EIGHTH

shall mean any transaction which is referred to in any one or more of paragraphs

1 through 5 of Section A of this Article EIGHTH.

                       B.  The  provisions  of  Section  A of  this Article

EIGHTH shall not be applicable to any particular  Business  Combination, and

such Business  Combination  shall require only the  affirmative  vote of the

majority of the outstanding shares of capital stock entitled to vote, or such

vote as is required by law, if all of the conditions specified in either of the

following paragraphs 1 and 2 are met:

                              1. The Business Combination shall have been

          approved by a majority of the Disinterested Directors (as hereinafter

          defined).

                              2. All of the following conditions shall have been

          met:
          
                               (a) The  aggregate amount of the cash and the
          
             Fair Market Value as of the date of the  consummation of the

             Business Combination of consideration other than cash to be

             received per share by the holders of Common Stock in such Business

             Combination shall at least be equal to the higher of the following:

                                I. (if applicable) the Highest Per Share price

               (as hereinafter defined), including any brokerage


                                       8


<PAGE> 9

January 1994


               commission, transfer taxes and soliciting dealers' fees, paid by

               the Interested Stockholder for any shares of Common Stock

               acquired by  it (X) within the two-year period immediately prior

               to the first  public announcement of the proposal of the Business

               Combination (the "Announcement Date"), or (Y) in the transaction

               in which it  became an  Interested Stockholder, whichever is

               higher; and 

                                II. the Fair Market Value per share of Common

               Stock on the Announcement Date or on the date on which the

               Interested Stockholder became an Interested Stockholder (such

               latter date is referred to in this Article EIGHTH as the

               "Determination Date"), whichever is higher.

                                (b) The aggregate amount of the cash and the

           Fair Market Value as of the date of the consummation of the Business

           Combination of consideration other than cash to be received per share

           by holders of shares of any class of outstanding Voting Stock other

           than Common Stock shall be at least equal to the highest of the

           following (it being intended that the requirements of this

           subparagraph (b) shall be required to be met with respect to every

           such class of outstanding Voting Stock, whether or not the Interested

           Stockholder has previously acquired any shares of a particular class

           of Voting Stock):


                                       9


<PAGE> 10

January 1994



                                I. (if applicable) the Highest Per Share Price

           (as hereinafter defined), including any brokerage commissions,

           transfer taxes and soliciting dealers' fees, paid by the Interested

           Stockholder for any shares of such class of Voting Stock acquired by

           it (X) within the two-year period immediately prior to the

           Announcement Date, or (Y) in the transaction in which it became an

           Interested Stockholder, whichever is higher;

                                II. (if applicable) the highest preferential

           amount per share to which the holders of shares of such class of

           Voting Stock are entitled in the event of any voluntary or

           involuntary liquidation, dissolution or winding up of the

           Corporation; and

                                III. the Fair Market Value per share of such

           class of Voting Stock on the Announcement Date or on the

           Determination Date, whichever is higher.

                                (c) The consideration to be received by holders

           of a particular class of outstanding Voting Stock (including Common

           Stock) shall be in cash or in the same form as the Interested

           Stockholder has previously paid for shares of such class of Voting

           Stock. If the Interested Stockholder has paid for shares of any class

           of Voting Stock with varying forms of consideration, the form of

           consideration for such class of Voting Stock shall be either cash or

           the form used to acquire the largest number 


                                       10


<PAGE> 11

January 1994


           of shares of such class of Voting Stock previously acquired by it.

           The price determined in accordance with subparagraph  B.2 of this

           Article EIGHTH shall be  subject to appropriate adjustment in the

           event of any stock dividend, stock split, combination of shares or

           similar event.

                                (d) After such interested Stockholder has become

           an Interested Stockholder and prior to the consummation of such

           Business Combination:(i) except as approved by a majority of the

           Disinterested Directors, there shall have been no failure to declare

           and pay at the regular date therefor any full quarterly dividends

           (whether or not cumulative) on any outstanding stock having

           preference over the Common Stock as to dividends or liquidation;

           (ii) there shall have been (X) no reduction in the annual rate of

           dividends paid on the Common Stock (except as necessary to reflect

           any subdivision of the Common Stock), except as approved by a

           majority of the Disinterested Directors, and (Y) an increase in such

           annual rate of dividends as necessary to reflect any reclassification

           (including any reverse stock split), recapitalization, reorganization

           or any similar transaction which has the effect of reducing the

           number of outstanding shares of the Common Stock, unless the failure

           to so increase such annual rate is approved by a majority of the
     
           Disinterested Directors, and (iii) such Interested 


                                       11


<PAGE> 12

January 1994

           Stockholder shall have not become the beneficial owner of any

           additional shares of  Voting Stock except as part of the transaction

           which results in such  Interested Stockholder becoming an Interested

           Stockholder.

                                (e) After such  Interested  Stockholder has

           become an Interested Stockholder, such Interested Stockholder shall

           not have received the benefit, directly or indirectly (except

           proportionately as a stockholder), of any loans, advances,

           guarantees, pledges or other financial assistance or any tax credits

           or other tax advantages provided by the Corporation, whether in

           anticipation of or in connection with such Business Combination or

           otherwise. 

                                (f) A proxy or information statement describing

           the proposed Business Combination and complying with the requirements

           of the Securities Exchange Act of 1934 and the rules and regulations

           thereunder (or any subsequent provisions replacing such Act, rules or

           regulations) shall be mailed to stockholders of the Corporation at

           least 30 days prior to the consummation of such Business Combination

           (whether or not such proxy or information statement is required to be

           mailed pursuant to such Act or subsequent provisions).

                       C.  For the purposes of this Article EIGHTH:

                           1. A "Person" shall include an individual, a group

        acting in concert, a corporation, a partnership, an 


                                       12


<PAGE> 13

January 1994



        association, a joint  venture, a pool, a joint stock company, a trust,

        an unincorporated organization or similar company, a syndicate or any

        other group formed for the purpose of acquiring, holding or disposing

        of securities.

                           2. "Interested Stockholder" shall mean any person

        (other than the Corporation or any Holding Company or Subsidiary

        thereof) who or which:
                      
                                (a) is the beneficial owner, directly or

          indirectly, of more than 10% of the voting power of the outstanding

          Voting Stock ; or 

                                (b) is an Affiliate of the Corporation and at

          any time within the two-year period  immediately prior to the date in

          question was the beneficial owner, directly or indirectly, of 10% or

          more of the voting power of the then outstanding Voting Stock ; or

                                (c) is an assignee of or has otherwise succeeded

          to any shares of Voting Stock which were at any time within the

          two-year period immediately prior to the date in question beneficially

          owned by any Interested Stockholder, if such assignment or succession

          shall have occurred in the course of a transaction or series of

          transactions not involving a public offering within the meaning of the

          Securities Act of 1933.

                              3. A person shall be a "beneficial owner" of any

        Voting Stock:


                                       13


<PAGE> 14

January 1994


                                (a) which such person or any of its Affiliates

          or Associates (as hereinafter defined) beneficially owns, directly or

          indirectly; or

                                (b) which such person or any of its Affiliates

          or Associates has (i) the right to acquire (whether such right is

          exercisable immediately or only after the passage of time), pursuant

          to any agreement, arrangement or understanding or upon the exercise of

          conversion rights, warrants or options, or otherwise, or (ii) the

          right to vote pursuant to any agreement, arrangement or understanding;

          or
                                (c) which are beneficially owned, directly or

          indirectly by any other person with which such person or any of its

          Affiliates or Associates has any agreement, arrangement or

          understanding for the purposes of acquiring, holding, voting or

          disposing of any shares of Voting Stock.

                              4. For the purpose of determining whether a person

          is an Interested Stockholder pursuant to paragraph 2 of this

          Section C, the number of shares of Voting Stock deemed to be

          outstanding shall include shares deemed owned through application of

          Paragraph 3 of this Section C but shall not include any other shares

          of Voting Stock which may be issuable pursuant to any agreement,

          arrangement or understanding, or upon exercise of conversion rights,

          warrants or options, or otherwise.


                                       14


<PAGE> 15

January 1994


                              5. "Affiliate" and "Associate" shall have the

          respective meanings ascribed to such terms in Rule l2b-2 of the

          General Rules and Regulations under the Securities Exchange Act of

          1934, as in effect on January 1, 1987.

                              6. "Subsidiary" means any corporation of which a

          majority of any class of equity security is owned, directly or

          indirectly, by the Corporation; provided, however, that for the

          purposes of the definition of Interested Stockholder set forth in

          paragraph 2 of this Section C, the term "Subsidiary" shall mean only

          a corporation of which a majority of each class of equity security is

          owned, directly or indirectly, by the Corporation.

                              7. "Disinterested Director" means any member of

          the Board of Directors who is unaffiliated with the Interested

          Stockholder and was a member of the Board of Directors prior to the

          time that the Interested Stockholder became an Interested Stockholder,

          and any successor of a Disinterested Director who is unaffiliated with

          the Interested Stockholder and is recommended to succeed a

          Disinterested Director by a  majority of Disinterested Directors then

          on the Board of Directors.

                              8. "Fair Market Value" means: (a) in the case of

          stock, the highest closing sales price of the stock during the 30-day

          period immediately preceding the date in question of a share of such

          stock on the National 


                                       15


<PAGE> 16

January 1994


          Association of Securities Dealers Automated Quotation System or any

          system  then in use,  or, if such stock is  admitted to trading on a

          principal United States  securities exchange registered under the

          Securities Exchange Act of 1934, Fair Market  Value shall be  the

          highest sale price reported during the 30-day  period preceding the

          date in question. If no such quotations are available, the Fair Market
      
          Value on the date in question of a share of such stock as determined

          by the Board of Directors in good faith, in each case with respect to

          any class of stock, appropriately adjusted far any dividend or

          distribution in shares of such stock or any combination or

          reclassification of outstanding shares of such stock into a smaller

          number of shares of such stock, and (b) in the case of property other

          than cash or stock, the Fair Market Value of such property on the date

          in question as determined by the Board of Directors in good faith.

                              9. Reference to "Highest Per Share Price" shall in

          each case with respect to any class of stock reflect an appropriate

          adjustment for any dividend or distribution in shares of such stock or

          any stock split or reclassification of outstanding shares of such

          stock into a greater number of shares of such stock or any combination

          or reclassification of outstanding shares of such stock into a smaller

          number of shares of such stock.


                                       16


<PAGE> 17

January 1994





                              10. In the event of any  Business  Combination  in

          which the Corporation survives, the phrase "other consideration to be

          received" as used in Subparagraphs (a) and (b) of Paragraph 2 of

          Section B of this Article EIGHTH shall include the shares of Common

          Stock and/or the shares of any other class of outstanding Voting Stock

          retained by the holders of such shares.
                                    
                       D. A majority of the Directors of the Corporation shall

have the power and duty to determine for the purposes of this Article EIGHTH, on

the basis of information known to them after reasonable inquiry, (a) whether a

person is an Interested Stockholder; (b) the number of shares of Voting Stock

beneficially owned by any person; (c) whether a person is an Affiliate or

Associate of another; and (d) whether the assets which are the subject of any

Business Combination have, or the consideration to be received for the issuance

or transfer of securities by the Corporation or any Subsidiary in any Business

Combination has an aggregate Fair Market Value equaling or exceeding 25% of the

combined assets of the Corporation and its Subsidiaries.  A majority of the

Directors shall have the further power to interpret all of the terms and

provisions of this Article EIGHTH.

                       E. Nothing contained in this Article EIGHTH shall be

construed to relieve any Interested Stockholder from any fiduciary obligation

imposed by law.


                                       17


<PAGE> 18

January 1994


                       F. Notwithstanding any other provisions of this

Certificate of Incorporation or any provision of law which might otherwise

permit a lesser vote or no vote, but in addition to any affirmative vote of the

holders of any particular class or series of the Voting Stock required by law,

this Certificate of Incorporation or any Preferred Stock Designation, the

affirmative vote of the holders of at least 80 percent of the voting power of

all of the then-outstanding shares of the Voting Stock, voting together as a

single class, shall be required to alter, amend or repeal this Article EIGHTH.

          NINTH:    The Board of Directors of the Corporation, when
          ------
evaluating any offer of another Person (as defined in Article EIGHTH hereof) to

(A) make a tender or exchange offer for any equity security of the Corporation,

(B) merge or consolidate the Corporation with another corporation or entity or

(C) purchase or otherwise acquire all or substantially all of the properties and

assets of the Corporation, shall, in connection with the exercise of its

judgment in determining what is in the best interest of the Corporation and its

stockholders, give due consideration to all relevant factors, including, without

limitation, the social and economic effect of acceptance of such offer on the

Corporation's present and future customers and employees and those of its

Subsidiaries (as defined in Article EIGHTH hereof ); on the communities in which

the Corporation and its Subsidiaries operate or are located; on the ability of

the Corporation to fulfill its corporate objectives as a bank holding


                                       18


<PAGE> 19

January 1994



company and on the ability of its subsidiary bank to fulfill the objectives of

a federally-chartered stock form savings bank under applicable statutes and

regulations.

          TENTH:       A. Each person who was or is made a party or is
          ------
threatened to be made a party to or is involved in any action, suit or

proceeding, whether civil, criminal, administrative or investigative

("proceeding"), by reason of the fact that he or she, or a person of whom he or

she is the legal representative, is or was a director or officer of this

Corporation or is or was serving at the request of this Corporation as a

director, officer, employee or agent of another corporation or of a partnership,

joint venture, trust or other enterprise, including service with respect to

employee benefit plans, whether the basis of such proceeding is alleged action

in an official capacity as a director, officer, employee or agent or in any

other capacity while serving as a director, officer, employee or agent, shall be

indemnified and held harmless by this Corporation to the fullest extent

authorized by the General Corporation Law of Delaware, as the same exists or may

hereafter be amended (but, in the case of any such amendment, only to the extent

that such amendment permits this Corporation to provide broader  indemnification

rights than said Law permitted this Corporation to provide prior to such

amendment) against all expenses, liability and loss (including attorneys' fees,

judgments, fines, ERISA excise taxes or penalties and amounts paid or to be paid

in settlement)


                                       19


<PAGE> 20

January 1994


reasonably incurred or suffered by such person in  connection therewith and such

indemnification shall continue as to a person who has ceased to be a director,

officer, employee or agent and shall inure to the benefit of his or her heirs,

executors and administrators; provided, however, that this Corporation shall
                              -----------------

indemnify any such person seeking indemnity in connection with an action, suit

or proceeding (or part thereof) initiated by such person only if such action,

suit or proceeding (or part thereof) was authorized by the Board of Directors

of this Corporation. Such right shall be a contract right and shall include the

right to be paid by this Corporation expenses incurred in defending any such

proceeding in advance of its final disposition; provided, however, that, the
                                                -----------------

payment of such expenses incurred by a director or officer in his or her

capacity as a director or officer (and not in any other capacity in which

service was or is rendered by such person while a director or officer,

including, without limitation, service to an employee benefit plan) in advance

of the final disposition of such proceeding, shall be made only upon delivery to

this Corporation of an undertaking, by or on behalf of such director or officer,

to repay all amounts so advanced if it should be determined ultimately that such

director or officer is not entitled to be indemnified under this Article or

otherwise.

                       B.  If a claim under Section A is not paid in full by

this Corporation within ninety (90) days after a written claim has been received

by this Corporation, the claimant may at


                                       20


<PAGE> 21

January 1994


any time thereafter bring suit against this Corporation to recover the unpaid

amount of the claim and, if successful in whole or in part, the claimant shall

be entitled to be paid also the expense of prosecuting such claim.  It shall be

a defense to any such action (other than an action brought to enforce a claim

for expenses incurred in defending any proceeding in advance of its final

disposition where the required undertaking, if any, has been tendered to this

Corporation) that the claimant has not met the standards of conduct which make

it permissible under the General Corporation Law of Delaware for this

Corporation to indemnify the claimant for the amount claimed, but the burden of

proving such defense shall be on this Corporation. Neither the failure of this

Corporation (including its Board of Directors, independent legal counsel, or its

stockholders) to have made a determination prior to the commencement of such

action that indemnification of the claimant is proper in the circumstances

because he or she has met the applicable standard of conduct set forth in the

General Corporation Law of Delaware, nor an actual determination by this

Corporation (including its Board of Directors, independent legal counsel, or its

stockholders) that the claimant has not met such applicable standard of conduct,

shall be a defense to the action or create a presumption that claimant has not

met the applicable standard of conduct.

                       C. The rights conferred on any person by Sections A and B

shall not be exclusive of any other right which such person may have or

hereafter acquire under any statute, 


                                       21


<PAGE> 22

January 1994


provision of this Certificate of Incorporation, By-law of this Corporation, 

agreement, vote of stockholders or disinterested directors or otherwise.

                       D. This Corporation may maintain insurance, at its

expense, to protect itself and any such director, officer, employee or agent of

this Corporation or another corporation, partnership, joint venture, trust or

other enterprise against any such expense, liability or loss, whether or not

this Corporation would have the power to indemnify such person against such

expense, liability or loss under the Delaware General Corporation Law.

          ELEVENTH:  A director of this Corporation shall not be personally
          ---------

liable to the Corporation or its stockholders for monetary damages for breach of

fiduciary duty as a director, except for 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 a

knowing violation of law, (iii) under Section 174 of the Delaware General

Corporation Law, or (iv) for any transaction from which the director derived an

improper personal benefit. If the Delaware General Corporation Law is amended

after approval by the stockholders of this article to authorize corporate

action further eliminating or limiting the personal liability of directors,

then the liability of a director of the corporation shall be eliminated or

limited to the fullest extent permitted by the Delaware General Corporation Law,

as so amended.


                                       22


<PAGE> 23

January 1994


               Any repeal or modification of the foregoing paragraph by the

stockholders of the corporation shall not adversely affect any right or

protection of a director of the corporation existing at the time of such repeal

or modification.

          TWELFTH:  The Corporation reserves the right to amend or repeal
          --------
any provision contained in this Certificate of Incorporation in the manner

prescribed by the laws of the State of Delaware and all rights conferred upon

stockholders are granted subject to this reservation; provided, however, that,
                                                      ----------------- 

notwithstanding any other provision of this Certificate of Incorporation or any

provision of law which might  otherwise  permit a lesser vote or no vote, but in

addition to any vote of the holders of any class or series of the stock of this

Corporation required by law or by this Certificate of Incorporation, the

affirmative vote of the holders of at least 80% of the voting power of all of

the then-outstanding shares of the capital stock of the Corporation entitled to

vote generally in the election of directors, voting together as a single class,

shall be required to amend or repeal this Article TWELFTH, clauses (c) or (d) of

Article FIFTH, Article SIXTH, Article SEVENTH, Article EIGHTH or Article TENTH.

          THIRTEENTH: The name and mailing address of the sole incorporator are
          -----------
as follows:

Name                          Mailing Address
- ----                          ---------------

John F. Grossbauer            12th & Market Streets
                    
                              Wilmington, Delaware 19801



                                       23



<PAGE> 1


                             NEW YORK BANCORP INC.
                           241-02 Northern Boulevard
                           Douglaston, New York 11362

                                   Form 10-K
                               September 30, 1996


Exhibit 11.  Statement re: Computation of Per Share Earnings (1)(2)


<TABLE>
<CAPTION>

                                                                   For the Year Ended
                                                                     September 30,
                                                      --------------------------------------
                                                      1996               1995        1994
                                                      ---------        --------    ---------
                                                                  (In Thousands,except
                                                                   per share amounts)
<S>                                                    <C>              <C>         <C>          
Income before cumulative effect
 of change in accounting principle..............       $ 32,006         $11,562     $27,467
Cumulative effect of change in accounting
 for income taxes...............................             --              --       5,685
                                                       --------         -------     ------- 
Net income......................................       $ 32,006         $11,562     $33,152
                                                       ========         =======     =======

Weighted average common shares outstanding......         11,649          12,991      12,961

Common stock equivalents due to dilutive
 effect of stock options........................            295             337         649
                                                       --------         -------     -------

Total weighted average common shares and
 equivalents outstanding........................         11,944          13,328      13,610
                                                       ========         =======     =======

Primary earnings per share:
 Income before cumulative effect of
  change in accounting principle................       $   2.68         $   .87     $  2.02
 Cumulative effect of change in
  accounting for income taxes...................             --              --         .42
                                                       --------         -------     -------
 Net income.....................................       $   2.68         $   .87     $  2.44
                                                       ========         =======     =======

- ------------------
(1)  Earnings per common share have been calculated to fully reflect the ten percent stock dividend effective
     February 14, 1994.
(2)  Additional shares using period end market values versus average market values would not be significantly dilutive.
     As such, the computation of fully dilutive earnings per share has been omitted.

</TABLE>



<PAGE> 1  

<TABLE>
<CAPTION>


New York Bancorp Inc. and Subsidiary
SELECTED CONSOLIDATED FINANCIAL & OTHER DATA
- ----------------------------------------------------------------------------------------------

                                                         Year Ended September 30,
                                        -----------------------------------------------------
                                          1996       1995      1994(1)    1993(1)     1992(1)
                                        -------   ---------  ---------  ----------  ---------
                                                (In Thousands, Except Per Share Amounts)
<S>                                     <C>        <C>        <C>        <C>         <C>     
OPERATING DATA:
Interest income......................   $207,491   $196,972   $175,530   $160,752    $152,417
Interest expense.....................    106,746    101,730     79,948     71,385      84,415
                                        --------   --------   --------   --------    --------
  Net interest income................    100,745     95,242     95,582     89,367      68,002
Provision for possible loan losses...     (1,200)    (1,700)    (2,650)    (4,700)     (8,404)
                                        --------   --------   --------   --------    --------
  Net interest income after provision
   for possible loan losses..........     99,545     93,542     92,932     84,667      59,598
                                        --------   --------   --------   --------    --------
Non-interest income:
  Loan fees and service charges......      2,770      2,566      3,292      3,341       3,196
  Net gain (loss) on the sales of 
   mortgage loans and securities 
   available for sale................      4,750     (1,088)       214      3,857      13,185
  Net loss on financial futures
   transactions......................         --         --         --       (495)         --
  Other..............................      7,147      5,134      4,494      4,481       2,604
                                        --------   --------   --------   --------    --------
    Total non-interest income........     14,667      6,612      8,000     11,184      18,985
                                        --------   --------   --------   --------    --------
General and administrative expenses..     47,535     48,968     50,845     48,455      42,374
                                        --------   --------   --------   --------    --------
Merger and restructuring expense.....         --     19,024         --         --          --
                                        --------   --------   --------   --------    --------
Real estate operations, net..........        463        883        880      1,296       3,413
                                        --------   --------   --------   --------    --------
SAIF recapitalization expense........      9,432         --         --         --          --
                                        --------   --------   --------   --------    --------
Income before income tax expense 
 and extraordinary item and 
 cumulative effect of change in 
 accounting principle................     56,782     31,279     49,207     46,100      32,796
Income tax expense...................    (24,776)   (19,717)   (21,740)   (20,912)    (15,346)
Extraordinary item, early
 extinguishment of debt..............         --         --         --         --        (570)
Cumulative effect of change in
 accounting for income taxes.........         --         --      5,685         --          --
                                        --------   --------   --------   --------    --------
Net income ..........................    $32,006    $11,562    $33,152    $25,188     $16,880
                                        ========   ========   ========   ========    ========

Earnings per common share:
  Income before extraordinary item
   and cumulative effect of change
   in accounting principle............    $ 2.68     $  .87     $ 2.02     $  N/M(4)   $  N/M(4)
  Net income..........................    $ 2.68     $  .87     $ 2.44     $  N/M(4)   $  N/M(4)

Book value per share(2)...............    $13.69     $12.88     $12.95     $11.75      $  N/M(4)

Dividends per share(2), (3)...........    $  .80     $  .80     $  .78     $  .64      $  .45

Dividend payout ratio(2), (3).........     29.85%     76.92%     24.84%     29.36%      25.71%
</TABLE>

                                                


<TABLE>
<CAPTION>

                                                                 September 30,
                                         -----------------------------------------------------------
                                            1996        1995        1994(1)     1993(1)     1992(1)
                                         ----------  ----------   ----------  ----------  ----------
                                                                (In Thousands)
<S>                                      <C>         <C>          <C>         <C>         <C>       
FINANCIAL CONDITION DATA:
Total assets.........................    $2,940,907  $2,731,592   $2,583,982  $2,250,605  $2,153,861
First mortgage loans, net............     1,586,046   1,370,175    1,134,882   1,078,960     977,017
Other loans, net.....................       267,116     294,768      297,472     309,457     322,746
  Loans receivable, net..............     1,853,162   1,664,943    1,432,354   1,388,417   1,299,763
Mortgage-backed securities held
  to maturity........................       550,817     664,726      785,593     439,605     448,296
Mortgage-backed securities available
 for sale............................       280,429     206,794      171,983     234,236      76,707
Debt securities held to maturity.....           643      21,179       52,984       4,662      26,620
Debt and equity securities
 available for sale..................       136,133      46,273          180          --          67
Federal Home Loan Bank stock.........        27,938      20,288       17,409      21,734      20,876
Money market investments.............        10,700      13,915       21,844      77,261     192,758
Trading account securities...........            --       2,003       12,939      12,487      12,242
Deposits.............................     1,715,959   1,748,874    1,791,514   1,758,102   1,782,764
Borrowed funds.......................     1,008,786     767,138      578,897     293,693     222,850
Shareholders' equity.................       151,903     156,386      171,291     153,769      99,933(5)

</TABLE>

<TABLE>
<CAPTION>


                                                                 September 30,
                                         -----------------------------------------------------------
                                            1996        1995        1994(1)     1993(1)     1992(1)
                                         ----------  ----------   ----------  ----------  ----------


<S>                                          <C>         <C>          <C>         <C>         <C> 
SELECTED FINANCIAL RATIOS & OTHER DATA:
Return on average assets.............          1.16%        .44%        1.35%       1.16%        .89%
Return on average shareholders' 
 equity..............................         20.26        6.81        20.13       18.74       17.81
Shareholders' equity to assets.......          5.17        5.73         6.63        6.83        4.64
Net interest rate spread.............          3.47        3.43         3.73        3.99        3.47
Net interest margin..................          3.71        3.68         3.95        4.23        3.68
Efficiency ratio (6).................         42.96       47.57        49.19       49.86       57.42
Nonaccrual loans and real estate 
 owned, net, as a percentage of 
 total assets........................           .98        1.18         1.64        2.02        2.08
Allowance for possible loan losses as
 a percentage of nonaccrual loans....         75.87       70.04        70.23       69.02       54.87
Average interest-earning assets 
 to average interest-bearing 
 liabilities.........................        105.86      106.47       106.82      107.04      104.67
CUSTOMER SERVICE FACILITIES:
Full service.........................            29          27           26          26          29
Loan production offices..............             7           6            6           6           7
Executive office.....................             1           1            1           1           1

(1)  On January 27, 1995,  Hamilton  Bancorp,  Inc. was merged with and into New
     York Bancorp Inc.  The merger was  accounted  for as a pooling of interests
     and,  accordingly,  all prior periods include the  consolidated  results of
     Hamilton Bancorp, Inc.
(2)  Per share amounts have been calculated  to fully  reflect the 3-for-2 stock
     splits  effective  October  22,  1992 and July 29, 1993 and the ten percent
     stock dividend effective February 14, 1994.
(3)  Dividends per share, and the dividend payout ratio,  have not been restated
     for the merger with Hamilton Bancorp, Inc.
(4)  N/M - Hamilton Bancorp, Inc. converted to stock ownership on April 1, 1993.
     Accordingly, restated per share data is not meaningful.
(5)  Includes  only the  retained  earnings  of  Hamilton  Bancorp,  Inc.  which
     converted to stock ownership on April 1, 1993.
(6)  The efficiency  ratio is  computed by  dividing general and  administrative
     expenses  by  the  sum of  net  interest  income  and  non-interest  income
     (exclusive of gains  (losses) on the sales of mortgage loans and securities
     available for sale).

</TABLE>

                                             9

<PAGE> 2

New York Bancorp Inc. and Subsidiary
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- --------------------------------------------------------------------------------

GENERAL
New York Bancorp Inc.  ("New York  Bancorp" or the  "Company")  is a savings and
loan holding company. The Company, through its subsidiary,  Home Federal Savings
Bank (the "Bank"),  operates as a community  savings bank. The Bank's  principal
business  consists of attracting  deposits from the general public and investing
these deposits,  together with funds from ongoing operations and borrowings,  in
the  origination  and purchase of  residential  and commercial  mortgage  loans,
cooperative  residential  loans and consumer  loans.  The Bank also  maintains a
portion  of its  assets  in  mortgage-backed  securities  and  debt  and  equity
securities,  including  obligations of the U.S. Government and federal agencies,
money market investments, corporate notes and other securities.

On January 27, 1995, Hamilton Bancorp, Inc. ("Hamilton"),  the parent company of
Hamilton Federal Savings F.A. ("Hamilton  Savings") was merged with and into New
York Bancorp. This transaction was accounted for as a pooling of interests, and,
as a result,  the financial results for the periods prior to the merger reported
in the  accompanying  management's  discussion  and  analysis  and  consolidated
financial statements include the results of Hamilton.

As part of the  Company's  strategy to find ways to best  utilize its  available
capital, during fiscal year 1996 New York Bancorp continued its stock repurchase
program by repurchasing 1,214,212 shares of its common stock, bringing the total
number of  Treasury  shares to  3,648,050  and the total  number of  outstanding
common shares to 11,098,800 at September 30, 1996.

EARNINGS SUMMARY
New York Bancorp earned net income of $32.0 million, or $2.68 per share, for the
year  ended  September  30,  1996,  representing  a  20.26%  return  on  average
stockholders'  equity.  The results for the year  include the  recognition  of a
one-time  charge  of  $9.4  million   representing  the  Bank's   assessment  to
recapitalize the Savings Association  Insurance Fund (the "SAIF") of the Federal
Deposit Insurance Corporation (the "FDIC").  Excluding the SAIF recapitalization
charge,  net income for the year ended September 30, 1996 would have amounted to
$37.4  million,  or $3.13 per  share,  representing  a 23.69%  return on average
stockholders'  equity. Net income for the year ended September 30, 1995 amounted
to $11.6 million,  or $.87 per share,  which included $16.1 million in after tax
non-recurring  costs  and $.7  million  in an  after  tax  loss  on the  sale of
securities,  both of which were incurred in connection with the Hamilton merger.
Excluding these merger-related  charges, net income for the year ended September
30, 1995 would have amounted to $28.4 million, or $2.14 per share.
                                  
ASSET/LIABILITY MANAGEMENT
The  Company  is  subject  to  interest   rate  risk  to  the  extent  that  its
interest-bearing  liabilities reprice or mature more or less frequently, or on a
different  basis,  than  its  interest-earning  assets.  The  Company's  primary
approach to controlling  interest rate risk and  maximizing net interest  margin
emphasizes gap  management.  The Company does not have a mandated  targeted gap,
but  historically  has  managed  the gap so that it  will  range  from a  modest
positive  to a  modest  negative  position,  which  would  generally  result  in
upper-end  ranges  of  positive  to  negative  positions  of 15%.  The  size and
direction of the gap is determined by  management,  reflecting  its views on the
direction  of  interest  rates and  general  market  conditions.  The  Company's
cumulative one year gap as a percent of total interest-earning assets moved from
a negative  12.51% at September  30, 1995 to a negative  2.85% at September  30,
1996,  reflecting  the effect of the  $700.0  million in  interest  rate  collar
arrangements  which reduce the Company's interest rate risk exposure to a rising
interest rate environment.

A negative gap denotes liability sensitivity which in a given period will result
in more liabilities than assets being subject to repricing. Generally, liability
sensitive gaps would result in a net positive effect on net interest margin and,
consequently,   net   income  in  a   declining   interest   rate   environment.
Alternatively, liability sensitive gaps would generally result in a net negative
effect on net interest  margin and,  consequently,  net income in an  increasing
interest rate environment.

The Company  manages its interest  rate risk exposure by investing in adjustable
rate  mortgage and other loans and  securities,  multi-tranche  fixed rate REMIC
securities which generally have an estimated  average life of five years, and an
assortment of fixed rate loans and securities.  At September 30, 1996,  57.5% of
such interest-earning  assets were adjustable rate assets, and the average lives
of the fixed rate REMIC securities was approximately 5.4 years. The Company also
may  choose to extend the  maturity  of its  funding  source  and/or  reduce the
repricing  mismatches  by  using  interest  rate  swaps  and  financial  futures
arrangements. Additionally, the Company uses interest rate collar, interest rate
floor,  and interest rate cap  arrangements to assist in further  insulating the
Company from volatile interest rate changes.

Adjustable  rate  mortgage  and  mortgage-backed  securities  generally  contain
interim and lifetime  caps which limit the amount the interest rate can increase
or  decrease  at  repricing  dates.  Since  the  Company's  liabilities  are not
similarly affected, the Company could be adversely affected in a rising interest
rate environment.  Increasing interest rates would also tend to extend the lives
of fixed rate mortgages and  mortgage-backed  securities,  which could adversely
affect net  interest  income.  In a declining  interest  rate  environment,  the
Company  faces  interest rate risk as higher rate fixed rate loans prepay due to
the borrowers  refinancing at lower rates.  The cash flows from such prepayments
would be reinvested in interest-earning assets at then current market rates.


                                     10

<PAGE> 3


At  September  30,  1996,  the  mortgage-backed  securities  portfolios  had  an
estimated  average life of  approximately  5.3 years.  Assuming an immediate and
parallel  shift of 300 basis points in the yield curve,  the  estimated  average
life of these  portfolios  would  extend to  approximately  6.6 years.  The Bank
considers its investment in mortgage-backed  securities as a separate investment
category from mortgage loans because of the liquidity  characteristics  of these
instruments. The Bank further segregates its mortgage-backed securities holdings
as either held to maturity or available  for sale.  At September  30, 1996,  the
Bank's  portfolios  of  mortgage-backed  securities  represented  28.3% of total
assets. Such mortgage-backed securities are either guaranteed by the FHLMC, GNMA
or FNMA,  or constitute  REMIC and  private-issue  pass-through  mortgage-backed
securities  which are virtually all rated AAA by  nationally  recognized  rating
services.

The Bank is a party to interest rate swap  arrangements  to extend the repricing
or  maturity  of its  liabilities  in order  to  create  a more  consistent  and
predictable  interest rate spread. At September 30, 1996,  outstanding  notional
amounts of interest rate swap arrangements totaled $600.0 million as follows (in
thousands):

<TABLE>
<CAPTION>

                              Fixed          Variable
               Notional    Interest Rate   Interest Rate
               Amount         Paying        Receiving        Maturity
               --------    -------------  --------------    ----------
            <C>              <C>            <C>            <C>
            $ 100,000        5.260%         5.438%         December 1996 (1)
              100,000        5.265%         5.438%         December 1996 (1)
               50,000        4.785%         5.438%         June 1997 (2)
               50,000        4.780%         5.438%         June 1997
               50,000        4.770%         5.438%         June 1997
               50,000        4.774%         5.438%         June 1997 (2)
               50,000        4.748%         5.438%         June 1997
               50,000        4.743%         5.438%         June 1997 (2)
               50,000        4.700%         5.438%         June 1997
               50,000        4.700%         5.438%         June 1997 (2)
            ---------
            $ 600,000
            =========

____________________
(1)These $200  million in interest  rate swaps have been  extended  through June
   1997 whereby the fixed interest pay rate will be 4.69%  beginning in December
   1996.
(2)In an effort to secure the hedge  position  provided  against  interest  rate
   risk,  the Bank in July 1996  terminated  its  position  as a party to $200.0
   million of interest rate swaps for the six month period December 1996 through
   June 1997. The gain of $1.5 million from these terminated interest rate swaps
   is being deferred,  and will be amortized as a reduction of interest  expense
   over the period December 1996 through June 1997.

</TABLE>

Further,  at September 30, 1996, the Bank maintained  $700.0 million of interest
rate collar  arrangements  which  mature in August  1998.  These  interest  rate
collars  provide for the Bank to receive  payment when three month LIBOR exceeds
7.5%,  and  requires  the Bank to pay when three month LIBOR is less than 5.00%,
thereby reducing the Bank's exposure to a rising interest rate  environment.  At
September 30, 1996 three month LIBOR was 5.625%.

Additionally,  in an  effort  to  further  protect  against  interest  rate risk
associated with the repricing of its interest-bearing  deposit liabilities,  the
Bank was a party to $1.0 billion of interest  rate floor  agreements  which were
scheduled  to expire on February 22,  1998.  During the third  quarter of fiscal
year  1995,  in an effort to secure  the hedge  position  provided  against  the
aforementioned  interest rate risk, the Bank  terminated its position as a party
to the $1.0  billion of  interest  rate floor  agreements.  Accordingly,  and in
conformity  with generally  accepted  accounting  principles,  the Bank deferred
recognition of the gain on the terminated  interest rate floor agreements and is
amortizing  such gain as an adjustment to the cost of  interest-bearing  deposit
liabilities  over the  original  contractual  life of the  interest  rate  floor
agreements.  At September 30, 1996 the amount of the  unamortized  gain was $4.3
million.

At September 30, 1996 the Bank had  approximately  $2.6 million in contracts for
purposes  of  hedging  the  "Standard  & Poor's  500"  index.  The call  options
maturities  range from  March  1999  through  August  1999.  The Bank uses stock
indexed call options for purposes of hedging its MarketSmart CDs and MarketSmart
I.R.A.  CDs.  The call options  hedge the interest  rate paid on these 5 year CD
deposits  which  is an  annual  percentage  yield  based on the  changes  in the
Standard & Poor's 500  Composite  Stock  Price  Index  during each of the 5 year
terms of the CDs.  Premiums  paid on the call options are  amortized to interest
expense  over the terms of the  underlying  CD using the  straight  line method.
Gains and  losses,  if any,  resulting  from the early  termination  of the call
option are deferred and amortized to interest expense over the remaining term of
the underlying CD. The Bank ceased  offering  MarketSmart CDs during fiscal year
1995 due to its inability to purchase stock indexed call options.

Although the Company's asset/liability plan is intended to protect the Company's
interest rate spread against  changes in prepayment  speeds caused by changes in
interest rates, there is a risk that during periods of rapidly changing interest
rates, the Company's  spread could be reduced or become negative.  The following
table sets forth the anticipated  repricing or maturity of the Company's assets,
liabilities  and yields,  including the effect of  off-balance  sheet  financial
instruments,  at September 30, 1996 using  assumptions  based on its  historical
experience  and  other  data  available  to  management.  This  table  does  not
necessarily  indicate  the  impact of general  interest  rate  movements  on the
Company's  net  interest  yield  because  the  repricing  of various  assets and
liabilities  is  subject  to  customer  discretion  and  competitive  and  other
pressures. As a result, assets and liabilities indicated as repricing within the
same period may in fact reprice at different times and at different rate levels.


                                     11
<PAGE> 4

New York Bancorp Inc. and Subsidiary
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                    At September 30, 1996
                                 -------------------------------------------------------------------------------------------
                                                          More         More         More
                                            More than     than         than         than        Over
                                 6 Months   6 Months     1 Year       3 Years      5 Years       10
                                 or Less    to 1 Year   to 3 Years   to 5 Years  to 10 Years    Years      Total      Yield
                                 ---------  ---------   ----------   ----------  -----------   -------  -----------  -------
                                                                     (Dollars in Thousands)
<S>                              <C>        <C>          <C>          <C>          <C>         <C>       <C>            <C>  
INTEREST-EARNING ASSETS:
  First mortgage loans(1)...     $ 380,867  $ 383,942    $ 405,953    $ 272,729    $88,003     $ 72,275  $1,603,769     8.01%
  Other loans...............       131,226     29,382       50,376       31,082     19,307        7,406     268,779     8.63
  Mortgage-backed
   securities(2)............       114,083     89,508      180,414      121,875    319,272        6,094     831,246     6.62
  Debt and equity securities         5,346      4,937      125,300          550         --          643     136,776     6.83
  Federal Home Loan Bank
   stock....................        27,938         --           --           --         --           --      27,938     6.50
  Money market
   investments..............        10,700         --           --           --         --           --      10,700     5.60
                                  --------  ---------     --------     --------    -------      -------    -------- 
     Total interest-earning
      assets................       670,160    507,769      762,043      426,236    426,582       86,418    2,879,208    7.59
                                  --------  ---------     --------     --------    -------      -------    ---------
INTEREST-BEARING LIABILITIES:
  Demand and NOW
   accounts(3)..............         4,201      4,201       15,504       14,004     29,408      100,526      167,844    1.04
  Money market deposit
   accounts(3)..............        20,034     20,034       47,681       23,340     18,632        3,807      133,528    2.98
  Passbook savings and
   club accounts(3).........        71,703     71,703      206,408      132,105    157,906       77,002      716,827    2.36
  Certificate accounts......       292,829    166,027      185,223       52,823        858           --      697,760    4.86
  Borrowed funds............       952,406     48,780        7,600           --         --           --    1,008,786    5.25
                                 ---------  ---------     --------     --------    -------      -------    ---------
     Total interest-bearing
      liabilities...........     1,341,173    310,745      462,416      222,272    206,804      181,335    2,724,745    4.02
                                 ---------  ---------     --------     --------    -------      -------    --------- 
INTEREST RATE HEDGING (4)...       792,000   (400,000)    (392,000)          --         --           --
INTEREST SENSITIVITY GAP
 PER PERIOD.................       120,987   (202,976)     (92,373)     203,964    219,778      (94,917)
                                 ---------  ---------     --------     --------    -------      -------
CUMULATIVE INTEREST
 SENSITIVITY GAP............     $ 120,987  $ (81,989)   $(174,362)   $  29,602  $ 249,380     $154,463
                                 =========  =========    =========    =========  =========     ========
CUMULATIVE GAP AS A
 PERCENT OF TOTAL INTEREST-
 EARNING ASSETS.............          4.20%     (2.85)%      (6.06)%       1.03%      8.66%        5.36%
                                      ====      =====        =====         ====       ====         ====
CUMULATIVE NET INTEREST-
 SENSITIVE ASSETS AS A
 PERCENT OF INTEREST-
 SENSITIVE LIABILITIES......          4.44%     (3.01)%      (6.40)%       1.09%      9.15%        5.67%
                                      ====      =====        =====         ====       ====         ====
- -----------------------
(1) Assumes a prepayment rate for fixed rate mortgage loans of 10% for coupons less than 8.00%,  a prepayment  rate of 13.00%
    for coupons  ranging  from 8.00% to 8.99%,  a  prepayment  rate of 18.00% for coupons  ranging  from 9.00% to 9.99%,  and
    prepayment rates of 22.00% to 26.00% for coupons of 10.00% or higher.  These  prepayment  assumptions are based on actual
    prepayments experienced and market assumptions for each interest rate range.
(2) Assumes mortgage-backed securities prepay using actual prepayment rates experienced on the underlying securities.
(3) Assumes NOW accounts,  money market  deposit  accounts and passbook  savings and club accounts will be withdrawn at annual
    rates of 5.00%, 30.00% and 20.00%, respectively, based on their declining balance, reflecting the Bank's experience.
(4) The effect of the interest rate collars is reflected based upon a distribution  table  distributed by the Office of Thrift
    Supervision for such arrangements when payments are not being remitted due to current interest rates.
</TABLE>
ANALYSIS OF CORE EARNINGS
The Company's  profitability  is primarily  dependent upon net interest  income,
which represents the difference  between income on  interest-earning  assets and
expense on interest-bearing liabilities. Net interest income is dependent on the
average  balances and rates  received on  interest-earning  assets,  the average
balances and rates paid on interest-bearing  liabilities,  and the effect of the
Bank's  off-balance  sheet  financial  instruments  which are used to manage the
repricing characteristics of interest-bearing liabilities. Net income is further
affected  by the  provision  for  possible  loan  losses,  non-interest  income,
non-interest expense and taxes.

The  following  table sets forth certain  information  relating to the Company's
average  consolidated  statement of financial condition and reflects the average
yield on assets and average cost of liabilities for the periods  indicated.  The
impact of interest rate swaps,  interest rate collars,  interest rate floors and
interest rate caps are included in the table in the respective category to which
they relate.  The yields and costs are derived by dividing  income or expense by
the average balance of assets (which include  nonaccrual  loans) or liabilities,
respectively, for the periods shown.
                                       12

<PAGE> 5


<TABLE>
<CAPTION>

                                                              Year Ended September 30,
                                ---------------------------------------------------------------------------------
                                            1996                       1995                       1994
                                --------------------------     -----------------------    -----------------------
                                 Average            Yield/     Average           Yield/   Average           Yield/
                                 Balance  Interest   Cost      Balance  Interest  Cost    Balance  Interest  Cost
                                --------- -------- -------     -------- -------- -----    -------- -------- -----

                                                                  (Dollars in Thousands)
<S>                           <C>          <C>        <C>     <C>        <C>      <C>    <C>        <C>      <C>  
ASSETS:
Interest-earning assets:
  First mortgage loans....... $ 1,471,464  $118,792   8.07%   $1,257,057  $104,042  8.28% $1,109,571 $93,373  8.42%
  Other loans................     281,414    24,735   8.79       303,649    25,916   8.53     301,496  24,094  7.99
  Mortgage-backed
    securities...............     854,660    56,921   6.66       921,198    60,331   6.55     894,938  52,521  5.87
  Debt and equity
    securities - taxable.....     105,190     6,774   6.44        71,158     4,877   6.85      41,876   2,976  7.11
  Money market
   investments...............       4,776       256   5.36        18,845     1,080   5.73      57,770   2,113  3.66
  Trading account securities          220        13   5.70        12,883       726   5.63      12,689     453  3.57
                               ----------   -------            ---------   -------         ---------- ------- 
    Total interest-earning
     assets..................   2,717,724   207,491   7.63     2,584,790   196,972   7.62   2,418,340 175,530  7.26
                                            -------                        -------                    -------
  Non-interest-earning
   assets....................      47,678                         43,442                     44,864
                               ----------                     ----------                 ----------
    Total assets.............  $2,765,402                     $2,628,232                 $2,463,204
                               ==========                     ==========                 ==========

LIABILITIES AND SHAREHOLDERS'
 EQUITY:
Interest-bearing liabilities:
  Deposits:
   Certificate accounts......  $  736,896    37,679   5.11    $  676,290    35,703   5.28  $  554,676  26,614  4.80
   Passbook savings and
    club accounts............     730,165    17,509   2.40       801,630    19,964   2.49     944,152  23,846  2.53
   Money market
    deposit accounts.........     117,363     3,357   2.86       132,187     4,054   3.07     152,872   3,926  2.57
   Demand and
    NOW accounts.............     159,793     1,925   1.20       148,594     2,673   1.80     139,285   2,610  1.87
                               ----------   -------           ----------   -------         ---------- -------
    Total deposits...........   1,744,217    60,470   3.47     1,758,701    62,394   3.55   1,790,985  56,996  3.18
  Borrowed funds.............     822,987    46,276   5.62       669,090    39,336   5.88     472,954  22,952  4.85
                               ----------   -------           ----------   -------         ---------- -------
    Total interest-bearing
     liabilities.............   2,567,204   106,746   4.16     2,427,791   101,730   4.19   2,263,939  79,948  3.53
                                            -------                        -------                    -------
  Other liabilities..........      40,222                         30,720                     34,600
                               ----------                      ---------                 ----------
    Total liabilities........   2,607,426                      2,458,511                  2,298,539
  Shareholders' equity.......     157,976                        169,721                    164,665
                               ----------                      ---------                 ----------
    Total liabilities and
     shareholders' equity....  $2,765,402                     $2,628,232                 $2,463,204
                               ==========                     ==========                 ==========
NET INTEREST INCOME/INTEREST
 RATE SPREAD.................              $100,745   3.47%               $ 95,242   3.43%           $ 95,582  3.73%
                                           ======== ======                ======== ======            ======== =====
NET EARNING ASSETS/NET
 INTEREST MARGIN.............  $  150,520             3.71%   $  156,999             3.68% $  154,401          3.95%
                               ==========           ======    ==========           ======  ==========         =====
PERCENTAGE OF INTEREST-
 EARNING ASSETS TO
 INTEREST-BEARING
 LIABILITIES.................                       105.86%                        106.47%                   106.82%
                                                    ======                         ======                    ======
</TABLE>

                                                              13

<PAGE> 6

New York Bancorp Inc. and Subsidiary
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)
- --------------------------------------------------------------------------------


RATE/VOLUME ANALYSIS
Net  interest  income can also be  analyzed  in terms of the impact of  changing
interest rates and changing volumes. The following table describes the extent to
which  changes in interest  rates and changes in the volume of  interest-earning
assets and  interest-bearing  liabilities  have affected the Company's  interest
income  and  interest  expense  during the  periods  indicated.  Information  is
provided  in  each   category  with  respect  to  (i)  increases  and  decreases
attributable to changes in volume (changes in volume  multiplied by prior rate),
(ii) increases and decreases  attributable to changes in rates (changes in rates
multiplied by prior volume),  and (iii) the net change. The change  attributable
to the combined impact of volume and rate has been allocated  proportionately to
the change due to volume and the change due to rate.

<TABLE>
<CAPTION>

                                        Year Ended September 30, 1996     Year Ended September 30, 1995
                                           Compared to Year Ended             Compared to Year Ended
                                            September 30, 1995                  September 30, 1994
                                            Increase (Decrease)                 Increase (Decrease)
                                        ------------------------------    ------------------------------
                                         Volume      Rate        Net       Volume     Rate        Net
                                        --------   --------   --------    --------  ---------   --------
                                                                 (In Thousands)
<S>                                      <C>       <C>        <C>          <C>      <C>          <C>     
INTEREST INCOME ON INTEREST-EARNING
 ASSETS:
  First mortgage loans................   $17,235   $ (2,485)  $ 14,750     $12,178  $(1,509)     $10,669
  Other loans.........................    (1,993)       812     (1,181)        173    1,649        1,822
  Mortgage-backed securities..........    (4,454)     1,044     (3,410)      1,577    6,233        7,810
  Debt and equity securities
   -- taxable.........................     2,171       (274)     1,897       2,003     (102)       1,901
  Money market investments............      (758)       (66)      (824)     (1,828)     795       (1,033)
  Trading account securities..........      (722)         9       (713)          7      266          273
                                         -------   --------   --------     -------  -------      -------
Total income on interest-
 earning assets.......................    11,479       (960)    10,519      14,110    7,332       21,442
                                         -------   --------   --------     -------  -------      -------
INTEREST EXPENSE ON INTEREST-
 BEARING LIABILITIES:
  Deposits:
   Certificate accounts...............     3,045     (1,069)     1,976       6,237    2,852        9,089
   Passbook savings and club accounts.    (1,733)      (722)    (2,455)     (3,554)    (328)      (3,882)
   Money market deposit accounts......      (436)      (261)      (697)       (294)     422          128
   Demand and NOW accounts............       221       (969)      (748)        157      (94)          63
                                         -------   --------   --------     -------   ------      -------
      Total deposits..................     1,097     (3,021)    (1,924)      2,546    2,852        5,398
  Borrowed funds......................     8,561     (1,621)     6,940      10,851    5,533       16,384
                                         -------   --------   --------     -------   ------      -------
Total expenses on interest-
 bearing liabilities..................     9,658     (4,642)     5,016      13,397    8,385       21,782
                                         -------   --------   --------     -------   ------      -------         
Net interest income...................   $ 1,821   $  3,682   $  5,503     $   713  $(1,053)     $  (340)
                                         =======   ========   ========     =======  =======      =======
</TABLE>

Note:   Nonaccrual loans are included in the volume variances.


COMPARISON OF YEARS ENDED SEPTEMBER 30, 1996 AND SEPTEMBER 30, 1995

GENERAL
The  Company's  net  income  for the year  ended  September  30,  1996 was $32.0
million,  or $2.68 per share,  as compared to $11.6 million,  or $.87 per share,
for the year ended September 30, 1995.  Comments regarding the components of net
income are detailed in the following paragraphs.

INTEREST INCOME
Interest income on interest-earning assets for the year ended September 30, 1996
increased by $10.5  million,  or 5.3%, to $207.5 million as compared with $197.0
million for the year ended  September 30, 1995. The increase in interest  income
was   primarily   attributable   to  a  $132.9   million   increase  in  average
interest-earning assets, resulting primarily from an increase in loans.

Interest and fees on loans for the year ended  September  30, 1996  increased by
$13.6 million,  or 10.4%, to $143.5 million as compared to fiscal year 1995. The
increase  in loan  income  reflects a $192.2  million  increase  in the  average
balance  and a 26 basis  point  increase  in the  yield on  other  loans  which,
however,  were  partially  offset by a 21 basis  point  decrease in the yield on
first mortgage loans.  The increase in average balance  reflects the purchase of
$206.0  million of loans,  combined  with  increased  originations.  Interest on
mortgage-backed  securities  held to  maturity  and  mortgage-backed  securities
available  for sale for the year ended  September  30,  1996  decreased  by $3.4
million to $56.9  million as  compared  to fiscal  year 1995.  The  decrease  in
mortgage-backed  securities  income  reflects a $66.5  million  decrease  in the
average balance of the portfolio to $854.7 million which, however, was partially
offset by an 11 basis point  increase in yield to

                                       14


<PAGE> 7

6.66%.  Interest and dividends on debt and equity  securities  increased by $1.9
million for the year ended  September  30,  1996 to $6.8  million as compared to
fiscal year 1995.  The  increase in interest  and  dividends  on debt and equity
securities  reflects a $34.0  million  increase  in the  average  balance of the
portfolio to $105.2 million which,  however,  was partially offset by a 41 basis
point decline in the yield to 6.44%.  Money market investment income declined by
$.8 million to $.3 million as compared to fiscal year 1995. The decline in money
market  investment  income  reflects a $14.1  million  decrease  in the  average
balance of the  portfolio,  coupled  with a 37 basis point  decrease in yield to
5.36%.  Interest on trading account  securities for the year ended September 30,
1996 decreased by $.7 million as compared to fiscal year 1995. This decrease was
the result of a $12.7 million  decrease in the average balance of the portfolio.
The  decrease in the average  balance of money  market  investments  and trading
account  securities  is due to the  Company  investing  these  funds  in  higher
yielding assets and/or utilizing the funds to reduce certain short-term borrowed
funds.

At  September  30,  1996,   mortgage-backed  securities  held  to  maturity  had
unrealized  depreciation of $16.2 million. The unrealized depreciation is due to
market  yields on  similar  type  securities  being  above  those of the  Bank's
securities.  As a result of the increase in interest rates since the acquisition
of these  securities,  the Company  earns a below market rate of interest on the
securities,  and the  estimated  average lives of the  securities  are presently
longer than the estimated lives at the time of acquisition.

INTEREST EXPENSE
Interest  expense on  interest-bearing  liabilities for the year ended September
30, 1996 increased by $5.0 million,  or 4.9%, to $106.7 million as compared with
$101.7  million for the year ended  September 30, 1995. The increase in interest
expense  reflects a $139.4  million  increase  in the  average  balance of total
interest-bearing  liabilities to $2,567.2 million. This represents a movement by
depositors  from lower  costing  passbook  savings and money market  accounts to
higher costing  certificate of deposit  accounts,  and an increase in the Bank's
higher  costing  borrowings to fund balance sheet growth.  Partially  offsetting
these factors was a decline in the cost of funds  primarily due to the impact of
the Bank's use of interest rate swaps and other  off-balance  sheet  instruments
which decreased  interest expense by $3.5 million and $1.2 million for the years
ended  September  30, 1996 and 1995,  respectively.  Further,  the impact of the
Bank's use of reverse  repurchase  agreements with imbedded  interest rate caps,
all of which had matured prior to September 30, 1995,  was to decrease  interest
expense by $1.6 million for the year ended September 30,1995.

Interest expense on deposits  decreased $1.9 million,  or 3.1%, to $60.5 million
for the year ended  September 30, 1996 as compared with the year ended September
30, 1995.  This decrease  reflects an 8 basis point decrease in the average cost
of deposits from 3.55% in fiscal year 1995 to 3.47% in fiscal year 1996, coupled
with a $14.5  million  decrease in the  average  balance of deposits to $1,744.2
million. Interest expense on borrowed funds increased $6.9 million, or 17.6%, to
$46.3  million  for the year ended  September  30,  1996 as compared to the year
ended  September 30, 1995. This increase  reflects a $153.9 million  increase in
the average  balance of borrowed  funds to $823.0 million  which,  however,  was
partially  offset by a 26 basis point  decrease in the average  cost of borrowed
funds from 5.88% in fiscal year 1995 to 5.62% in fiscal year 1996.

PROVISION FOR POSSIBLE LOAN LOSSES
The Company  provided  $1.2 million and $1.7  million for  possible  loan losses
during the years ended September 30, 1996 and 1995, respectively.  The reduction
in the provision for possible loan losses reflects the improvement of the Bank's
ratio of its allowance for possible loan losses to total  nonaccrual loans which
amounted to 75.9% and 70.0% at September 30, 1996 and 1995, respectively.

At September 30, 1996, the Company's  recorded  investment in impaired loans was
$11.9 million,  all of which were on nonaccrual status.  Due to charge-offs,  or
the  crediting  of  interest  payments  to  principal,  the loans do not have an
impairment reserve at September 30, 1996. Interest income recognized on impaired
loans during the year ended  September  30, 1996 amounted to  approximately  $.4
million,  which approximated the actual interest payments received.  The average
recorded investment in impaired loans during the current year was $14.5 million.
The allowance for possible loan losses contains  additional amounts for impaired
loans, as deemed necessary,  to maintain reserves at levels considered  adequate
by management.

As part  of the  Bank's  determination  of the  adequacy  of the  allowance  for
possible  loan losses,  the Bank monitors its loan  portfolio  through its Asset
Classification  Committee.  The Committee,  which meets no less than  quarterly,
consists of employees who are  independent of the loan  origination  process and
members of management.  This Committee reviews individual loans with the lending
officers and assesses risks relating to the  collectibility  of these loans. The
Asset  Classification  Committee  determines  the adequacy of the  allowance for
possible loan losses through ongoing analysis of historical loss experience, the
composition of the loan portfolios,  delinquency levels,  underlying  collateral
values and cash flow values.  Utilizing these  procedures,  management  believes
that the  allowance at September  30, 1996 is  sufficient  to cover  anticipated
losses inherent in the loan portfolios.

                                     15

<PAGE> 8

New York Bancorp Inc. and Subsidiary
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)
- --------------------------------------------------------------------------------

Activity in the allowance for possible loan losses is summarized as follows:
<TABLE>
<CAPTION>
                                                      As of and For the
                                                   Year Ended September 30,
                                              ---------------------------------
                                                  1996       1995        1994
                                              ----------   --------   ---------
                                                        (In Thousands)
<S>                                              <C>        <C>        <C>    
Allowance for possible loan losses,
 beginning of year..........................     $21,272    $25,705    $26,828

Charge-offs:
  Commercial real estate....................        (974)    (2,889)      (879)
  Residential real estate...................        (730)    (1,422)    (1,572)
  Multifamily residential...................          --       (546)      (853)
  Other loans...............................      (1,441)    (1,442)      (901)
                                                 -------    -------    -------
   Total charge-offs........................      (3,145)    (6,299)    (4,205)
                                                 -------    -------    -------
   Less recoveries:
     Commercial real estate.................          --         --        349
     Residential real estate................          --          4         47
     Other loans............................          59         75         36
                                                 -------    -------    -------
       Total recoveries.....................          59         79        432
                                                 -------    -------    -------
         Net charge-offs....................      (3,086)    (6,220)    (3,773)
Hamilton's net activity for the quarter
 ended December 31, 1994....................          --         87         --
Addition to allowance, charged to expense...       1,200      1,700      2,650
                                                 -------    -------    -------
Allowance at end of year....................     $19,386    $21,272    $25,705
                                                 =======    =======    =======
</TABLE>
The Bank's  allowance  for possible  loan losses at September 30, 1996 was $19.4
million which  represented  75.9% of nonaccrual  loans,  or 1.0% of total loans,
compared  to $21.3  million at  September  30, 1995 which  represented  70.0% of
nonaccrual loans, or 1.3% of total loans.

The following table sets forth  information  regarding  nonaccrual  loans,  real
estate owned, and restructured loans at the dates indicated:
<TABLE>
<CAPTION>
                                                          September 30,
                                                 -----------------------------
                                                  1996        1995       1994
                                                 -------     -------    ------
                                                          (In Thousands)
<S>                                              <C>        <C>        <C>    
Nonaccrual loans:
  First mortgage loans:
    One-to-four family conventional 
     residential............................     $12,092    $13,391    $14,642
    Multifamily residential.................         155        131      1,966
    Commercial real estate..................      11,758     14,316     18,208
                                                 -------    -------    -------
                                                  24,005     27,838     34,816
  Other loans - cooperative residential 
   loans....................................       1,547      2,534      1,717
                                                 -------    -------    -------
      Total nonaccrual loans................     $25,552    $30,372    $36,533
                                                 =======    =======    =======
Real estate owned...........................     $ 3,197    $ 1,967    $ 5,919
                                                 =======    =======    =======
Restructured loans..........................     $ 5,818    $ 9,104    $ 9,481
                                                 =======    =======    =======
</TABLE>
At September 30, 1996, 1995 and 1994,  total nonaccrual loans as a percentage of
total assets amounted to .87%,  1.11% and 1.42%,  respectively.  The decrease in
nonaccrual loans at September 30, 1996 reflects the Bank's increased  collection
activity and the acceleration of write-offs of delinquent loans.
                                   
The amount of interest  income on nonaccrual and  restructured  loans that would
have been  recorded  had these  loans  been  current  in  accordance  with their
original terms,  was  $3,252,000,  $4,049,000 and $3,940,000 for the years ended
September 30, 1996, 1995 and 1994,  respectively.  The amount of interest income
that was recorded on these loans was  $1,397,000,  $1,808,000 and $1,181,000 for
the years ended September 30, 1996, 1995 and 1994, respectively.

NET INTEREST INCOME AFTER PROVISION FOR POSSIBLE LOAN LOSSES
Net interest  income after provision for possible loan losses for the year ended
September 30, 1996 amounted to $99.5 million,  representing  an increase of $6.0
million,  or 6.4%,  from the year ended  September 30, 1995. Net interest income
for the current year increased $5.5 million due to a $132.9 million  increase in
average interest-earning assets and a 3 basis point increase in the net interest
margin. The provision for possible loan losses declined $.5 million,  reflecting
the improvement in the Bank's level of nonaccrual loans.

NON-INTEREST INCOME
Non-interest  income  amounted to $14.7 million for the year ended September 30,
1996 as compared with $6.6 million for the year ended  September  30, 1995.  The
$8.1 million improvement in non-interest  income is primarily  attributable to a
$5.8 million  improvement  in net gain (loss) on the sale of mortgage  loans and
securities  available for sale, and a $2.0 million  increase in banking  related
fee  income.  The growth in banking  related  fee income  primarily  reflects an
increase in annuity  sales and an increase in NSF fees from  checking  accounts.
Included  in the current  year's  $4.8  million net gain on the sale of mortgage
loans and securities  available for sale, is a gain of $2.9 million  realized on
the sale of the  Company's  investment  in the shares of another  local  savings
bank.

NON-INTEREST EXPENSE
Non-interest  expense  amounted to $57.4 million during the year ended September
30, 1996 as compared  with $68.9  million  during the year ended  September  30,
1995. The current year includes the one-time SAIF recapitalization assessment of
$9.4  million,  while  the prior  year  includes  $19.0  million  in merger  and
restructuring  expenses  incurred in connection  with the merger with  Hamilton.
Excluding  these one-time  charges in both periods,  non-interest  expense would
have been $48.0  million in fiscal year 1996 as compared to $49.9 million in the
prior fiscal year.  This  decline of $1.9 million is primarily  attributable  to
consolidation efficiencies from the merger which, however, were partially offset
by the cost  associated  with stock  appreciation  rights as a result of the 62%
increase in the price of the Company's  stock during  fiscal year 1996,  coupled
with  staffing  and  other  costs   associated  with  the  Bank's  newly  formed
multifamily  lending  department and the Bank's continued efforts to expand into
supermarket banking.

                                     16

<PAGE> 9


INCOME TAX EXPENSE
Income taxes  totaled  $24.8  million for an effective  tax rate of 43.6% during
fiscal year 1996  compared to $19.7  million for an effective  tax rate of 63.0%
during fiscal year 1995. The higher  effective  income tax rate during the prior
year resulted from the  non-deductibility  of certain  merger and  restructuring
charges.

COMPARISON OF YEARS ENDED SEPTEMBER 30, 1995 AND SEPTEMBER 30, 1994

GENERAL
The  Company's  net  income  for the year  ended  September  30,  1995 was $11.6
million,  or $.87 per share,  as compared to $33.2 million,  or $2.44 per share,
for the year ended September 30, 1994.  Comments regarding the components of net
income are detailed in the following paragraphs.

INTEREST INCOME
Interest income on interest-earning assets for the year ended September 30, 1995
increased by $21.5 million,  or 12.2%, to $197.0 million as compared with $175.5
million for the year ended  September 30, 1994. The increase in interest  income
was  attributable  to a $166.5  million  increase  in  average  interest-earning
assets,  resulting primarily from an increase in mortgage loans,  coupled with a
36 basis point  increase in yield on  interest-earning  assets.  The increase in
yield on interest-earning  assets for the year ended September 30, 1995 resulted
from the increasing interest rate environment  experienced in the second half of
fiscal year 1994 through the first half of fiscal year 1995.  The second half of
fiscal year 1995 saw interest  rates become more stable,  and decline  slightly.
This interest rate  environment  resulted in the upward  repricing of adjustable
rate loans and the origination of new loans at higher rates.

Interest and fees on loans for the year ended  September  30, 1995  increased by
$12.5 million,  or 10.6%, to $130.0 million as compared to fiscal year 1994. The
increase  in loan  income  reflects a $149.6  million  increase  in the  average
balance  and a 54 basis  point  increase  in the  yield on  other  loans  which,
however,  were  partially  offset by a 14 basis  point  decrease in the yield on
first mortgage loans.  The increase in average balance  reflects the purchase of
$114.7  million of loans,  combined  with  increased  originations.  Interest on
mortgage-backed  securities  held to  maturity  and  mortgage-backed  securities
available  for sale for the year ended  September  30,  1995  increased  by $7.8
million to $60.3  million as  compared  to fiscal  year 1994.  The  increase  in
mortgage-backed securities income reflects a 68 basis point increase in yield to
6.55%,  coupled  with a $26.3  million  increase in the  average  balance of the
portfolio  to  $921.2  million.  Interest  and  dividends  on  debt  and  equity
securities  increased  by$1.9  million for the year ended  September 30, 1995 to
$4.9  million as  compared  to fiscal year 1994.  The  increase in interest  and
dividends on debt and equity securities reflects a $29.3 million increase in the
average  balance of the  portfolio to $71.2  million,  partially  offset by a 26
basis  point  decline  in the yield to 6.85%.  Money  market  investment  income
declined by $1.0  million to $1.1  million as compared to fiscal year 1994.  The
decline in money market  investment  income reflects a $38.9 million decrease in
the average balance of the portfolio which,  however,  was partially offset by a
207  basis  point  increase  in yield to  5.73%.  Interest  on  trading  account
securities  for the year ended  September  30, 1995  increased by $.3 million as
compared to fiscal year 1994.  This increase was the result of a 206 basis point
increase in yield, coupled with a $.2 million increase in the average balance of
the portfolio.

INTEREST EXPENSE
Interest  expense on  interest-bearing  liabilities for the year ended September
30, 1995  increased by $21.8  million,  or 27.2%,  to $101.7 million as compared
with $79.9  million  for the year ended  September  30,  1994.  The  increase in
interest  expense  reflects a $163.9 million  increase in the average balance of
total interest-bearing  liabilities to $2,427.8 million, coupled with a 66 basis
point   increase   in  the  cost  of  funds.   The   increase  in  the  cost  of
interest-bearing  liabilities  reflects the increased  utilization of short-term
borrowed funds which reprice faster than deposit liabilities.  The impact of the
Bank's use of interest rate swaps and other off-balance sheet instruments was to
decrease  interest expense by $1.2 million for the year ended September 30, 1995
and increase  interest  expense by $1.5 million for the year ended September 30,
1994.  Further,  the impact of the Bank's use of reverse  repurchase  agreements
with imbedded  interest rate caps,  all of which had matured  during fiscal year
1995, was to decrease  interest expense by $1.6 million and $1.1 million for the
years ended September 30, 1995 and 1994, respectively.

Interest expense on deposits  increased $5.4 million,  or 9.5%, to $62.4 million
for the year ended  September 30, 1995 as compared with the year ended September
30, 1994.  This increase  reflects a 37 basis point increase in the average cost
of  deposits  from 3.18% in fiscal  year 1994 to 3.55% in fiscal year 1995 which
was  attributable  to both an increase in rates paid for deposits and a shifting
by depositors from lower costing  passbook  savings and money market accounts to
higher  costing  certificates  of deposit.  Interest  expense on borrowed  funds
increased $16.4 million, or 71.4%, to $39.3 million for the year ended September
30,  1995,  as compared to the year ended  September  30,  1994.  This  increase
reflects a $196.1 million  increase in the average  balance of borrowed funds to
$669.1  million,  coupled with a 103 basis point increase in the average cost of
borrowed funds from 4.85% in fiscal year 1994 to 5.88% in fiscal year 1995.

PROVISION FOR POSSIBLE LOAN LOSSES
The Company  provided  $1.7 million and $2.7  million for  possible  loan losses
during the years ended September 30, 1995 and 1994, respectively.  The reduction
in the  provision  for possible loan losses  reflects the  stabilization  of the
Bank's ratio of its allowance for possible loan losses to total nonaccrual loans
which amounted to 70.0% and 70.4% at September 30, 1995 and 1994, respectively.

                                       17

<PAGE> 10

New York Bancorp Inc. and Subsidiary
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)
- --------------------------------------------------------------------------------

NET INTEREST INCOME AFTER PROVISION FOR POSSIBLE LOAN LOSSES
Net interest  income after provision for possible loan losses for the year ended
September 30, 1995 amounted to $93.5  million,  representing  an increase of $.6
million, or .7%, from the year ended September 30, 1994. Net interest income for
the year ended  September  30, 1995  declined  $.3 million  from the prior year,
which was more  than  offset  by a $.9  million  decline  in the  provision  for
possible  loan losses.  The decline in net interest  income  resulted  from a 27
basis point  decline in the Bank's net interest  margin,  partially  offset by a
$166.5 million increase in average  interest-earning  assets. The decline in net
interest  margin  resulted  primarily from the increased  reliance on short-term
borrowed  funds  which  resulted  in a greater  upward  repricing  of the Bank's
interest-bearing  liabilities versus  interest-earning assets in connection with
the  interest  rate  environment  in fiscal year 1995 as compared to fiscal year
1994.

NON-INTEREST INCOME
Non-interest  income  amounted to $6.6 million for the year ended  September 30,
1995 as compared with $8.0 million for the year ended  September  30, 1994.  The
$1.4 million decline in non-interest income is primarily  attributable to a $1.2
million loss on the sale of securities  available  for sale incurred  during the
second quarter of fiscal year 1995 related to the  restructuring of the Hamilton
portfolio.  Such  restructuring  and sale  were  completed  in order to make the
acquired portfolio's risk profile more consistent with the Company's.

NON-INTEREST EXPENSE
Non-interest  expense  amounted to $68.9 million during the year ended September
30, 1995 as compared  with $51.7  million  during the year ended  September  30,
1994. This increase of $17.2 million primarily  reflects $19.0 million in merger
and restructuring expenses incurred in connection with the merger with Hamilton.
Compensation  and benefits  decreased  $3.4 million  primarily  attributable  to
consolidation   efficiencies   from  the  merger.   Excluding   the  merger  and
restructuring expenses, non-interest expense represented 1.90% of average assets
as compared to 2.10% in fiscal year 1994.

INCOME TAX EXPENSE
Income taxes  totaled  $19.7  million for an effective  tax rate of 63.0% during
fiscal year 1995  compared to $21.7  million for an effective  tax rate of 44.2%
during fiscal year 1994. The higher effective income tax rate during fiscal year
1995 resulted from the  non-deductibility  of certain  merger and  restructuring
charges.

CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE -- INCOME TAXES
Prior to  October 1,  1993,  deferred  income  taxes  were  provided  for timing
differences  in the  recognition  of revenues and expenses for tax reporting and
financial  statement  purposes  (an  income  statement  approach),  pursuant  to
Accounting Principles Board Opinion No. 11.

On  October 1,  1993,  New York  Bancorp  adopted  SFAS No. 109 which  adopted a
balance sheet  approach (or liability  method) in place of the income  statement
approach.  The  liability  method  requires  that an  asset or a  liability,  as
appropriate,  be recorded for financial  statement purposes for the deferred tax
consequences  of all temporary  differences  between the tax basis and financial
statement carrying amounts of existing assets and liabilities, which is measured
by applying enacted tax laws and rates.  Additionally,  SFAS No. 109 permits the
recognition  of net deferred tax assets based upon the likelihood of realization
of tax benefits in the future.  The cumulative  effect at October 1, 1993 of the
change in  accounting  for income taxes which was  implemented  on a prospective
basis amounted to $5.7 million for the year ended September 30, 1994.

ANALYSIS OF FINANCIAL CONDITION
In managing its  financial  condition,  the Company  establishes  objectives  to
maximize the appropriate levels of asset and liability mix to meet profit,  risk
and capital  goals.  Total assets  increased  $209.3  million to $2.9 billion at
September  30, 1996.  The increase in total assets  primarily  reflects a $188.2
million  increase in loans  receivable and a $69.3 million  increase in debt and
equity  securities  which,  however,  were  partially  offset by a $40.3 million
decrease in mortgage-backed securities.

The  growth in assets  was  primarily  funded by a $241.6  million  increase  in
borrowed  funds,  as  deposits  decreased  $32.9  million.  Although  the Bank's
strategy is to fund asset growth with core deposits, the Bank will also continue
to utilize  borrowings  to fund asset  growth when such growth can be  conducted
profitably  within  the  Bank's   asset/liability   management   parameters  and
regulatory capital constraints.

As permitted under guidance issued by the Financial  Accounting  Standards Board
in November  1995,  during the quarter  ended  December  31,  1995,  the Company
transferred $84.1 million of its mortgage-backed securities and $15.0 million of
its debt securities, previously classified as held to maturity, to available for
sale. Additionally,  mortgage-backed securities with a carrying value and market
value of  approximately  $15.4 million,  previously  classified as available for
sale, were transferred to the held to maturity portfolio.

Loans  serviced for others at September 30, 1996  amounted to $597.0  million as
compared to $523.7 million at September 30, 1995.

LIQUIDITY AND CAPITAL
The Company's  current  primary sources of funds are dividends from the Bank and
sales of debt and equity securities available for sale. Dividend payments to the
Company from the Bank are subject to the  profitability of the Bank,  applicable
law and regulations, and provisions under terms of its subordinated capital note
agreements.  During  fiscal years 1996,  1995 and 1994,  the Bank made  dividend
payments to the Company  amounting to $37.4 million,  $26.2  million,  and $11.9
million, respectively.

                                       18

<PAGE> 11


The Company's  liquidity is also available for, among other things,  payments of
dividends or treasury  stock  repurchases.  In this regard,  during fiscal years
1996,  1995 and 1994 the Company  declared cash dividends of $9.2 million,  $9.1
million, and $5.7 million,  respectively, and made treasury stock repurchases of
$29.0 million, $28.8 million, and $4.5 million, respectively.

The  maintenance  of an appropriate  level of liquid  resources to meet not only
regulatory  requirements  but also to provide the funding  necessary to meet the
institution's  business activities and obligations is an integral element in the
successful  management of the Company's assets.  Federal  regulations  currently
require that for each calendar month, a savings institution  maintain an average
daily balance of cash and cash  equivalents and certain  uncommitted  marketable
securities  equal to 5% of net withdrawable  accounts and borrowings  payable in
one year or less. Under Office of Thrift Supervision  ("OTS")  regulations,  the
percentage  of assets which must be liquid assets may vary between 4% and 10% of
the  obligation  of  the  savings  institution  on  withdrawable   accounts  and
borrowings  payable on demand or with unexpired  maturities of one year or less.
During  September  1996, the Bank's  liquidity ratio was 5.26% compared to 5.28%
for the month of September  1995. The liquidity  levels will vary dependent upon
savings flows,  future loan  fundings,  operating  needs and general  prevailing
economic  conditions.  Because of the Bank's diverse  available funding sources,
including cash flows from the Bank's regular  amortization and interest received
in  connection  with the  loan and  mortgage-backed  securities  portfolios  and
borrowings,  available on a  collateralized  basis, the Company does not foresee
any problems in generating liquidity to meet its operational, debt repayment and
other requirements.

During fiscal 1996, the Company's  operating  activities provided $37.7 million.
These funds,  along with $169.9  million  provided by financing  activities  and
funds  available at the beginning of the fiscal year,  were utilized to fund net
investing activities of $229.0 million.  Financing activities primarily provided
borrowings  with  original  maturities  greater  than  three  months.  Investing
activities  were  primarily  focused on the  origination  and  purchase of first
mortgage  loans,  which  totaled  $572.0  million.  Funds were also  provided by
principal  payments  on loans  and  securities,  and from the sale of loans  and
securities available for sale.

The primary  investment  activity of the Bank is the origination and purchase of
loans receivable,  and the purchase of  mortgage-backed  securities and debt and
equity  securities.  During fiscal year 1996, the Bank originated $425.1 million
of loans and  purchased  $206.0  million of loans.  Further,  during fiscal year
1996, the Bank purchased $82.4 million of mortgage-backed  securities and $142.0
million of debt and equity securities. These activities were primarily funded by
principal and interest  payments on loans,  mortgage-backed  securities and debt
and equity securities, and from deposits,  borrowings from the Federal Home Loan
Bank of New York ("FHLB-NY") and reverse repurchase agreements.

At September  30, 1996,  the Bank  continued  to exceed all  regulatory  capital
requirements.  Regulatory  capital,  which is comprised  of "tangible  capital,"
"core  capital"  and  "risk-based  capital,"  amounted to  approximately  $138.5
million,  $138.5 million and $157.6  million,  respectively,  which exceeded the
respective  regulatory  requirements  by $94.4 million,  $50.2 million and $45.5
million. (See note 17 to Consolidated Financial Statements.)

IMPACT OF INFLATION AND CHANGING PRICES
The consolidated  financial  statements and accompanying  notes presented herein
have been prepared in accordance with generally accepted accounting  principles,
which require the  measurement  of financial  position and operating  results in
terms of  historical  dollars  without  considering  the changes in the relative
purchasing power of money over time and due to inflation. Unlike most industrial
companies, nearly all the assets and liabilities of the Company are monetary. As
a result, interest rates have a greater impact on the Company's performance than
do the effects of general levels of inflation. Interest rates do not necessarily
move in the same  direction  or to the same  extent  as the  price of goods  and
services.

RECENT ACCOUNTING PRONOUNCEMENTS
In March 1995, the FASB issued Statement of Financial  Accounting  Standards No.
121,  "Accounting  for the  Impairment of Long-lived  Assets and for  Long-lived
Assets To Be Disposed  Of" ("SFAS No. 121 "). The  Statement  is  effective  for
financial  statements issued for fiscal years beginning after December 15, 1995.
The Statement  establishes  accounting  standards for,  among other things,  the
impairment of long-lived  assets.  The Statement requires that long-lived assets
be reviewed for impairment whenever events or changes in circumstances  indicate
that the carrying amount of an asset may not be recoverable. The Company adopted
SFAS No.  121 on  October  1,  1996.  Adoption  of SFAS  No.  121 did not have a
significant  effect  on  the  Company's   financial   condition  or  results  of
operations.

In October 1995, the FASB issued Statement of Financial Accounting Standards No.
123,  "Accounting for Stock-Based  Compensation" ("SFAS No. 123"). The Statement
is effective for fiscal years  beginning  after December 15, 1995. The Statement
establishes   accounting  and  reporting  standards  for  stock-based   employee
compensation  awards granted in fiscal years that begin after December 15, 1994.
Examples  of such plans are stock  purchase  plans,  stock  options,  restricted
stock, and stock  appreciation  rights. The Statement defines a fair value based
method of accounting for employee  stock options or similar  equity  instruments
and  encourages  all entities to adopt that method of  accounting.  Entities may
elect,  however,  to remain  with  previous  accounting  standards  which do not
require the fair value  method of  accounting.  Those  entities  electing not to
adopt the fair value method of accounting must make pro forma disclosures of net
income and earnings per share as if the fair value method of accounting  defined
in the Statement were adopted.  Under the fair value based method,  compensation
cost is  measured  at the  grant  date  based on the  value of the  award and is
recognized

                                      19

<PAGE> 12

New York Bancorp Inc. and Subsidiary
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)
- --------------------------------------------------------------------------------

over the service period,  which is usually the vesting  period.  The Company has
adopted SFAS No. 123 effective  October 1, 1996,  and has elected to remain with
the previous accounting standard which does not require the fair value method of
accounting.  Proforma  disclosures as if the fair value method were adopted will
be presented in future financial  statements.  Based on this method of adoption,
SFAS No.  123 will not have a  significant  effect  on the  Company's  financial
condition or results of operations.

In June 1996, the FASB issued  Statement of Financial  Accounting  Standards No.
125,   "Accounting   for  Transfers  and  Servicing  of  Financial   Assets  and
Extinguishments of Liabilities" ("SFAS No. 125"). The Statement is effective for
transactions   occurring  after  December  31,  1996.  The  Statement   provides
accounting  and  reporting  standards  for  transfers and servicing of financial
assets  and  extinguishments  of  liabilities.  Those  standards  are  based  on
consistent  application  of a financial -  components  approach  that focuses on
control.  Under that approach,  after a transfer of financial  assets, an entity
recognizes the financial and servicing assets it controls and the liabilities it
has incurred,  derecognizes  financial assets when control has been surrendered,
and  derecognizes   liabilities  when  extinguished.   This  Statement  provides
consistent  standards for distinguishing  transfers of financial assets that are
sales from  transfers  that are secured  borrowings.  Based on its review of the
Statement, management does not believe that adoption of SFAS No. 125 will have a
material effect on the Company.

RECAPITALIZATION OF THE SAIF
  On September 30, 1996, Congress passed, and the President signed,  legislation
that  recapitalized  the SAIF.  Under the major  provisions of the  legislation,
savings institutions, such as the Bank, are being assessed a one-time assessment
of 65.7 basis  points per $100 of insured  SAIF-assessable  deposits as of March
31, 1995.  Since  approximately  80.8% of the Bank's deposits are insured by the
SAIF (the remainder are insured by the Bank Insurance Fund ("BIF")), the Company
recorded a one-time  charge of $9.4 million  during the fourth quarter of fiscal
year 1996.

As a result,  the disparity of insurance  premiums  between SAIF and BIF members
will be reduced.  The FDIC has proposed that  beginning  January 1, 1997 deposit
insurance  premiums for SAIF members will be reduced to the same schedule as BIF
members,  ranging from 0 to 27 basis points rather than the previous range of 23
to 31 basis points.  In addition,  the FDIC has proposed that SAIF deposits will
have  their  assessment  rate for  deposit  insurance  lowered to 18 to 27 basis
points for the quarter ending  December 31, 1996, the amount  necessary to cover
Financing  Corporation  ("FICO")  obligations.  The  FDIC  has  estimated  that,
effective January 1, 1997, SAIF deposits will also be assessed 6.5 basis points,
and BIF deposits  will be assessed 1.3 basis  points,  to cover the cost of FICO
obligations, until December 31, 1999. Full pro rata sharing of the FICO payments
between SAIF and BIF members will occur on the earlier of January 1, 2000 or the
date the SAIF and BIF are merged.  The  legislation  specifies that the SAIF and
BIF will be merged on January 1, 1999 provided no savings associations remain as
of that  time.  As a  result  of this  legislation,  the Bank  expects  to see a
significant decrease in future deposit insurance premiums.  However,  management
cannot  predict the level of FDIC insurance  assessments  on an on-going  basis,
whether the savings association charter will be eliminated,  or whether the SAIF
and BIF will eventually be merged.

TAX BAD DEBT RESERVES
  Under Section 593 of the Internal Revenue Code,  thrift  institutions  such as
the Bank, which meet certain  definitional  tests,  primarily  relating to their
assets and the nature of their  business,  were  permitted  to  establish  a tax
reserve for bad debts and to make annual additions thereto, which additions may,
within specified  limitations,  be deducted in arriving at their taxable income.
The Bank's  deduction  with respect to  "qualifying  loans," which are generally
loans secured by certain  interests in real  property,  were  computed  using an
amount based on the Bank's actual loss experience (the "Experience  Method"), or
a  percentage  equal to 8% of the  Bank's  taxable  income  (the "PTI  Method"),
computed without regard to this deduction and with additional  modifications and
reduced by the amount of any permitted addition to the  non-qualifying  reserve.
Similar  deductions  for  additions to the Bank's bad debt reserve are permitted
under  the New York  State  Bank  Franchise  Tax and the New York  City  Banking
Corporation Tax; however,  for purposes of these taxes, the effective  allowable
percentage  under the PTI  Method is 32% rather  than the 8% amount for  Federal
purposes.

Under the Small  Business Job  Protection  Act of 1996 (the "1996 Act"),  signed
into law in August,  1996, Section 593 of the Code was amended, and the Bank, as
a "large  bank"  (one with  assets  having an  adjusted  basis of more than $500
million), will be unable to make additions to its tax bad debt reserve, but will
be  permitted  to deduct bad debts  only as they  occur.  Additionally,  the law
required  institutions  to  recapture  (that is, take into  taxable  income) the
excess of the balance of its bad debt  reserves as of December 31, 1995 over the
balance of such  reserves as of December 31,  1987.  As a result of its bad debt
reserves at December  31, 1995  equaling  its bad debt  reserves at December 31,
1987, the Bank will experience no recapture. The New York State tax law has been
amended to prevent a similar recapture provision of the Bank's bad debt reserve,
and to permit continued future use of the bad debt reserve methods, for purposes
of  determining  the  Bank's  New York  State tax  liability.  However,  no such
amendments  have been made to date  with  respect  to the New York City tax law;
therefore, the Company cannot predict whether such changes will be made or as to
the form of any changes. (See note 16 to Consolidated Financial Statements.)



                                     20

<PAGE> 13

New York Bancorp Inc. and Subsidiary
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
- --------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                             September 30,
                                                        ----------------------
                                                           1996         1995
                                                        ----------    --------
<S>                                                    <C>          <C>    
ASSETS
Cash and due from banks.............................   $   13,045      $31,189
Money market investments (note 3)...................       10,700       13,915
Trading account securities..........................           --        2,003
Investment in debt and equity securities, net:
  Held to maturity (estimated market value of
   $641 and $21,107 at September 30, 1996
   and 1995, respectively) - (notes 4 and 14).......          643       21,179
  Available for sale (note 5).......................      136,133       46,273
Mortgage-backed securities, net:
  Held to maturity (estimated market value of
   $534,602 and $637,503 at September 30, 1996
   and 1995, respectively) - (notes 6 and 14).......      550,817      664,726
  Available for sale (notes 7, 14 and 21)...........      280,429      206,794
Federal Home Loan Bank stock (note 14)..............       27,938       20,288
Loans receivable, net (notes 8, 9 and 14):
  First mortgage loans..............................    1,603,769    1,389,776
  Other loans.......................................      268,779      296,439
                                                       ----------    ---------
                                                        1,872,548    1,686,215
  Less allowance for possible loan losses...........      (19,386)     (21,272)
                                                       ----------    ---------
   Total loans receivable, net......................    1,853,162    1,664,943
Accrued interest receivable (note 10)...............       21,862       21,723
Premises and equipment, net (note 11)...............       12,927       12,851
Other assets (notes 12 and 16)......................       33,251       25,708
                                                       ----------    ---------
   Total assets.....................................   $2,940,907   $2,731,592
                                                       ==========   ==========

LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES:
  Deposits (note 13)................................   $1,715,959   $1,748,874
  Borrowed funds, including securities sold under
   agreements to repurchase of $453,698 and $344,860 
   at September 30, 1996 and 1995, respectively 
   (note 14)........................................    1,008,786      767,138
  Mortgagors' escrow payments.......................       14,987       16,520
  Accrued expenses and other liabilities 
   (notes 15 and 18)................................       49,272       42,674
                                                        ---------    ---------
   Total liabilities................................    2,789,004    2,575,206
                                                       ----------    ---------
Commitments, contingencies and contracts 
 (notes 8, 16 and 20)
SHAREHOLDERS' EQUITY (NOTES 16, 17 AND 19):
  Preferred stock, $.01 par value, 2,000,000 shares
   authorized; none issued..........................           --           --
  Common stock, $.01 par value, 30,000,000 shares
    authorized; 14,746,850 shares issued at
    September 30, 1996 and 1995;
    11,098,800 and 12,138,974 shares outstanding
      at September 30, 1996 and 1995, respectively..          147          147
  Additional paid-in capital........................       65,503       63,575
  Retained earnings, substantially restricted.......      145,686      125,593
  Treasury stock, at cost, 3,648,050 and 2,607,876
   shares at September 30, 1996 and 1995, respectively    (58,871)     (33,740)
  Unrealized appreciation (depreciation) on securities
   available for sale, net of tax effect............         (562)         811
                                                       ----------   ----------
   Total shareholders' equity.......................      151,903      156,386
                                                       ----------   ----------
  Total liabilities and shareholders' equity.......    $2,940,907   $2,731,592
                                                       ==========   ==========

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

                                       21
<PAGE> 14

New York Bancorp Inc. and Subsidiary
CONSOLIDATED STATEMENTS OF INCOME
- --------------------------------------------------------------------------------
(IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                       Year Ended September 30,
                                                              --------------------------------------- 
                                                              1996                1995           1994
                                                              -------           -------       -------     
<S>                                                           <C>             <C>           <C>    
INTEREST INCOME:
  Interest and fees on loans:
   First mortgage loans...................................    $  118,792      $  104,042    $  93,373
   Other loans............................................        24,735          25,916       24,094
                                                              ----------      ----------    ---------
    Total interest and fees on loans......................       143,527         129,958      117,467
  Mortgage-backed securities..............................        56,921          60,331       52,521
  Debt and equity securities - taxable....................         6,774           4,877        2,976
  Money market investments................................           256           1,080        2,113
  Trading account securities..............................            13             726          453
                                                              ----------      ----------    ---------
    Total interest income.................................       207,491         196,972      175,530
                                                              ----------      ----------    ---------
INTEREST EXPENSE:
  Deposits (notes 13 and 21)..............................        60,470          62,394       56,996
  Borrowed funds (notes 14 and 21)........................        46,276          39,336       22,952
                                                              ----------      ----------    ---------
    Total interest expense................................       106,746         101,730       79,948
                                                              ----------      ----------    ---------
    Net interest income...................................       100,745          95,242       95,582
  Provision for possible loan losses (note 9).............        (1,200)         (1,700)      (2,650)
                                                              ----------      ----------    ---------
    Net interest income after provision for
       possible loan losses...............................        99,545          93,542       92,932
                                                              ----------      ----------    ---------
NON-INTEREST INCOME:
  Loan fees and service charges...........................         2,770           2,566        3,292
  Net gain (loss) on the sales of mortgage loans and
    securities available for sale (notes 5, 7 and 8)               4,750          (1,088)         214
  Other...................................................         7,147           5,134        4,494
                                                              ----------      ----------    ---------
    Total non-interest income.............................        14,667           6,612        8,000
                                                              ----------      ----------    ---------
NON-INTEREST EXPENSE:
  General and administrative:
   Compensation and benefits (notes 18 and 19)............        22,741          21,809       25,197   
   Occupancy, net (notes 11 and 20).......................         8,397           8,751        8,346
   Advertising and promotion..............................         2,565           2,565        2,370
   Federal deposit insurance premiums.....................         3,759           4,464        4,756
   Other..................................................        10,073          11,379       10,176
                                                              ----------      ----------    ---------
    Total general and administrative......................        47,535          48,968       50,845
  Merger and restructuring (note 2).......................            --          19,024           --
  Real estate operations, net (note 12)...................           463             883          880
  SAIF recapitalization (note 13).........................         9,432              --           --
                                                              ----------      ----------    ---------
    Total non-interest expense............................        57,430          68,875       51,725
                                                              ----------      ----------    ---------
    Income before income tax expense and
      cumulative effect of change in
      accounting principle................................        56,782          31,279       49,207
                                                              ----------      ----------    ---------
INCOME TAX EXPENSE (NOTE 16):
  Federal expense.........................................        16,676          13,460       14,214
  State and local expense.................................         8,100           6,257        7,526
                                                              ----------      ----------    ---------
    Total income tax expense..............................        24,776          19,717       21,740
                                                              ----------      ----------    ---------
    Income before cumulative effect
     of change in accounting principle....................        32,006          11,562       27,467
Cumulative effect of change in accounting
  for income taxes........................................            --              --        5,685
                                                              ----------      ----------    ---------
    Net income............................................    $   32,006      $   11,562    $  33,152
                                                              ==========      ==========    =========
EARNINGS PER COMMON SHARE (NOTE 17):
  Income before cumulative effect of change in............
   accounting principle...................................        $ 2.68          $  .87       $ 2.02
  Cumulative effect of change in accounting for
   income taxes...........................................        $  .--          $  .--       $  .42
    Net income............................................        $ 2.68          $  .87       $ 2.44
See accompanying notes to consolidated financial statements.
</TABLE>
                                                   22


<PAGE> 15

New York Bancorp Inc. and Subsidiary
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)

<TABLE>
<CAPTION>

                                                                                                              Unrealized
                                                                                              Common         Appreciation
                                                                                   Common      Stock        (Depreciation)
                                                 Additional                         Stock     Acquired      on Securities
                                       Common     Paid-in    Retained   Treasury   Acquired     by            Available
                                       Stock      Capital    Earnings   Stock      by ESOP       RRP          for Sale      Total
                                       ------    ---------   --------   --------   -------   ---------      ------------   --------
<S>                                      <C>      <C>        <C>        <C>        <C>       <C>            <C>            <C>      
Balance at September 30, 1993.........   $144     $ 53,854   $111,160   $(7,194)   $(2,717)  $(1,478)       $       --     $153,769

Net income for the year ended
 September 30, 1994...................     --           --     33,152        --         --        --                --       33,152
Dividends declared on common stock....     --           --     (5,720)       --         --        --                --       (5,720)
Distribution of 10% stock dividend....      7       12,133    (12,140)       --         --        --                --           --
Cash paid in lieu of 221
 fractional shares in the aggregate,
 resulting from stock dividend........     --           (3)        --        --         --        --                --           (3)
Compensation amortized to expense          --          600         --        --        543       348                --        1,491
Purchase of 339,280 shares of
 treasury stock.......................     --           --         --    (4,544)        --        --                --       (4,544)
Purchase and retire 283,030 shares....     (4)      (3,772)        --        --         --        --                --       (3,776)
Exercise of 92,791 shares of
 stock options........................     --           --       (924)    1,743         --        --                --          819
Unrealized appreciation on securities
 available for sale at October 1,
 1993, net of taxes of $377...........     --           --         --        --         --        --               449          449
Change in unrealized depreciation
 on securities available for
 sale, net of taxes of $3,428.........     --           --         --        --         --        --            (4,346)      (4,346)
                                         ----    ---------   --------   -------    -------   -------      ------------     -------- 

Balance at September 30, 1994.........    147       62,812    125,528    (9,995)    (2,174)   (1,130)           (3,897)     171,291

Net income for the year
 ended September 30, 1995.............     --           --     11,562        --         --        --                --       11,562
Dividends declared on common stock....     --           --     (9,114)       --         --        --                --       (9,114)
Exercise of 385,464 shares of
 stock options........................      3           --       (603)    1,544         --        --                --          944
Purchase of 1,453,016 shares of
 treasury stock.......................     --           --         --   (28,784)        --        --                --      (28,784)
Purchase and retire 196,643 shares....     (2)      (3,710)        --        --         --        --                --       (3,712)
Net proceeds from sale of 298,375
 shares of treasury stock (note 2)....     --        1,035         --     3,495         --        --                --        4,530
ESOP and RRP activity,
 including tax benefit (note 2).......     (1)       3,438         --        --      2,174     1,130                --        6,741
Hamilton Bancorp's net income
 for the three months ended
 December 31, 1994 (note 2)...........     --           --     (1,780)       --         --        --                --       (1,780)
Change in unrealized appreciation
 on securities available for sale,
 net of taxes of $3,690...............     --           --         --        --         --        --             4,708        4,708
                                         ----    ---------   --------   -------    -------   -------      ------------     --------

Balance at September 30, 1995.........    147       63,575    125,593   (33,740)        --        --               811      156,386

Net income for the year
 ended September 30, 1996.............     --           --     32,006        --         --        --                --       32,006
Dividends declared on common stock         --           --     (9,218)       --         --        --                --       (9,218)
Exercise of 174,038 shares of
 stock options........................     --        1,928     (2,695)    3,897         --        --                --        3,130
Purchase of 1,214,212 shares of
 treasury stock.......................     --           --         --   (29,028)        --        --                --      (29,028)
Unrealized depreciation on securities
 transferred from held to maturity to
 available for sale, net of taxes
 of $97 (notes 4 and 6)...............     --           --         --        --         --        --              (126)        (126)
Change in unrealized appreciation
 (depreciation) on securities available
 for sale, net of taxes of $968.......     --           --         --        --         --        --            (1,247)      (1,247)
                                         ----    ---------   --------  --------    -------   -------      ------------     --------

Balance at September 30, 1996.........   $147     $ 65,503   $145,686  $(58,871)   $    --   $    --      $       (562)    $151,903
                                         ====     ========   ========  ========    =======   =======      ============     ========

See accompanying notes to consolidated financial statements.
</TABLE>
                                                              23

<PAGE> 16

New York Bancorp Inc. and Subsidiary
CONSOLIDATED STATEMENTS OF CASH FLOWS
- --------------------------------------------------------------------------------
(In thousands)

<TABLE>
<CAPTION>

                                                                       Year Ended September 30,     
                                                            -----------------------------------------------
                                                                  1996         1995         1994
                                                            -----------------------------------------------
<S>                                                          <C>           <C>              <C>

CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income before cumulative effect of change in
   accounting principle...............................       $   32,006    $   11,562       $  27,467
  Cumulative effect of change in accounting
   for income taxes...................................               --            --           5,685
                                                             ----------    ----------       ---------
  Net income..........................................           32,006        11,562          33,152
                                                             ----------    ----------       ---------
  Adjustments  to  reconcile  net  income  to net
   cash provided by operating activities:
   Depreciation and amortization......................            2,153         2,064           1,817
   Amortization and accretion of deferred fees,
    discounts and premiums............................            1,823         1,538           8,414
   Provision for possible loan losses.................            1,200         1,700           2,650
   Provision for losses on foreclosed real estate.....              346           361              --
   Net (gain) loss on sale of foreclosed real estate..              147            82            (190)
   Net (gain) loss on sale of mortgage loans and
    securities available for sale.....................           (4,750)        1,088            (214)
   SAIF recapitalization..............................            9,432            --              --
   Deferred income taxes..............................           (3,520)       (1,965)         (6,832)
   Amortization of ESOP and RRP compensation
    expense...........................................               --           464           1,491
   Termination of ESOP and RRP........................               --         4,992              --
   Net (increase) decrease in trading account.........            2,003        10,936            (452)
   Increase in accrued interest receivable............             (139)       (2,579)         (5,446)
   Increase in accrued interest payable...............            1,476           838           1,161
   Increase (decrease) in accrued expenses and
    other liabilities.................................           (6,290)        3,779          (1,981)
   (Increase) decrease in other assets................            1,806         2,812            (491)
                                                             ----------     ---------       ---------
   Total adjustments..................................            5,687        26,110             (73)
                                                             ----------     ---------       ---------
  Net cash provided by operating activities...........           37,693        37,672          33,079
                                                             ----------     ---------       ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Principal payments on loans.........................          296,727       201,852         211,300
  Principal payments on mortgage-backed securities....          102,091        80,169         350,694
  Principal payments, maturities and calls
   on debt and equity securities......................           56,938        30,987           1,477
  Proceeds on sales of loans..........................           76,349        38,799         109,063
  Proceeds on sales of mortgage-backed securities
   available for sale.................................           83,766        77,279          39,058
  Proceeds on sales of debt and equity securities
   available for sale.................................           17,083         7,737             181
  Investment in first mortgage loans..................         (571,989)     (432,050)       (341,555)
  Investment in other loans...........................          (59,045)      (71,057)        (49,798)
  Investment in mortgage-backed securities
   available for sale.................................          (82,445)      (45,789)        (80,978)
  Investment in mortgage-backed securities
   held to maturity...................................               --            --        (589,083)
  Investment in debt and equity securities
   available for sale.................................         (142,048)      (52,221)           (135)
  Investment in debt securities held to maturity......               --            --         (49,985)
  Investment in interest rate collar and floor
    agreements........................................             (915)       (2,265)             --
  Proceeds on sales of foreclosed real estate.........            2,856         8,035           3,896
  Proceeds from sale of interest rate floor and interest
   rate swap agreements...............................            1,512        10,835              --
  Purchases of Federal Home Loan Bank stock, net......           (7,650)       (2,879)          4,325
  Net purchases of premises and equipment.............           (2,229)       (1,374)         (2,466)
                                                             ----------     ---------      ----------
  Net cash used in investing activities...............         (228,999)     (151,942)       (394,006)
                                                             ----------     ---------      ----------
                                                  (Continued)
</TABLE>

                                                      24
<PAGE> 17


<TABLE>
<CAPTION>
                                                                          Year Ended September 30,
                                                                  -----------------------------------------            
                                                                     1996         1995           1994
                                                                  -----------------------------------------

<S>                                                              <C>            <C>          <C>
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net increase (decrease) in non-interest bearing
   demand, savings, money market,
   and NOW accounts....................................          $     14,341   $   (187,214)  $    (56,591)
  Net increase (decrease) in time deposits                            (47,256)       152,542         90,003
  Net increase (decrease) in borrowings with original
   maturities of three months or less..................               (93,936)       248,715        160,304
  Proceeds from long-term borrowings...................               691,459         10,000        200,000
  Repayment of long-term borrowings....................              (355,875)       (66,517)       (75,100)
  Purchase of common stock for treasury
   or retirement.......................................               (29,028)       (32,496)        (8,320)
  Payment of common stock dividends....................                (9,427)        (8,156)        (5,582)
  Exercise of stock options............................                 1,202            872            819
  Proceeds from sale of treasury stock.................                    --          4,530             --
  Cash paid in lieu of fractional shares
   resulting from stock dividend.......................                    --             --             (3)
  Increase (decrease) in mortgagors' escrow accounts                   (1,533)         1,004           (810)
                                                                 ------------     ----------   ------------
  Net cash provided by financing activities............               169,947        123,280        304,720
                                                                 ------------     ----------   ------------
  Net increase (decrease) in cash and cash equivalents.               (21,359)         9,010        (56,207)
  Hamilton's net cash flows for the three months ended  
   December 31, 1994 (note 2)..........................                    --         (5,771)            --
  Cash and cash equivalents at beginning of year.......                45,104         41,865         98,072
                                                                 ------------   ------------   ------------
  Cash and cash equivalents at end of year.............          $     23,745   $     45,104   $     41,865
                                                                 ============   ============   ============

SUPPLEMENTAL CASH FLOW DISCLOSURES:
  Interest paid........................................             $ 108,096      $  99,797      $  78,908
                                                                    =========      =========      =========
  Income taxes paid....................................             $  26,328      $  20,599      $  23,992
                                                                    =========      =========      =========

  Noncash Investing and Financing Activities:
   Transfer of loans to real estate owned..............             $   4,462      $  4,455       $   5,784
                                                                    =========      ========       =========
   Transfer of mortgage-backed securities available
    for sale to mortgage-backed securities
    held to maturity (note 6)..........................             $  15,421      $     --       $  71,492
                                                                    =========      ========       =========
   Transfer of mortgage-backed securities held
    to maturity to mortgage-backed securities
    available for sale (notes 2 and 6).................             $  84,109      $ 69,817       $  78,067
                                                                    =========      ========       =========
   Securitization and transfer of loans to 
    mortgage-backed securities available for sale......             $  65,364      $ 11,418       $  18,817
                                                                    =========      ========       =========
   Transfer of debt securities held
    to maturity to debt and equity securities
    available for sale (notes 2 and 4).................             $  15,000      $  7,465       $      --
                                                                    =========      ========       =========

See accompanying notes to consolidated financial statements.

</TABLE>
                                                  25

<PAGE> 18

New York Bancorp Inc. and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
September 30, 1996, 1995 and 1994


(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
New York Bancorp Inc. ("New York Bancorp" or the "Holding Company") is a savings
and loan  holding  company  under the savings and loan  holding  company act, as
amended  ("SLHCA").  The Holding  Company,  through its savings bank subsidiary,
Home Federal Savings Bank (the "Bank") operates as a community  savings bank. On
January 27, 1995,  Hamilton Bancorp,  Inc.  ("Hamilton"),  the parent company of
Hamilton Federal Savings F.A. ("Hamilton Savings"), was merged with and into New
York  Bancorp (see note 2) and  Hamilton  Savings was merged into the Bank.  The
merger was accounted for as a pooling of interests and,  accordingly,  all prior
periods  include the  consolidated  accounts of Hamilton.  The more  significant
accounting and reporting policies are summarized below.

(A)   PRINCIPLES OF CONSOLIDATION AND BASIS OF PRESENTATION
The accompanying  consolidated  financial statements are prepared on the accrual
basis of accounting  and include the accounts of New York Bancorp and its wholly
owned subsidiary,  Home Federal Savings Bank  (collectively the "Company").  All
material intercompany transactions and balances have been eliminated.

The  Company  reports  its  financial  results  on a fiscal  year  basis  ending
September 30, whereas Hamilton had reported its financial  results on a calendar
year basis. The consolidated  financial  statements for fiscal year 1995 reflect
Hamilton's  year-end  conformed  with  that  of the  Company.  The  consolidated
financial statements for fiscal year 1994 reflect the combination of the Company
at and for the year ended  September  30 with  Hamilton at or for its year ended
December 31.

In preparing the consolidated  financial  statements,  management is required to
make estimates and  assumptions  that affect the reported  amounts of assets and
liabilities  as of the date of the  consolidated  statements  of  condition  and
income  for the  years  presented.  Estimates  that are  susceptible  to  change
include,  among other things,  the  determination  of the allowance for possible
loan  losses and the  valuation  of real  estate  acquired  in  connection  with
foreclosures.  Certain reclassifications have been made to prior year amounts to
conform to the current year presentation.

For purposes of reporting cash flows, cash and cash equivalents include cash and
due from banks and money market investments.

(B)   MONEY MARKET INVESTMENTS
Money market investments represent short-term instruments (generally ninety days
or less), which are generally held to maturity. These investments are carried at
cost  or,  if  applicable,  at  cost  adjusted  for  accretion  of  discount  or
amortization of premium using a method which approximates the level-yield method
over the period to maturity.  Carrying values of these  investments  approximate
current market values.

(C)   TRADING ACCOUNT SECURITIES
Trading account  securities are carried at estimated  market value. Net realized
and unrealized gains (losses) are included in non-interest  income.  Interest on
trading account securities is included in interest income.

(D)   DEBT AND EQUITY AND MORTGAGE-BACKED SECURITIES
Debt and  mortgage-backed  securities  which the Company has the positive intent
and  ability  to  hold  until  maturity  are  carried  at  cost,   adjusted  for
amortization  of premiums and  accretion  of discounts on a level yield  method.
Debt and  mortgage-backed  securities to be held for indefinite  periods of time
and not intended to be held to maturity and  marketable  equity  securities  are
classified as available for sale securities and are recorded at fair value, with
unrealized  appreciation and  depreciation,  net of tax,  reported as a separate
component of shareholders' equity.

Gains and losses on the sale of  securities  are  determined  using the specific
identification method.

(E)   LOANS RECEIVABLE
Loans are carried at  amortized  cost.  Interest on loans is  recognized  on the
accrual  basis.  The  accrual of income on loans is  discontinued  when  certain
factors,  such as  contractual  delinquency  of  ninety  days or more,  indicate
reasonable  doubt  as to the  timely  collectibility  of such  income.  Interest
previously  recognized  on past due loans is charged to the  allowance  for loan
losses  when  in the  opinion  of  management  such  interest  is  deemed  to be
uncollectible.  Loans on which the accrual of income has been  discontinued  are
designated as nonaccrual loans and income is recognized subsequently only in the
period collected.

Loan origination fees, less certain direct  origination  costs, are deferred and
recognized as an adjustment of the loan's yield over the life of the loan by the
interest  method,  which  results in a constant  rate of return.  When loans are
sold,  any remaining  unaccreted  deferred fees are  recognized as income at the
time of sale.

Discounts  (premiums)  on mortgage  loans  purchased  are  deferred and accreted
(amortized) to income over the life of the loans using the level-yield method.

On October 1, 1995,  the  Company  adopted  Statement  of  Financial  Accounting
Standards No. 114, "Accounting by Creditors for Impairment of a Loan" ("SFAS No.
114") and Statement of Financial  Accounting  Standards No. 118,  "Accounting by
Creditors for Impairment of a Loan - Income Recognition and Disclosures"  ("SFAS
No. 118") which amended SFAS No. 114 (collectively the "Statements").  Under the
Statements,  a loan is considered impaired when it is probable that the Company,
based upon current information, will not collect all amounts due, both principal
and interest,  according to the contractual terms of the loan agreement. Certain
loans are exempt from the provisions of the  Statements,  including large groups
of  smaller-balance   homogenous  loans  that  are  collectively  evaluated  for
impairment  which, for the Company,  include  one-to-four  family first mortgage

                                       26    

<PAGE> 19


loans and consumer and  commercial  loans whose  principal  balance is less than
$500,000,  other than those modified in a troubled debt  restructuring  (TDR). A
loan is considered a TDR by the Company when  modifications  of a  concessionary
nature are made to the loan's original  contractual  terms due to the borrower's
financial  difficulties.  The  Statements  require that impaired  loans that are
within the scope of these  Statements be measured  based on the present value of
expected future cash flows discounted at the loan's effective  interest rate or,
as a practical  expedient,  at the loan's  observable  market  price or the fair
value of the collateral if the loan is collateral dependent.

Loans reviewed for  impairment by the Company are limited to one-to-four  family
first mortgage  loans and consumer and  commercial  loans in excess of $500,000,
loans  modified in a TDR, and  commercial  real estate  loans.  At September 30,
1996, the measurement  value of the Company's  impaired loans was based upon the
estimated market value of the underlying collateral. The Company's impaired loan
identification  and measurement  processes are conducted in conjunction with the
Company's review of classified assets and adequacy of its allowance for possible
loan  losses.  Specific  factors  utilized in the impaired  loan  identification
process  include,  but are not limited  to,  delinquency  status,  loan-to-value
ratio,  and debt  coverage.  Cash  receipts on an  impaired  loan are applied to
principal  and interest in  accordance  with the  contractual  terms of the loan
unless full payment of principal is not expected, in which case the full payment
is applied as a reduction of the carrying  value of the loan.  If the  estimated
market value of the underlying  collateral,  including guarantees,  is less than
the  principal  balance of an  impaired  loan,  a loss is either  charged to the
allowance  for  possible  loan losses or an  impairment  reserve is allocated to
reduce  the  book  value  of the  loan  to the  estimated  market  value  of the
underlying collateral.

Interest income on impaired loans is recorded on a cash basis,  except for a TDR
which has performed  under its  restructured  terms for at least six months,  at
which time the accrual basis is utilized.

The adoption of SFAS Nos. 114 and 118 did not have a  significant  effect on the
Company's financial condition or results of operations.

Provisions  for  possible  loan  losses  are  charged  to  operations  based  on
management's periodic review and evaluation of the loan portfolio in relation to
the  Company's  past  loan loss  experience,  known  and  inherent  risks in the
portfolio,  adverse situations which may affect the borrower's ability to repay,
overall  portfolio  quality,  and  underlying  collateral  values  and cash flow
values. In addition,  various regulatory agencies,  as an integral part of their
examination process,  periodically review the Bank's allowance for possible loan
losses.  Such  agencies  could  require the Bank to  recognize  additions to the
allowance based on their judgments  about  information  available to them at the
time of their examination.  Management  believes that the allowance for possible
loan losses is adequate.

(F)   LOAN SERVICING
Fees earned for  servicing  loans owned by investors are reported as income when
the related  mortgage  loan payments are  collected.  Loan  servicing  costs are
charged to expense as incurred.

On October 1, 1995,  the  Company  adopted  Statement  of  Financial  Accounting
Standards No. 122,  "Accounting for Mortgage Servicing Rights" ("SFAS No. 122").
The Statement  establishes  accounting  standards for mortgage servicing rights,
which are the contractual right to service loans owned by others,  typically for
a fee. Prior to this Statement,  only purchased  mortgage  servicing rights were
capitalized as an asset.  SFAS No. 122 requires  originated  mortgage  servicing
rights  ("OMSR")  to  be  capitalized  as an  asset.  OMSR  represents  mortgage
servicing rights acquired when an institution  originates and subsequently sells
or securitizes  mortgage loans but retains the servicing  rights.  The Statement
also requires all capitalized  mortgage servicing rights ("MSR") to be evaluated
for impairment  based on their value. In evaluating for impairment,  the Company
stratifies  its MSR by adjustable or fixed rate loans,  by interest rate, and by
year of origination.  The Company uses current market assumptions for prepayment
speeds and discounts,  and a 4.5% annual  inflation  factor for servicing costs.
The adoption of SFAS No. 122 did not have a significant  effect on the Company's
operating results or financial position.

The  Company  amortizes  its MSR in  proportion  to,  and  over the  period  of,
estimated servicing income.

(G)   PREMISES AND EQUIPMENT
Land  is  carried  at  cost.  Buildings  and  building  improvements,  leasehold
improvements  and  furniture,  fixtures and equipment are carried at cost,  less
accumulated depreciation and amortization.  Buildings, building improvements and
furniture, fixtures and equipment are depreciated using the straight-line method
over the estimated useful lives of the respective assets. Leasehold improvements
are  amortized  using the  straight-line  method  over the terms of the  related
leases.

(H)   REAL ESTATE OWNED
Real estate owned consists of real estate acquired in satisfaction of loans, and
is carried at the lower of cost or estimated fair value less  estimated  selling
costs.  When a property is acquired in satisfaction of a loan, the excess of the
carrying  amount over the fair value,  if any, is charged to the  allowance  for
loan losses.  Subsequent to  acquisition,  an allowance for real estate owned is
established to maintain these properties at the lower of cost or fair value less
estimated costs to sell. Real estate owned is shown net of the allowance.

The  allowance is  established  through  charges to income which are included in
real estate operations,  net. Operating results of real estate owned,  including
rental income,  operating expenses, and gains and losses realized from the sales
of properties owned, are also recorded in real estate operations, net.

                                       27


<PAGE> 20

New York Bancorp Inc. and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
- --------------------------------------------------------------------------------
September 30, 1996, 1995 and 1994


(I)   REVERSE REPURCHASE AGREEMENTS
Reverse  repurchase  agreements  are  accounted  for as financing  transactions.
Accordingly,  the collateral  securities  continue to be carried as assets and a
borrowing liability is established for the transaction proceeds.

(J)   INCOME TAXES
The Holding Company and its subsidiary file consolidated income tax returns. The
subsidiary  pays to or receives from the Holding  Company,  as  appropriate,  an
allocated  portion of the  consolidated  income taxes or benefits based upon the
effective current income tax rate.

Deferred taxes are provided for temporary  differences between the tax basis and
financial  statement carrying amounts of existing assets and liabilities,  which
is measured by applying  enacted tax laws and rates.  A valuation  allowance  is
provided for deferred tax assets which are deemed not likely to be realized.

(K)   RETIREMENT PLANS
The Company has a pension plan  covering  substantially  all  employees who have
attained  minimum service  requirements.  The Company's  policy is to contribute
annually an amount  sufficient to meet Employee  Retirement  Income Security Act
("ERISA") funding standards.

Postretirement and postemployment benefits are recorded on an accrual basis with
an annual  provision  that  recognizes  the expense over the service life of the
employee, determined on an actuarial basis.

(L)   OFF-BALANCE SHEET FINANCIAL INSTRUMENTS
Interest  rate swaps,  caps,  floors,  collars,  options and  financial  futures
agreements  are  periodically  used to manage the Company's  interest rate risk.
Generally,   the  net  settlements  on  such  transactions  used  as  hedges  of
non-trading  assets or  liabilities  are  accrued as an  adjustment  to interest
income or interest expense over the lives of the agreements.  Further,  gains or
losses  on  terminated  contracts  used  as  hedges  of  non-trading  assets  or
liabilities  are generally  deferred and amortized over the life of the original
hedge. Contracts which are not matched against specific assets,  liabilities, or
the repricing of interest  rate floor  arrangements  or do not meet  correlation
criteria  are  accounted  for at market  value with the  resulting  gain or loss
recognized in operations.

(M)   EARNINGS PER COMMON SHARE
Earnings  per common  share is computed by dividing  net income by the  weighted
average  number  of  shares  of  common  stock  and  common  stock   equivalents
outstanding.  The weighted  average  number of shares of common stock and common
stock  equivalents  used in the computation of earnings per common share for the
years ended  September 30, 1996,  1995 and 1994 was  11,944,393,  13,327,915 and
13,609,867 respectively.

(2)   BUSINESS COMBINATION
On January  27,  1995,  New York  Bancorp  acquired  Hamilton  in a  transaction
accounted for under the pooling of interests  method of accounting.  Pursuant to
the merger  agreement,  New York Bancorp issued 1.705 shares of common stock for
each  outstanding  share of Hamilton  common  stock and  reserved  for  issuance
182,824  shares of common stock for Hamilton's  stock options  outstanding as of
the merger  consummation date. In addition,  306,392 shares of common stock were
issued to holders of Hamilton  stock options who received  stock for the options
calculated in accordance with the formula contained in the merger agreement.  As
a condition to the merger,  Hamilton,  immediately  prior to the consummation of
the merger,  reissued in an  underwritten  offering  175,000  shares of Hamilton
treasury  stock  amounting to net  proceeds of  $4,530,000,  after  underwriting
commission and offering  costs.  As a result of the above,  6,224,921  shares of
common stock were issued in connection with the merger.

The  Company  reports  its  financial  results  on a fiscal  year  basis  ending
September 30, whereas Hamilton had reported its financial  results on a calendar
year basis.  Accordingly,  the accompanying  Consolidated  Statements of Income,
Changes in Shareholders'  Equity and Cash Flows for the year ended September 30,
1994 includes the  operations of Hamilton for its year ended  December 31, 1994.
The  consolidated  financial  statements  for 1995 reflect  Hamilton's  year-end
conformed with that of the Company. The effect on the accompanying  consolidated
financial  statements arising from the inclusion of the $1,780,000 of net income
of Hamilton  for the three  months  ended  December  31,  1994 in the  Company's
results of  operations  for both fiscal year 1995 and 1994 is  presented  in the
accompanying  Consolidated  Statement of Changes in  Shareholders'  Equity as an
adjustment for change in fiscal year of Hamilton. Additionally, the accompanying
Consolidated  Statements  of  Income  for both  fiscal  year  1995 and 1994 each
include  $7,948,000  and  $1,780,000  representing  net  interest  income  after
provision  for  possible  loan losses and net income,  respectively,  reflecting
those results of Hamilton's  operations  for the three months ended December 31,
1994.

The following is a summary of Hamilton Bancorp's cash flows for the three months
ended December 31, 1994 (in thousands):

<TABLE>
<CAPTION>

<S>                                                                 <C>    

Net cash provided by operating activities.....................      $   678
Net cash used by investing activities.........................       (4,389)
Net cash provided by financing activities.....................        9,482
                                                                    -------
Net increase in cash and cash equivalents.....................      $ 5,771
                                                                    =======
</TABLE>

In  connection  with the merger,  during  fiscal year 1995 the Company  recorded
certain non-recurring merger-related and restructuring expenses of approximately
$19.0 million and  reclassified  $77.3  million of  Hamilton's  held to maturity
securities to available for sale securities. Of these securities,  $66.8 million
were  subsequently  sold,  resulting in a $1.2 million loss.  The  non-recurring
merger-related  and  restructuring


                                       28

<PAGE> 21

charges reflected $4.3 million in investment banking, legal and accounting fees,
$6.3 million in severance  costs,  $5.1 million  related to the  termination  of
Hamilton's ESOP and the accelerated vesting of shares of the RRP pursuant to the
requirements of such plans upon a change in control, and $3.3 million in certain
back-office and facilities consolidation costs and signage costs.

The following table  summarizes the activity with respect to the  merger-related
and restructuring expenses, on a pre-tax basis:

<TABLE>
<CAPTION>
 
                                                                 Merger-Related
                                                                      and
                                                                 Restructuring
                                                                    Accrual
                                                                 ==============
                                                                 (In Thousands)
<S>                                                                  <C>    

Balance at December 31, 1994..................................      $    --
Provision charged against operations..........................       19,024
Cash outlays..................................................      (12,287)
Non-cash items................................................       (6,395)
                                                                    ---------
Balance at September 30, 1995.................................          342
Cash outlays..................................................         (342)
                                                                    ---------
Balance at September 30, 1996.................................      $    --
                                                                    =========
</TABLE>
   

(3) MONEY MARKET INVESTMENTS

Money market investments are summarized as follows:

<TABLE>
<CAPTION>
                                                                         September 30,
                                                                   --------------------------
                                                                      1996            1995
                                                                   ==========       =========
                                                                          (In Thousands)

<S>                                                                  <C>             <C>     
Securities purchased under agreements to resell..........            $ 10,700        $  8,400
FHLB overnight deposits..................................                  --           4,997
Federal funds sold.......................................                  --             500
Other....................................................                  --              18
                                                                     ---------       --------
                                                                     $ 10,700        $ 13,915
                                                                     =========       ========
</TABLE>

During the years ended  September 30, 1996,  1995 and 1994, the Company  entered
into purchases of securities  under  agreements to resell.  The amounts advanced
under these agreements  represented  short-term loans and are reflected as money
market  investments  in the  consolidated  statements  of  financial  condition.
Securities  representing  collateral  for these  transactions  were delivered by
appropriate  entry  into  the  Company's  account  maintained  at a  third-party
custodian.  At September  30, 1996 and 1995,  these  agreements  matured  within
thirty  days.  Securities  purchased  under  agreements  to resell  averaged $.3
million,  $1.2 million and $16.2 million for the years ended September 30, 1996,
1995 and 1994,  respectively.  The maximum amount of such agreements outstanding
at any month-end  during the years ended  September 30, 1996,  1995 and 1994 was
$11.4 million, $8.4 million and $30.0 million, respectively.

(4)   DEBT SECURITIES HELD TO MATURITY
The  amortized  cost and  estimated  market  values of debt  securities  held to
maturity are summarized as follows:

<TABLE>
<CAPTION>

                                                                September 30, 1996
                                             ------------------------------------------------------
                                                             Gross         Gross        Estimated
                                             Amortized      Unrealized    Unrealized     Market
                                              Cost            Gains        Losses        Value
                                             ---------      ----------    ----------    -----------
                                                                (In Thousands)

<S>                                          <C>            <C>           <C>           <C>      
BONDS AND NOTES - corporate notes.........   $     643      $       --    $      (2)    $     641
                                             =========      ==========    ==========    ===========
</TABLE>



<TABLE>
<CAPTION>

                                                               September 30, 1995
                                           -------------------------------------------------------
                                                             Gross         Gross        Estimated
                                           Amortized       Unrealized    Unrealized     Market
                                             Cost            Gains         Losses        Value
                                           ---------     ------------     ---------     ----------
                                                                (In Thousands)
NOTES:
<S>                                         <C>             <C>           <C>           <C>    
BONDS AND NOTES:
  U.S. Government and Agency Obligations..  $20,000         $    --       $   (75)      $19,925
  Corporate notes.........................    1,179               5            (2)        1,182
                                            -------         -------       -------       -------
  Total...................................  $21,179         $     5       $   (77)      $21,107
                                            =======         =======       =======       =======
</TABLE>


The amortized cost and contractual  maturity of debt securities at September 30,
1996 and 1995 are shown below.  Expected  maturities may differ from contractual
maturities  because  borrowers  have  the  right to call or  prepay  obligations
without call or prepayment penalties.

<TABLE>
<CAPTION>

                                                                 September 30,
                                             --------------------------------------------------
                                                       1996                  1995
                                             -----------------------      ---------------------
                                                           Estimated                  Estimated
                                             Amortized      Market        Amortized     Market
                                             Cost           Value         Cost          Value 
                                             ---------     ---------      ---------   ---------
                                                              (In Thousands)
<S>                                          <C>           <C>            <C>         <C>      
Due in one year or less..................    $      --     $      --      $     502   $     507
Due after one year through five years....           --            --         20,000      19,925
Due after five years through ten years...           --            --             --          --
Due after ten years......................          643           641            677         675
                                             ---------     ---------      ---------   ---------
Total....................................    $     643     $     641      $  21,179   $  21,107
                                             =========     =========      =========   =========
</TABLE>

There were no sales of debt  securities  held to maturity during the years ended
September  30,  1996,  1995 and 1994.  (See note 2  regarding  the  transfer  of
securities in connection with the Hamilton merger.)

As permitted under guidance issued by the Financial  Accounting  Standards Board
in November  1995,  during the quarter  ended  December  31,  1995,  the Company
transferred $15.0 million of its debt securities,  previously classified as held
to maturity, to the available for sale classification.


                                       29


<PAGE> 22

New York Bancorp Inc. and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
- --------------------------------------------------------------------------------
September 30, 1996, 1995 and 1994


(5) DEBT AND EQUITY SECURITIES AVAILABLE FOR SALE
The  amortized  cost and estimated  market values of debt and equity  securities
available for sale are summarized as follows:

<TABLE>
<CAPTION>

                                                              SEPTEMBER 30, 1996
                                             --------------------------------------------------
                                                           Gross          Gross       Estimated
                                             Amortized    Unrealized     Unrealized    Market
                                              Cost          Gains         Losses        Value
                                             =========    ==========     ==========   =========
                                                              (In Thousands)
<S>                                          <C>          <C>            <C>          <C>      
EQUITY SECURITIES:
  Common stocks...........................   $   5,326    $       --     $     (508)  $   4,818
  Stock in FNMA...........................           2            40             --          42
                                             ---------    ----------     ----------   ---------
                                                 5,328            40           (508)      4,860
                                             ---------    ----------     ----------   ---------

BONDS AND NOTES:
   U.S. Government and Agency obligations      131,245            --         (1,007)    130,238
   Other..................................       1,028             7             --       1,035
                                             ---------    ----------     ----------   ---------
                                               132,273             7         (1,007)    131,273
                                             ---------    ----------     ----------   ---------
                                             $ 137,601    $       47     $   (1,515)  $ 136,133
                                             =========    ==========     ==========   =========
</TABLE>


<TABLE>
<CAPTION>


                                                             September 30, 1995
                                             --------------------------------------------------
                                                             Gross        Gross     Estimated
                                               Amortized   Unrealized   Unrealized    Market
                                                 Cost        Gains        Losses      Value
                                             ===========   ==========   ==========  ==========
                                                                (In Thousands)
<S>                                             <C>         <C>         <C>          <C> 
EQUITY SECURITIES:
  Common stocks.............................    $  4,082    $    407    $     --     $  4,489
  Stock in FNMA.............................           2          29          --           31
                                               ---------    --------    --------     --------
                                                   4,084         436          --        4,520

BONDS AND NOTES -
   U.S. Government and Agency obligations...      41,740          13          --       41,753
                                               ---------    --------    --------     --------
                                                $ 45,824    $    449    $     --     $ 46,273
                                               =========    ========    ========     ========
</TABLE>


Gains and losses were realized on sales of debt and equity securities  available
for sale as follows:

<TABLE>
<CAPTION>


                                                                  Year ended September 30,
                                                              --------------------------------
                                                                1996        1995       1994
                                                              --------   ----------  ---------
                                                                       (In Thousands)

<S>                                                           <C>        <C>         <C>     
Gross gains...............................................    $ 3,143    $     304   $     --
Gross losses..............................................         (2)        (168)        (3)
                                                               ------    ---------   --------
Net gains (losses)........................................    $ 3,141    $     136   $     (3)
                                                              =======    =========   ========
</TABLE>


(6)   MORTGAGE-BACKED SECURITIES HELD TO MATURITY
The amortized cost and the estimated market values of mortgage-backed securities
held to maturity are summarized as follows:
<TABLE>
<CAPTION>


                                                        September 30, 1996
                                         ----------------------------------------------------
                                                       Gross          Gross         Estimated
                                         Amortized   Unrealized    Unrealized         Market
                                           Cost        Gains          Losses          Value
                                         ---------   ----------    ----------       ---------
                                                          (In Thousands)

<S>                                      <C>         <C>           <C>               <C>     
FHLMC................................    $ 14,710    $       --    $      (59)       $ 14,651
FNMA.................................       6,333            --          (129)          6,204
GNMA.................................       1,409            59            --           1,468
Private-issue pass-through...........       1,264            25            --           1,289
REMIC & CMO..........................     527,101            --       (16,111)        510,990
                                         --------    ----------    ----------        --------
Total................................    $550,817    $       84    $  (16,299)       $534,602
                                         ========    ==========    ==========        ========
</TABLE>


<TABLE>
<CAPTION>

                                                           September 30, 1995
                                         -----------------------------------------------------
                                                       Gross           Gross        Estimated
                                         Amortized   Unrealized     Unrealized        Market
                                           Cost        Gains           Losses         Value
                                         ---------   ----------     ----------      ---------
                                                             (In Thousands)

<S>                                      <C>         <C>            <C>             <C>
FHLMC..............................      $  21,858   $      100     $    (137)      $ 21,821
FNMA...............................         35,662           20          (618)        35,064
REMIC & CMO........................        607,206          532       (27,120)       580,618
                                         ---------   ----------     ---------       --------
Total..............................      $ 664,726   $      652     $ (27,875)      $637,503
                                         =========   ==========     =========       ========

</TABLE>

The amortized  cost and estimated  market values of  mortgage-backed  securities
held to maturity, all of which have prepayment provisions,  are distributed to a
maturity  category  based on the  estimated  average life as shown below.  These
principal prepayments are not scheduled over the life of the investment, but are
reflected as adjustments to the final maturity distribution.
<TABLE>
<CAPTION>


                                                                        September 30,
                                                                 ----------------------------
                                                                             1996
                                                                 ----------------------------
                                                                                    Estimated
                                                                 Amortized           Market
                                                                   Losses             Value
                                                                 ------------       ---------
                                                                        (In Thousands)

<S>                                                              <C>                 <C> 
Due in one year or less.....................................     $  24,919           $ 24,735
Due after one year through five years.......................       236,722            233,632
Due after five years through ten years......................       248,864            238,583
Due after ten years.........................................        40,312             37,652
                                                                 ---------           --------
                                                                 $ 550,817           $534,602
                                                                 =========           ========

</TABLE>

There were no sales of  mortgage-backed  securities  held to maturity during the
years  ended  September  30,  1996,  1995 and 1994.  (See note 2  regarding  the
transfer of securities in connection with the Hamilton merger.)

                                               30


<PAGE> 23


In  connection  with the  adoption of SFAS No. 115,  effective  October 1, 1993,
mortgage-backed  securities  previously classified as held for sale, and carried
at the lower of cost or market,  were  classified  as  available  for sale.  The
carrying value of these mortgage-backed  securities was adjusted to their market
value,  which  resulted  in  increasing  the  carrying  value by  $826,000,  and
increasing shareholders' equity by $449,000, which was net of taxes of $377,000.
In addition,  the Bank reclassified $71.5 million of mortgage-backed  securities
available  for  sale  to  mortgage-backed   securities  held  to  maturity,  and
reclassified  $78.1 million of  mortgage-backed  securities  held to maturity to
mortgage-backed   securities   available   for   sale.   At  the   time  of  the
reclassifications,   the  carrying  value  of  such  mortgage-backed  securities
approximated market value.

As permitted under guidance issued by the Financial  Accounting  Standards Board
in November  1995,  during the quarter  ended  December  31,  1995,  the Company
transferred  $84.1  million  of  its   mortgage-backed   securities   previously
classified  as  held to  maturity  to the  available  for  sale  classification.
Additionally,  mortgage-backed securities with a carrying value and market value
of  approximately  $15.4 million,  previously  classified as available for sale,
were transferred to the held to maturity portfolio.

At September 30, 1996 and 1995,  $10,241,000 and $17,568,000,  respectively,  of
the mortgage-backed securities held to maturity portfolio consists of securities
with underlying  adjustable rate loans.  Such securities had an estimated market
value of $10,077,000 and $17,474,000, respectively.

The  privately-issued   REMICs  and  CMOs  and   privately-issued   pass-through
mortgage-backed  securities  contained  in  the  Bank's  held  to  maturity  and
available  for  sale  portfolios  have  generally  been  underwritten  by  large
investment  banking  firms with the timely  payment of principal and interest on
these  securities  supported  (credit  enhanced)  in  varying  degrees by either
insurance  issued  by a  financial  guarantee  insurer,  letters  of  credit  or
subordination techniques. Substantially all such securities are rated AAA by one
or  more  of  the  nationally  recognized  securities  rating  agencies.   These
securities are subject to certain  credit-related  risks normally not associated
with U.S. Government Agency mortgage-backed securities.  Among such risks is the
limited  loss  protection  generally  provided  by the  various  forms of credit
enhancements   as  losses  in  excess  of  certain  levels  are  not  protected.
Furthermore, the credit enhancement itself is subject to the creditworthiness of
the  enhancer.  Thus,  in the  event a  credit  enhancer  does not  fulfill  its
obligations,  the mortgage-backed  securities holder could be subject to risk of
loss similar to a purchaser of a whole loan pool.  Management  believes that the
credit  enhancements  are adequate to protect the Company from losses,  thus the
Company  has not  provided  an  allowance  for  losses on its  privately  issued
mortgage-backed securities.

(7) MORTGAGE-BACKED SECURITIES AVAILABLE FOR SALE
The amortized cost and the estimated market value of mortgage-backed  securities
available for sale are summarized as follows:
<TABLE>
<CAPTION>

                                                         September 30, 1996
                                         ----------------------------------------------------
                                                       Gross          Gross         Estimated
                                         Amortized   Unrealized    Unrealized         Market
                                           Cost        Gains          Losses          Value
                                         ---------   ----------    ----------       ---------
                                                          (In Thousands)

<S>                                      <C>         <C>           <C>              <C>      
FHLMC..............................      $  59,872   $      491    $     (518)      $  59,845
FNMA...............................         47,596          313            --          47,909
GNMA...............................          7,336          355            --           7,691
REMIC and CMO......................        139,262          261          (626)        138,897
Private-issue pass-through.........         25,886          201            --          26,087
                                         ---------    ---------    ----------       ---------
Total..............................      $ 279,952   $    1,621    $   (1,144)      $ 280,429
                                         =========    =========    ==========       =========
</TABLE>

         

<TABLE>
<CAPTION>

                                                           September 30, 1995
                                         ----------------------------------------------------
                                                       Gross          Gross         Estimated
                                         Amortized   Unrealized    Unrealized         Market
                                           Cost        Gains          Losses          Value
                                         ---------   ----------    ----------       ---------
                                                          (In Thousands)

<S>                                      <C>         <C>           <C>              <C>      
FHLMC..............................      $  72,968   $    1,139    $    (695)       $  73,412
FNMA...............................         35,191          901           --           36,092
GNMA...............................         10,578          486           (7)          11,057
REMIC and CMO......................         56,676           82         (999)          55,759
Private-issue pass-through.........         30,383          162          (71)          30,474
                                         ---------   ----------    ---------        ---------
Total..............................      $ 205,796   $    2,770    $  (1,772)       $ 206,794
                                         =========   ==========    =========        =========

</TABLE>

The amortized  cost and estimated  market values of  mortgage-backed  securities
available for sale, all of which have prepayment provisions,  are distributed to
a maturity  category based on the estimated  average life as shown below.  These
principal prepayments are not scheduled over the life of the investment, but are
reflected as adjustments to the final maturity distribution.
<TABLE>
<CAPTION>

                                                                       September 30, 1996
                                                                 ----------------------------
                                                                   Gross            Estimated
                                                                 Amortized           Market
                                                                   Losses             Value
                                                                 ---------          ---------
                                                                        (In Thousands)

<S>                                                              <C>                <C>      
Due in one year or less...................................       $  27,038          $  26,980
Due after one year through five years.....................         168,880            169,088
Due after five years through ten years....................          77,726             77,736
Due after ten years.......................................           6,308              6,625
                                                                 ---------           --------
                                                                 $ 279,952          $ 280,429
                                                                 =========          =========
</TABLE>


Gains and losses were realized on sales of mortgage-backed  securities available
for sale as follows:
<TABLE>
<CAPTION>


                                                                 Year ended September 30,
                                                              -------------------------------
                                                                1996        1995       1994
                                                              --------   ---------   --------
                                                                       (In Thousands)
<S>                                                           <C>         <C>         <C>     
Gross gains.............................................      $  1,205    $      60   $    608
Gross losses............................................            --       (1,044)        (3)
                                                              --------     --------   --------
Net gains (losses)......................................      $  1,205    $    (984)  $    605
                                                              ========    =========   ========
</TABLE>


                                                             31

<PAGE> 24


New York Bancorp Inc. and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
- --------------------------------------------------------------------------------
September 30, 1996, 1995 and 1994


(8)   LOANS RECEIVABLE
Loans receivable are summarized as follows (in thousands):

<TABLE>
<CAPTION>


                                                                                        September 30,
                                                                                  -------------------------
                                                                                    1996            1995
                                                                                  ----------     ----------

<S>                                                                               <C>            <C>   
FIRST MORTGAGE LOANS:
  One-to-four family conventional residential, including loans
   with adjustable rates of $843,860 and $632,036
   in 1996 and 1995, respectively.......................................          $1,029,636     $  906,436
  Multifamily residential...............................................             171,099        101,065
  Commercial real estate................................................             383,181        355,507
  Partially guaranteed by Veterans Administration or insured by
   the Federal Housing Administration...................................              14,836         18,812
  Participation in loans fully guaranteed by the Agency for
   International Development............................................                  26             30
  Construction loans, net of undisbursed portion of
   approximately $5,470 and $4,025 in 1996 and 1995,
    respectively........................................................               4,369          8,902
  Reverse annuity loans, net of undisbursed portion of
   approximately $4,416 and $2,734 in 1996
   and 1995, respectively...............................................               2,265          2,251
                                                                                  ----------     ----------
                                                                                   1,605,412      1,393,003
  Unamortized purchase accounting premiums..............................               1,645          2,426
  Unearned purchase accounting discounts................................              (1,993)        (2,757)
  Unamortized premiums..................................................               3,677          1,433
  Unearned discounts....................................................                 (27)           (42)
  Deferred loan fees....................................................              (4,945)        (4,287)
                                                                                  ----------     ----------
                                                                                   1,603,769      1,389,776
                                                                                  ----------     ----------
OTHER LOANS:
  Consumer loans........................................................               9,227          8,580
  Cooperative residential loans.........................................             123,034        141,902
  Home improvement loans................................................               1,035          1,526
  Guaranteed student loans .............................................              51,151         56,673
  Commercial business loans.............................................              12,351         11,214
  Loans secured by deposit accounts.....................................               8,078          7,917
  Second mortgage loans.................................................               2,211          2,147
  Home equity loans, net of unused lines of credit of
   approximately $9,462 and $12,312 in
   1996 and 1995, respectively..........................................              44,277         46,845
  Purchased auto leasing................................................              18,702         21,063
                                                                                  ----------     ----------
                                                                                     270,066        297,867
  Unamortized purchase accounting premiums..............................                  52             72
  Unearned purchase accounting discounts................................                 (52)           (70)
  Unamortized premiums..................................................                 319            423
  Unearned discounts....................................................              (1,391)        (1,621)
  Deferred loan fees....................................................                (215)          (232)
                                                                                  ----------     ----------
                                                                                     268,779        296,439
                                                                                  ----------     ----------
Less allowance for possible loan losses.................................             (19,386)       (21,272)
                                                                                  ----------     ----------
                                                                                  $1,853,162     $1,664,943
                                                                                  ==========     ==========
</TABLE>


The yield on the average investment in first mortgage loans was 8.07%, 8.28% and
8.42% for the years ended September 30, 1996, 1995 and 1994, respectively.

At September 30, 1996 and 1995,  the Bank had  commitments  of  $80,950,000  and
$61,369,000,  respectively, to originate first mortgage, cooperative residential
and home equity loans.  Such  commitments  generally have fixed expiration dates
and may  require  payment  of a fee.  Since many of the  commitments  may expire
without being used, the total  commitment  amounts do not necessarily  represent
future  cash  requirements.   Of  the  $80,950,000  commitments  outstanding  at
September 30, 1996,  $16,258,000  represent fixed rate loans with interest rates
ranging from 5.25% to 10.25% and $64,692,000 represent adjustable rate loans.

At September 30, 1996 and 1995,  the Company had  commitments  of $6,016,000 and
$5,414,000, respectively, to sell qualified fixed rate first mortgage loans. The
commitment prices approximated the carrying value of the loans.

During the years ended September 30, 1996, 1995 and 1994, the Company recognized
net  gains   (losses)  of  $.4  million,   $(.2)  million  and  $(.4)   million,
respectively, on sales of newly originated first mortgage loans.

Substantially  all of the Bank's  business  activity is through  originations of
loans secured by real estate with customers located in the New York metropolitan
area.  The risk  inherent in this  portfolio is dependent not only upon regional
and general economic stability which affects property values, but also financial
well-being  and  creditworthiness  of the  borrowers.  In order to minimize  the
credit risk related to this  concentration,  the Company  utilizes  conservative
underwriting  standards as well as  diversifying  the type and locations of real
estate projects underwritten in the area.


                                       32

<PAGE> 25


(9) ALLOWANCE FOR POSSIBLE LOAN LOSSES

Activity in the allowance for possible loan losses is summarized as follows:

<TABLE>
<CAPTION>
                                                      As of and For the
                                                   Year Ended September 30,
                                                ------------------------------
                                                  1996       1995       1994
                                                --------   --------   --------
                                                        (In Thousands)

<S>                                             <C>        <C>        <C>   
Allowance for possible loan losses,
  beginning of year.........................    $ 21,272   $ 25,705   $ 26,828

Charge-offs:
   Commercial real estate...................        (974)    (2,889)      (879)
   Residential real estate..................        (730)    (1,422)    (1,572)
   Multifamily residential..................          --       (546)      (853)
   Other loans..............................      (1,441)    (1,442)      (901)
                                                --------   --------   --------
     Total charge-offs......................      (3,145)    (6,299)    (4,205)
                                                --------   --------   --------
   Less recoveries:
     Commercial real estate.................          --         --        349
     Residential real estate................          --          4         47
     Other loans............................          59         75         36
                                                --------   --------   --------
      Total recoveries......................          59         79        432
                                                --------   --------   --------
        Net charge-offs.....................      (3,086)    (6,220)    (3,773)
Hamilton's net activity for the quarter
 ended December 31, 1994....................          --         87         --
Addition to allowance, charged to expense...       1,200      1,700      2,650
                                                --------   --------   --------
Allowance at end of year....................    $ 19,386   $ 21,272   $ 25,705
                                                ========   ========   ========

</TABLE>

The  following  table  sets  forth  the  Bank's  nonaccrual  loans at the  dates
indicated:

<TABLE>
<CAPTION>
                                                 
                                                        September 30,
                                                ------------------------------
                                                  1996       1995       1994
                                                --------   --------   --------
                                                        (In Thousands)
<S>                                             <C>        <C>        <C>     
First mortgage loans:
  One-to-four family conventional residential   $ 12,092   $ 13,391   $ 14,642
  Multifamily residential...................         155        131      1,966
  Commercial real estate....................      11,758     14,316     18,208
                                                --------   --------   --------
                                                  24,005     27,838     34,816
Other loans - cooperative residential loans.       1,547      2,534      1,717
                                                --------   --------   --------
Total nonaccrual loans......................    $ 25,552   $ 30,372   $ 36,533
                                                ========   ========   ========

</TABLE>

Additionally,  at September  30, 1996,  1995 and 1994 the Bank had $4.4 million,
$5.0 million and $4.0 million,  respectively,  of consumer and other loans which
are past due 90 days and still accruing interest at the dates indicated.  Of the
$4.4 million at September 30, 1996, $3.5 million  represents loans guaranteed by
the United States  Department of Education through the New York Higher Education
Services Corporation.

The amount of interest income on nonaccrual  loans that would have been recorded
had these  loans been  current in  accordance  with their  original  terms,  was
$2,654,000,  $3,097,000 and  $2,972,000 for the years ended  September 30, 1996,
1995 and 1994, respectively.  The amount of interest income that was recorded on
these loans was $924,000,  $1,083,000 and $441,000 for the years ended September
30, 1996, 1995 and 1994, respectively.

At September 30, 1996, 1995 and 1994 the Bank had $5.8 million, $9.1 million and
$9.5  million,  respectively,  in loans whose terms had been modified in trouble
debt  restructurings.  The  amount  of  interest  income  that  would  have been
recognized for the years ended September 30, 1996, 1995 and 1994 had these loans
remained current in accordance with their original terms was $598,000,  $952,000
and $968,000,  respectively.  The amount of interest income that was recorded on
these loans was  $473,000,  $725,000 and $740,000 for the years ended  September
30, 1996, 1995 and 1994, respectively.

At September 30, 1996,  the Bank's  recorded  investment  in impaired  loans was
$11.9  million.  Due to  charge-offs,  or the crediting of interest  payments to
principal,  the loans do not have an  impairment  reserve at September 30, 1996.
Interest income recognized on impaired loans, which was not materially different
from cash-basis  interest income,  amounted to approximately $.4 million for the
year ended September 30, 1996. The average recorded investment in impaired loans
during the current fiscal year was  approximately  $14.5 million.  The allowance
for possible loan losses  contains  additional  amounts for impaired  loans,  as
deemed  necessary,  to  maintain  reserves  at  levels  considered  adequate  by
management.

(10)  ACCRUED INTEREST RECEIVABLE
Accrued interest receivable is summarized as follows:

<TABLE>
<CAPTION>
                                                                September 30,
                                                            --------------------
                                                              1996       1995
                                                            --------   ---------
                                                               (In Thousands)

<S>                                                         <C>        <C>     
Debt and equity securities..............................    $ 1,806    $    821
Mortgage-backed securities..............................      5,324       5,978
Loans receivable........................................     13,554      12,912
Interest rate swap arrangements.........................      1,178       2,012
                                                            -------    --------
                                                            $21,862    $ 21,723
                                                            =======    ========
</TABLE>

(11)  PREMISES AND EQUIPMENT
Premises and equipment are summarized as follows:

<TABLE>
<CAPTION>
                                                                September 30,
                                                            --------------------
                                                              1996       1995
                                                            --------   ---------
                                                               (In Thousands)
<S>                                                         <C>        <C>   
AT COST:
  Land..................................................    $   651    $    651
  Office buildings and improvements.....................     10,395       9,928
  Leasehold improvements................................      5,898       5,320
  Furniture, fixtures and equipment.....................     10,970       9,786
                                                            -------    --------
                                                             27,914      25,685
Accumulated depreciation and amortization...............    (14,987)    (12,834)
                                                            -------    --------
                                                            $12,927    $ 12,851
                                                            =======    ========
</TABLE>


                                       33

<PAGE> 26


New York Bancorp Inc. and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
- --------------------------------------------------------------------------------
September 30, 1996, 1995 and 1994


Depreciation and  amortization of premises and equipment,  included in occupancy
expense, was approximately  $2,153,000,  $2,064,000 and $1,817,000 for the years
ended September 30, 1996, 1995 and 1994, respectively.

(12)  OTHER ASSETS
Other assets are summarized as follows:

<TABLE>
<CAPTION>
                                                                September 30,
                                                            --------------------
                                                              1996       1995
                                                            --------   ---------
                                                               (In Thousands)

<S>                                                         <C>         <C>    
Net deferred tax asset..................................    $19,393     $14,806
Mortgage servicing rights...............................      1,088         137
Real estate owned, net of allowance for losses of
 $266,000 in 1996 and $220,000 in 1995..................      3,197       1,967
Investment in the Bank's subsidiaries...................        679         919
Prepaid expenses........................................      1,270       1,417
Other...................................................      7,624       6,462
                                                            -------     -------
                                                            $33,251     $25,708
                                                            =======     =======
</TABLE>


At September  30, 1996,  1995 and 1994,  the Bank was servicing  first  mortgage
loans   of   approximately   $597,017,000,    $523,664,000   and   $530,317,000,
respectively, which are either partially or wholly owned by others.

The Bank's risk at September 30, 1996 with respect to servicing loans for others
is  minimized  due to the fact that loans  serviced  for others are all  without
recourse  to the  originator/servicer.  To  date,  the  Bank  has  not  suffered
significant losses from its mortgage servicing activities.

An analysis  of the changes in the  Company's  mortgage  servicing  rights is as
follows:

<TABLE>
<CAPTION>
                                                     As of and For the
                                                  Year Ended September 30,
                                                ------------------------------
                                                  1996       1995       1994
                                                --------   --------   --------
                                                        (In Thousands)

<S>                                             <C>        <C>        <C>  
Balance at beginning of year................    $    137   $    248   $    647
Additions...................................       1,217         --         --
Amortization................................        (266)      (111)      (399)
                                                --------   --------   --------
Balance at end of year......................    $  1,088   $    137   $    248
                                                ========   ========   ========
</TABLE>


Activity in the  allowance  for losses on real  estate  owned is  summarized  as
follows:
<TABLE>
<CAPTION>
                                                     As of and For the
                                                  Year Ended September 30,
                                                ------------------------------
                                                  1996       1995       1994
                                                --------   --------   --------
                                                        (In Thousands)

<S>                                             <C>        <C>        <C>  
Balance at beginning of year................    $    220   $    390   $    750
Provision charged to operations.............         346        361         --
Charge-offs.................................        (300)      (531)      (360)
                                                --------   --------   --------
Balance at end of year......................    $    266   $    220   $    390
                                                ========   ========   ========
</TABLE>


The Bank has six wholly owned subsidiaries,  three of which are inactive. Of the
active  subsidiaries,  one subsidiary,  Alameda  Advantage Corp.  ("AAC"),  is a
limited partner in the  partnership  which owns the property used for the Bank's
executive and administrative offices. At September 30, 1996 and 1995, the Bank's
investment in AAC amounted to $524,000 and $455,000, respectively.

Two of the subsidiaries,  Home Fed Services,  Inc. and HF Investors,  Inc., were
primarily  established  for the Bank's entry into  offering  annuities and other
insurance  products  through its branch system.  At September 30, 1996 and 1995,
the Bank's  investment in these  subsidiaries  amounted to $77,000 and $386,000,
respectively.

The  combined  financial  condition  and  results  of  operations  of the Bank's
subsidiaries  are not  significant to the  accompanying  consolidated  financial
statements.

                                  
(13)  DEPOSITS
Deposits are summarized as follows:
<TABLE>
<CAPTION>
                                                         September 30,
                                          -------------------------------------------
                                                  1996                   1995
                                          ---------------------  --------------------
                                            Amount     Percent      Amount   Percent
                                          ----------   --------  ----------  --------
                                                       (Dollars in Thousands)

<S>                                       <C>           <C>      <C>           <C>  
Non-interest bearing demand deposits..    $   37,013      2.16%  $   32,821      1.88%
NOW accounts..........................       130,831      7.63      116,726      6.67
Passbook accounts.....................       716,827     41.77      751,374     42.96
Variable rate money market
 deposit accounts.....................       133,528      7.78      102,937      5.89
                                          ----------   -------   ----------   -------
                                           1,018,199     59.34    1,003,858     57.40
                                          ----------   -------   ----------   -------
Certificate accounts:
  Original term of six months.........        83,943      4.89       98,674      5.64
  Original term of 2 1/2years.........        34,784      2.03       46,807      2.68
  Other certificates (various
   original terms)....................       579,033     33.74      599,535     34.28
                                          ----------   -------   ----------   -------
                                             697,760     40.66      745,016     42.60
                                          ----------   -------   ----------   -------
                                          $1,715,959    100.00%  $1,748,874    100.00%
                                          ==========   =======   ==========   =======
</TABLE>

Included  in  deposits  are  accounts  with  denominations  of  $100,000 or more
totaling  approximately  $164,720,000 and $137,337,000 at September 30, 1996 and
1995, respectively.  The Bank does not use brokered certificates of deposit as a
funding source.

                                            34


<PAGE> 27

Scheduled  remaining  maturities  of  certificate  accounts  are  summarized  as
follows:
<TABLE>
<CAPTION>
                                                         September 30,
                                          -------------------------------------------
                                                  1996                   1995
                                          ---------------------  --------------------
                                            Amount     Percent      Amount   Percent
                                          ----------   --------  ----------  --------
                                                       (Dollars in Thousands)

<S>                                       <C>           <C>      <C>           <C>
Within 12 months.....................     $  458,856     65.76%  $  509,750     68.42%
12 to 24 months......................        134,031     19.21       86,590     11.62
24 to 36 months......................         51,192      7.34       64,480      8.66
36 to 48 months......................         43,271      6.20       41,081      5.52
48 to 60 months......................          9,552      1.37       41,908      5.63
Over 60 months.......................            858       .12        1,207       .15
                                          ----------   -------   ----------   -------
                                          $  697,760    100.00%  $  745,016    100.00%
                                          ==========   =======   ==========   =======
</TABLE>




Weighted average stated interest rates on interest-bearing  deposits,  including
the effect of related interest rate floors,  interest rate collars, and interest
rate swaps, as of the respective dates were as follows:
<TABLE>
<CAPTION>


                                                                September 30,
                                                            --------------------
                                                              1996       1995
                                                            --------   ---------
                                                               (In Thousands)

     <S>                                                     <C>       <C>    
     NOW accounts.................................           1.33%     1.41%
                                                           ------    ------
     Passbook accounts............................           2.36%     2.29%
                                                           ------    ------
     Variable rate money market deposit accounts..           2.98%     2.83%
                                                           ------    ------
     Certificate accounts.........................           4.86%     5.50%
                                                           ------    ------
     Total deposits...............................           3.30%     3.59%
                                                           ======    ======
</TABLE>


The average  cost of deposits,  including  the effect of related  interest  rate
floors,  interest rate collars, and interest rate swaps (net of early withdrawal
penalties) approximated 3.47%, 3.55% and 3.18% for the years ended September 30,
1996, 1995 and 1994, respectively.

Interest  expense on deposits,  including  the effect of related  interest  rate
floors,  interest  rate  collars,  and interest  rate swaps,  is  summarized  as
follows:
<TABLE>
<CAPTION>
                                                  Year Ended September 30,
                                                ------------------------------
                                                  1996       1995       1994
                                                --------   --------   --------
                                                        (In Thousands)

<S>                                             <C>        <C>        <C>  
NOW accounts..................................  $  1,925   $  2,673   $  2,610
Passbook accounts.............................    17,509     19,964     23,846
Variable rate money market deposit accounts...     3,357      4,054      3,926
Certificate accounts..........................    37,679     35,703     26,614
                                                --------   --------   --------
                                                $ 60,470   $ 62,394   $ 56,996
                                                ========   ========   ========
</TABLE>

On September 30, 1996,  Congress passed,  and the President signed,  legislation
that recapitalized the Savings  Association  Insurance Fund (the "SAIF").  Under
the major provisions of the legislation, savings institutions, such as the Bank,
are being  assessed  a  one-time  assessment  of 65.7  basis  points per $100 of
insured SAIF-assessable deposits as of March 31, 1995. Since approximately 80.8%
of the Bank's deposits are insured by the SAIF (the remainder are insured by the
Bank  Insurance Fund ("BIF")),  the Company  recorded a one-time  charge of $9.4
million  during the fourth  quarter of fiscal  year 1996 which is payable in the
first quarter of fiscal year 1997.

(14)  BORROWED FUNDS
Borrowed funds are summarized as follows:

<TABLE>
<CAPTION>
                                                               September 30,
                                                          --------------------- 
                                                             1996        1995
                                                          ----------  --------- 
                                                               (In Thousands)
<S>                                                       <C>         <C>
NOTES PAYABLE - FIXED-RATE ADVANCES FROM THE
 FEDERAL HOME LOAN BANK OF NEW YORK:
  4.13% to 8.45%, due in 1996...........................  $       --  $  22,375
  8.10%, due in 1997....................................         375        375
                                                          ----------  ---------
                                                                 375     22,750
                                                          ----------  ---------
NOTES PAYABLE - VARIABLE RATE ADVANCES FROM THE
 FEDERAL HOME LOAN BANK OF NEW YORK:
  5.883% to 6.625%, due in 1996.........................          --    363,000
  5.369% to 5.986%, due in 1997.........................     542,000     20,000
                                                          ----------  ---------
                                                             542,000    383,000
                                                          ----------  ---------
SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE:
  FIXED RATE AGREEMENTS:
   5.79% to 6.00%, due in 1996..........................          --    190,160
   5.370% to 6.150% due in 1997.........................     353,698         --
                                                          ----------  ---------
                                                             353,698    190,160
                                                          ----------  ---------
  VARIABLE RATE AGREEMENTS -
   5.7925% to 6.025%, due in 1996.......................          --    150,000
   5.09%, due in 1998...................................     100,000         --
                                                          ----------  ---------
                                                             100,000    150,000
                                                          ----------  ---------
OTHER COLLATERALIZED BORROWINGS:
  FIXED RATE FLEXIBLE REVERSE REPURCHASE AGREEMENTS:
   7.85%, due in 1996...................................          --      4,700
                                                          ----------  ---------

SUBORDINATED CAPITAL NOTES, FIXED RATE - 10.84%:
 Due in 1996............................................          --      3,800
 Due in 1997............................................       3,800      3,800
 Due in 1998............................................       3,800      3,800
 Due in 1999............................................       3,800      3,800
                                                          ----------  ---------
                                                              11,400     15,200
                                                          ----------  ---------

TREASURY, TAX AND LOAN NOTES - 5.84% CALLABLE...........       1,313      1,328
                                                          ----------  ---------
                                                          $1,008,786  $ 767,138
                                                          ==========  =========
</TABLE>

Under the  terms of a  collateral  agreement,  indebtedness  to and  outstanding
commitments  from the  Federal  Home Loan Bank of New York (the  "FHLB-NY")  are
secured by qualifying assets principally in the form of first mortgage loans and
mortgage-backed securities having estimated market values at least equal to 125%
of the amount of total indebtedness and outstanding commitments.

At September 30, 1996, all securities  sold under  agreements to repurchase were
delivered to the primary dealers who arranged the  transactions.  The securities
remained  registered  in the name of the Bank and are returned  upon maturity of
the  agreement.   Securities  sold  under  agreements  to  repurchase   averaged
$328,405,000, $307,657,000 and $232,916,000 during the years ended September 30,
1996,  1995 and 1994,  respectively.  The  maximum  amounts  outstanding  at any


                                       35

<PAGE> 28


New York Bancorp Inc. and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
- --------------------------------------------------------------------------------
September 30, 1996, 1995 and 1994

    
month-end were  $453,698,000,  $351,855,000  and  $271,978,000  during the years
ended September 30, 1996, 1995 and 1994, respectively.

At September 30, 1996,  the Bank had  outstanding  $353.7  million of fixed rate
reverse repurchase agreements with a weighted average interest rate of 5.61% and
remaining maturities of one to twelve months. The Bank may substitute collateral
in the form of U.S. Treasury or mortgage-backed  certificates.  At September 30,
1996, the borrowings were  collateralized by FNMA,  FHLMC,  REMIC and non-agency
pass-through  certificates  having  a  carrying  value of  approximately  $378.0
million and a market value of approximately $372.8 million.

At  September  30,  1996,  the Bank had  outstanding  a $100.0  million  reverse
repurchase  agreement with an interest rate of 5.09% and a remaining maturity of
16 months. The rate on this reverse repurchase agreement is subject to repricing
by the  counterparty  in  January  1997  to a LIBOR  based  rate,  with  monthly
adjustments  thereafter.  The Bank may substitute collateral in the form of U.S.
Treasury, GNMA, FNMA, FHLMC, REMIC, CMO or non-agency pass-through  certificates
rated no less than AA. At September 30, 1996, the borrowings were collateralized
by REMIC and  non-agency  pass-through  certificates  having a carrying value of
approximately $113.7 million and a market value of approximately $111.6 million.

On November 18, 1988, the Bank issued $25,000,000 in 10.95% (Series A Notes) and
$5,000,000 in 10.52% (Series B Notes)  subordinated  capital notes (collectively
as the "Notes").  Interest on the Notes is payable in  semiannual  installments,
commencing  May 30,  1989.  The  remaining  principal  on the Series A Notes and
Series B Notes is payable in annual  installments  of $2,800,000 and $1,000,000,
respectively.  The Notes are fully  subordinated to savings deposit accounts and
other general  liabilities of the Bank.  Further, a portion of the Notes qualify
as  capital  for  purposes  of  meeting  the   regulatory   risk-based   capital
requirements.  The Notes are  redeemable in whole or in part,  with a prepayment
premium, at the option of the Bank, subject to regulatory approval, at any time.
Deferred  issuance costs are being  amortized over the period to maturity of the
notes.

On February 3, 1989 the Bank  established a  Mortgage-Backed  Medium-Term  Note,
Series A (the "Medium-Term  Notes") program. The Medium-Term Notes can be issued
from  time to time in  designated  principal  amounts,  up to a total  remaining
aggregate amount of  $180,000,000,  with interest rates to be established at the
time of  issuance,  and with  maturities  to be set ranging  from nine months to
fifteen years from the date of issuance.  No amounts were outstanding under this
program at September 30, 1996 and 1995.

Weighted  average  interest  rates on borrowed  funds at September  30, 1996 and
1995, including the effect of related interest rate collars, interest rate caps,
and interest rate swaps, amounted to 5.25% and 6.14%, respectively.

The average cost of borrowed funds for the years ended  September 30, 1996, 1995
and 1994,  including the effect of related interest rate collars,  interest rate
caps, and interest rate swaps, was 5.62%, 5.88% and 4.85%, respectively.

Interest  expense on borrowed  funds,  including the effect of related  interest
rate  collars,  interest rate caps,  and interest  rate swaps,  is summarized as
follows:
<TABLE>
<CAPTION>
                                                    Year ended September 30,
                                                  -----------------------------
                                                   1996       1995       1994
                                                  -------    -------   --------
                                                         (In Thousands)

<S>                                               <C>        <C>       <C>     
Notes payable...................................  $26,764    $19,920   $ 10,897
Securities sold under agreements to repurchase..   18,175     17,619      9,812
Subordinated capital notes......................    1,304      1,716      2,059
Other...........................................       33         81        184
                                                  -------    -------   --------
                                                  $46,276    $39,336   $ 22,952
                                                  =======    =======   ========



</TABLE>

(15)  ACCRUED EXPENSES AND OTHER LIABILITIES
Accrued expenses and other liabilities are summarized as follows:
<TABLE>
<CAPTION>
                                                               September 30,
                                                          --------------------- 
                                                             1996        1995
                                                          ----------  --------- 
                                                               (In Thousands)
<S>                                                       <C>         <C>
Federal, state and local income taxes payable ..........  $   411     $     --
Accrued interest payable................................    6,633        5,157
Negative goodwill.......................................    1,068        1,262
Deferred gain on interest rate floor and swap agreements    5,819        7,395
Accrued SAIF recapitalization assessment................    9,432           --
Accrued expenses and other..............................   25,909       28,860
                                                          -------     --------
                                                          $49,272     $ 42,674
                                                          =======     ========
</TABLE>


(16)  FEDERAL, STATE AND LOCAL TAXES

FEDERAL INCOME TAXES
The  Company  adopted  Statement  of  Financial  Accounting  Standards  No. 109,
"Accounting for Income Taxes" ("SFAS No. 109") effective  October 1, 1993. Prior
to October 1, 1993,  deferred income taxes were provided for timing  differences
in the  recognition  of revenues and expenses for tax  reporting  and  financial
statement  purposes  (an income  statement  approach),  pursuant  to  Accounting
Principles Board Opinion No. 11.

SFAS No. 109 adopts a balance sheet  approach (or liability  method) in place of
the income statement approach.  The liability method requires that an asset or a
liability, as appropriate,  be recorded for financial statement purposes for the
deferred tax consequences of all temporary differences between the tax basis and
financial  statement carrying amounts of existing assets and liabilities,  which
is measured by applying enacted tax laws and rates.  Additionally,  SFAS No. 109
permits the  recognition of net deferred tax assets based upon the likelihood of
realization of tax benefits in the future.  The cumulative  effect at October 1,
1993 of the


                                       36


<PAGE> 29


change in  accounting  for income taxes which was  implemented  on a prospective
basis amounted to $5.7 million and is included in the consolidated  statement of
income for the year ended September 30, 1994.

The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities are presented below:

<TABLE>
<CAPTION>
                                                               September 30,
                                                          --------------------- 
                                                             1996        1995
                                                          ----------  --------- 
                                                               (In Thousands)
<S>                                                       <C>         <C>
Deferred tax assets:
  Allowance for possible loan losses....................  $ 7,976     $  8,921
  SAIF recapitalization.................................    4,020           --
  Nonaccrual interest...................................    2,477        2,987
  Excess tax over book basis of loans...................    1,009           --
  Deferred loan fees....................................      977        1,831
  Real estate owned.....................................      109          742
  Premises and equipment................................      720          445
  Unrealized loss on available for sale securities......      428           --
  Other.................................................    2,645        2,972
                                                          -------     --------
    Total gross deferred tax assets.....................   20,361       17,898
                                                          -------     --------

Deferred tax liabilities:
  Excess book over tax basis of loans...................       --          684
  Unrealized gain on available for sale securities......       --          639
  Other.................................................      968        1,769
                                                          -------     --------
    Total gross deferred tax liabilities................      968        3,092
                                                          -------     --------
    Net deferred tax asset..............................  $19,393     $ 14,806
                                                          =======     ========
</TABLE>

Under SFAS No. 109, the Company has a net deferred tax asset of $19.4 million at
September 30, 1996. This represents the anticipated Federal, state and local tax
benefits  expected to be realized in future  years upon the  utilization  of the
underlying  tax  attributes  comprising  this balance.  The Company has reported
taxable  income for Federal,  state and local income tax purposes in each of the
past three years and in management's opinion, in view of the Company's previous,
current and projected future earnings trend, such net deferred tax asset will be
fully realized. Accordingly, no valuation allowance was deemed necessary for the
net deferred tax asset at September 30, 1996.

Total income tax expense was allocated as follows:
<TABLE>
<CAPTION>
                                                          Year ended September 30,
                                                       -----------------------------
                                                         1996       1995       1994
                                                       -------    -------   --------
                                                               (In Thousands)

<S>                                                    <C>        <C>       <C>     
Income from operations..............................   $24,776    $19,717   $ 21,740
Shareholders' equity - compensation expense for tax
 purposes in excess of amounts recognized for
 financial reporting purposes.......................    (1,928)    (1,488)        --
Shareholders' equity - unrealized appreciation
 (depreciation) on securities available for sale        (1,067)     3,690     (3,051)
                                                       -------    -------   --------
Total...............................................   $21,781    $21,919   $ 18,689
                                                       =======    =======   ========
</TABLE>


The components of income tax expense on operations are as follows:
<TABLE>
<CAPTION>
                                                          Year ended September 30,
                                                       -----------------------------
                                                         1996       1995       1994
                                                       -------    -------   --------
                                                              (In Thousands)

<S>                                                   <C>         <C>       <C>   
Current:
  Federal...................................          $ 19,599    $13,917   $ 15,690
  State and local...........................             8,697      7,765      7,197
                                                      --------    -------   --------
                                                        28,296     21,682     22,887
                                                      --------    -------   --------

Deferred:
  Federal...................................            (2,923)      (457)    (1,476)
  State and local...........................              (597)    (1,508)       329
                                                      --------    -------   --------
                                                        (3,520)    (1,965)    (1,147)
                                                      --------    -------   --------
    Total...................................          $ 24,776    $19,717   $ 21,740
                                                      ========    =======   ========
</TABLE>


The effective  income tax rates for the years ended September 30, 1996, 1995 and
1994 were 43.6%, 63.0% and 44.2%,  respectively.  The reconciliation between the
statutory Federal income tax rate and the effective tax rate is as follows:
<TABLE>
<CAPTION>
                                                              Year ended September 30,
                                                            ---------------------------
                                                             1996      1995       1994
                                                            ------    ------    -------

<S>                                                          <C>       <C>        <C>  
Tax on income at statutory rate.........................     35.0%     35.0%      35.0%

Tax effects of:
   State and local income tax, net of
    Federal income tax benefit..........................      9.3      13.0        9.9
   Nondeductible costs associated with Hamilton merger..       .-      15.0         .-
   Other, net...........................................      (.7)       .-        (.7)
                                                           ------    ------     ------
Tax at effective rate...................................     43.6%     63.0%      44.2%
                                                           ======    ======     ======

</TABLE>


New  York  Bancorp  files   consolidated   Federal   income  tax  returns  on  a
calendar-year  basis  with the Bank and its  subsidiaries.  Prior to  January 1,
1996, if certain  definitional tests and other conditions were met, the Bank was
allowed a special bad debt deduction  based on a percentage of taxable income or
on a specified experience formula.

The  Bank  used  the  specified  experience  formula  for  1993 and 1995 and the
percentage  of taxable  income method in 1994.  The statutory  percentage of the
special bad debt deduction was 8% and was allowable only if the Bank  maintained
at least 60% of its total assets in qualifying assets, as defined. If qualifying
assets fall below 60%, the Bank would be required to recapture  essentially  all
of its bad debt reserve for Federal income tax purposes into taxable income. The
Bank's qualifying assets at September 30, 1996 and 1995 exceeded 60%.

Under  legislation  enacted in August 1996, the Bank will no longer be permitted
to use the  percentage of taxable  income  method for Federal tax purposes,  but
will be permitted to deduct bad debts only as they are incurred. The legislation
also  requires the  recapture of the excess of tax bad debt reserves at December
31, 1995 over those  established as of December 31, 1987 (the "base year").  The
Bank's tax bad debt  reserves of $27.9  million as of  December  31, 1995 do not
exceed  those of the base  year.  Therefore,  the Bank will not be  required  to
recapture any of its bad debt  reserves.

                                       37


<PAGE> 30


New York Bancorp Inc. and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
- --------------------------------------------------------------------------------
September 30, 1996, 1995 and 1994


Such reserve  reflects the cumulative  Federal income tax bad debt deductions to
that date. The base year reserves will continue to be subject to recapture,  and
the  Bank  could  be  required  to  recognize  a tax  liability,  under  certain
circumstances,  including  (1) the Bank fails to qualify as a "bank" for Federal
income tax  purposes;  (2) certain  distributions  are made with  respect to the
stock of the Bank; (3) the bad debt reserves are used for any purpose other than
to  absorb  bad debt  losses;  and (4)  there is a change  in  Federal  tax law.
However,  management  is  currently  not  aware  of the  occurrence  of any such
circumstances.

STATE AND LOCAL TAXES
New York  Bancorp  files  combined  New York State  franchise  and New York City
financial  corporation  tax  returns  with the Bank  and its  subsidiaries  on a
calendar-year  basis.  The  Company's  annual tax liability for each tax was the
greater of a tax based on "entire net income,"  "alternative entire net income,"
"taxable  assets"  or a minimum  tax.  Further,  the  Company  is  subject  to a
temporary  surcharge  based upon New York  State tax  liability.  The  Company's
provision  for New York State and New York City  taxes is based on  "entire  net
income" for the calendar years 1995, 1994 and 1993 and for the nine months ended
September  30,  1996.  New York  State  and New York  City do not  allow for the
utilization of net operating loss carrybacks or carryforwards for banks.

In response to the aforementioned  Federal  legislation  enacted in August 1996,
the New York State tax law has been  amended to prevent a recapture  of existing
tax bad debt reserves and to allow for the  continued  use of the  percentage of
taxable  income method to determine the bad debt  deduction in computing the New
York State tax liability.  However,  no such  amendments  have been made to date
with respect to the New York City tax law; therefore, the Company cannot predict
whether such changes will be made or as to the form of any changes.

(17)  SHAREHOLDERS' EQUITY

DIVIDEND RESTRICTIONS
In connection  with the Bank's  conversion to stock form in February  1988,  and
Hamilton Saving's  conversion to stock form in April 1993,  special  liquidation
accounts were established at the time of conversions, pursuant to regulations of
the Federal Home Loan Bank Board (the "FHLBB"), the predecessor to the Office of
Thrift Supervision ("OTS"), based on the amount of the Bank's regulatory capital
as of  September  30,  1987  and  Hamilton  Savings'  regulatory  capital  as of
September  30, 1992.  In the unlikely  event of a future  liquidation,  eligible
depositors  who  continue  to maintain  accounts  would be entitled to receive a
distribution from the liquidation accounts.  The total amount of the liquidation
account will be  decreased  as the balances of eligible  deposits are reduced on
annual  determination  dates subsequent to the  conversions.  The balance of the
liquidation  accounts aggregated to approximately $16.9 million at September 30,
1996.

The ability of New York Bancorp to pay dividends  depends upon dividend payments
by the Bank to New York Bancorp,  which is New York Bancorp's  primary source of
income.  The Bank is not  permitted  to pay  dividends  on its capital  stock or
repurchase  shares of its stock if its  shareholder's  equity  would be  reduced
below the amount required for the liquidation  account or applicable  regulatory
capital requirements. The Bank is currently allowed under regulation to pay cash
dividends  to New York Bancorp in an amount not to exceed 100% of its net income
to date,  during a calendar year,  plus an amount not to exceed  one-half of its
surplus capital ratio at the beginning of the calendar year. Additionally, under
terms of its subordinated capital note agreements, the Bank is permitted to pay,
on a cumulative  basis,  cash  dividends to New York Bancorp in an amount not to
exceed 75% of its net income from November 30, 1988 to date, plus $5.0 million.

3-FOR-2 STOCK SPLIT AND STOCK DIVIDEND
The Company  declared a 3-for-2 common stock split which was distributed on July
29, 1993 in the form of a stock dividend.  Additionally,  the Company declared a
ten  percent  stock  dividend  which  became  effective  on February  14,  1994.
Accordingly,  information  with respect to shares of common stock fully reflects
the stock split and the stock dividend.

TREASURY STOCK TRANSACTIONS
During the year ended September 30, 1996, New York Bancorp repurchased 1,214,212
shares. On September 26, 1996 the Board of Directors  approved the repurchase of
up to an additional 10% of the Company's  outstanding common stock, bringing the
total then current authority for repurchase to 1,265,604 shares.

At September 30, 1996, the Company has 3,648,050 shares of Treasury stock which,
among other  things,  could be held to satisfy  obligations  under the Company's
stock option plans. Treasury stock is being accounted for using the cost method.

REGULATORY CAPITAL
As required by  regulation  of the OTS,  savings  institutions  are  required to
maintain  regulatory capital in the form of a "tangible capital  requirement," a
"core capital requirement" and a "risk-based capital requirement."

The Bank  must  meet  specific  capital  guidelines  that  involve  quantitative
measures of the Bank's assets, liabilities,  and certain off-balance sheet items
as calculated under regulatory accounting practices.  The Bank's capital amounts
are also subject to qualitative  judgments by the regulators  about  components,
risk weightings, and other factors.


                                       38

<PAGE> 31



As of  September  30,  1996,  the  Bank  has  been  categorized  as  "adequately
capitalized"  by the OTS under the  prompt  corrective  action  regulations  and
continues  to exceed all  regulatory  capital  requirements  as  detailed in the
following table (dollars in thousands):
<TABLE>
<CAPTION>
                                       TANGIBLE CAPITAL           CORE CAPITAL(1)       RISK-BASED CAPITAL(2)
                                     ---------------------   ----------------------   -----------------------
                                     Amount  Percentage(3)    Amount  Percentage(3)    Amount  Percentage(3)
                                     ------- -------------   -------- -------------   -------- --------------
<S>                                 <C>             <C>      <C>             <C>      <C>          <C>  
Total Bank equity.................  $138,195        4.70%    $138,195        4.70%    $138,195      9.86%
Add:
   o Allowable portion of
      subordinated capital
      notes.......................        --         .--           --         .--        1,634       .11
   o Other........................       278         .01          278         .01       17,806      1.27
                                    --------      ------     --------     -------     --------  --------
Capital for regulatory purposes...   138,473        4.71      138,473        4.71      157,635     11.24
Minimum regulatory requirement....    44,117        1.50       88,234        3.00      112,180      8.00
                                    --------      ------     --------     -------     --------  --------

Excess............................  $ 94,356        3.21%    $ 50,239        1.71%    $ 45,455      3.24%
                                    ========      ======     ========     =======     ========  ========

______________
(1)Under the OTS's prompt corrective action regulations,  the core capital  requirement was effectively  increased to
    4.00% since OTS regulations  stipulate that as of that date an institution with less than 4.00% core capital will
    be deemed to be classified as "undercapitalized."
(2)The OTS adopted a final regulation which incorporates an interest rate risk component into its existing risk-based
    capital standard.  The regulation requires certain  institutions with more than a "normal level" of interest rate
    risk to maintain  capital in addition to the 8.0% risk-based  capital  requirement.  The Bank does not anticipate
    that its risk-based capital requirement will be materially affected as a result of the new regulation.
(3)For tangible and core capital the ratio is to adjusted total assets. For risk-based capital, the ratio is to total
    risk-weighted assets.

</TABLE>


(18)  BENEFITS
PENSION PLAN
All eligible  employees of the Bank are  included in a defined  benefit  pension
plan (the "Plan").  Benefits contemplated by the Plan are funded through a group
annuity  insurance  contract.  The  Bank  contributes  to  the  Plan  an  amount
sufficient to meet ERISA funding standards.

Hamilton had maintained a noncontributory  defined benefit plan for all eligible
employees. The plan was funded through a deposit administration contract with an
insurance  company.  As of May 1, 1994,  the plan was  curtailed  and all future
benefit  accruals  ceased.  The  plan  curtailment  resulted  in a net  gain  of
approximately $181,000.  Subsequent to the merger, all former Hamilton employees
retained by the Bank meeting plan requirements became eligible for participation
in the Plan.  Effective  December 31, 1995, the former  Hamilton plan was merged
with that of the Bank.


The following  table sets forth the funded  status of the Bank's and  Hamilton's
plans and amounts recognized in the Company's  consolidated financial statements
at September 30 (in thousands):
<TABLE>
<CAPTION>
                                                                            1996      1995
                                                                          -------    -------
<S>                                                                       <C>        <C> 
Actuarial present value of benefit obligation:
   Accumulated benefit obligation, including vested
    benefits of $10,423 in 1996 and $9,781 in 1995..................      $10,929    $10,352
                                                                          =======    =======

   Projected benefit obligations for service rendered to date.......      $10,978    $10,380
   Plan assets at fair value........................................       10,166     10,284
                                                                          -------    -------
   Projected benefit obligation in excess of plan assets............         (812)       (96)
   Unrecognized net loss from past experience different from
    that assumed and effects of changes in assumptions..............        1,972      1,246
   Unrecognized prior service cost..................................         (971)    (1,072)
   Unrecognized net obligation at transition being
    recognized over fifteen years...................................          261        292
   Additional liability.............................................       (1,213)      (334)
                                                                          -------    -------
   Prepaid (accrued) pension cost...................................      $  (763)   $    36
                                                                          =======    =======
</TABLE>


Net pension cost for the years ended  September 30, 1996, 1995 and 1994 included
the following components (in thousands):
<TABLE>
<CAPTION>
                                                        1996       1995      1994
                                                       ------     ------    ------

<S>                                                    <C>        <C>        <C>  
Service cost - benefits earned during the period....   $   46     $  131     $ 467
Interest cost on projected benefit obligation.......      838        844       878
Actual return on plan assets........................     (593)      (583)     (546)
Net amortization and deferral.......................     (371)      (439)     (233)
Additional liability................................      879         --        --
                                                       ------     ------     -----

Net pension cost (benefit) included in non-interest
 expenses -- compensation and benefits..............   $  799     $  (47)    $ 566
                                                       ======     ======     =====
</TABLE>


Assumptions used in 1996, 1995 and 1994 to develop the net periodic pension cost
were:
<TABLE>
<CAPTION>
                                                        1996       1995      1994
                                                       ------     ------    ------
<S>                                                     <C>        <C>    <C>        
Weighted average discount rate....................      8.00%      9.00%  9.00% to 9.25%
Rate of increase in future compensation levels....      4.00%      4.00%     4.00%
Expected long-term rate of return on assets.......      9.50%      9.50%     9.00%

</TABLE>


In  conjunction  with its  pension  plan,  the  Bank  maintains  a  Supplemental
Executives  Retirement  Plan (the "SERP  Plan") to provide  retirement  benefits
which would have been provided under the Plan except for limitations  imposed by
Section 415 of the Internal Revenue Code.


                                         39

<PAGE> 32

New York Bancorp Inc. and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
- --------------------------------------------------------------------------------
September 30, 1996, 1995 and 1994


The following  sets forth the SERP Plan's  status and amounts  recognized in the
Company's consolidated financial statements at September 30 (in thousands):
<TABLE>
<CAPTION>
                                                                            1996      1995
                                                                          -------    -------
<S>                                                                       <C>        <C> 
Actuarial present value of benefit obligation:
   Accumulated benefit obligation, including vested
    benefits of $485 in 1996 and $821 in 1995.........................    $   824    $  1,120
                                                                          =======    ========

   Projected benefit obligations for service rendered to date.........    $   950    $  1,122
   Plan assets at fair value..........................................         --          --
                                                                          -------    --------
   Projected benefit obligation in excess of plan assets                     (950)     (1,122)
   Unrecognized net (gain) loss from past experience different from
    that assumed and effects of changes in assumptions................         50        (500)
   Unrecognized prior service cost being
    recognized over fifteen years.....................................        322         350
   Additional liability...............................................       (247)         --
                                                                          -------    --------
   Accrued SERP Plan cost included in other liabilities...............    $  (825)   $ (1,272)
                                                                          =======    ========
</TABLE>

Net SERP  Plan  cost for the  years  ended  September  30,  1996,  1995 and 1994
included the following components (in thousands):
<TABLE>
<CAPTION>
                                                        1996       1995      1994
                                                       ------     ------    ------

<S>                                                    <C>        <C>        <C> 
Service cost - benefits earned during the period....   $  35      $  52      $ 271
Interest cost on projected benefit obligation.......     118         90        113
Actual return on plan assets........................      --         --         --
Net amortization and deferral.......................      27         (7)        45
Settlement loss.....................................      49         --         --
                                                       -----      -----      -----

Net pension cost included in non-interest
 expenses -- compensation and benefits..............   $ 229      $ 135      $ 429
                                                       =====      =====      =====
</TABLE>


Assumptions  used in 1996,  1995 and 1994 to develop the net periodic  SERP Plan
cost were:
<TABLE>
<CAPTION>
                                                         1996             1995          1994
                                                        ------           ------        ------

<S>                                                <C>               <C>                <C> 
Weighted average discount rate...................  7.50% to 8.00%    7.50% to 8.00%     9.00%
Rate of increase in future compensation levels...        4.00%             4.00%        4.00%
Expected long-term rate of return on assets......         N/A               N/A          N/A

</TABLE>


Hamilton  had also  maintained a SERP.  On January 27, 1995,  as a result of the
merger,  Hamilton's  SERP was terminated in accordance with the plan's change in
control  provision and  distributions  in the aggregate  amount of $307,000 were
made to all eligible participants.  Included in compensation and benefit expense
is $179,000 for the year ended  September  30, 1994.  Fiscal year 1995  includes
$63,000 in merger and  restructuring  expenses  related  to the  termination  of
Hamilton's SERP.

401(k) PLAN
The Bank  maintains a 401(k)  Savings Plan (the "401(k) Plan") for all qualified
employees.  The terms of the 401(k) Plan provide for employee contributions on a
pre-tax  basis up to a  maximum  of 10% of  total  compensation,  with  matching
contributions  to be made by the Bank  equal  to a  minimum  of 50% of  employee
contributions.

Hamilton  also had a qualified  401(k)  savings plan for its  employees in which
Hamilton matched a portion of the employee's contribution.  Hamilton's employees
immediately  became fully vested in  Hamilton's  contributions  at the time they
were made. Effective December 31, 1995, the former Hamilton plan was merged with
that of the Bank.

RETIREE'S BENEFIT PLAN
The Bank,  as part of its overall  benefits,  provides to its eligible  retirees
health coverage and life insurance coverage.  Eligible  participants are retired
employees  of the  Bank  who  retire  with a  minimum  age of 55 and 5 years  of
service.  The Company has elected to defer and amortize to expense over a twenty
year period the accumulated postretirement benefit obligation of $3.2 million at
the October 1, 1993 date of adoption of SFAS No. 106 "Employers'  Accounting for
Postretirement  Benefits Other Than Pensions." The plan is non-contributory  for
those  retirees  who retired  prior to July 1992.  The plan was  amended  during
fiscal  year 1995.  The  amendment  included  an increase in the cost for future
retirees  and placing a cap on the Bank's share of plan costs.  Former  Hamilton
employees became covered under this amended plan effective February 1, 1995.

The following  table sets forth the plan's status and amounts  recognized in the
Company's consolidated financial statements at September 30 (in thousands):
<TABLE>
<CAPTION>
                                                                       1996      1995
                                                                     -------   --------
<S>                                                                  <C>       <C>
Accumulated postretirement benefit obligation:
   Retirees including covered dependents and beneficiaries........   $ 1,693   $  2,169
   Eligible active participants...................................       100        536
   Other active participants......................................       753        401
                                                                     -------   --------
    Total accumulated postretirement benefit obligation...........     2,546      3,106
Plan assets.......................................................        --         --
                                                                     -------   --------
Accumulated benefit obligation in excess of plan assets...........    (2,546)    (3,106)
Unrecognized transition obligation................................     2,274      2,408
Unrecognized prior service cost...................................      (503)      (555)
Unrecognized gain.................................................    (2,062)    (1,538)
                                                                     -------   --------
Accrued benefit obligation........................................   $(2,837)  $ (2,791)
                                                                     =======   ========
</TABLE>



Net periodic  postretirement  benefit cost included the following components for
the years ended September 30 (in thousands):
<TABLE>
<CAPTION>
                                                   1996      1995        1994
                                                 -------    -------    -------

<S>                                              <C>        <C>        <C>    
Service cost...................................  $    59    $    51    $   247
Interest cost..................................      190        267        390
Amortization of transition obligation
 of $3.2 million over 20 years.................      134        146        162
Amortization of prior service cost.............      (52)       (39)        --
Amortization of gain...........................     (131)       (87)      (293)
                                                 -------    -------    -------
  Total postretirement benefit expense.........  $   200    $   338    $   506
                                                 =======    =======    =======
</TABLE>

                                               40


<PAGE> 33


The above  plan does not have any assets and the  Company  presently  intends to
maintain the plan as unfunded. The assumed long-term health care cost trend used
to measure the expected cost of benefits  under the plan for 1996 is 5.00%.  The
discount  rate  used  in  determining  the  accumulated  postretirement  benefit
obligation  is 8.00%.  The  effect of raising  the health  care trend by 1% will
increase the service and interest cost and the accumulated benefit obligation by
approximately $34,400 and $300,000, respectively.

The amounts included in compensation and benefit expense for the above plans are
as follows for the years ended September 30 (in thousands):
<TABLE>
<CAPTION>
                                                   1996      1995        1994
                                                 -------    -------    -------

<S>                                              <C>        <C>        <C>
Pension plan...................................  $   799    $   (47)   $   566
Supplemental executives retirement plan........      229        135        608
401(k) plan....................................      549        408        424
Retirees' benefit plan.........................      200        338        506
                                                 -------    -------    -------
                                                 $ 1,777    $   834    $ 2,104
                                                 =======    =======    =======
</TABLE>


Hamilton had also maintained a  noncontributory  retirement plan for its outside
directors. The plan provided benefits for participants upon reaching age 65, and
required at least 5 years of service,  but not exceeding 10 years of service. On
January 27, 1995, the plan was  terminated in accordance  with the plan's change
in control provisions and  distributions,  in the aggregate amount of $1,039,600
were made to all eligible  participants.  Included in  compensation  and benefit
expense is $25,000 and $100,000 for the years ended September 30, 1995 and 1994,
respectively.   Fiscal   year  1995  also   includes   $638,000  in  merger  and
restructuring expense related to the plan.

(19)  STOCK PLANS

STOCK OPTION PLANS
The stock option plans permit New York Bancorp  common stock to be issued to key
employees and directors of the Holding Company and its  subsidiary.  The options
granted  under the plans are intended to be either  incentive  stock  options or
non-qualified options.
                                   
Options have been  granted to purchase  common stock at the fair market value of
the stock at the date of grant.  Options generally vest over a three year period
from the date of grant and generally expire ten years from the date of grant for
employees and five years from the date of grant for directors.

Hamilton maintained incentive stock option plans for its officers, directors and
other key employees.  Generally, these plans granted options to individuals at a
price  equivalent  to the  fair  market  value  at the  date of  grant  and were
exercisable  over a ten year period from the date of grant.  In accordance  with
the plans' change in control provisions,  the individuals became fully vested in
their stock option grants on the merger date, January 27, 1995. The options were
exchanged for options of the Company,  and are set forth separately in the table
below.

Additionally,  stock  appreciation  rights  ("SARs")  have been  granted  to key
employees of the Holding Company and its subsidiary. SARs entitle the grantee to
receive  cash equal to the excess of the market  value of the shares at the date
the right is exercised  over the exercise  price.  An expense is accrued for the
earned  portion of the amount by which the market value of the stock exceeds the
exercise price for each SAR outstanding. The expense related to the SARs for the
years ended  September  30, 1996,  1995 and 1994 was  approximately  $1,775,000,
$171,000 and $360,000 respectively.

The following table summarizes  certain  information  regarding the option plans
and has been prepared  after giving effect to the 3-for-2 common stock split and
the ten percent stock dividend.
<TABLE>
<CAPTION>

                                                      Number of shares of     
                                        ----------------------------------------------   Weighted
                                                                         Non-qualified   Average
                                        Incentive Stock  Non-statutory    Options to     Exercise
                               SARs        Options       Stock Options    Directors       Price
                              ------    ---------------  -------------   -------------   --------

<S>                           <C>           <C>           <C>             <C>             <C> 
Balance outstanding at
 September 30, 1993           153,000       155,585        189,630          90,000        $12.11
Effect of 10% stock
 dividend...............       15,300        15,559         18,962           9,000          N/A
Forfeited...............           --        (2,888)            --              --        $ 7.88
Granted.................           --        52,637        152,568              --        $17.95
Exercised...............           --       (59,891)       (32,900)             --        $ 8.02
                             --------       -------       --------        --------
Balance outstanding at
 September 30, 1994           168,300       161,002        328,260          99,000        $13.27
Hamilton options
 outstanding at
 January 27, 1995.......           --            --        306,392         182,824        $ 2.37
Forfeited...............       (9,900)      (34,178)       (48,033)             --        $16.51
Granted.................           --        81,031        148,969              --        $19.34
Exercised...............      (19,800)      (60,470)      (324,994)             --        $ 2.08
                             --------       -------       --------        --------
Balance outstanding at
 September 30, 1995           138,600       147,385        410,594         281,824        $13.39
Forfeited...............           --        (2,891)            --         (24,750)       $ 5.88
Granted.................           --        74,238         79,012          24,750        $22.24
Exercised...............           --       (31,318)            --        (142,720)       $ 7.32
                             --------       -------       --------        --------
Balance outstanding at
 September 30, 1996           138,600       187,414        489,606         139,104        $16.36
                             ========       =======       ========        ========

</TABLE>

                                           41

<PAGE> 34


New York Bancorp Inc. and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
- --------------------------------------------------------------------------------
September 30, 1996, 1995 and 1994


RECOGNITION AND RETENTION PLAN ("RRP")
Hamilton  maintained  a RRP,  under which  restricted  stock awards were made to
officers,  directors and other key employees,  and an Employee  Stock  Ownership
Plan (the "ESOP").  In accordance with the plans' change in control  provisions,
the  participants  became  fully  vested on the merger  date,  January 27, 1995.
Distributions  of the  shares  in the  plans  have  been  made to  participants.
Included in compensation  and benefit expense is $464,000 and $1,491,000 for the
years ended  September  30, 1995 and 1994,  respectively.  Fiscal year 1995 also
includes $4,992,000 in merger and restructuring expense related to these plans.

(20)  COMMITMENTS, CONTINGENCIES AND CONTRACTS

In the normal  course of its  business,  the Company is a  defendant  in certain
claims  and  legal  actions  arising  in the  ordinary  course of  business.  In
addition,  on July 1, 1994, a purported class action  complaint was filed in the
Delaware  Chancery  Court on  behalf of the  shareholders  of  Hamilton  by Adar
Equities,  Ltd.  as  plaintiff,  naming,  among  others,  New York  Bancorp as a
defendant.  An identical complaint was filed by the Serious Software Corporation
on July 7, 1994 in the Delaware  Chancery Court.  Plaintiffs allege that certain
directors and senior  officers of Hamilton  breached their  fiduciary  duties to
Hamilton  shareholders.  New York  Bancorp is alleged to have aided and  abetted
this breach by allegedly providing them the promise of continued  employment and
monetary incentives in exchange for entering into a merger agreement. Plaintiffs
claimed that if the merger was approved by  shareholders of New York Bancorp and
Hamilton, the consideration that Hamilton shareholders would receive in exchange
for their Hamilton common stock would be "grossly  inadequate."  Plaintiffs seek
various  remedies,  including an injunction to prevent the  consummation  of the
merger and compensatory damages in an unspecified amount. On September 19, 1994,
defendants moved to dismiss the complaints on the ground that they fail to state
a claim upon which relief could be granted. In the opinion of management,  after
consultation with legal counsel,  the ultimate disposition of these matters will
not have a material  adverse effect on the consolidated  financial  condition of
the Company.

The Company has obligations under a number of noncancellable  leases on property
used for banking purposes. These leases contain escalation clauses which provide
for increased  rental  expense based on a percentage of increases in real estate
taxes.  Rental expense under these leases,  included in  non-interest  expense -
occupancy,  for the years ended September 30, 1996,  1995 and 1994  approximated
$2,096,000,  $2,040,000  and  $2,025,000,  respectively.  The projected  minimum
rentals under existing operating leases are as follows:

<TABLE>
<CAPTION>
            Year ending
            September 30,                                Amount
            -------------                               --------
                                                        (In Thousands)

            <S>                                            <C>       
            1997.................................          $ 1,814
            1998.................................            1,802
            1999.................................            1,632
            2000.................................              971
            2001.................................              572
            Later years..........................            3,643
                                                           -------
                                                           $10,434
                                                           =======
</TABLE>
      

(21)  OFF-BALANCE SHEET FINANCIAL INSTRUMENTS
The Company  enters into a variety of  financial  instruments  with  off-balance
sheet risk in the normal course of business.

      INTEREST RATE SWAP ARRANGEMENTS
      The Company  enters into  interest  rate swap  arrangements  to manage the
      repricing  characteristics  of  its  interest-bearing   liabilities.  Such
      agreements  provide for the concurrent  exchange of its current and future
      interest  payments  on either  short-term  money  market  certificates  of
      deposit  accounts  or variable  rate  borrowed  funds for another  party's
      obligations  for interest  payments on an equivalent  amount of fixed-rate
      indebtedness.  The principal or notional amounts of these arrangements are
      not reflected in the consolidated  statements of financial condition.  The
      incremental  revenue or expense  associated  with  interest  rate swaps is
      recognized  over the term of the swap  arrangement  and is  presented as a
      component  of the  interest  expense of the related  liability.  Gains and
      losses  resulting  from the early  termination  of swap  arrangements  are
      amortized over the remaining term of the swap arrangement.

      The effect of interest rate swap arrangements at September 30, 1996 was to
      fix the Company's interest cost at a weighted average rate of 4.79% on the
      agreed-upon  amount of funds for approximately  six months,  the remaining
      weighted average terms of the arrangements.  Outstanding  notional amounts
      of interest rate swap  arrangements were $600.0 million and $205.0 million
      at  September  30, 1996 and 1995,  respectively.  At  September  30, 1996,
      mortgage-backed  securities  with a market  value of  $10.2  million  were
      pledged as collateral on these  arrangements.  The Bank's credit risk with
      respect  to  the  interest  rate  swap   agreements  is  in  the  risk  of
      nonperformance  by the other party to the  agreements.  However,  the Bank
      does not anticipate  nonperformance  by the  counterparty and controls the
      risk through its usual monitoring procedures.


                                       42

<PAGE> 35


      Interest rate swaps  outstanding  at September 30, 1996 are  summarized as
      follows (in thousands):
<TABLE>
<CAPTION>
                             Fixed         Variable
             Notional    Interest Rate   Interest Rate
              Amount        Paying         Receiving        Maturity
             --------    -------------   -------------    ------------
            <S>             <C>             <C>          <C>             
            $ 100,000       5.260%          5.438%       December 1996 (1)
              100,000       5.265%          5.438%       December 1996 (1)
               50,000       4.785%          5.438%       June 1997 (2)
               50,000       4.780%          5.438%       June 1997
               50,000       4.770%          5.438%       June 1997
               50,000       4.774%          5.438%       June 1997 (2)
               50,000       4.748%          5.438%       June 1997
               50,000       4.743%          5.438%       June 1997 (2)
               50,000       4.700%          5.438%       June 1997
               50,000       4.700%          5.438%       June 1997 (2)
            ---------
            $ 600,000
            =========
</TABLE>
       _______________________
       (1)These $200 million in interest rate swaps have been  extended  through
          June 1997 whereby the fixed interest pay rate will be 4.69%  beginning
          in December 1996.
       (2)In an effort to secure the hedge position  provided  against  interest
          rate risk, the Bank in July 1996 terminated its position as a party to
          $200.0  million  of  interest  rate  swaps  for the six  month  period
          December  1996 through June 1997.  The gain of $1.5 million from these
          terminated  interest  rate  swaps  is  being  deferred,  and  will  be
          amortized as a reduction of interest  expense over the period December
          1996 through June 1997.


       At September 30, 1996 the Company's interest rate swaps had an unrealized
       gain amounting to $2.9 million.  Further, at September 30, 1996 there was
       $1.5 million of net deferred gains  relating to terminated  interest rate
       swap contracts.

       INTEREST RATE COLLAR, INTEREST RATE FLOOR,
       AND INTEREST RATE CAP ARRANGEMENTS
       The Company uses interest rate collar,  interest rate floor, and interest
       rate cap  arrangements  to protect the Bank  against  interest  rate risk
       associated  with  the  repricing  of  its  interest-bearing  liabilities.
       Premiums paid for interest rate collar, interest rate floor, and interest
       rate cap  arrangements  are amortized to interest  expense of the related
       liability  over the  contractual  terms of these  arrangements  using the
       straight-line  method. When a liability is prepaid,  any related interest
       rate collar,  interest rate floor, or interest rate cap is  re-designated
       to another  interest-bearing  liability at the lower of cost or estimated
       market  value and the loss,  if any,  is  included in the gain or loss on
       early  extinguishment  of the liability.  Interest received or paid under
       the terms of these arrangements is accrued and recorded as a reduction or
       increase of interest expense of the related interest-bearing liability.

       At September 30, 1996, the Bank was a party to $700.0 million of interest
       rate collar  agreements which mature in August 1998. These agreements are
       intended  to reduce  the  interest  rate  risk  associated  with  certain
       short-term  borrowings and  certificates  of deposit.  Under the terms of
       these  agreements,  the Bank receives interest when the three month LIBOR
       index is in excess of 7.50%, and pays interest when the three month LIBOR
       index is less than 5.00%.  At September  30, 1996,  the three month LIBOR
       was 5.625%.  At  September  30, 1996  mortgage-backed  securities  with a
       market  value  of $10.5  million  were  pledged  as  collateral  on these
       arrangements.  The Bank's credit risk with respect to these interest rate
       collar  arrangements is in the risk of  nonperformance by the other party
       to the agreements.  However, the Bank does not anticipate  nonperformance
       by the  counterparty  and controls the risk through its usual  monitoring
       procedures.  At September 30, 1996, the unamortized premium on the Bank's
       interest  rate collars  amounted to $.8 million  which  approximated  the
       current market value.

       During  fiscal year 1995 the Bank was a party to $1.0 billion of interest
       rate floor  agreements  which were  scheduled  to expire on February  22,
       1998.  During fiscal year 1995, in an effort to secure the hedge position
       provided  against  the  aforementioned   interest  rate  risk,  the  Bank
       terminated  its position as a party to the $1.0 billion of interest  rate
       floor agreements.  Accordingly, and in conformity with generally accepted
       accounting  principles,  the Company deferred  recognition of the gain on
       the terminated interest rate floor agreements and is amortizing such gain
       as an adjustment to the cost of interest-bearing deposit liabilities over
       the original  contractual life of the interest rate floor agreements.  At
       September 30, 1996 the amount of the unamortized gain was $4.3 million.

       STOCK INDEXED CALL OPTIONS
       The Bank uses stock  indexed  call  options  for  purposes of hedging its
       MarketSmart CD's and MarketSmart  I.R.A. CD's. The call options hedge the
       interest  rate  paid on  these  5 year CD  deposits  which  is an  annual
       percentage  yield  based on the  changes  in the  Standard  & Poor's  500
       Composite  Stock  Price  Index ("S & P Index")  during each of the 5 year
       terms of the CDs.  Premiums  paid on the call  options are  amortized  to
       interest  expense over the terms of the  underlying CD using the straight
       line  method.  Gains  and  losses,  if  any,  resulting  from  the  early
       termination  of the call option are  deferred  and  amortized to interest
       expense over the remaining term of the underlying CD.

       At  September  30,  1996 the Company had  approximately  $2.6  million in
       contracts  for  purposes  of hedging  the S & P Index.  The call  options
       maturities range from March 1999 through August 1999. The Company carries
       stock  indexed call options at market  value.  Further,  at September 30,
       1996  there  were no  deferred  gains or losses  relating  to  terminated
       contracts.  The Bank ceased  offering  MarketSmart CDs during fiscal year
       1995 due to its inability to purchase stock indexed call options.

                                         43

<PAGE> 36

New York Bancorp Inc. and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
- --------------------------------------------------------------------------------
September 30, 1996, 1995 and 1994
   

FINANCIAL  FUTURES  TRANSACTIONS
The Company from time to time may enter into various financial futures contracts
to  protect  against  changes in the  market  value of various  interest-earning
assets and  interest-bearing  liabilities,  including  the repricing of interest
rate  floor  arrangements.  Realized  gains and  losses on these  contracts  are
deferred  and  accounted  for as premiums or  discounts  on the related  assets,
liabilities  or  interest  rate floor  resets to the extent such  contracts  are
matched against specific  assets,  liabilities or interest rate floor resets and
meet  specific  hedge  correlation  criteria.  Contracts  which are not  matched
against  specific assets,  liabilities,  or the repricing of interest rate floor
arrangements  or do not meet  correlation  criteria are  accounted for at market
value with the resulting gain or loss recognized in operations. At September 30,
1996 and 1995 the Company has no outstanding financial future transactions.


During  the years  ended  September  30,  1996,  1995 and 1994,  the  Bank's net
interest income increased  (decreased) by $3.5 million,  $1.2 million and $(1.5)
million,   respectively,   as  a  net  result  of  off-balance  sheet  financial
instruments.

(22)  FAIR VALUE OF FINANCIAL INSTRUMENTS
The fair  value of a  financial  instrument  is the amount at which the asset or
obligation could be exchanged in a current  transaction between willing parties,
other than in a forced or liquidation  sale.  Fair value estimates are made at a
specific  point in time based on relevant  market  information  and  information
about the financial  instrument.  These  estimates do not reflect any premium or
discount  that  could  result  from  offering  for sale at one  time the  entire
holdings of a particular  financial  instrument.  Because no market value exists
for a significant portion of the financial instruments, fair value estimates are
based on judgments  regarding future expected loss experience,  current economic
conditions,  risk  characteristics of various financial  instruments,  and other
factors.  These estimates are subjective in nature,  involve  uncertainties  and
matters of judgment and, therefore, cannot be determined with precision.
Changes in assumptions could significantly affect the estimates.

Fair value  estimates are  determined  for on and  off-balance  sheet  financial
instruments,  without  attempting  to estimate the value of  anticipated  future
business,  and the  value of  assets  and  liabilities  that are not  considered
financial instruments. Additionally, tax consequences related to the realization
of the  unrealized  gains and losses can have a  potential  effect on fair value
estimates and have not been considered in many of the estimates.

The following table  summarizes the carrying values and estimated fair values of
the Company's on-balance sheet financial instruments:
<TABLE>
<CAPTION>

                                                    September 30,
                                 ----------------------------------------------------
                                           1996                     1995
                                 ------------------------  --------------------------
                                               Estimated                 Estimated
                                  Carrying       Fair        Carrying      Fair
                                   Value         Value         Value       Value
                                 -----------  ----------- ------------  ------------
                                                   (In Thousands)

<S>                              <C>          <C>          <C>          <C> 
FINANCIAL ASSETS:      
Cash and cash equivalents.....   $   23,745   $   23,745   $    45,104  $   45,104
Trading account securities....           --           --         2,003       2,003
Debt and equity securities....      136,776      136,774        67,452      67,380
Federal Home Loan Bank stock..       27,938       27,938        20,288      20,288
Mortgage-backed securities....      831,246      815,031       871,520     844,297
Loans receivable, net.........    1,853,162    1,872,423     1,664,943   1,690,532

FINANCIAL LIABILITIES:
Deposits......................    1,715,959    1,721,433     1,748,874   1,755,704
Borrowed funds................    1,008,786    1,008,136       767,138     767,735

</TABLE>

The following  methods and  assumptions  were  utilized in  estimating  the fair
values of its on-balance  sheet financial  instruments at September 30, 1996 and
1995:

CASH AND CASH EQUIVALENTS
The  estimated  fair  values are assumed to equal the  carrying  values as these
financial instruments are either due on demand or mature within 90 days.

DEBT AND EQUITY SECURITIES AND MORTGAGE-BACKED SECURITIES
Estimated  fair  values  of  debt  and  equity  securities  and  mortgage-backed
securities,  both  available  for  sale  and  held to  maturity,  are  generally
predicated upon quoted market prices or dealer quotes, or in the absence of such
quotes, on quoted market prices for securities with similar credit, maturity and
interest rate characteristics.

LOANS RECEIVABLE, NET
Estimated   fair  values  are   calculated  for  pools  of  loans  with  similar
characteristics.  The loans are first  segregated by type,  such as  one-to-four
family  residential,  other  residential,  commercial,  and  consumer,  and then
further  segregated  into fixed and adjustable  rate categories and seasoned and
nonseasoned categories.

Estimated  fair values are derived by  discounting  expected  future cash flows.
Expected  future cash flows are based on  contractual  cash flows,  adjusted for
prepayments.  Prepayment  estimates are based on a variety of factors  including
the Bank's experience with respect to each loan category,  the effect of current
economic and lending conditions, and regional statistics for each loan category,
if available. The

                                       44

<PAGE> 37

discount  rates used are based on market rates for new loans of similar type and
purpose,  adjusted,  when necessary,  for factors such as servicing cost, credit
risk, and term.

As mentioned  previously,  this technique of estimating  fair value is extremely
sensitive to the assumptions and estimates used.  While management has attempted
to use  assumptions  and  estimates  which are the most  reflective  of the loan
portfolio and the current  market,  a greater degree of subjectivity is inherent
in these values than those determined in formal trading  marketplaces.  As such,
readers are cautioned in using this  information  for purposes of evaluating the
financial  condition  and/or  value  of  the  Company  in and  of  itself  or in
comparison with any other company.

DEPOSITS
The fair  value of  deposit  liabilities  with no stated  maturity  (NOW,  money
market,  savings accounts and  non-interest  bearing  accounts,  which represent
59.3% of all deposit  liabilities)  are equal to the carrying amounts payable on
demand.  The fair value of certificates of deposit  represent  contractual  cash
flows discounted using interest rates currently offered on deposits with similar
characteristics and remaining maturities.

Under generally accepted accounting  principles,  these estimated fair values do
not include the intangible value of core deposit  relationships which comprise a
significant  portion of the Bank's deposit base.  However,  management  believes
that the Bank's core deposit relationships provide a relatively stable, low cost
funding  source  which has a  substantial  intangible  value  separate  from the
deposit balances.

BORROWED FUNDS
The estimated fair value of borrowed funds is calculated based on the discounted
value of contractual  cash flows using  interest  rates  currently in effect for
borrowings with similar maturities and collateral requirements.

OFF-BALANCE SHEET FINANCIAL INSTRUMENTS
The fair  values  of  interest  rate swap  agreements,  interest  rate  collars,
interest  rate  floors,  interest  rate caps and stock  indexed call options are
obtained  from  dealer  quotes  and  represent  the  cost  of  terminating   the
agreements.   The  estimated  fair  value of open off- balance  sheet  financial
instruments  results in an  unrealized  gain  (loss) of $2.9  million  and $(.5)
million at September 30, 1996 and 1995, respectively.

Further,  the estimated  fair value of commitments to extend credit is estimated
using the fees charged to enter into similar agreements, taking into account the
remaining  terms  of the  agreements  and the  present  creditworthiness  of the
counterparties.  Generally,  for fixed-rate  loan  commitments,  fair value also
considers  the  difference  between  current  levels of  interest  rates and the
committed   interest   rates.   The  fair  value  of   commitments  to  purchase
mortgage-backed  securities is based on the estimated  cost to terminate them or
otherwise  settle the obligations  with the  counterparties.  The estimated fair
value of these off-balance sheet financial  instruments results in no unrealized
gain or loss at September 30, 1996 and 1995.

(23)  RECENT ACCOUNTING PRONOUNCEMENTS

In March 1995, the FASB issued Statement of Financial  Accounting  Standards No.
121,  "Accounting  for the  Impairment of Long-lived  Assets and for  Long-lived
Assets To Be Disposed  Of" ("SFAS No. 121 "). The  Statement  is  effective  for
financial  statements issued for fiscal years beginning after December 15, 1995.
The Statement  establishes  accounting  standards for,  among other things,  the
impairment of long-lived  assets.  The Statement requires that long-lived assets
be reviewed for impairment whenever events or changes in circumstances  indicate
that the carrying amount of an asset may not be recoverable. The Company adopted
SFAS No.  121 on  October  1,  1996.  Adoption  of SFAS  No.  121 did not have a
significant  effect  on  the  Company's   financial   condition  or  results  of
operations.

In October 1995, the FASB issued Statement of Financial Accounting Standards No.
123,  "Accounting for Stock-Based  Compensation" ("SFAS No. 123"). The Statement
is effective for fiscal years  beginning  after December 15, 1995. The Statement
establishes   accounting  and  reporting  standards  for  stock-based   employee
compensation  awards granted in fiscal years that begin after December 15, 1994.
Examples  of such plans are stock  purchase  plans,  stock  options,  restricted
stock, and stock  appreciation  rights. The Statement defines a fair value based
method of accounting for employee  stock options or similar  equity  instruments
and  encourages  all entities to adopt that method of  accounting.  Entities may
elect,  however,  to remain  with  previous  accounting  standards  which do not
require the fair value  method of  accounting.  Those  entities  electing not to
adopt the fair value method of accounting must make pro forma disclosures of net
income and earnings per share as if the fair value method of accounting  defined
in the Statement were adopted.  Under the fair value based method,  compensation
cost is  measured  at the  grant  date  based on the  value of the  award and is
recognized  over the service period,  which is usually the vesting  period.  The
Company has adopted SFAS No. 123 effective  October 1, 1996,  and has elected to
remain with the  previous  accounting  standard  which does not require the fair
value method of  accounting.  Proforma  disclosures  as if the fair value method
were adopted will be presented  in future  financial  statements.  Based on this
method  of  adoption,  SFAS No.  123 will not have a  significant  effect on the
Company's financial condition or results of operations.

In June 1996, the FASB issued  Statement of Financial  Accounting  Standards No.
125,   "Accounting   for  Transfers  and  Servicing  of  Financial   Assets  and
Extinguishments of Liabilities" ("SFAS No. 125"). The Statement is effective for
transactions   occurring  after  December  31,  1996.  The  Statement   provides
accounting  and  reporting  standards  for  transfers and servicing of financial
assets  and  extinguishments  of  liabilities.  Those  standards  are  based  on
consistent  application  of  a  financial-components  approach  that  focuses on
control.  Under that approach,  after a transfer of financial  assets, an entity
recognizes the financial and servicing assets it controls and the liabilities it
has incurred, derecognizes


                                       45
<PAGE> 38

New York Bancorp Inc. and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
- --------------------------------------------------------------------------------
September 30, 1996, 1995 and 1994


financial assets when control has been surrendered, and derecognizes liabilities
when   extinguished.   This   Statement   provides   consistent   standards  for
distinguishing  transfers of financial assets that are sales from transfers that
are secured  borrowings.  The Company  plans to adopt SFAS No. 125 on January 1,
1997.  Based on its review of the  Statement,  management  does not believe that
adoption of SFAS No. 125 will have a material effect on the Company.

(24)  PARENT COMPANY ONLY FINANCIAL INFORMATION
New York Bancorp operates a wholly owned subsidiary,  Home Federal Savings Bank.
The earnings of the Bank are recognized by the Holding  Company using the equity
method  of  accounting.  Accordingly,  earnings  of the  Bank  are  recorded  as
increases in the Holding Company's investment and any dividends would reduce the
Holding  Company's  investment  in the  Bank.  The  following  is the  condensed
financial  statements  for New York Bancorp  Inc.  (parent  company  only) as of
September 30, 1996 and 1995 and for the years ended September 30, 1996, 1995 and
1994:


                  CONDENSED STATEMENTS OF FINANCIAL CONDITION
<TABLE>
<CAPTION>
                                                              September 30,
                                                           -------------------
                                                             1996       1995
                                                           --------   --------
                                                               (In Thousands)                 
<S>                                                        <C>        <C>


ASSETS
Cash and due from banks.................................   $    236   $    112
Money market investments................................     10,700      8,418
Debt and equity securities available for sale...........      4,841      4,489
Investment in Bank, at equity...........................    138,195    146,169
Other...................................................        195         80
                                                           --------   --------
                                                           $154,167   $159,268
                                                           ========   ========
LIABILITIES AND SHAREHOLDERS' EQUITY
Accrued expenses and other liabilities..................   $  2,264   $  2,882
Shareholders' equity....................................    151,903    156,386
                                                           --------   --------
                                                           $154,167   $159,268
                                                           ========   ========
</TABLE>

                        CONDENSED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
                                                    Year ended September 30,
                                                -------------------------------
                                                  1996       1995       1994
                                                --------   --------   ---------
                                                        (In Thousands)

<S>                                             <C>        <C>        <C>     
Dividend from Bank..........................    $ 37,352   $ 26,200   $ 11,879
Interest income.............................         509        720        685
Interest expense............................          --        (48)      (182)
Non-interest income (loss)..................       3,141        353         (4)
Non-interest expense........................        (410)      (649)      (697)
                                                --------   --------   --------
Income before income taxes and equity in
 undistributed earnings of Bank.............      40,592     26,576     11,681
Income tax benefit (expense)................      (1,471)      (154)        90
                                                --------   --------   --------
Income before equity in undistributed
 earnings of Bank...........................      39,121     26,422     11,771
Excess of dividends over current year earnings    (7,115)   (14,860)        --
Equity in undistributed earnings of Bank....          --         --     21,381
                                                --------   --------   --------
Net income..................................    $ 32,006   $ 11,562   $ 33,152
                                                ========   ========   ========

</TABLE>
                                      


                               CONDENSED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                          Year ended September 30,
                                                                      --------------------------------
                                                                        1996         1995       1994
                                                                      ---------   ---------   --------
                                                                                (In Thousands)
<S>                                                                   <C>         <C>        <C>   
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income.....................................................     $ 32,006    $ 11,562   $ 33,152
   Adjustments to reconcile net income to net cash
    provided by operating activities:
    Undistributed earnings of the Bank...........................        7,115      14,860    (21,381)
    Gain on sale of debt and equity securities
     available for sale..........................................       (3,141)       (295)        --
    Amortization of premiums.....................................           --          48        150
    Amortization of ESOP and RRP.................................           --         464      1,491
    Termination of ESOP and RRP..................................           --       4,992         --
    (Increase) decrease in other assets..........................          281         392       (338)
    Increase (decrease) in other liabilities.....................        1,519        (241)      (227)
                                                                      --------    --------   --------
    Total adjustments............................................        5,774      20,220    (20,305)
                                                                      --------    --------   --------
   Net cash provided by operating activities.....................       37,780      31,782     12,847
                                                                      --------    --------   --------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Proceeds from sale of mortgage-backed securities
   available for sale............................................           --       6,957         --
  Proceeds from sale of debt and equity securities
   available for sale............................................       16,336       1,159         --
  Investment in Bank.............................................           --        (105)    (1,000)
  Investment in mortgage-backed securities
   available for sale............................................           --          --     (2,112)
  Investment in debt and equity securities available for sale....      (14,457)     (4,812)      (480)
  Principal payments on mortgage-backed securities
   available for sale............................................           --       2,273      5,512
                                                                      --------    --------   --------
   Net cash provided by investing activities.....................        1,879       5,472      1,920
                                                                      --------    --------   --------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Purchases of common stock for
   treasury or retirement........................................      (29,028)    (32,496)    (8,320)
  Proceeds from sale of treasury stock...........................           --       4,530         --
  Repayment of long term debt....................................           --        (217)      (543)
  Payment of common stock dividends..............................       (9,427)     (8,156)    (5,582)
  Cash paid in lieu of fractional shares
   resulting from stock split and dividend.......................           --          --         (3)
  Exercise of stock options......................................        1,202         872        819
                                                                       --------   --------   --------
   Net cash used by financing activities.........................      (37,253)    (35,467)   (13,629)
                                                                        --------  --------   --------
Net increase in cash and cash equivalents........................        2,406       1,787      1,138
Cash and cash equivalents at beginning of year...................        8,530       8,187      7,049
Hamilton's net cash flows for the three months
 ended December 31, 1994.........................................           --      (1,444)        --
                                                                       --------   --------   --------
Cash and cash equivalents at end of year.........................     $ 10,936    $  8,530   $  8,187
                                                                       ========   ========   ========

SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING ACTIVITIES:
Transfer of mortgage-backed securities held to maturity
 to mortgage-backed securities available for sale................     $     --    $     --   $ 11,630
                                                                       ========   ========   ========

</TABLE>

                                                  46

<PAGE> 39



(25)  QUARTERLY FINANCIAL DATA (UNAUDITED)

Selected quarterly  financial data for fiscal years ended September 30, 1996 and
1995 is presented below:

<TABLE>
<CAPTION>


                                                 FISCAL 1996                                       Fiscal 1995
                             ------------------------------------------------------------------------------------------------------
                                                                         Quarter Ended
                             ------------------------------------------------------------------------------------------------------
                             September 30,    June 30,    March 31,  December 31, September 30,   June 30,  March 31,  December 31,
                                  1996           1996       1996        1995          1995          1995       1995        1994
                             -------------    --------    ---------  ----------   -------------   --------  ---------- ------------
                                                            (In Thousands except per share data)
<S>                              <C>           <C>         <C>        <C>          <C>            <C>        <C>          <C>    
QUARTERLY OPERATING DATA:
Interest income................  $54,349       $52,392     $50,091    $50,659      $50,843        $49,714    $48,990      $47,425
Interest expense...............   27,528        26,486      25,741     26,991       27,546         26,514     24,860       22,810
                                 -------       -------     -------    -------      -------        -------    -------      -------
                                 
Net interest income............   26,821        25,906      24,350     23,668       23,297         23,200     24,130       24,615
Provision for possible loan
 losses........................     (300)         (300)       (300)      (300)        (400)          (400)      (400)        (500)
                                 -------       -------     -------    -------      -------        -------    -------      -------
Net interest income after
 provision for possible
 loan losses...................   26,521        25,606      24,050     23,368       22,897         22,800     23,730       24,115
                                 -------       -------     -------    -------      -------        -------    -------      -------
Non-interest income
 (loss):
  Loan fees and service 
   charges.....................      676           673         790        631          605            610        588          763
  Net gain (loss) on sales
   of mortgage loans
   and securities
   available for sale..........    1,972           742       1,529        507          303            125     (1,177)        (339)
  Other........................    1,848         2,008       1,727      1,564        1,421          1,316      1,280        1,117
                                 -------       -------     -------    -------      -------        -------    -------      -------
Total non-interest income......    4,496         3,423       4,046      2,702        2,329          2,051        691        1,541
                                 -------       -------     -------    -------      -------        -------    -------      -------
Non-interest expense:
 General and administrative....   12,280        11,714      11,631     11,910       10,720         12,533     12,858       12,857
 Merger and restructuring......       --            --          --         --           --             --     19,024           --
 Real estate operations, net...      123           253         (46)       133          223            (59)       345          374
 SAIF recapitalization.........    9,432            --          --         --           --             --         --           --
                                 -------       -------     -------    -------      -------        -------    -------      -------
  Total non-interest expense...   21,835        11,967      11,585     12,043       10,943         12,474     32,227       13,231
                                 -------       -------     -------    -------      -------        -------    -------      -------
Income (loss) before
 income tax expense............    9,182        17,062      16,511     14,027       14,283         12,377     (7,806)      12,425
Income tax expense.............    3,810         7,432       7,335      6,199        6,303          5,458      1,998        5,958
                                 -------       -------     -------    -------      -------        -------    -------      -------
Net income (loss)..............   $5,372        $9,630     $ 9,176     $7,828       $7,980        $ 6,919    $(9,804)      $6,467
                                 =======       =======     =======    =======      =======        =======    =======      =======

Earnings (loss) per
 common share..................     $.47          $.81        $.76       $.64         $.63           $.51      $(.73)        $.48

- ---------------
Summation of the quarterly  earnings  per common  share,  due to the  averaging effect of the number of shares and share equivalents
throughout the year, does not necessarily equal the annual amount.

</TABLE>


                                                          47

<PAGE> 40



INDEPENDENT AUDITORS' REPORT
- --------------------------------------------------------------------------------



To The Board of Directors and Shareholders of New York Bancorp Inc.:

We have audited the accompanying  consolidated statements of financial condition
of New York Bancorp Inc. and  Subsidiary  as of September  30, 1996 and 1995 and
the related consolidated  statements of income,  changes in shareholders' equity
and cash flows for each of the years in the  three-year  period ended  September
30, 1996. These consolidated  financial statements are the responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the financial  position of New York Bancorp
Inc. and  Subsidiary  as of September 30, 1996 and 1995 and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  September 30, 1996,  in conformity  with  generally  accepted  accounting
principles.

As  discussed in note 16 to the  consolidated  financial  statements,  effective
October 1, 1993,  the Company  adopted the  provisions of Statement of Financial
Accounting Standards No. 109 (Accounting for Income Taxes).




/s/KPMG Peat Marwick LLP
October 29, 1996
Jericho, New York


                                       48

<PAGE> 41


<TABLE>
<CAPTION>


HOME FEDERAL SAVINGS BANK
- ------------------------------------------------------------------------------------------------------------------------------
A New York Bancorp Company


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

EXECUTIVE OFFICERS

<S>                             <C>                              <C>                              <C>          
PATRICK E. MALLOY, III          MICHAEL A. MCMANUS, JR.          STAN I. COHEN
Chairman                        President and                    Senior Vice President,
                                Chief Executive Officer          Chief Financial Officer and
                                                                   Secretary

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

First Vice Presidents

GEORGE J. AMENTAS               CARMINE BRACCO                   RICHARD F. ROTHSCHILD            TERRENCE S. WALSH
Treasurer                       EDP & Operations                 Marketing                        Multifamily Lending
ROBERT J. ANRIG                 DENNIS HODNE                     EDWARD J STEUBE
Lending                         Retail Banking                   Business Development
                                   
- ------------------------------------------------------------------------------------------------------------------------------

Vice Presidents                    

CHARLES W. BAKER                WILLIAM M. DOWD                  JOHN M. MORA                     CAROLINE M. TROISI
Senior Underwriter              EDP                              Asset/Liability Management       Market Area Manager
THOMAS J. CAPOBIANCO            MICHAEL J. FINK                  CAROLE L. SCIALDONE              KEVIN J. WOLFE
Mortgage Servicing              Loan Production Manager          Human Resources                  Accounting
JAMES H. CARTER                 DAVID W. FRY                     JAMES SCIOLTO                    JOSEPH J. ZEGAR
Operations                      Financial Reporting              Branch Administration            Internal Audit
JOHN P. CARTER, JR.             LOUIS L. HALLISEY                JONATHAN D. SEEM                 CLIFFORD J. ZOLLER
Credit Administration           Senior Underwriter-NY            Business Development             Commercial Lending
DONNA J. DIGIROLAMO             SEAN J. HOWLAND                  MARK E. SHERIDAN
Legal Loan Review               Senior Underwriter-NJ            Commercial Lending

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

Assistant Vice Presidents

ROBERT P. CAMMARATA             TERI L. GEORGE                   BIAGIO B. MADAIO                 LOUIS J. ROSADO
Market Area Manager             Market Area Manager              Market Area Manager              Loan Officer
RICHARD M. CHIN                 BETTY GERBINO                    DEBORAH L. MARTIN                ALBERT A. TAMER
Cost Accounting                 Training                         Consumer Lending                 Market Area Manager
FRANK J. CLAPS                  WILLIAM A. GUIDUCCI              MICHAEL H. MATTHEWS              FRANK J. TRICK
Market Area Manager             Market Area Manager              Appraisals                       Loan Production Coordinator
KAREN A. FLANAGAN               SUSAN LADONE                     RAYMOND B. OBIOL                 JAMES R. WHITEHOUSE
Lending                         Manager In-Store Banking         Loan Center Manager              Loan Center Manager
THOMAS B. FORD                  ROBIN L. LANE                    LORI PRIEST                      THERESA A. ZABRANSKY
Commercial Lending              Purchasing                       Mortgage Servicing               EDP

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

Other Officers

VOULA ARIANAS                   MARY ELLEN DESIDERIO             CHARLES R. MAASS                 ELIZABETH POWELL
Branch Manager                  Assistant Mortgage Officer       EDP Facilities Officer           Branch Manager
SUE ANN BECK                    EILEEN C. DIGNAM                 JEAN-ALBERT MAISONNEUVE          DUILIO RENDE
Branch Manager                  Assistant Mortgage Officer       Marketing Officer                Network Officer
LINDA BISHOP                    CATHERINE L. DITIRRO             ANNA MAE MACAVOY                 FRANCESCA SALATTI
Investor Relations Officer      Branch Manager                   Branch Manager                   Branch Manager
CHARLES F. BIVONA               DIANE M. DODDO                   ROBERT P. MARONEY                ANNE P. SCHULTHEIS
Branch Manager                  Branch Operations Officer        Assistant Mortgage Officer       Branch Manager
RONALD P. BRACK                 BERNARD J. DUFFY                 THOMAS MCCALL                    SUDARSHAN SETH
Branch Manager                  Branch Manager                   AS 400 Systems Officer           Electronic Banking Officer
MICHAEL L. CAPOZIELLO           JOHN D. HENNESSEY                SUSAN MCKIERNAN                  MARILYN SILVER
Branch Manager                  Branch Manager                   Branch Manager                   Branch Manager
DAVID J. CARBALLEIRA            ELIZABETH A. HOLLAND             KATHLEEN M. METZ                 WILLIAM K. SORIANO
Branch Manager                  Branch Manager                   Assistant Mortgage Officer       Branch Manager
JANET R. CIAFARDONI             GINA KATZ                        GRACE A. NICOLAOU                LOUISE M. TIMMS
Branch Manager                  Branch Manager                   Branch Manager                   Branch Manager
LOUIS DALLOJOCONO               HOLLY KIMBALL-TEMPESTA           ERIC P. PARAS                    GORDON WUERTH
Loan Originations Officer       Audit Officer                    Branch Manager                   PC Systems Officer

- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>



                                                         49

<PAGE> 42



HOME FEDERAL SAVINGS BANK
- --------------------------------------------------------------------------------
A New York Bancorp Company



CORPORATE HEADQUARTERS
   New York Bancorp Building
   241-02 Northern Boulevard, Douglaston, NY 11362-1061  (718) 631-8100


BRANCH LOCATIONS
QUEENS
   70-24 Myrtle Avenue, Glendale, NY 11385  (718) 497-5000
   83-24 Woodhaven Boulevard, Glendale, NY 11385  (718) 849-1300
   155-14 Cross Bay Boulevard, Howard Beach, NY 11414  (718) 641-6510
   248-40 Northern Boulevard, Little Neck, NY 11363  (718) 428-7100
 * 70-01 Forest Avenue, Ridgewood, NY 11385  (718) 821-2000
   145-15 243rd Street, Rosedale, NY 11422  (718) 527-6100

BROOKLYN
   9502 3rd Avenue, Brooklyn, NY 11209  (718) 745-4400
   6501 11th Avenue, Brooklyn, NY 11219  (718) 837-9100
   7401 13th Avenue, Brooklyn, NY 11228  (718) 232-7200
 * 413 86th Street, Brooklyn, NY 11209  (718) 833-4300
   179 Avenue U, Brooklyn, NY 11223  (718) 946-5000
   2123 Avenue U, Brooklyn, NY 11229  (718) 332-5200
   420 Court Street, Brooklyn, NY 11231  (718) 625-4234
 o 1710 Avenue Y (Edward's), Brooklyn, NY 11235  (718) 332-6111

STATEN ISLAND
 o 985 Richmond Avenue (ShopRite), Staten Island, NY 10314  (718) 370-1999

NASSAU
   41 Forest Avenue, Glen Cove, NY 11542  (516) 671-6767
   35 Merrick Avenue, Merrick, NY 11566  (516) 623-3900
 * 210 Mineola Boulevard, Mineola, NY 11501  (516) 742-1500
   77 Lincoln Avenue, Rockville Centre, NY 11570  (516) 766-2100
   195 Rockaway Avenue, Valley Stream, NY 11580  (516) 872-0400

SUFFOLK
   356 Middle Country Road, Coram, NY 11727  (516) 732-8300
   155 East Main Street (Rt. 25A), Huntington, NY 11743  (516) 549-0800
   143 Alexander Avenue, Lake Grove, NY 11755  (516) 724-3400
 o 46 E. Hoffman Avenue (Waldbaum's), Lindenhurst, NY 11757  (516) 226-3777
 * 62 South Ocean Avenue, Patchogue, NY 11772  (516) 447-3400
   366 Route 25A, Rocky Point, NY 11778  (516) 744-0100
   800 Montauk Highway, Shirley, NY 11967  (516) 281-2200
   43 Main Street, Westhampton Beach, NY 11978  (516) 288-3300
 o 1730 Veterans Memorial Highway (Edward's), Islandia, NY 11722 (516) 232-6900

LOAN CENTERS
   One Depot Plaza, Mamaroneck, NY 10543  (914) 698-4200
   241-02 Northern Boulevard, Douglaston, NY 11362  (718) 631-2500

TELEBANKING
   24 Hour Banking By Phone (718) 726-HOME (4663)
                        (516) 827-HOME (4663)

OPERATIONS CENTER
 * 100 Jericho Quadrangle, Jericho, NY 11753  (516) 733-5000

* Loan Centers at these locations
o Supermarket branch

- -------------------------------------------------------------------------------
At September 30, 1996 there were 2,141 holders of record of common stock.

The  following  table shows high and low closing sales prices as reported by the
American Stock Exchange through June 20, 1995 and by the New York Stock Exchange
thereafter.  Such prices do not necessarily reflect retail markups, markdowns or
commissions.
<TABLE>
<CAPTION>

                Fiscal year ended September 30, 1996                       Fiscal year ended September 30, 1995
                ------------------------------------                       ---------------------------------------
                                             Cash                                                      Cash
                                           Dividends                                                  Dividends
                    High         Low       Per Share                          High          Low      Per Share(1)
                 -------      -------    -----------                       -------       -------     ------------          
<S>              <C>          <C>           <C>             <S>            <C>           <C>            <C>  
4th Quarter      $32.125      $25.750       $ .20           4th Quarter    $20.750       $19.000        $ .20
3rd Quarter      $26.125      $23.750       $ .20           3rd Quarter    $20.375       $17.250        $ .20
2nd Quarter      $23.500      $21.500       $ .20           2nd Quarter    $19.125       $16.250        $ .20
1st Quarter      $22.500      $19.750       $ .20           1st Quarter    $19.625       $18.250        $ .20
                                                            (1)  Dividends per share have not been restated for the merger with
                                                                 Hamilton.

</TABLE>


                                     50



<PAGE> 1

                             NEW YORK BANCORP INC.
                           241-02 Northern Boulevard
                           Douglaston, New York 11362

                                   Form 10-K
                               September 30, 1996



Exhibit 21.  Subsidiary of the Registrant

Home Federal Savings Bank
241-02 Northern Boulevard
Douglaston, New York  11362

Home Federal Savings Bank is Federally chartered.


Subsidiaries of Home Federal Savings Bank:

Home Fed Advantage Corp.
241-02 Northern Boulevard
Douglaston, New York  11362

State of incorporation:  New York


Alameda Advantage Corp.
241-02 Northern Boulevard
Douglaston, New York  11362

State of incorporation:  New York


Home Fed Equity Corp.
241-02 Northern Boulevard
Douglaston, New York  11362

State of incorporation:  New York


Home Fed Properties Corp.
241-02 Northern Boulevard
Douglaston, New York  11362

State of incorporation:  New York


Home Fed Services, Inc.
241-02 Northern Boulevard
Douglaston, New York  11362

State of incorporation:  New York


HF Investors, Inc.
241-02 Northern Boulevard
Douglaston, New York  11362

State of incorporation:  New York



<PAGE>1



Exhibit 23



                         Independent Auditors' Consent
                         -----------------------------





The Shareholders and the Board of Directors of
New York Bancorp Inc.

We consent to incorporation by reference in the Registration Statements (Nos.
33-23468, 33-23478, 33-41107, 33-41108, 33-75754, 33-75756 and 33-90440) on Form
S-8 of New York Bancorp Inc. of our report dated October 29, 1996, relating to
the consolidated statements of financial condition of New York Bancorp Inc. and
Subsidiary as of September 30, 1996 and 1995, and the related consolidated
statements of income, changes in shareholders' equity and cash flows for each of
the years in the three year period ended September 30, 1996, which report is
incorporated by reference in the September 30, 1996 Form 10-K of New York
Bancorp, Inc. Our report includes an explanatory paragraph that describes the
adoption of a new accounting principle as discussed in the notes to those
statements.





                                        /s/ KPMG PEAT MARWICK LLP



Jericho, New York
December 19, 1996


<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This legend contains summary information extracted from the Form 10-K and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<CIK> 0000820068
<NAME> NEW YORK BANCORP INC.
<MULTIPLIER>  1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          SEP-30-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                          13,045
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                10,700
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    416,562
<INVESTMENTS-CARRYING>                         579,398
<INVESTMENTS-MARKET>                           563,181
<LOANS>                                      1,872,548
<ALLOWANCE>                                   (19,386)
<TOTAL-ASSETS>                               2,940,907
<DEPOSITS>                                   1,715,959
<SHORT-TERM>                                 1,008,786
<LIABILITIES-OTHER>                             64,259
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                           147
<OTHER-SE>                                     151,756
<TOTAL-LIABILITIES-AND-EQUITY>               2,940,907
<INTEREST-LOAN>                                143,527
<INTEREST-INVEST>                               63,695
<INTEREST-OTHER>                                   269
<INTEREST-TOTAL>                               207,491
<INTEREST-DEPOSIT>                              60,470
<INTEREST-EXPENSE>                             106,746
<INTEREST-INCOME-NET>                          100,745
<LOAN-LOSSES>                                    1,200
<SECURITIES-GAINS>                               4,750
<EXPENSE-OTHER>                                 57,430
<INCOME-PRETAX>                                 56,782
<INCOME-PRE-EXTRAORDINARY>                      32,006
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    32,006
<EPS-PRIMARY>                                     2.68
<EPS-DILUTED>                                     2.68
<YIELD-ACTUAL>                                    3.71
<LOANS-NON>                                     25,552
<LOANS-PAST>                                     4,400
<LOANS-TROUBLED>                                 5,818
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                21,272
<CHARGE-OFFS>                                    3,145
<RECOVERIES>                                        59
<ALLOWANCE-CLOSE>                               19,386
<ALLOWANCE-DOMESTIC>                            19,386
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          6,618
        

</TABLE>


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