JSB FINANCIAL INC
10-K405, 1997-03-28
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: LG&E ENERGY CORP, 10-K405, 1997-03-28
Next: STERICYCLE INC, S-8, 1997-03-28



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


                                    FORM 10-K

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

                      For the year ended December 31, 1996

                                       OR

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

                         Commission file number 0-18620

                               JSB FINANCIAL, INC.
             (Exact name of registrant as specified in its charter)


                               Delaware 11-3000874
                (State or other jurisdiction of (I.R.S. Employer
               incorporation or organization) Identification No.)

                   303 Merrick Road, Lynbrook, New York 11563
                    (Address of principal executive offices)

     Registrant's telephone number, including area code:  (516) 887-7000

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

     Securities registered pursuant to Section 12(g) of the Act:
     Common Stock $.01 par value (Title of class)


     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 considered  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 or any amendment to this Form 10-K. ( X )

     The aggregate  market value of voting stock held by  non-affiliates  of the
     registrant  as of March 11,  1997:  Common  stock par value $.01 per share,
     $346,934,107. This figure is based on the closing price by the Nasdaq Stock
     Market  for a share of the  registrant's  common  stock on March 11,  1997,
     which was $41.50 as reported in the Wall Street Journal on March 12, 1997.

     The number of shares of the  registrant's  Common Stock  outstanding  as of
     March 17, 1997 was 9,824,884 shares.


     DOCUMENTS  INCORPORATED  BY  REFERENCE:  Portions of the  definitive  Proxy
     Statement for the Annual Meeting of Stockholders to be held on May 13, 1997
     and portions of the 1996 Annual  Report to  Stockholders  are  incorporated
     herein by reference Parts I, II and III.



<PAGE>



                         FORM 10-K CROSS-REFERENCE INDEX

PART I                                                                   Page
Item  1.  Business .....................................................   3
Item  2.  Properties....................................................  33
Item  3.  Legal Proceedings.............................................  33
Item  4.  Submission of Matters to a Vote of Security Holders...........  33
Additional Item.  Executive Officers....................................  34

PART II
Item  5.  Market for JSB Financial Inc.'s Common Equity
            and Related Stockholders' Matters...........................  35
Item  6.  Selected Financial Data.......................................  35
Item  7.  Management's Discussion and Analysis of Financial Condition
            and Results of Operations...................................  35
Item  8.  Financial Statements and Supplementary Data ..................  35
Item  9.  Changes in and Disagreements with Accountants on Accounting
            and Financial Disclosure....................................  35

PART III
Item 10.  Directors and Executive Officers..............................  36
Item 11.  Executive Compensation........................................  36
Item 12.  Security Ownership of Certain Beneficial Owner6
            and Management..............................................  36
Item 13.  Certain Relationships and Related Transactions................  36

PART IV
Item 14.  Exhibits, Financial Statement Schedules and Reports on
            Form 8-K....................................................  37

SIGNATURES..............................................................  39



<PAGE>


                                     PART I

ITEM 1.  BUSINESS
         --------
                             DESCRIPTION OF BUSINESS

General
- -------

     JSB  Financial,  Inc.  ("JSB  Financial"  or the  "Company")  is a Delaware
corporation,  incorporated on February 6, 1990,  which acquired all of the stock
of Jamaica  Savings Bank FSB  ("Jamaica  Savings" or the "Bank") upon the Bank's
conversion  from a  federally  chartered  mutual  savings  bank  to a  federally
chartered  stock savings bank.  The stock  conversion  was completed on June 27,
1990. The information presented in the financial statements and in the Form 10-K
reflect the financial  condition  and results of  operations of the Company,  as
consolidated with its wholly owned subsidiary, the Bank.

     In addition to the Company's investment in the Bank, the Company invests in
U.S. Government and agency securities, federal funds sold (through the Bank) and
holds  first  mortgage  loans.  The Company  received  the  mortgage  loans as a
dividend from the Bank. (See Note 27 to the Consolidated  Financial  Statements,
included on pages 41 and 42 in the 1996 Annual Report to Stockholders.)

     Jamaica Savings was organized in 1866 as a New York state chartered  mutual
savings bank. In 1983, the Bank converted to a federally chartered savings bank,
retaining  the  "leeway"  investment  authority  and broader  investment  powers
available to a state chartered  savings bank, and its Federal Deposit  Insurance
Corporation ("FDIC") insurance.

     The Bank's  principal  business  consists of  attracting  deposits from the
general public and investing those deposits,  together with funds generated from
operations,  in first  mortgage  loans  secured by real  estate,  collateralized
mortgage obligations ("CMOs"),  U.S. Government and agency securities,  and to a
lesser extent, various other consumer loans and federal funds sold. The Bank has
a number of wholly-owned  subsidiary  corporations  primarily for the purpose of
owning, operating and disposing of real estate properties.

     Since 1990, the Company has maintained stock  repurchase  programs and paid
quarterly cash dividends to stockholders.  During 1996, the Company  repurchased
845,000 shares of its common stock at an average price of $32.72 per share,  and
paid total cash dividends of $12.1 million, or $1.20 per common share.

Market Area and Competition
- ---------------------------
     Market  Area -  Headquartered  in  Lynbrook,  New York,  the Bank  conducts
business from 13 full service branch offices, 10 of which are located in the New
York City  borough of Queens,  one in the borough of  Manhattan  and one each in
suburban Nassau (the headquarters) and Suffolk counties.

     Jamaica Savings is a community-oriented  financial  institution serving its
market area with a wide  selection  of  residential  loans,  consumer  loans and
retail  financial  services.  Management  considers  the  Bank's  retail  branch
network,  reputation for financial  strength and quality customer service as its
major competitive  advantages in attracting and retaining customers.  Management
believes that the Bank benefits from its community bank orientation.  The Bank's
long term  relationships  with its depositors are considered a valuable resource
for the future, as the Bank continues to expand services offered to customers.

     Local Economy - The primary market area for the Bank is concentrated in the
neighborhoods surrounding its thirteen full service offices. Management believes
that its  branch  offices  are  located in  communities  that can  generally  be
characterized as stable, residential  neighborhoods,  comprised predominantly of
one-to  four-family  residences  and  middle  income  families,  except  for the
Manhattan branch which is in urban New York City.  During the late 1980's to the
early 1990's, the New York metropolitan area experienced reduced employment as a
result of the general  decline in the local economy and other factors.  The area
experienced a general  decline in real estate values and a decline in home sales
and  construction  and, sharp  decreases in the value of commercial  properties,
land, as well as cooperatives and condominiums.  Currently there are a number of
encouraging  signs in the local  economy  and the Bank's  real  estate  markets;
however, it is unclear how these factors will affect the Company's asset quality
in the future.

<PAGE>

     These  negative  trends have  stabilized  somewhat in more recent  periods;
however,  there can be no assurances  that  conditions in the regional  economy,
national  economy,  or real estate  market in general  will not  deteriorate.  A
weakness or  deterioration  in the  economic  conditions  of the Bank's  primary
lending area in the future could  result in the Bank  experiencing  increases in
non-performing  loans.  Such increases would likely result in higher  provisions
for possible loan losses, reduced levels of earning assets which would lower the
net interest  income and possibly  result in higher  levels of other real estate
owned ("ORE") expense.

     Highly   Competitive   Industry  and  Geographic  Area  -  The  Bank  faces
significant  competition  for  mortgage and consumer  loan  originations  and in
attracting  and  retaining  deposits.  The New York City  metropolitan  and Long
Island areas have a high concentration of financial institutions,  many of which
are significantly larger and have greater financial resources than the Bank, all
of which are competitors of the Bank to varying degrees.  The Bank's competition
for loans and deposits  comes  principally  from savings and loan  associations,
savings banks, commercial banks, mortgage banking companies, insurance companies
and credit unions.  The most direct  competition  for deposits has  historically
come from savings and loan  associations,  savings banks,  commercial  banks and
credit unions.  In addition,  products  offered by the securities  industry have
created alternative investments,  including money market accounts,  mutual funds
and annuities,  available to the general public.  The Bank competes for deposits
through pricing, service and by offering a variety of deposit accounts and other
services.  Management competes for loans principally through pricing, efficiency
and the quality of its services provided to borrowers,  real estate and mortgage
brokers.   Competition  may  also  increase  as  a  result  of  the  lifting  of
restrictions on interstate operations of financial institutions.

Lending Activities and Risk
- ---------------------------

     General - The Bank  offers a variety of loans to serve the credit  needs of
the  communities  in which it operates.  The Bank's loan  portfolio is comprised
primarily of first mortgage loans secured by:  multi-family  rental  properties;
cooperative  buildings;  one-to four-family residences (which is almost entirely
comprised  of mortgages  secured by one-to  two-family  residences);  commercial
property and to a lesser extent,  construction loans. The Bank also offers other
loans,  including:  property  improvement;  loans  secured by deposit  accounts;
student loans;  automobile  loans and personal  loans. At December 31, 1996, the
loan  portfolio  was $854.8  million,  net of  allowances  of $5.3  million  and
unearned  fees and discounts of $3.8  million.  At December 31, 1996,  net loans
represented  56.4% of the Company's  total assets.  During 1996,  mortgage loans
originated for portfolio  were $136.2  million  compared to $77.8 million during
1995. The Bank does not offer any loans that provide for negative  amortization.
(See "Loan  Portfolio" and "Maturities and  Sensitivities of Loans to Changes in
Interest  Rates"  page 25,  herein.)  Management  monitors  the economy and real
estate  market in which the Bank  operates and modifies its lending  policies as
considered appropriate.

     The Bank has currently  agreements to fund new home  construction in Queens
and Brooklyn,  New York.  Pursuant to the New York City Housing  Partnership/HPD
Homeownership  Program,  the  Bank is  providing  the  funding  for two New York
construction  projects,  whereby  the Bank will hold the first  mortgage  on the
premises and obtain personal guarantees from the builders.  Advances for each of
these projects will be based on presales and construction progress on a per unit
basis for each house.  These projects are as follows:  (1) East New York Homes -
In  February,   1997,  the  Bank  entered  into  an  agreement  to  finance  the
construction  of 45  2-family  houses  in East  New  York,  Brooklyn.  The  Bank
commitment is for $6.9 million with no more than $3.5 million outstanding at any
one time.  (2)  Bayswater  Village In December,  1996,  the Bank entered into an
agreement  to finance  the  construction  of 16  two-family  houses with a total
development  cost of $3.5 million with no more than $1.9 million  outstanding at
any one time.

<PAGE>

     In  addition,  the Bank makes 6 month  construction  loans to a builder who
constructs  one and  two-family  houses in the Bank's market area. The loans are
approved on a per  building  basis and the Bank holds the first  mortgage on the
premises  and obtains a personal  guarantee  from the  builder.  At December 31,
1996, the Bank held a total $1.8 million in construction loans.

     The  Bank  continues  to  emphasize  lending  on  multi-family,  underlying
cooperative  and  commercial  real estate.  Lending on these types of properties
poses  significant  additional  risks to the  lender  as  compared  with  one-to
four-family mortgage lending. These loans generally are made to single borrowers
or realty  corporations  controlled by an individual or group of individuals and
involve  substantially higher loan balances than one-to four-family  residential
mortgage loans.  Moreover, the repayment of such loans is typically dependent on
the  successful  operation of the property,  which in turn is dependent upon the
expertise  and  ability of the  borrower  to properly  manage and  maintain  the
property.  In addition,  management  recognizes that repayment of commercial and
multi-family  loans is subject to adverse  changes in the real estate  market or
the economy,  to a far greater  extent than is  repayment of one-to  four-family
mortgage loans.

     Multi-family, Underlying Cooperative and Commercial Real Estate Lending The
Bank originates mortgage loans secured by multi-family  dwellings of 50 units or
more,  cooperative  buildings and income  producing  properties such as shopping
centers.  At December 31, 1996, 51.8% of total gross mortgage loans were secured
by multi-family  rental properties,  31.4% by cooperative  buildings and 7.4% by
commercial  real  estate.  At that date,  the Bank's ten largest  loans  totaled
$112.4 million.  These ten mortgage loans were comprised of: five loans totaling
$57.2 million secured by multi-family  rental  properties;  three loans totaling
$31.6 million  secured by underlying  cooperative  buildings;  one $12.8 million
mortgage loan secured by the land underlying a luxury  Manhattan  hotel; and one
$10.8  million loan  secured by a shopping  center.  At December  31, 1996,  the
Bank's  largest  loan  was an  $18.5  million  mortgage  loan  secured  by a 684
apartment complex.  The Bank's largest  underlying  cooperative loan which had a
balance of $12.8  million  at  December  31,  1996 was under  foreclosure.  (See
"Delinquencies and Classified Assets" page 26, herein.)

     Substantially  all  of  the  Bank's  mortgage  loans  on  income  producing
properties  are secured by  properties  located  within the Bank's  market area.
Mortgages currently offered on income producing  properties are underwritten for
terms that  generally  do not exceed 10 years.  Since  amortization  (if any) on
multi-family  rental,  underlying  cooperative and commercial  mortgage loans is
over significantly  longer periods than the terms to maturity,  balloon payments
are due at  maturity.  In  establishing  interest  rates,  origination  fees and
amortization terms for these types of loans, management considers current market
conditions,  competition and the risks associated with the property securing the
loan. The interest rates on such loans are usually between 1.25% and 1.75% above
the five to ten year U.S. Treasury  Constant Maturity Index,  depending upon the
term to maturity and level of risk associated with the loan.

     In  underwriting  mortgage  loans secured by income  producing  properties,
including  multi-family  rental,  underlying  cooperative  and  commercial  real
estate,  the  Bank's  mortgage  officers  engage in a detailed  analysis  of the
property to ensure that its  anticipated  cash flow will be  sufficient to cover
operating  expenses  and debt  service.  Under the  Bank's  current  policy,  at
origination,  loan-to-value  ratios generally do not exceed 75% on loans secured
by  multi-family  rental  and  commercial  real  estate  properties  and  40% on
underlying cooperatives. The Bank requires that the property securing such loans
be  appraised  by a  member  of  the  Bank's  appraisal  staff  or  a  qualified
independent appraiser.  The Bank requires the borrower to obtain title insurance
and hazard  insurance  naming the Bank as loss payee in an amount  sufficient to
cover the  mortgage.  All loans  secured by income  producing  property  must be
approved by two members of the Bank's Mortgage Committee,  which is comprised of
five  members  of the  Board of  Directors  and the  Chairman  of the  Board "ex
officio",  or one  member of the  Mortgage  Committee  together  with the senior
lending officer.

     Underlying  cooperative  loans are first liens on the cooperative  building
and the land.  Underlying  cooperative mortgages are senior to cooperative share
loans.  Cooperative  share  loans are secured by the  proprietary  leases on the
individual units. Consequently, when the amount of an underlying loan is related
to the  market  value of a  cooperative  building,  including  the  value of the
individual units, the resulting loan-to-value ratio generally is in the range of
15% to 30%.

<PAGE>

     Mortgage lending on multi-family,  cooperative,  and commercial  properties
poses  significant  additional  risks to the  lender  as  compared  with  one-to
four-family mortgage lending. At December 31, 1996, the largest concentration of
loans to any one borrower  consisted  of nine  mortgage  loans in the  aggregate
amount of $27.9 million,  of which $12.7 million were held by the Bank and $15.2
million  were held by the Company.  This  concentration  was  comprised of eight
mortgage loans totaling $24.8 million,  secured by income producing multi-family
properties and one $3.1 million loan, secured by a commercial office property.

     Management  continually  monitors the loan  portfolios in order to identify
trends that may affect  future  collectibility.  Specific  attention is given to
concentrations of credit based on the loan collateral and  concentrations to any
one borrower or category of borrower. (See "Delinquencies and Classified Assets"
and "Potential  Problem Loans and Subsequent  Developments"  page 26 through 28,
herein.)

     One-to  Four-Family  Lending - The Bank offers first mortgage loans secured
by one-to four-family residences and condominium units in complexes which are at
least 90% sold and  cooperative  apartment share loans where at least 65% of the
total  cooperative  shares are sold.  While three-to  four-family  mortgages are
offered by the Bank, minimal demand has been experienced.  At December 31, 1996,
one-to four-family  mortgages totaled $76.8 million, of which $68.3 million were
fixed rate mortgage loans and $8.5 million were adjustable rate mortgage ("ARM")
loans. Loan  applications are received from existing  customers and generated by
referrals,  branch and newspaper advertising.  One-to four-family mortgage loans
are generally  underwritten  according to Federal National Mortgage  Association
("FNMA") and Federal Home Loan Mortgage Corporation ("FHLMC") guidelines, except
as to limitations on loan amount.

     Upon receipt of a completed loan application  from a prospective  borrower,
for a loan secured by one-to  four-family  residential real estate,  disclosures
are sent to the applicant(s).  Income and certain other information is verified,
a credit report is ordered, and, if necessary,  additional financial information
is requested.  If the mortgage  applicant's credit is verified and approved,  an
appraisal and flood  certification for the real estate are ordered.  In addition
to utilizing its in-house  appraisal  staff, the Bank obtains some appraisals on
one-to four-family properties prepared by qualified independent  appraisers.  It
is the Bank's policy to require title  insurance and hazard  insurance  prior to
closing  on all real  estate  first  mortgage  loans.  Borrowers  are  generally
required  to  advance  funds on a monthly  basis to a mortgage  escrow  account,
together  with each payment of principal and  interest.  Disbursements  are made
from escrow accounts for real estate taxes and insurance premiums.

     The Bank offers fixed rate  mortgages  and ARMs,  with  interest  rates and
other terms that are  competitive  with those  available in its market area. The
interest rate on ARMs are adjusted based on a spread above an agreed upon index,
such as a United States Treasury  Index.  The Bank's ARM loan interest rates are
generally  subject to annual rate change  limitations  of 2.00%,  up or down. In
addition,  ARM loans  offered  by the Bank  provide  for a  lifetime  cap on the
adjustment in the interest  rate of 6.00% from the initial  rate.  These limits,
help to reduce the interest  rate  sensitivity  of such loans during  periods of
changing  interest rates.  During periods of rising interest rates, the increase
in the required  monthly  payment for ARM loans may increase the  likelihood  of
delinquencies.  The ARM loans  originated  by the Bank reprice each year, on the
loan's anniversary date and do not provide for negative amortization.

     The Bank currently  requires that one-to four-family  residential  mortgage
loan originations,  excluding cooperative apartment loans, not exceed the lesser
of 80% of appraised  value of the property  securing the loan or purchase price.
Up to 95% financing is available with the purchase of private mortgage insurance
("PMI"),  provided that the loan  qualifies  for sale in the  secondary  market.
Loans on cooperative  apartments  (cooperative  share loans) generally require a
down payment  equal to 20% of the  purchase  price and are not offered with PMI.
The  Bank  offers  one-to  four-family  mortgages  with  various  terms.  One-to
four-family  loans  must be  approved  by at least two  senior  officers  of the
Mortgage, Consumer Loan or Real Estate Departments. Mortgage loans in the Bank's
portfolio  ordinarily include due-on-sale  clauses,  which provide the Bank with
the contractual  right to deem the loan immediately due and payable in the event
that the  borrower  transfers  ownership  of the  property  without  the  Bank's
consent. It is the Bank's policy to enforce due-on-sale provisions or to require
that the interest rate be adjusted to the current  market rate when ownership is
transferred.  Management  monitors various  economic  indicators and competitive
conditions  in its  lending  area,  and,  in  connection  therewith,  may modify
underwriting standards based on their assessments.


<PAGE>

     During 1996,  the Bank  originated  $1.6 million of mortgages  for sale and
sold $1.7  million (a $94,000  mortgage was  originated  during  1995),  without
recourse,  on which the Bank retained  servicing rights and income.  Included in
the loan sales were  mortgage  loans of $556,000 to SONYMA  originated  and sold
pursuant to a program aimed at assisting prospective first time home buyers with
low to moderate  income.  As part of the Bank's  agreement  with the  government
agencies,  the Bank  offers  mortgage  loans,  for up to 95% of the lower of the
purchase  price or appraised  value,  on single family  principal  residences to
credit qualified home buyers. In addition, the borrower must have not had income
greater  than 115 percent of the area family  median  income as published by the
U.S.  Department  of  Housing  and Urban  Development  annually  in the  report,
"Estimated  Median  Family  Incomes".  During  1996,  the Bank  entered  into an
agreement to originate  and sell  qualifying  mortgages and FHA Title I loans to
FNMA.  During 1996,  the Bank sold $1.2 million to FNMA.  Management  expects to
enter into an agreement during 1997 to sell up to $1.0 million (which amount may
be modified at the Bank's request) of qualifying mortgages and FHA Title I Loans
to FNMA. The Bank plans to originate and sell, without recourse,  other mortgage
loans in the secondary market and retain servicing.

     On March 1, 1996,  the Bank  reestablished  its FHA Home  Improvement  Loan
Program.  The maximum loan amount for one-to  four-family  properties is $25,000
with a  repayment  term of five or ten years.  Loan  amounts in excess of $7,500
must be  secured.  No equity is required on owner  occupied  properties.  Equity
equal  to the loan  amount  is  required  for  properties  that  are:  non-owner
occupied; income producing; and, not completed structures occupied for less than
six  months.  Loans over  $15,000,  in this  category,  must have an  appraisal.
Inspections  are  required  on all loans in excess of $7,500 or if the  borrower
fails to submit a  completion  certificate.  The Bank plans to sell these loans,
without recourse, to FNMA, and retain servicing.

     Other  Lending  - The  Bank  offers  a  variety  of  other  loan  products,
including:  home improvement loans;  loans secured by deposit accounts;  student
loans;  personal and automobile  loans. At December 31, 1996,  total gross other
loans was $27.9 million, or 3.2% of total gross loans. At December 31, 1996, the
other loan  portfolio was comprised as follows:  property  improvement  loans of
$8.8  million,  or 31.5% of the other loan  portfolio;  loans secured by deposit
accounts,  which are 100% secured,  of $8.3 million,  or 29.9% of the other loan
portfolio;  and  student  loans,  of $6.2  million,  or 22.2% of the other  loan
portfolio.  Student loans are federally  guaranteed to varying degrees. The Bank
sells student loans that are in repayment, without recourse, to the Student Loan
Marketing Association ("SLMA");  the Bank retains servicing for these loans. The
remainder of the  portfolio  was  comprised of various  consumer  type loans and
overdraft lines of credit.

     The Bank offers fixed rate home equity  loans,  which are  reported  herein
with property  improvement  loans.  Home equity loans originated by the Bank are
disbursed at closing, and range from $10,100, to a maximum of $50,000 on one and
two-family  owner-occupied  residences only. Financing is available up to 75% of
the  property's  appraised  value  less any  outstanding  mortgage  balance.  In
connection  with  originating  these loans,  the Bank  charges fees  incurred to
perfect  the lien on the  property.  At  December  31,  1996,  the Bank had $7.1
million of home equity loans, with interest rates ranging from 5.5% to 12.0%.

     Loan  Origination and Other Fees - In addition to interest earned on loans,
the Bank charges fees for originating loans, loan prepayments and modifications.
The  income  realized  from such fees  varies  with the  volume of loans made or
repaid,  the  availability of funds,  and competitive  conditions in the lending
market.


Investment Activities
- ---------------------

     General - Federally  chartered  savings  institutions have the authority to
invest in various  types of liquid  assets,  including  United  States  Treasury
obligations,  securities of various agencies of the federal government,  certain
certificates of deposit of insured  depository  institutions,  certain  banker's
acceptances,  repurchase  agreements and federal funds sold.  Subject to various
restrictions,  federally  chartered  savings  institutions may also invest their
assets in commercial  paper,  investment  grade  corporate  debt  securities and
mutual funds whose assets conform to the investments that a federally  chartered
savings  institution  is  authorized  to make  directly.  At December  31, 1996,
securities and the other investment portfolio combined,  totaled $518.4 million,
or 34.2% of total assets,  of which $299.6  million were in U.S.  Government and
federal agency securities. (See "Investment Portfolio" page 23, herein.)

<PAGE>

     Management  formulates  the  investment  policies  of the  Company  and its
subsidiary,  the Bank, subject to approval by the Board of Directors.  The Chief
Executive Officer, or his designated alternate,  makes investment decisions on a
day-to-day basis while the Board of Directors acts in an advisory capacity.  The
Bank's investments in securities have been primarily in CMOs and short-term U.S.
Government and agency  securities  with an average term to maturity of less than
three years. In response to the low interest rate environment,  beginning during
1992,  the Bank's  purchases of investment  securities  generally  include those
maturing in one to two years. The Bank's  investment policy allows investment in
corporate  debt  securities  rated  AA  or  higher.   The  Bank  classifies  all
securities,  other than marketable  equity  securities,  as  "held-to-maturity".
Marketable equity securities are classified as "available-for-sale"  and carried
at fair value, which aggregated $51.0 million at December 31, 1996. During 1996,
the Company sold or redeemed  marketable  equity  securities  totaling  $30,000,
realizing  gross  gains of $4,000 and gross  losses of $2,000.  Activity  in the
held-to-maturity portfolio included,  purchases of $534.6 million and maturities
of $675.0 million of U.S. Government and federal agency securities and purchases
of $124.3 million and maturities and  amortization  of $114.1 million in the CMO
portfolio, during 1996.

     The Company,  excluding  activities of the Bank, invests in U.S. Government
and agency securities and through the Bank, invests in money market instruments.
By investing in short term  securities  and  maintaining  funds in cash and cash
equivalents  (investments  with an original maturity of less than three months),
the Company is able to meet its liquidity  needs.  In addition,  the Company has
mortgage  loans,  which  were $15.2  million at  December  31,  1996,  that were
received as a dividend from the Bank during 1994.

     CMOs  are  mortgage-backed  bonds  secured  by the  cash  flow of a pool of
mortgages.  In a CMO,  the  regular  principal  and  interest  payments  made by
borrowers are separated into different  payment streams,  creating several bonds
that repay invested capital at different  rates. A given pool generally  secures
several  different  classes of CMO bonds.  CMOs pay the bondholder on a schedule
that is different  from the  mortgage  pool as a whole,  and includes  fast pay,
medium pay,  and slow pay bonds to suit the needs of  different  investors.  The
common  arrangements  include:  (i) a fast-pay bond with a maturity much shorter
than the total pool; (ii) a bond paying interest only for the period that may be
contingent on how prior CMOs perform,  before payment of principal begins; (iii)
a bond  paying  variable  interest  based  on an  index,  typically  the  London
Interbank  Offered Rate ("LIBOR"),  even though the mortgages  themselves may be
fixed  rate   loans.   CMOs  manage  the   prepayment   risk   associated   with
mortgage-related  securities  by  splitting  the pools of  mortgage  loans  into
different categories of classes.

     The Bank purchases Planned  Amortization Class ("PAC") (also referred to as
Planned  Principal  Class) bond CMOs.  PACs are  designed  to receive  principal
payments using a predetermined  principal  balance  schedule derived by assuming
two constant prepayment rates for the underlying mortgage-backed securities. All
of the Bank's CMOs are backed by FHLMC,  FNMA or  Government  National  Mortgage
Association  ("GNMA")  mortgage-backed  securities,  which  are  backed by whole
loans.  Management  believes these securities  represent  attractive and limited
risk alternatives  relative to other investments.  During 1996, the availability
of CMOs that met the Bank's  CMO  investment  guidelines  remained  limited.  At
December 31, 1996,  $155.3  million,  or 10.2% of total assets,  was invested in
CMOs. At December 31, 1996,  the Bank's CMO  portfolio had an estimated  average
maturity of fifteen months.  (See "Contractual  Maturity  Distribution" page 23,
herein.)


Sources of Funds
- ----------------

     General  - The  Bank's  primary  source  of  funds is  deposits,  principal
payments from  maturities on debt  securities  and CMOs,  principal  payments on
mortgage and other loans.  Deposit  flows and mortgage  prepayments  are greatly
influenced  by  general   interest  rate  changes,   economic   conditions   and
competition.  The Bank has not  directly  borrowed  any funds since  1984.  (See
"Borrowings" page 33, herein and "Liquidity and Capital  Resources"  included on
pages 15 through 16 in the 1996 Annual Report to Stockholders.)

<PAGE>

     Deposits - The Bank offers a variety of deposit  accounts having a range of
interest rates and terms.  The Bank's deposits consist of the following types of
accounts:  passbook and lease security;  certificate;  money market;  negotiable
order of withdrawal  ("NOW") and  non-interest  bearing demand  deposits.  As of
December 31, 1996, passbook and lease security accounts represented 52.4% of the
Bank's  total  deposits.  The flow of deposits is  influenced  significantly  by
changes in market interest rates,  general economic  conditions and competition.
The Bank's  deposits are obtained  primarily  from the  communities in which its
branches are located. The Bank does not use brokers to obtain deposits,  relying
primarily on customer service and long-standing  relationships with customers to
attract and retain these  deposits.  Certificate  accounts in excess of $100,000
are not  actively  solicited  by the Bank  nor  does  the Bank pay  preferential
interest  rates on such  accounts.  (See Note 16 to the  Consolidated  Financial
Statements,  included  on  pages  34  and  35  in  the  1996  Annual  Report  to
Stockholders.)

     The Bank controls deposit levels and composition  through its interest rate
structure.  Management  believes that the relatively low level of interest rates
that has prevailed is the primary  cause for the  continued  decline in deposits
over the past three years. Management chose to allow deposits to decline, rather
than pay rates that would result in a lower net income or necessitate  modifying
of the Bank's existing investment structure and guidelines. Rates offered on the
Bank's  deposit  accounts  are  competitive  with those  rates  offered by other
financial  institutions  in its market area.  During 1996,  interest  rates were
relatively  stable.  While the highest  percentage  of deposits  has remained in
passbook and lease security accounts,  the trend of deposit shifts over the past
three years has been  towards  certificate  accounts.  Deposits at December  31,
1996,  decreased by $19.1 million, or 1.6%, compared to deposits at December 31,
1995. The Bank's passbook and lease security accounts,  which decreased by $32.9
million,  or 5.2%,  represented  the most  significant  decrease  of any deposit
category offered by the Bank. Money market accounts decreased by $3.7 million or
4.0%.  However,  certificate  accounts  increased  by  $16.8  million,  or 4.5%.
Management  expects, in the long term, that the Bank will continue to retain its
deposit base. (See "Deposits" pages 31 and 32, herein.)


Subsidiaries of the Bank
- ------------------------

     General  -  Beginning  in the  1970's,  under  its New  York  State  leeway
investment  authority,  the Bank organized a number of  wholly-owned  subsidiary
corporations,  many of which formed  partnerships.  During  those  years,  these
corporations:  (i)  took  "equity  interests"  in  the  construction  of  income
producing  properties on which the Bank made loans,  (ii) acquired and operated,
primarily multi-family properties,  as a result of foreclosure proceedings or by
obtaining  deeds  in lieu of  foreclosure,  and  (iii)  invested  in  commercial
properties in which the Bank established branch offices. In the late 1980's, one
corporation  entered into a joint venture with an unrelated party to construct a
residential  apartment  building to be sold as a  condominium.  At December  31,
1996,  the Bank had 21  subsidiary  corporations,  17 of which are active in the
ownership  or  operation  of  real  estate.  (See  "Grandfathered  Savings  Bank
Authority"  page  18,  herein,  and  Notes  11,  12 and  13 to the  Consolidated
Financial  Statements,  included on pages 32 and 33 in the 1996 Annual Report to
Stockholders.)

     The cyclical nature of real estate markets and interest rates influence the
level of financial risk to property owners.  The Bank through its  subsidiaries,
mitigates such risks through:  (1) their financial  ability to carry  properties
until  their  optimal  use and value can be  achieved;  (2) the use of  internal
property management to maintain these properties;  and (3) continuous monitoring
of properties'  condition and the  investments in properties.  Management  holds
certain  real  estate  properties  for the  production  of income and  therefore
regards them as long-term  investments and holds other  properties for sale. The
condition and estimated values of all significant  properties are monitored on a
continuous  basis.  If  management  determines  to  sell  a  property  held  for
investment,  the property is reclassified to held for sale and  adjustments,  if
any,  are made to  account  for the  property  at the  lower of cost or net fair
value.

     The activities of each of the Bank's wholly-owned  subsidiary  corporations
and the partnerships  they form are described below. Bank subsidiaries that have
converted properties to cooperative residences have done so under New York State
non-eviction plans.  Non-eviction plans provide that rent-stabilized tenants may
remain  tenants in their units after a building  has been sold to a  cooperative
association.  Due to the  uncertainty  of timing and future  sales  value of the
unsold  cooperative  shares,  for financial  statement  purposes,  unsold shares
acquired as a result of converting these properties,  are carried at zero value.

<PAGE>

Gains on the sale of these shares are included in income upon sale. However, for
income tax purposes,  the value of all cooperative  shares,  sold and unsold, in
excess  of the  Bank's  investment  in  the  property  prior  to  conversion  to
cooperative,  was  included  in  taxable  income  at the time of the sale to the
cooperative.  The tax basis of these  cooperative  shares is depreciated for tax
purposes.

     Forty-Second  & Park Corp. -  Forty-Second  & Park Corp. is a  wholly-owned
subsidiary  corporation of the Bank. At December 31, 1996, the subsidiary  owned
31.1% of the shares representing 18 units in a six-story  cooperative  apartment
building  containing 57 residential units and four professional  offices located
in Forest  Hills,  Queens,  New York City ("NYC").  The shares,  relating to the
unsold units, are carried at zero value. The building was originally acquired by
obtaining the deed in lieu of foreclosure in 1979. This building, which had been
poorly maintained prior to acquisition, was renovated. In 1982, the property was
converted to a cooperative and sold to Barclay Plaza North Owner's,  Inc. During
1996, 3 units were sold,  resulting in a net gain,  before  taxes,  of $144,000.
Rents  received  during 1996, on the unsold  apartment  units totaled  $159,000,
covering  the  $146,000  of   maintenance   charges  paid  to  the   cooperative
association.  For 1996,  Forty-Second  & Park Corp.  had net income of $122,000,
after  eliminating  intercompany  transactions.  The  Bank's net  investment  in
Forty-Second & Park Corp. was $11,000 at December 31, 1996.

     Parkway  Associates  -  Parkway  Associates  ("Parkway")  is a  partnership
between two of the Bank's wholly-owned subsidiary corporations,  Grandcet Realty
Corp. and Litneck Realty Corp., each of which has a 50% partnership interest. At
December 31, 1996, Parkway owned 21.1% of the cooperative  shares,  representing
81 unsold apartment units plus parking spaces in a 400 unit  cooperative  garden
apartment  complex  located in Floral  Park,  Queens  County,  NYC.  The shares,
relating  to the unsold  units,  are  carried at zero value.  The  property  was
originally  acquired  through  foreclosure  in 1979 and initially  operated as a
rental property.  In the early 1980's,  these apartments,  which had been poorly
maintained, were substantially renovated. In 1989, the property was converted to
a  cooperative  and sold to Floral Park Owners,  Inc.  During 1996, 7 units were
sold, resulting in a net gain, before taxes, of $231,000.  Rents received during
1996,  from the  unsold  apartments  and  garage  spaces  totaled  $609,000  and
maintenance   charges  paid  to  the  cooperative   association  and  costs  for
maintenance  employees totaled $614,000.  For 1996, Parkway Associates had a net
operating income of $188,000, after eliminating intercompany  transactions.  The
Bank's net investment in Parkway was $48,000 at December 31, 1996.

     Elmback  Associates  -  Elmback  Associates  ("Elmback")  is a  partnership
between  two of the Bank's  wholly-owned  subsidiary  corporations,  Before Real
Estate,  Inc. and Afta Real Estate,  Inc.,  each of which has a 50%  partnership
interest.  At December 31, 1996,  Elmback owned 29.8% of the cooperative  shares
representing  18 unsold  apartment  units in a six story  cooperative  apartment
building  with 61 units,  located in a low to  moderate  income area of Jamaica,
Queens  County,  NYC.  The  property,  originally  acquired  by  deed in lieu of
foreclosure  in  1980,  was  subsequently  renovated  and  operated  as a rental
property.  During 1996, 3 units were sold resulting in a net gain, before taxes,
of $57,000.  In 1988,  the property was converted to a  cooperative  and sold to
87-46 Chelsea Owners, Inc. The shares, relating to the unsold units, are carried
at zero value. Rents received during 1996, on the unsold apartment units totaled
$128,000  covering the $105,000 of maintenance  charges paid to the  cooperative
association.

     In addition,  as part of a 1994 mortgage loan workout  between the Bank and
an unrelated borrower,  Elmback took title to cooperative shares representing 57
unsold  cooperative  apartments in an 82 unit cooperative  property,  located in
Brooklyn,  New York.  During 1994 and 1995,  some of the units were improved and
marketed for sale.  During  1996,  10 units were sold and $148,000 of gains were
deferred.  The remaining 33 units are  reflected on the  Company's  consolidated
statement of financial  condition as ORE, and account for  substantially  all of
the Bank's  $647,000 of ORE. This  property  generated a net loss of $99,000 for
1996. (See "Other Real Estate" page 29, herein.)

     For 1996,  Elmback  Associates had a net operating  loss of $24,000,  after
eliminating intercompany transactions.  The Bank's net investment in Elmback was
$637,000 at December 31, 1996.

<PAGE>

     D & D  Associates  - D & D Associates  ("D&D") is a  partnership  formed by
Pendex  Real  Estate  Corp.  and Sutdex  Real  Estate,  Inc.,  two  wholly-owned
subsidiaries  of the Bank, each of which holds a 50%  partnership  interest.  At
December 31, 1996, D&D owned 27.2% of the shares representing 41 unsold units in
two six-story  cooperative  apartment buildings with 176 units. These buildings,
located in  Jamaica,  Queens  County,  NYC,  were  originally  acquired  through
foreclosure  proceedings in 1981. Subsequent to foreclosure,  the buildings were
renovated and operated as rental  properties.  During 1985, one of the buildings
was converted to a cooperative and sold to the Tyler Towers Owners Corp.  During
1988,  the second  building was converted to a cooperative  and sold to the Park
Sanford Owners Corp. The shares,  relating to the unsold  apartment  units,  are
carried at zero value. During 1996, 12 units were sold,  resulting in a net gain
before  taxes of $139,000.  Rental  income from the  buildings  for 1996 totaled
$245,000  covering the  maintenance  charges of $203,000 paid to the cooperative
association.  For 1996, D&D  Associates had a net operating  income of $166,000,
after eliminating  intercompany  transactions.  The Bank's net investment in D&D
was $68,000 at December 31, 1996.

     Bay Hill Gardens - Bay Hill Gardens is a  partnership  between  110-11 72nd
Ave.,  Corp.  and Yalcrab  Real  Estate,  Inc.,  two of the Bank's  wholly-owned
subsidiary corporations,  each of which holds a 50% interest in the partnership.
For 1996,  this  subsidiary  had net  income  before  taxes of  $462,000,  which
resulted  from a real estate tax refund from prior years.  At December 31, 1996,
the Bank had a net liability for this subsidiary of $55,000, comprised primarily
of accounts payable.

     1995  Associates - 1995  Associates is a partnership  between Jamsab Realty
Corp. and Jasthree Inc., two wholly-owned  subsidiary  corporations of the Bank,
holding 99% and 1% interests in the partnership,  respectively.  The partnership
was formed in 1973 to construct and operate an 18 story  commercial  building at
1995  Broadway,  Manhattan,  NYC,  in which the Bank leased the main floor for a
branch office.  During 1989, the Bank purchased the branch office space from the
partnership upon conversion of the property to a two-unit condominium consisting
of the  branch  office on the main floor and the office  tower.  For 1996,  this
partnership  had  net  income,  before  taxes  of  $851,000,  after  eliminating
intercompany transactions. The Bank's net investment in 1995 Associates was $5.7
million at December 31, 1996.

     Lefmet Corp. - Lefmet Corp., a wholly-owned  subsidiary  corporation of the
Bank, owns and operates  commercial  property consisting of seven stores located
in Kew Gardens,  Queens County,  NYC, one of which the Bank occupies as a branch
office. During 1996, the property generated net income, before federal taxes, of
$42,000, after eliminating intercompany transactions.  The Bank's net investment
in Lefmet Corp. was $195,000 at December 31, 1996.

     Jade Associates and LeHavre Associates - Prior to December 1993, Jade was a
joint  venture  between Sher Park Realty  Corp.,  ("Sher  Park") a  wholly-owned
subsidiary  of the Bank and an  unrelated  general  contractor,  each with a 50%
interest.  The joint venture was formed to fund, construct and subsequently sell
an eighty-four unit condominium complex in Flushing, New York.

     The project was  initially  funded  through  equal  contributions  from the
partners and an $11.6 million building loan from LeHavre Associates ("LeHavre"),
another  wholly-owned  subsidiary of the Bank. (LeHavre is a partnership between
Jas Cove Corp. and Avre Realty Corp., both wholly-owned  subsidiary corporations
of the Bank.)  Between 1989 and 1993,  a total of $4.0 million of reserves  were
established  against the  investment  and the loan,  related to a decline in the
value of the property.

     In December of 1993,  an agreement  was entered into with the joint venture
partner,  whereby: (1) Jamlyn Realty Corp. ("Jamlyn"), a wholly-owned subsidiary
corporation of the Bank, acquired the joint ventures partner's 50% interest; (2)
the outside partner was forgiven the excess  contributions  of $1.5 million made
by Sher Park;  (3) Jamlyn paid the costs,  which totaled  $579,000,  incurred in
connection  with the  transfer of the  partnership  interest and  property.  The
inter-company loan from LeHavre was eliminated during 1994.

     During 1996, 12 units were sold,  resulting in deferred  gains of $104,000,
as sales are being accounted for under the cost recovery method. At December 31,
1996, of there were 49 units remaining. For 1996, this property generated pretax
income of  $173,000.  The  Bank's  net  investment  in Jade was $4.6  million at
December 31, 1996.

<PAGE>

     Concerned Management - Concerned Management is a wholly-owned subsidiary of
the  Bank,  which  was  formed in 1979 to manage  and  operate  the real  estate
acquired by the Bank's other subsidiary corporations and partnerships. Concerned
Management operates from an office, which is leased, located in Flushing, Queens
County,  NYC. The Bank's net  investment in Concerned  Management  was $8,000 at
December 31, 1996.

     Other  Subsidiaries - Of the Bank's remaining four wholly-owned  subsidiary
corporations,  three are nominee  corporations used in the conduct of the Bank's
business.  The fourth,  Jam-Ser  Corp.,  was formed to act as agent to sell life
insurance as permitted by New York State law.


Savings Bank Life Insurance
- ---------------------------

     The  Bank  is a  customer  of the  Savings  Bank  Life  Insurance  ("SBLI")
Department, which is a separate legal mutual entity owned by its policy holders.
The Bank,  through the SBLI  Department  offers SBLI to its  customers up to the
legal maximum of $50,000 per insured  individual and, as a trustee bank,  offers
an additional $350,000 in group coverage per insured under the SBLI Department's
Financial  Institution  Group  Life  Insurance  policy.  The  SBLI  Department's
activities  are segregated  from the Bank and while they do not directly  affect
the Bank's earnings, management believes that offering SBLI is beneficial to the
Bank's  relationships  with its  depositors  and the  general  public.  The SBLI
Department  pays its own expenses and reimburses the Bank for expenses  incurred
on its behalf.


Personnel
- ---------

     As of December  31,  1996,  the Bank had 315  full-time  employees  and 117
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining unit and the Bank considers its relationship with its employees to be
good.


Regulation And Supervision
- --------------------------

     The  description  of statutory  provisions  and  regulations  applicable to
savings institutions and their holding companies set forth in the Form 10-K does
not purport to be a complete  description of such statutes and  regulations  and
their effects on the Bank and the Company.

     General - The Company,  as a unitary savings and loan holding  company,  is
required to file certain  reports with, and otherwise  comply with the rules and
regulations of the Office of Thrift  Supervision  ("OTS") under the Home Owners'
Loan Act, as amended (the  "HOLA") and the  Securities  and Exchange  Commission
("SEC")  under the federal  securities  laws.  In addition,  the  activities  of
savings institutions, such as the Bank, are governed by the HOLA and the Federal
Deposit Insurance Act ("FDI Act"). Certain regulatory requirements applicable to
the Bank and the Company are referred to below or elsewhere herein.

     The Bank is subject to extensive regulation, examination and supervision by
the OTS, as its primary federal regulator, and the FDIC, as the deposit insurer.
The Bank is a member  of the  Federal  Home Loan Bank  ("FHLB")  System  and its
deposit accounts are insured up to applicable  limits by the Bank Insurance Fund
("BIF")  managed by the FDIC.  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.  The OTS and the FDIC
conduct  periodic  examinations  to test  the  Bank's  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 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 adequate loan loss reserves for regulatory  purposes.  Any
change in such  regulatory  requirements  and policies,  whether by the OTS, the
FDIC or the Congress could have a material  adverse  impact on the Company,  the
Bank and their operations.  Certain of the regulatory requirements applicable to
the Bank and to the Company are referred to below or elsewhere herein.

<PAGE>

     Holding  Company  Regulations  - The  Company is a  nondiversified  unitary
savings and loan holding  company  within the meaning of the HOLA.  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 be a qualified  thrift lender ("QTL").  (See
"Federal Savings Institution Regulation - Qualified Thrift Lender Test" page 16,
herein.) Upon any non-supervisory  acquisition by the Company of another savings
institution  or  savings  bank  that  meets  the QTL test and is  deemed to be a
savings  institution by the OTS, 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. The HOLA limits the activities of
a multiple  savings and loan  holding  company and its  non-insured  institution
subsidiaries  primarily to  activities  permissible  for bank holding  companies
under Section  4(c)(8) of the Bank Holding  Company Act ("BHC Act"),  subject to
the prior approval of the OTS, and activities authorized by OTS regulation.

     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; acquiring or retaining,  with certain
exceptions,  more than 5% of a nonsubsidiary company engaged in activities other
than  those  permitted  by the HOLA;  or  acquiring  or  retaining  control of a
depository   institution  that  is  not  insured  by  the  FDIC.  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.  The
states  vary in the  extent to which they  permit  interstate  savings  and loan
holding company acquisitions.

     Although  savings and loan  holding  companies  are not subject to specific
capital  requirements  or specific  restrictions  on the payment of dividends or
other  capital  distributions,  the HOLA does  prescribe  such  restrictions  on
subsidiary  savings  institutions,  as described below. The Bank must notify the
OTS 30 days before  declaring  any  dividend to the Company.  In  addition,  the
financial impact of a holding company on its subsidiary  institution is a matter
that is  evaluated by the OTS and the OTS has  authority  to order  cessation of
activities or divestiture of subsidiaries  deemed to pose a threat to the safety
and soundness of the institution.


Federal Savings Institution Regulation
- --------------------------------------

     Capital   Requirements  -  The  OTS  capital  regulations  require  savings
institutions to meet three capital  standards:  a 1.5% tangible capital ratio; a
3.0% leverage  (core) capital ratio;  and an 8.0%  risk-based  capital ratio. In
addition,  the prompt corrective action standards discussed below establish,  in
effect,  a minimum 2% tangible capital ratio, a 4% leverage (core) capital ratio
(3% for institutions  receiving the highest rating on the CAMEL financial rating
system),  and together with the risk-based  capital standard itself, a 4% Tier I
risk based  capital  standard.  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  purchased
mortgage  servicing  rights and credit card  relationships.  The OTS regulations
also require that, in meeting the leverage (core) ratio, tangible and risk-based
capital  standards,  institutions must generally deduct investments in and loans
to subsidiaries engaged in activities not permissible for a national bank.

<PAGE>

     The  risk-based  capital  standard  for savings  institutions  requires the
maintenance of Tier I (core) and total capital (which is defined as core capital
and supplementary  capital) to risk-weighted  assets of 4% and 8%, respectively.
In determining the amount of risk-weighted assets, all assets, including certain
off-balance  sheet assets,  are  multiplied  by a risk-weight  of 0% to 100%, as
assigned  by the OTS  capital  regulation  based on the risks OTS  believes  are
inherent  in the type of asset.  The  components  of Tier I (core)  capital  are
equivalent to those discussed earlier.  The components of supplementary  capital
currently include  cumulative  preferred stock,  long-term  perpetual  preferred
stock,  mandatory  convertible  securities,  subordinated  debt and intermediate
preferred  stock and the  allowance  for loan and  lease  losses,  limited  to a
maximum of 1.25% of risk-weighted  assets.  Overall, the amount of supplementary
capital included as part of total capital cannot exceed 100% of core capital.

     The OTS regulatory  capital  requirements also incorporate an interest rate
risk  component.  Savings  institutions  with "above normal"  interest rate risk
exposure  are  subject  to a  deduction  from  total  capital  for  purposes  of
calculating  their  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
divided  by the  estimated  economic  value  of  the  institution's  assets.  In
calculating  its total  capital  under the  risk-based  capital  rule, a savings
institution whose measured interest rate risk exposure exceeds 2% must deduct an
amount equal to one-half of the difference  between the  institution's  measured
interest rate risk and 2%,  multiplied by the  estimated  economic  value of the
institution's  assets.  The  Director  of the OTS may  waive or defer a  savings
institution's  interest rate risk component on a  case-by-case  basis. A savings
institution with assets of less than $300 million and risk-based  capital ratios
in excess of 12% is not subject to the interest rate risk component,  unless the
OTS   determines   otherwise.   At  the  present  time,  the  OTS  has  deferred
implementation  of the interest rate risk  component.  At December 31, 1996, the
Bank met each of its capital requirements, in each case and on a fully phased-in
basis and it is  anticipated  that the Bank will not be subject to the  interest
rate risk component.  A table presenting the Bank's capital position at December
31,  1996 is  presented  in Note 26 to the  Consolidated  Financial  Statements,
contained  on  page  41 of  the  1996  Annual  Report  to  Stockholders,  and is
incorporated herein by reference.

     A reconciliation  between the Bank's regulatory capital and GAAP capital at
December  31, 1996 in the  accompanying  consolidated  financial  statements  is
presented below:
 <TABLE>
 <CAPTION>

                                                            Tangible Capital
                                                             (In thousands)
            <S>                                                  <C>

             GAAP capital-originally reported to
              regulatory authorities and on the Bank's
              consolidated financial statements ............     $  223,791

            Less:
             Regulatory capital adjustments:
              Investments in Non-includable Subsidiaries ...         13,687
              Adjustment for net unrealized gains,
               net of tax ..................................         21,795
                                                                 ----------

               Regulatory Capital...........................     $  188,309
                                                                 ==========

</TABLE>


<PAGE>


     Prompt Corrective Regulatory Action. Under the OTS prompt corrective action
regulations, (the "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.

     The  regulations  define five  capital  categories  and provide the minimum
numerical  requirements,   subject  to  certain  exceptions,  for  each  capital
category, as detailed below.
<TABLE>
<CAPTION>

                                Total Risk-      Tier I         Leverage      Tangible Capital
Capital Category                Based Ratio      (Core)          Ratio         to Assets Ratio
- ----------------------------------------------------------------------------------------------
<S>                             <C>            <C>           <C>              <C>
Well capitalized                10% or above   6% or above   5% or above         N/A
Adequately capitalized          8% or above    4% or above   4% or above(1)      N/A
Undercapitalized                Less than 8%   Less than 4%  Less than 4%(1)     N/A
Significantly undercapitalized  Less than 6%   Less than 3%  Less than 3%        N/A
Critically undercapitalized         N/A            N/A           N/A          2% or less
<FN>
(1)  3% for institutions with the highest examination rating.
</FN>
</TABLE>

     Well capitalized  institutions must meet or exceed each of the ratios shown
in the table and may not be  subject to any order,  written  agreement,  capital
directive, or prompt corrective action directive to meet and maintain a specific
capital  level.  Institutions  failing  to meet any one of the  minimum  capital
requirements will be considered undercapitalized, significantly undercapitalized
or  critically   undercapitalized,   depending  on  the  institution's   capital
condition.  An institution's  capital category is determined on the basis of its
most recent Call Report,  Thrift  Financial  Report,  or Report of  Examination.
Subject to narrow  exception,  the  banking  regulator  is required to appoint a
receiver or  conservator  for an  institution  that is identified as "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 such plan must be guaranteed
by any parent  holding  company.  In addition,  numerous  mandatory  supervisory
actions become  immediately  applicable to the institution,  including,  but not
limited to, increased monitoring by regulators,  restrictions on growth, capital
distributions  and  expansion.  The OTS may 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.

     Insurance  of Deposit  Accounts - Deposits  of the Bank are  insured by the
BIF.  Both the BIF and the Savings  Association  Insurance  Fund  ("SAIF"),  are
statutorily  required to be recapitalized to a 1.25% of insured reserve deposits
ratio.  Until  1995,  members of the BIF and SAIF were  paying  average  deposit
insurance  premiums of between 24 and 25 basis points.  The BIF met the required
reserve  ratio in 1995,  whereas the SAIF is not  expected to meet or exceed the
required  level until 2002 at the earliest.  This  situation is primarily due to
the statutory requirement that SAIF members make payments on bonds issued in the
late 1980s by the Financing Corporation ("FICO") to recapitalize the predecessor
to the SAIF.

     In view of the BIF's  achieving  the 1.25%  ratio,  the FDIC  adopted a new
assessment  rate  schedule  from 0 to 27 basis  points  under  which  92% of BIF
members paid an annual  premium of only  $2,000.  The $2,000  statutory  minimum
assessment has been eliminated.  With respect to SAIF member  institutions,  the
FDIC adopted a final rule  retaining the  previously  existing  assessment  rate
schedule  applicable to SAIF member  institutions  of 23 to 31 basis points.  As
long as the premium differential continues, it may have adverse consequences for
SAIF members, including reduced earnings and impaired the ability to raise funds
in the capital markets.  In addition,  SAIF members were placed at a substantial
competitive  disadvantage  to BIF members  with  respect to pricing of loans and
deposits and the ability to achieve lower operating costs.

     On September 30, 1996, the President signed into law the Deposit  Insurance
Funds Act of 1996 (the "Funds Act") which, among other things, imposed a special
one-time  assessment on SAIF member  institutions to  recapitalize  the SAIF. As
required by the Funds Act, the FDIC imposed a special  assessment  of 65.7 basis
points on SAIF assessable  deposits held as of March 15, 1995,  payable November
27, 1996.


<PAGE>

     The Funds Act also  spreads the  obligations  for payment of the FICO bonds
across all SAIF and BIF  members.  Effective  January 1, 1997,  BIF deposits are
assessed for the FICO  obligation of 1.3 basis points,  while SAIF deposits will
pay 6.48 basis points. Full prorata sharing of the FICO payments between BIF and
SAIF  members  will occur on the  earlier of January 1, 2000 or the date the BIF
and SAIF are  merged.  The  Funds  Act  specifies  that the BIF and SAIF will be
merged on January 1, 1999, provided no savings associations exist at that time.

     As a result of the Funds Act, the FDIC recently voted to effectively  lower
SAIF assessments  ranging from 0 to 27 basis points as of January 1, 1997, which
rates are comparable to those assessed for BIF members.  The Bank paid $2,000 in
FDIC insurance premiums during 1996, of which $500 was subsequently  refunded as
a result of legislation  eliminating the statutory minimum  assessment.  BIF and
SAIF members will continue to pay  assessments,  as described above, to fund the
FICO  obligation.   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 BIF and SAIF 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.  Management  of the  Bank  does  not  know of any  practice,  condition  or
violation that might lead to termination of deposit insurance.

     Thrift  Rechartering  Legislation - The Funds Act provides that the BIF and
SAIF will merge on January 1, 1999 if there are no more savings  associations as
of that date.  That  legislation  also requires that the  Department of Treasury
submit a report  to  Congress  by March  31,  1997  that  makes  recommendations
regarding  a  common  financial  institutions  charter,  including  whether  the
separate  charters for thrifts and banks should be abolished.  Various proposals
to eliminate the federal thrift charter, create a uniform financial institutions
charter and abolish the OTS have been  introduced  in  Congress.  The bill would
require federal savings  institutions to convert to a national bank or some type
of state charter by a specified date (January 1, 1998 in one bill, June 30, 1998
in the other) or they  would  automatically  become  national  banks.  Converted
federal thrifts would generally be required to conform their activities to those
permitted for the charter selected and divestiture of nonconforming assets would
be required over a two year period, subject to two possible one year extensions.
State chartered  thrifts would become subject to the same federal  regulation as
applies to state commercial banks.  Holding  companies for savings  institutions
would become  subject to the same  regulation as holding  companies that control
commercial banks, with a limited  grandfather  provision for unitary savings and
loan  holding  company  activities.  The Bank is unable to predict  whether such
legislation will be enacted,  the extent to which  legislation would restrict or
disrupt its operations or whether the BIF and SAIF funds will eventually merge.

     Loans to One Borrower - Under the HOLA,  as amended,  savings  institutions
are subject to the  national  bank limits on loans to one  borrower.  Generally,
savings  institutions  may not  make a loan to a  single  or  related  group  of
borrowers in an amount greater than 15% of its  unimpaired  capital and surplus.
An  additional  amount  may be lent,  equal  to 10% of  unimpaired  capital  and
surplus,  if such loan is  secured by readily  marketable  collateral,  which is
defined to include certain  financial  instruments and bullion.  At December 31,
1996,  the  Bank was in  compliance  with  this  limitation,  with  the  highest
aggregate  loans to one  borrower  of  $25.2  million,  or 11.2 % of the  Bank's
capital.  The Company,  as a unitary  savings and loan holding  company,  is not
subject to the loan to one borrower limitation.  Management reviews the loans to
one borrower limit at the time the loan is made, however,  subsequent changes in
the Bank's capital position may cause credit concentrations to exceed 15% of the
Bank's capital.  The Bank carefully monitors the  creditworthiness  of borrowers
with high  concentrations  of credit as well as the properties that secure these
loans.

     Qualified  Thrift Lender Test - The HOLA requires  savings  institutions to
meet a QTL test.  Under  the QTL test,  a savings  institution  is  required  to
maintain at least 65% of its portfolio  assets  (defined as total assets,  less:
intangible  assets  including  goodwill;  property  used by the  institution  in
conducting  its business and specified  liquid assets up to 20% of total assets)
in "qualified thrift investments"  (primarily  residential mortgages and related
investments, including certain mortgage-backed securities) on a monthly basis in
9 out of every 12 months.

<PAGE>

     A  savings  institution  that  fails  the QTL test is  subject  to  certain
operating  restrictions and may be required to convert to a bank charter.  As of
December  31,  1996,  the Bank  maintained  86.3%  of its  portfolio  assets  in
qualified thrift investments and, therefore, met the QTL test.

     Limitations on Capital  Distributions - OTS regulations  impose limitations
upon all capital distributions by savings institutions,  such as cash dividends,
payments to repurchase or otherwise acquire its shares, payments to stockholders
of another  institution  in a cash-out  merger and other  distributions  charged
against  capital.  The rule establishes  three tiers of institutions,  which are
based primarily on an  institution's  capital level. An institution that exceeds
all fully phased-in  capital  requirements  before and after a proposed  capital
distribution  ("Tier 1 Bank") and has not been  advised by the OTS that it is in
need of more than normal  supervision,  could,  after  prior  notice but without
obtaining approval of the OTS, make capital distributions during a calendar year
equal to the greater of (i) 100% of its net earnings to date during the calendar
year plus the amount that would reduce by one-half its "surplus  capital  ratio"
(the  excess  capital  over its fully  phased-in  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.  In the event a bank's  capital falls below its regulatory
requirements  or is  notified  by the OTS that it is in need of more than normal
supervision,  an institution's  ability to make capital  distributions  could be
restricted.  In addition, the OTS could prohibit a proposed capital distribution
by any institution, which would otherwise be permitted by regulation, if the OTS
determines  that  such  distribution  would  constitute  an  unsafe  or  unsound
practice.  In  December  1994,  the  OTS  proposed  amendments  to  its  capital
distribution  regulation that would  generally  authorize the payment of capital
distributions  without OTS  approval,  provided  the  payment  does not make the
institution  undercapitalized within the meaning of the prompt corrective action
regulation.  However,  institutions in a holding  company  structure would still
have a prior notice  requirement.  At December  31, 1996,  the Bank was a Tier 1
Bank.

     Liquidity  -  Information  regarding  liquidity  appears  under the caption
"Liquidity  and  Capital  Resources"  included  on pages 15 and - 16 in the 1996
Annual Report to Stockholders.

     Assessments - Savings  institutions  are required to pay assessments to the
OTS, to fund the operations of the OTS. The general assessments, to be paid on a
semiannual basis, is computed based 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  assessments for the year
ended December 31, 1996, was $262,000.

     Branching  - OTS  regulations  permit  nationwide  branching  by  federally
chartered  savings  institutions to the extent allowed by federal statute.  This
permits federal savings  institutions  to establish  interstate  networks and to
geographically  diversify their loan  portfolios and lines of business.  The OTS
authority  preempts any state law  purporting  to regulate  branching by federal
savings institutions.

     Transactions  with  Related  Parties - The  Bank's  authority  to engage in
transactions  with  related  parties or  "affiliates"  (e.g.,  any company  that
controls or is under common control with an  institution,  including the Company
and the Bank's real estate subsidiaries),  or to make loans to certain insiders,
is limited by Section 23A and 23B of the Federal  Reserve Act  ("FRA").  Section
23A limits the  aggregate  amount of covered  transactions  with any  individual
affiliate  to 10% of the capital and  surplus of the  savings  institution.  The
aggregate  amount of  transactions  with all affiliates is limited to 20% of the
savings institution's capital and surplus.  Certain transactions with affiliates
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 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  non-affiliated  individuals  or  entities.  In  addition,
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.  Further,  no savings  institution
may invest in the securities of any affiliate other than a subsidiary.

<PAGE>

     The Bank's authority to extend credit to executive officers,  directors and
10%  shareholders  ("insiders"),  as well as entities such persons  control,  is
governed by Sections  22(g) and 22(h) of the FRA and  Regulation  O  thereunder.
Among other  things,  such loans are required to be made on terms  substantially
the same as those offered to  unaffiliated  individuals  and do not involve more
than the normal risk of repayment.  Recent legislation  created an exception for
loans  made  pursuant  to a  benefit  or  compensation  program  that is  widely
available to all employees of the  institution  and does not give  preference to
insiders over other employees. Regulation O also places individual and aggregate
limits on the amount of loans the Bank may make to insiders  based,  in part, on
the Bank's capital position and requires certain board approval procedures to be
followed.

     Enforcement  -  Under  the  FDI  Act,  the  OTS  has  primary   enforcement
responsibility over savings  institutions and has the authority to bring actions
against the  institution  and all  "institution-affiliated  parties,"  including
stockholders,  and any attorneys,  appraisers and  accountants  who knowingly or
recklessly participate in wrongful action likely to have an adverse effect on an
insured institution.  Formal enforcement action may range from the issuance of a
capital  directive,  or cease and desist orders;  the removal of officers and/or
directors;  appointment of a receiver or conservator;  or termination of deposit
insurance.  Civil  penalties  cover a wide range of violations  and an amount to
$25,000 per day, or possibly $1 million per day in especially  egregious  cases.
Under the FDI Act,  the FDIC has the  authority  to recommend to the Director of
the OTS  enforcement  action to 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.  Federal  law also  establishes
criminal penalties for certain violations.

     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  system;  credit  underwriting;   loan  documentation;
interest rate risk exposure; asset growth; 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.

     Grandfathered  Savings Bank Authority - Until 1983, the Bank was a New York
state chartered  savings bank with investment powers conferred by New York State
law. The Bank  retained  such power when it  converted to a federally  chartered
savings bank. The HOLA and OTS regulations  empower the Bank to exercise all the
powers that its  predecessor  state  chartered  savings bank possessed under New
York State law,  whether or not such powers had been  exercised,  subject to the
authority  of the OTS and FDIC to limit such  powers  for  safety and  soundness
reasons.  These powers,  which were preserved in the FIRREA,  are in addition to
powers  the Bank  possesses  as a  federally  chartered  savings  bank.  Where a
"grandfathered"  power overlaps with a power  authorized  under federal law, the
Bank may act under the more favorable authority.

        The  grandfathered  powers  include the  authority  to invest in various
types of investment securities, including corporate bonds and stock, and in real
estate development.  In addition,  the Bank has grandfathered  authority to make
leeway investments,  which include, subject to certain specific exceptions,  any
investment  not  otherwise  authorized  by the New York State Banking Law at the
time of the Bank's charter conversion,  provided that any single investment does
not exceed 1% of the Bank's assets and that all such  investments  do not exceed
5% of its assets. At December 31, 1996, the Bank's capital investments, computed
for  regulatory  purposes,  retained  under the  leeway  provisions  were  $14.1
million,  or 1.0% of the Bank's  assets.  Under  generally  accepted  accounting
principles, these assets netted to $10.7 million, on a consolidated basis. These
powers  allow  the Bank to  pursue  diversified  acquisition  opportunities  and
provide the Bank with flexibility in restructuring its assets.  The Bank intends
to continue to utilize  these  powers as  opportunities  arise and as  permitted
under applicable rules and regulations.  (See "Thrift Rechartering  Legislation"
page 16, herein.)

<PAGE>

     Federal  Home  Loan Bank  System - The Bank is a member of the FHLB  System
which  consists  of 12  regional  FHLBs.  The FHLB  provides  a  central  credit
facility,  primarily  for  member  institutions.  The  Bank,  as a member of the
FHLB-New  York  ("FHLB-NY"),  is  required to acquire and hold shares of capital
stock  in 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 1/20 of its advances  (borrowings)
from the FHLB-NY, if any, whichever is greater.  The Bank was in compliance with
this  requirement,  with an  investment in FHLB-NY stock at December 31, 1996 of
$6.8  million.  Should the Bank obtain FHLB  advances,  these  advances  must be
secured by specified  types of collateral and may be obtained  primarily for the
purpose of providing funds for residential housing finance.

     The FHLBs are  required to provide  funds for the  resolution  of insolvent
thrifts  and  to  contribute  funds  for  affordable  housing  programs.   These
requirements  have  limited  the  FHLB-NY's  ability to pay  dividends  to their
members and could also result in the FHLBs  imposing  higher  interest  rates on
advances to their members. Further, there can be no assurance that the impact of
FIRREA on the FHLBs will not also cause a decrease  in the value of the  FHLB-NY
stock held by the Bank.  For the years ended  December 31, 1996,  1995 and 1994,
dividends  from the FHLB-NY to the Bank were  $438,000,  $481,000  and  $514,000
respectively.  Changes in the  dividends  paid by the FHLB affect the Bank's net
interest income.

     Federal  Reserve  System - The Federal  Reserve Board  ("FRB")  regulations
require savings  institutions to maintain  non-interest earning reserves against
their transaction accounts (primarily NOW and regular checking accounts). During
1996, the FRB regulations generally required that reserves be maintained against
aggregate  transaction  accounts  as follows:  for  accounts  aggregating  $52.0
million or less (subject to adjustment by the FRB) a reserve  requirement of 3%;
and for  accounts  greater than $52.0  million,  a reserve  requirement  of $1.6
million plus 10% (subject to  adjustment  by the FRB between 8% and 14%) against
that portion of total transaction accounts in excess of $52.0 million. The first
$4.3 million of otherwise  reservable  balances  (subject to  adjustments by the
FRB) were exempted from the reserve requirements. The Bank is in compliance with
the foregoing requirements.

     The balances maintained to meet the reserve requirements imposed by the FRB
may be used to satisfy liquidity  requirements  which may be imposed by the OTS.
Because required reserves must be maintained in the form of either vault cash, a
non-interest  bearing  account  at a Federal  Reserve  Bank,  or a  pass-through
account as  defined by the FRB,  the  effect of the  reserve  requirement  is to
reduce  the  Bank's  interest  earning  assets.  FHLB  System  members  are also
authorized  to  borrow  from the  Federal  Reserve  "discount  window",  but FRB
regulations  require  institutions to exhaust all FHLB sources before  borrowing
from a Federal Reserve Bank.


Taxation
- --------

     General - The following  discussion of tax matters is intended only as a
summary and does not purport to be a comprehensive  description of the tax rules
applicable to the Company.  The Bank was audited by the Internal Revenue Service
for  taxable  years 1990  through  1993 and audited for New York State taxes for
taxable years 1991 through 1993.  The Bank was notified that a New York City tax
audit was scheduled for taxable years 1991 through 1993.

     Federal - The Bank is  subject  to the  rules of  federal  income  taxation
applicable to corporations.  The Bank computes taxable income, using the accrual
method of  accounting,  on a consolidated  basis.  The current  maximum  federal
corporate tax rate for all income, including capital gains, is 35%.

     Bad Debt  Reserves:  The Bank, as a "qualifying  thrift",  was permitted to
establish a reserve for bad debts and to make annual  additions  thereto,  which
additions  may,  within  specified  formula  limits,  be deducted in arriving at
taxable  income.  The Bank will be a  qualifying  thrift  only if,  among  other
requirements,  at least  60% of its  assets  are  assets  described  in  Section
7701(a)(19)(C)  of the Internal  Revenue Code of 1986,  as amended (the "Code").
These assets  generally  include  cash,  obligations  of the United States or an
agency or instrumentality  thereof,  certain obligations of a state or political
subdivision  thereof,  residential  real estate loans and related  loans,  loans
secured by savings accounts,  student loans and property used by the Bank in the
conduct of its business.

<PAGE>

     Recently,  the federal law was amended to eliminate the reserve method. The
new law  eliminated  the reserve  method,  including  the  percentage of taxable
income  method of computing  the federal bad debt  deduction  for taxable  years
beginning  after  December  31,  1995.  The  legislation  requires  recapture of
reserves accumulated after 1987 (the base year). The Bank's base year reserve is
equal to the Bank's bad debt reserve at December 31, 1995 for federal income tax
purposes and accordingly there is no excess to recapture. The base year reserves
and supplemental reserve are frozen, not forgiven. These reserves continue to be
segregated  as they are subject to recapture if used for purposes  other than to
absorb losses on loans.

     State and Local  Taxation - The Bank is  subject to New York State  ("NYS")
Franchise Tax on Banking Corporations and to the NYC Banking Corporation Tax.

     The NYS and NYC taxes on banking corporations are each imposed in an annual
amount  equal to the  greater  of;  (1) 9% of the  Bank's  "Entire  Net  Income"
allocable  to NYS (and to NYC for  purposes  of the City tax) during the taxable
year, or (2) the applicable  alternative minimum tax. The applicable alternative
minimum tax is  generally  the greater of (1) a  percentage  of the value of the
Bank's  assets  allocable  to NYS (and to NYC for the  City  tax)  with  certain
modifications, (2) 3% of the Bank's "Alternative Entire Net Income" allocable to
NYS (and to NYC for the City tax) or (3) A minimum tax of $325 ($300 in the case
of the NYC tax).

     For purposes of the NYS and NYC taxes on banking corporations,  "Entire Net
Income" is similar to federal taxable income,  subject to certain  modifications
(including the fact that net operating  losses cannot be carried back or carried
forward), and "Alternative Entire Net Income" is similar to "Entire Net Income",
subject to certain further modifications.

     New York State  adopted  legislation  to reform the  franchise  taxation of
thrift  reserves for loan  losses.  The act applies to taxable  years  beginning
after December 31, 1995. The  legislation,  among other things,  "decouples" New
York  State's  thrift bad debt  provisions  from the federal tax law,  discussed
above and continues to allow a percentage of taxable income bad debt  deduction,
subject to certain  overall  limitations.  The New York State bad debt deduction
will no longer be predicated on the Federal deduction.

     In addition  to the  foregoing,  the New York State Tax Law also  imposes a
temporary  surcharge  equal  to 17% of that  portion  of the NYS  franchise  tax
otherwise  payable which is attributable to the Bank's  activities in NYC and in
several other New York counties in the NYC  Metropolitan  Area.  This  surcharge
currently applies to taxable years ending before December 31, 1997. Further, for
years ending after June 30, 1989 and before July 1, 1997, New York State imposes
a  surcharge.  This  surcharge is equal to 2.5% of the  franchise  tax after the
deduction  of credits for calendar  year 1996.  This credit is reduced to 0% for
years ending after June 30, 1997.

     New York City  adopted  legislation  to reform the  franchise  taxation  of
thrift  reserves for loan  losses.  The act applies to taxable  years  beginning
after December 31, 1995. The  legislation,  among other things,  "decouples" New
York City's thrift bad debt provisions from the federal tax law, discussed above
and  continues  to allow a  percentage  of taxable  income  bad debt  deduction,
subject to certain  overall  limitations.  The New York City bad debt  deduction
will no longer be  predicated on the Federal  deduction.  The New York State and
New York City law allows the percentage of taxable income  deduction  subject to
certain overall limitations.

     Delaware  Taxation - As a Delaware  holding  company not earning  income in
Delaware,  the Company is exempted  from  Delaware  corporate  income tax but is
required to file an annual  report with and pay an annual  franchise  tax to the
State of Delaware.



<PAGE>


                                STATISTICAL DATA

     The detailed statistical data which follows is presented in accordance with
Guide 3, prescribed by the SEC. This data should be read in conjunction with the
financial statements and related notes and Management's  Discussion and Analysis
of  Financial  Condition  and  Results  of  Operations  incorporated  herein  by
reference to the 1996 Annual Report to Stockholders as Exhibit 13.01.

I.   Distribution of Assets, Liabilities and Stockholders' Equity:  Interest
      Rates and Interest Differential

A, B. Page 9 of the Company's  1996 Annual Report to  Stockholders  (portions of
which are filed herewith as Exhibit 13.01) presents the  distribution of assets,
liabilities  and  stockholders'  equity  and  interest  differential,  under the
caption "Average Balance Sheet" and is incorporated herein by reference.

C.   Interest Differential

     Page 10 of the Company's  1996 Annual Report to  Stockholders  (portions of
which are included herewith as Exhibit 13.01) presents the interest differential
under  the  caption  "Rate/Volume   Analysis"  and  is  incorporated  herein  by
reference.

     Interest Rate Sensitivity Analysis

     The matching of assets and  liabilities  may be analyzed by  examining  the
extent to which such assets and liabilities are "interest rate sensitive" and by
monitoring  an  institution's  interest  rate  sensitivity  "gap".  An  asset or
liability is said to be interest rate sensitive within a specific time period if
it will mature or reprice within that time period. The interest rate sensitivity
gap is defined as the difference  between the amount of interest  earning assets
maturing or repricing  within a specific  time period and the amount of interest
bearing  liabilities  maturing or repricing  within that time  period.  A gap is
considered  positive when the amount of interest rate  sensitive  assets exceeds
the amount of interest rate sensitive liabilities.  A gap is considered negative
when the amount of interest  rate  sensitive  liabilities  exceeds the amount of
interest rate  sensitive  assets.  During a period of rising  interest  rates, a
negative gap would tend to adversely affect net interest income while a positive
gap would tend to result in an increase in net interest income.  During a period
of falling interest rates, a negative gap would tend to result in an increase in
net interest  income  while a positive  gap would tend to  adversely  affect net
interest income.

     At  December  31,  1996,  the  Company  had a negative  short-term  gap. In
general, the lower the level of market interest rates (on a relative basis), the
shorter  (term) the  Company's  investments.  The Company  generally  invests in
securities with  maturities  ranging from three months to two years. As interest
rates  increase the Company  purchases  securities  with longer  terms,  and may
purchase  securities  with  maturities  of up to three years.  While  management
regularly  reviews  the  Company's  gap  analysis,  the  gap  is  considered  an
analytical   tool  which  has  limited  value.   Management  has  long  followed
short-term,  high quality  standards  for the Company's  interest-earning  asset
portfolios,  resulting  in high  liquidity.  This  strategy  enables the Company
flexibility to reprice assets and liabilities  over a relatively short period of
time.

     The following prepayment rate assumptions for mortgage loans are based upon
historical  performance.  Prepayment  rate  assumptions  for fixed  rate  one-to
four-family mortgage loans and mortgage-backed securities ("MBS") based upon the
remaining term to contractual maturity were as follows: (a) 30% if less than six
months;  (b) 12% if beyond six  months to one year or beyond  five to ten years;
(c) 10% if beyond one year to three  years or beyond ten years to twenty  years;
(d) 8% if beyond three years to five years;  and (e) 19% if beyond 20 years. All
other mortgage loans are assumed to prepay at 3%. Adjustable-rate  mortgages are
assumed to prepay at 15% and second  mortgages  at 18%.  All  deposit  accounts,
which are subject to immediate  withdrawal/repricing,  except certificates,  are
assumed   to   reprice   in   the   earliest   period   presented.    Securities
available-for-sale, which are comprised entirely of marketable equity securities
which do not have a fixed  maturity date, are reflected as repricing in the five
to ten year category.

<PAGE>

         The  following  table sets forth,  as of December 31,  1996,  repricing
information  on  earning  assets  and  interest  bearing  liabilities.  The data
reflects estimated principal amortization and prepayments on mortgage loans, and
estimated attrition of deposit accounts based as previously discussed. The table
does not necessarily  indicate the impact of general  interest rate movements on
the Bank's net interest  income  because the repricing of certain  categories of
assets and liabilities is beyond the Bank's control. As a result, certain assets
and  liabilities  indicated  as  repricing  within a stated  period  may in fact
reprice at different times and at different rate levels.

<TABLE>
<CAPTION>

                                                              At December 31, 1996
                                                              --------------------
                                              More      More      More       More      More
                                              Than      Than      Than       Than      Than
                                               3       1 Year    3 Years    5 Years  10 Years    More
                                    0-3      Months     to 3      to 5       to 10    to 20      Than
                                   Months   to 1 Year  Years      Years      Years    Years    20 Years      Total
                                  -------   ---------  ------    -------    -------  --------  --------     ------
                                                                 (Dollars in Thousands)
<S>                               <C>        <C>      <C>        <C>       <C>       <C>        <C>        <C>
Interest earning assets:
  Mortgage loans ,net (1)........ $ 77,153   $157,456 $236,821   $151,854  $163,351  $  31,602  $ 13,991   $  832,228
  Debt and equity securities and
   other investments, net (2)....  101,859     84,829  119,816       -       51,021       -         -         357,525
  CMOs, net......................   29,174     76,756   46,436      2,906      -          -         -         155,272
  MBS, net.......................      301        873    1,748        889     1,081        700      -           5,592
  Other loans, net (1)...........      153        701   12,235      4,291    10,493       -         -          27,873
  Federal funds sold.............   86,500       -        -          -         -          -         -          86,500
                                  --------   -------- --------   --------  --------  ---------  --------   ----------

    Total interest earning assets  295,140    320,615  417,056    159,940   225,946     32,302    13,991    1,464,990
                                  --------   -------- --------   --------  --------  ---------  --------   ----------


Interest bearing liabilities:
  Passbook and lease
   security accounts......... ...  599,951       -        -          -         -          -         -         599,951
  Certificate accounts...........  130,340    193,448   48,391     14,969        17       -         -         387,165
  Money market accounts..........   89,081       -        -          -         -          -         -          89,081
  NOW accounts...................   36,256       -        -          -         -          -         -          36,256
                                  --------   -------- --------   --------  --------  ---------  --------   ----------


    Interest bearing liabilities.  855,628    193,448   48,391     14,969        17       -         -       1,112,453
                                  --------   -------- --------   --------  --------  ---------  --------   ----------


Interest sensitivity gap
  per period.................... $(560,488)  $127,167 $368,665   $144,971  $225,929  $  32,302  $ 13,991   $  352,537
                                 =========   ======== ========   ========  ========  =========  ========   ==========


Cumulative interest
  sensitivity gap............... $(560,488) $(433,321)$(64,656)  $ 80,315  $306,244   $338,546  $352,537   $     -
                                 =========  ========= ========   ========  ========   ========  ========   =======

Percentage of gap per period to
    total assets.................  (36.97%)     8.39%    24.32%     9.56%    14.90%      2.13%     0.92%

Percentage of cumulative gap to
     total assets................  (36.97%)   (28.58%)   (4.26%)    5.30%    20.20%     22.33%    23.25%

<FN>
(1) Includes  non-performing  loans and excludes the allowance for possible loan
losses. 

(2) Securities  available-for-sale  are shown including the market value
appreciation of $39.3 million, before tax, from Statement 115.


Note:
Certain  short  comings are inherent in the method of analysis  presented in the
foregoing table.  For example,  although certain assets and liabilities may have
similar maturities or periods to repricing,  they may react in different degrees
to changes in market interest  rates.  Also, the interest rates on certain types
of assets and liabilities may fluctuate in advance of changes in market interest
rates,  while  interest  rates on other  types may lag behind  changes in market
rates.  Additionally,  certain  assets,  such as ARM loans,  have features which
limit changes in interest  rates on a short-term  basis and over the life of the
asset.  Further,  in event of a change in interest  rates,  prepayment and early
withdrawal  levels may deviate  significantly  from those assumed in calculating
the table.
 </FN>
 </TABLE>



<PAGE>


                              INVESTMENT PORTFOLIO


     A. The  following  table  sets  forth  certain  information  regarding  the
Company's investment portfolio at the dates indicated:
<TABLE>
<CAPTION>

                                                                            At December 31,
                                                                   1996         1995          1994
                                                                   ----         ----          ----
                                                                           (In Thousands)
           <S>                                                    <C>          <C>          <C>
           Securities Available-for-Sale:
             Marketable equity securities, at fair value .....    $ 51,021     $ 40,071     $ 27,646
                                                                  ========     ========     ========

           Securities Held-to-Maturity:
             U.S Government and federal agency securities ....    $299,645     $439,896     $404,651

             CMOs, net .......................................     155,272      144,607      314,180

             Mortgage-backed securities:
               GNMA, net .....................................       4,999        6,667        8,597
               FNMA, net .....................................         152          235          325
               FHLMC, net ....................................         441          655          877
                                                                  --------     --------     --------

               Total .........................................    $460,509     $592,060     $728,630
                                                                  ========     ========     ========


           Other investments:
             FHLB-NY stock (investment required by law) ......    $  6,829     $  6,272     $  6,082
             Other stock......................................          30           30           70
                                                                  --------     --------     --------
               Total other investments........................    $  6,859     $  6,302     $  6,152
                                                                  ========     ========     ========
</TABLE>

Contractual Maturity Distribution

     The table  below sets forth  certain  information  regarding  the  carrying
value,  weighted  average  yields and  maturities  of the  Company's  securities
held-to-maturity at December 31, 1996. The table does not reflect prepayments or
scheduled amortization on CMOs or MBS. For MBS, the maturities indicated are the
dates the final payments are due. For CMOs,  the  maturities  reflect the "final
payment  dates",  which as defined by the issuer,  represent  the latest date by
which the CMO will be retired. The assumptions used by the issuer in calculating
the final payment dates are highly  conservative,  and the actual retirement may
occur earlier than its final payment date. The estimated actual average maturity
on the entire CMO  portfolio  at  December  31,  1996 was  fifteen  months.  For
principal reduction on these securities,  for the years ended December 31, 1996,
1995 and 1994:  See the  "Consolidated  Statements  of Cash Flows",  included on
pages 22 and 23 of the 1996 Annual Report to Stockholders.

<TABLE>
<CAPTION>

                                                           At December 31, 1996
                                                       ------------------------
                         One Year or Less     Over 1 to 5 Years     Over 5 to 10 Years      After 10 years
                       -------------------   -------------------   --------------------    ---------------
                                  Weighted              Weighted              Weighted              Weighted
                       Carrying   Average    Carrying   Average     Carrying  Average     Carrying   Average
                        Value     Yield       Value     Yield        Value     Yield       Value     Yield
                        -----     -----       -----     -----        -----     -----       -----     -----
                                                      (Dollars in Thousands)
<S>                    <C>         <C>       <C>          <C>       <C>         <C>       <C>          <C>
Federal agency ......  $ 95,000    5.29%     $   -          -  %    $   -        -  %     $  -           - %
U.S. Government .....    84,829    5.75       119,816      6.14         -        -           -           -
CMOs ................      -        -          55,649      5.47       99,623    5.82         -           -
MBS .................      -        -           2,152     10.94         -        -          3,440      9.61
                       --------              --------               --------   -----      -------
     Total ..........  $179,829    5.51%     $177,617      5.99%    $ 99,623    5.82%     $ 3,440      9.61%
                       ========              ========               ========   =====      =======
</TABLE>


<PAGE>


                                 LOAN PORTFOLIO

     A. The following table sets forth the composition of the mortgage and other
loan portfolios in dollar amounts:

<TABLE>
<CAPTION>

                                                                   At December 31,
                                                  ------------------------------------------------
                                                    1996      1995      1994      1993      1992
                                                    ----      ----      ----      ----      ----
                                                                   (In Thousands)
     <S>                                          <C>       <C>       <C>       <C>       <C>
     Mortgage loans:
       Multi-family ..........................    $433,224  $344,337  $294,003  $238,756  $207,192
       Underlying cooperative ... ............     262,221   263,972   251,580   253,460   235,439
       One- to four-family ...................      76,848    82,391    86,531    95,357   113,948
       Commercial ............................      61,829    55,662    58,070    59,942    63,373
       Construction ..........................       1,836     1,492     2,518       410      -
                                                  --------  --------  --------  --------  --------
          Total mortgage loans ...............     835,958   747,854   692,702   647,925   619,952
                                                  --------  --------  --------  --------  --------


     Other loans:
       Student ...............................       6,204     7,466     9,656    11,132    11,504
       Loans secured by deposit accounts .....       8,328     8,489     9,167     9,340    10,076
       Property improvement ..................       8,775     9,165     6,762     5,599     5,624
       Consumer ..............................       4,350     4,092     1,821     1,516     1,892
       Overdraft loans .......................         237       220       224       210       181
                                                  --------  --------  --------   -------  --------
          Total other loans ..................      27,894    29,432    27,630    27,797    29,277
                                                  --------  --------  --------  --------  --------


          Total loans receivable .............     863,852   777,286   720,332   675,722   649,229
                                                  --------  --------  --------  --------  --------


     Less:
       Unearned discounts, premiums and
        deferred loan fees, net ..............       3,751     4,344     4,952     3,210     3,601
       Allowance for possible loan losses ....       5,327     4,697     4,085     4,136     3,554
                                                  --------  --------  --------  --------  --------


          Loans receivable, net ..............    $854,774  $768,245  $711,295  $668,376  $642,074
                                                  ========  ========  ========  ========  ========
                                            
</TABLE>

<PAGE>


B.  Maturities and Sensitivities of Loans to Changes in Interest Rates

     The following table shows the  contractual  maturity of the loan portfolios
at December  31,  1996.  The table does not reflect  prepayments,  or  scheduled
principal  amortization  or repricing of adjustable  rate loans.  (For principal
reduction on loans,  for the years ended  December 31, 1996,  1995 and 1994: See
the "Consolidated  Statements of Cash Flows", included on pages 22 and 23 in the
1996 Annual Report to Stockholders.)

 <TABLE>
 <CAPTION>
                                                                                   Other
                                                  Mortgage Loans                   Loans      Total
                                                  --------------                   -----      -----
                                                           (In Thousands)
                                         Under-    One-to
                               Multi-    lying-    Four-     Commer-  Construct-
                               Family    Co-op     Family     cial       tion       Other
                               ------    -----     ------     ----       ----       -----
<S>                           <C>       <C>       <C>       <C>       <C>         <C>        <C>
  Amounts due:
    Within 1 Year .........   $ 35,340  $ 19,603  $  9,053  $ 21,870  $   1,613   $ 8,505    $ 95,984
                              --------  --------  --------  --------  ---------   -------    --------
  After 1 Year:
    1 to 2 years ..........     12,844    22,283       356     6,723       -        1,886      44,092
    2 to 3 years ..........     30,900    12,723       615     2,045        223     2,719      49,225
    3 to 5 years ..........    105,074    73,539     1,227     5,449       -        4,291     189,580
    5 to 10 years .........    218,096   106,368     5,777    22,006       -       10,493     362,740
    10 to 20 years ........     30,516    27,705    36,866     3,736       -         -         98,823
    Over 20 years .........        454      -       22,954      -          -         -         23,408
                              --------  --------  --------  --------  ---------   -------    --------
Total due after 1 year ....   $397,884  $242,618  $ 67,795  $ 39,959  $     223   $19,389    $767,868
                              --------  --------  --------  --------  ---------   -------    --------
      Total amounts due ...   $433,224  $262,221  $ 76,848  $ 61,829  $   1,836   $27,894    $863,852
                              ========  ========  ========= ========  =========   =======    --------
  Less:
    Unearned discounts,
     premiums and deferred
     loan fees, net .......                                                                     3,751
    Allowance for possible
     loan losses ..........                                                                     5,327
                                                                                             --------
  Loans receivable, net ...                                                                  $854,774
                                                                                             ========
</TABLE>


     The following  table sets forth at December 31, 1996,  the dollar amount of
all loans due after December 31, 1997 and whether such loans have fixed interest
rates or adjustable interest rates.
<TABLE> 
<CAPTION>
                                                     Fixed      Adjustable       Total
                                                     -----      ----------       -----
                                                              (In Thousands)
     <S>                                         <C>             <C>          <C>
     Due after December 31, 1996:
        Mortgage loans:
          Multi-family ........................  $  397,884      $  -         $  397,884
          Underlying cooperative ..............     242,618         -            242,618
          One-to four-family ..................      59,302        8,493          67,795
          Commercial ..........................      39,959         -             39,959
          Construction ........................         223         -                223
        Other loans:
          Student .............................       3,319        2,659           5,978
          Loans secured by deposit accounts ...         421         -                421
          Property improvement ................       8,568         -              8,568
          Consumer ............................       4,185         -              4,185
          Overdraft loans .....................         237         -                237
                                                 ----------      -------      ----------
        Total loans receivable ................  $  756,716      $11,152      $  767,868
                                                 ==========      =======      ==========
</TABLE>


<PAGE>


     C.  Delinquencies  and Classified Assets - Delinquent loans are reviewed by
management  monthly  and by the Board of  Directors  quarterly.  When a borrower
fails to make a scheduled  loan  payment,  efforts are made to have the borrower
cure the delinquency. The borrower is notified of the delinquency in writing and
by telephone by the Bank's collection  staff. For mortgage loans,  under certain
circumstances, a site inspection of the property is required. Most delinquencies
are cured within 90 days and no legal action is taken. If a mortgage delinquency
exceeds 90 days, the Bank institutes measures to enforce its remedies, including
commencing a foreclosure  action. For delinquent Federal Housing  Administration
("FHA") and Veterans  Administration  ("VA")  mortgage  loans,  the Bank follows
notification  and  foreclosure  procedures  prescribed  by FHA and VA.  Property
acquired by the Bank as a result of a  foreclosure  is classified as "Other Real
Estate".  For uninsured  non-mortgage  loans,  delinquent  loans are charged off
after 120 days and are referred to the Bank's attorneys for collection.


     At December 31, 1996, 1995 and 1994,  delinquencies  in the loan portfolios
were as follows:

<TABLE>
<CAPTION>
                                            61-90 Days           90 Days and Over
                                            ----------           ----------------
                                        Number   Principal      Number   Principal
                                         of      balance          of      balance
                                        loans    of loans       loans    of loans
                                        -----    --------       -----    --------
                                                 (Dollars in Thousands)
         <S>                            <C><C>   <C>            <C><C>    <C>
         At December 31, 1996
         --------------------
            Delinquent loans:
            Guaranteed1                  78      $  390         144       $   692
            Non-guaranteed                9          20          15        13,459
                                        ---      ------         ---       -------
                                         87      $  410         159       $14,151
                                        ===      ======         ===       =======
           Ratio of delinquent
             loans to total loans           .05%                   1.64%
                                            ===                    ====

         At December 31, 1995
         --------------------
            Delinquent loans:
            Guaranteed1                  91      $  476         132       $   751
            Non-guaranteed               10       8,165           8           324
                                        ---      ------         ---       -------
                                        101      $8,641         140       $ 1,075
                                        ===      ======         ===       =======
           Ratio of delinquent
             loans to total loans          1.11%                    .14%
                                           =====                    ===


         At December 31, 1994
         --------------------
           Delinquent loans:
           Guaranteed(1)                101      $  585         247       $   960
           Non-guaranteed                 9         119           9           329
                                        ---      ------         ---       -------
                                        110      $  704         256       $ 1,289
                                        ===      ======         ===       =======
           Ratio of delinquent
             loans to total loans           .10%                    .18%
                                            ===                     ===


<FN>
          (1) Loans which are FHA, VA or SLMA guaranteed.
</FN>
</TABLE>


<PAGE>


     The  following  table  sets  forth   information   regarding   non-accrual,
restructured  and impaired loans and loans which are 90 days or more  delinquent
but on which the Bank is accruing interest at the dates indicated.
<TABLE>
<CAPTION>

                                                                At December 31,
                                                                ---------------
                                                  1996     1995      1994     1993     1992
                                                  ----     ----      ----     ----     ----
                                                            (Dollars in Thousands)
<S>                                             <C>       <C>       <C>      <C>      <C>
Mortgage loans:
 One-to four-family, multi-family and
  commercial real estate loans:
   Non-accrual loans (1) ...................    $12,754   $20,903   $  500   $ -      $ -
                                                -------   -------   ------   ------   ------
Accruing loans 90 or more days overdue:
 Conventional mortgages ....................        686       311      322      326    1,615
 VA and FHA mortgages (2) ..................        361       557      581      937    1,174
                                                 ------    ------   ------   ------   ------
      Total ................................      1,047       868      903    1,263    2,789
                                                 ------    ------   ------   ------   ------

Other loans:
  Non-accrual loans ........................       -          -       -        -        -
  Accruing 90 or more days overdue:
    Student loans ..........................        331       194      379      429      280
    Consumer loans .........................         19        13        7       19        5
                                                 ------    ------   ------   ------   ------
      Total ................................        350       207      386      448      285
                                                 ------    ------   ------   ------   ------



Total non-performing loans:
  Non-accrual ..............................     12,754    20,903      500     -        -
  Accruing 90 days or more overdue .........      1,397     1,075    1,289    1,711    3,074
                                                 ------    ------   ------   ------   ------
      Total ................................    $14,151   $21,978   $1,789   $1,711   $3,074
                                                =======   =======   ======   ======   ======


Non-accrual loans to total loans ...........       1.48%     2.69%     .07%     -  %     -  %
Accruing loans 90 or more days overdue
  to total loans ...........................        .16       .14      .18      .25      .47
Non-performing loans to total loans ........       1.64      1.78(3)   .25      .25      .47


At December 31:
Restructured loans .........................    $ 1,874   $ 1,663   $1,828    $ -     $  -


For the years ended 12/31:
Income forfeited due to
 restructured loans ........................    $    62   $    62   $    6    $ -     $  -


Income unrecorded due to
 non-accrual/impaired loans ................    $ 1,180   $   226   $  150(4) $ -     $  -


<FN>

(1) See  "Asset/Liability  Management",  included  on  pages 7 and 8 in the 1996
Annual Report to Stockholders.


(2) The Bank's FHA and VA loans are  guaranteed,  seasoned  loans.  These loans,
including the past due loans, do not present any significant  collection risk to
the Bank and therefore, are presented separately from conventional mortgages.


(3) Does not  include the $8.2  million  mortgage  loan that was on  non-accrual
status, as payments were received through the bankruptcy court.


(4) As part of restructuring  interest was waived,  therefore loan was placed on
non-accrual status.
</FN>
</TABLE>


<PAGE>


     There were no loans included in the preceding  table which were modified in
a troubled debt  restructure  ("TDR").  The entire  balance of impaired loans at
December 31, 1996 represents loans on non-accrual status. The average balance of
impaired  loans for 1996 and 1995 was  $12,754,000  and $208,000,  respectively.
There was no interest  income  recorded  for  impaired  loans (for the period in
which the loans were identified as impaired) during 1996 and 1995. For the years
ended December 31, 1996 and 1995,  impaired loans resulted in foregone  interest
of $1,180,000 and $29,000,  respectively.  At December 31, 1996 and 1995,  loans
restructured  in a TDR,  other than those  classified  as impaired  loans and/or
non-accrual  loans,  were  $1,874,000  and  $1,663,000,  respectively.  Interest
forfeited  attributable  to these loans was $62,000,  $62,000 and $6,000 for the
years ended December 31, 1996, 1995 and 1994, respectively.

     Classified Assets - Federal  regulations  provide for the classification of
loans and other assets such as debt and equity securities  considered by the OTS
to be of lesser quality as "substandard",  "doubtful" or "loss" assets. An asset
is considered  "substandard" if it is inadequately  protected by the current net
worth and paying capacity of the obligor or of the collateral  pledged,  if any.
Substandard assets include those characterized by the distinct  possibility that
the insured  institution  will  sustain  some loss if the  deficiencies  are not
corrected.  Assets classified as "doubtful" have all of the weaknesses  inherent
in those  classified  "substandard",  with  the  added  characteristic  that the
weaknesses  present make  "collection or  liquidation in full",  on the basis of
currently  existing facts,  conditions,  and values,  "highly  questionable  and
improbable".  Assets  classified as "loss" are those considered  "uncollectible"
and  of  such  little  value  that  their  continuance  as  assets  without  the
establishment  of a specific  loss  reserve is not  warranted.  Pursuant  to OTS
rules, the Bank recently discontinued classifying assets as "special mention" if
such assets possessed  weakness but do not expose the Bank to sufficient risk to
warrant  classification in one of the aforementioned  categories.  However,  the
Bank still  maintains a "special  mention"  category  under its  internal  asset
review system.

     When  an  insured   institution   classifies   problem   assets  as  either
"substandard" or "doubtful",  it is required to establish general allowances for
loan  losses in an amount  deemed  prudent  by  management.  General  allowances
represent loss allowances  which have been established to recognize the inherent
risk associated with lending activities,  but which, unlike specific allowances,
have  not  been  allocated  to  particular  problem  assets.   When  an  insured
institution  classifies  problem assets as "loss", it is required to establish a
specific  allowance  for  losses  equal to 100% of the  amount  of the  asset so
classified or to charge off such amount.  An  institution's  determination as to
the  classification of its assets and the amount of its valuation  allowances is
subject  to review by the OTS which can order the  establishment  of  additional
general  or  specific  loss  allowances.  In  connection  with the filing of its
periodic  reports with the OTS, the Bank regularly  reviews the problem loans in
its  portfolio  to  determine  whether  any  loans  require   classification  in
accordance with applicable regulations.

     Allowances  for Possible Loan and Other Credit Losses - The  allowances for
possible  credit  losses  are  established  through  provisions  made,  based on
management's evaluation of the risk inherent in its asset portfolios and changes
in the nature and volume of investment activity. Such evaluation, which includes
a review of all assets for which full collection may not be reasonably  assured,
considers  among  other  matters,  the  estimated  fair value of the  underlying
collateral,  economic  conditions,  historical loss experience and other factors
that warrant  recognition in providing for adequate  credit  allowances.  (For a
more  complete  discussion  of the  Bank's  problem  assets see  "Provision  For
Possible Loan Losses" and "Provision For Possible Other Credit Losses", included
on page 11 in the 1996 Annual Report to Stockholders.)

<PAGE>

    A  savings  institution's  determination  as to the  classification  of its
assets and the amount of its  valuation  allowances  is subject to review by the
OTS, which can order the  establishment  of additional  general or specific loss
allowances. The OTS, in conjunction with other federal banking agencies, have an
interagency  policy  statement on the allowance  for loan and lease losses.  The
policy  statement  provides  guidance  for  financial  institutions  on both the
responsibilities  of management for the assessment and establishment of adequate
allowances and guidance for banking agency  examiners to use in determining  the
adequacy  of general  valuation  allowances.  Generally,  the  policy  statement
requires that:  institutions  have  effective  systems and controls to identify,
monitor and address  asset  quality  problems;  have  analyzed  all  significant
factors that affect the  collectibility of the portfolio in a reasonable manner;
and have established  acceptable  allowance  evaluation  processes that meet the
objectives set forth in the policy statement.

     Potential  Problem  Loans  and Other  Assets  and  Subsequent  Developments
Management has identified underlying  cooperative loans, which are less than 51%
sold and have loan to value ratios  greater than 30% as having a level of credit
risk greater than underlying  cooperative  loans not meeting these criteria.  At
December 31, 1996, two underlying  cooperative loans,  totaling $3.6 million met
both of these conditions.

     Other Real Estate - During  1994,  as part of the  restructuring  of a $1.9
million  mortgage loan secured by a cooperative  building,  the Bank,  through a
subsidiary  corporation,  took  title  to  cooperative  shares  representing  57
apartments in an 82 unit cooperative property, located in Brooklyn, New York. As
part of the  agreement,  the  Bank  made an  additional  five  year  loan to the
cooperative  to  make  improvements  to the  building  and pay  expenses  of the
cooperative  association,  In  addition,  on  February  1, 1994,  the  scheduled
maturity of the mortgage,  the loan was extended for an additional five years at
7.25%.  This  additional  loan is scheduled to be repaid over a five year period
commencing  March  1,  1994  through  maintenance  charged  to  the  cooperative
shareholders.  At December  31,  1996,  the balance of the  additional  loan was
$386,000.

     In  connection  with this  transaction  $1.6  million  of the $2.4  million
cooperative indebtedness was reclassified from mortgage loans to ORE. The amount
classified as ORE is based on the percentage of cooperative  shares owned by the
Bank, compared to the building's total cooperative shares. At December 31, 1996,
the Bank  included  $1.3  million  in  mortgage  loans  and  $607,000  in ORE in
connection  with this  property.  The  carrying  amount of ORE is  increased  by
capitalized improvements,  not to exceed net fair value, and reduced by deferred
gains. At December 31, 1996, a deferred  cumulative gain of $347,000 on the sale
of 24  units  was  deferred;  of the  remaining  33 units  owned  by the  Bank's
subsidiary,  32 units were rented,  and 1 unit was vacant and being marketed for
sale.  This  property  accounted  for all but $40,000 of the  $647,000 in ORE at
December 31, 1996.

     ORE operations generated income of $772,000 for the year ended December 31,
1996. This income reflects a pre-tax gain of $705,000  recognized on the sale of
a property  acquired through  foreclosure  during the first quarter of 1996. The
$705,000  gain  reflects the  recovery of $529,000  for legal fees,  expensed in
prior periods,  incurred in connection with the foreclosure process.  There were
no provisions established against ORE during the year ended December 31, 1996.

     Claims  Receivable - On February 6, 1995, the  Superintendent  of Banks for
the State of New York  seized  Nationar,  a  check-clearing  and trust  company,
freezing all of Nationar's  assets.  On that date,  the Bank had:  Federal funds
sold to  Nationar of  $10,000,000;  demand  accounts of $200,000  and $38,000 of
Nationar  capital  stock  In May,  1995,  management,  in  accordance  with  the
Company's  standard  procedures  for  monitoring  asset  quality  established  a
$2,040,000,  or 20%, valuation  allowance against the claims receivable.  During
1995, the Bank wrote off the $38,000 stock investment.

     During 1996, the Bank received  distributions from the Nationar estate, for
all  amounts  invested,  except the $38,000 of  capital.  Therefore,  during the
fourth quarter of 1996, the Bank fully recovered the $2,040,000 reserve.


<PAGE>


                         SUMMARY OF LOAN LOSS EXPERIENCE


        Activity in the allowance for possible loan losses for the mortgage loan
portfolio and the other loan portfolio are summarized as follows,  respectively,
for the years ended December 31
 <TABLE> 
<CAPTION>

Mortgage Portfolio Loan Loss Allowance:                  1996      1995      1994      1993      1992
- --------------------------------------                   ----      ----      ----      ----      ----
                                                                     (Dollars in Thousands)
<S>                                                    <C>       <C>       <C>       <C>       <C>
Balance at beginning of period                         $4,575    $3,976    $4,000    $3,400    $2,800
Provision for possible loan losses                        600       600       600       600       600
Loans charged-off                                        -           (1)     (624)     -         -
Recoveries of loans previously charged off                  1      -         -         -         -
                                                       ------    ------    -------   ------    ------
  Balance at end of period                             $5,176    $4,575    $3,976    $4,000    $3,400
                                                       ======    ======    ======    ======    ======

Ratios:

Net charge-offs to average mortgages                      -  %      -  %      .10%      -  %      -  %

Allowance for possible loan losses to
 net mortgage loans at December 31:                       .63%      .62%      .58%      .62%      .55%

Allowance for possible loan losses to mortgage
 loans delinquent 90 days or more at December 31:       37.50%     5.27x     4.40x     3.17x     1.22x

Other Loan Portfolio Loss Allowance:
- ------------------------------------
Balance at beginning of period                         $  122    $  109    $  136    $  154     $ 176
Provision for possible loan losses                         40        36         8      -            1
Loans charged off                                         (33)      (43)      (40)      (33)      (41)
Recoveries of loans previously charged off                 22        20         5        15        18
                                                       ------    ------    ------    ------     -----
  Balance at end of period                             $  151    $  122    $  109    $  136     $ 154
                                                       ======    ======    ======    ======     =====

Ratios:
- -------

Net charge-offs to average other loans                    .04%      .08%      .13%      .06%      .08%

Allowance for possible loan losses to
 net other loans at December 31:                          .54%      .42%      .40%      .49%      .53%

Allowance for possible loan losses to other
 loans delinquent 90 days or more at December 31:       43.14%    58.94%    28.24%    30.36%    54.04%
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                    DEPOSITS

     Deposit balances are summarized as follows at December 31:

                           1996                     1995                    1994
                           ----                     ----                    ----
                      Stated                   Stated                  Stated
                       rate      Amount         rate       Amount       rate       Amount
                       ----      ------         ----       ------       ----       ------
                                         (Dollars in Thousands)
<S>               <C>        <C>           <C>         <C>           <C>         <C>

Balance by interest rate:
    Demand              -  % $   31,940         -  %   $   30,711         - %    $   28,818
    NOW                2.47      36,256        2.47        36,680        2.66        36,866
    Money market       2.96      89,081        2.96        92,774        2.81       109,603
    Passbook & lease
      security         2.71     599,951        2.96       632,879        2.96       717,988

    Certificates:     -            -           -             -       2.95- 3.00         384
                      -            -       3.70- 4.00       2,083    3.01- 4.00     132,837
                  4.14- 5.00    174,155    4.01- 5.00     135,386    4.01- 5.00     131,177
                  5.01- 6.00    187,890    5.01- 6.00     203,054    5.01- 6.00      34,034
                  6.01- 7.00     25,120    6.01- 7.00      29,016    6.01- 7.00       9,063
                  7.01- 8.00       -       7.01- 8.00         863    7.01- 8.00       3,045
                  8.01- 9.00       -       8.01- 9.00        -       8.01- 9.00         609
                  9.01-10.00       -  _    9.01-10.00        -       9.01-10.00        -
                             ----------                ----------                -------
                                387,165                   370,402                   311,149
                             ----------                ----------                ----------
Total deposits               $1,144,393                $1,163,446                $1,204,424
                             ==========                ==========                ==========

Time certificates in
 excess of $100,000          $   32,676                $   27,039                $   19,663
                             ==========                ==========                ==========
</TABLE>




     The  following  table sets forth the  maturity of  certificate  accounts in
amounts of $100,000 or more at December 31:
<TABLE>
<CAPTION>
                                                       1996 
                                                       ---- 
                                                  (In Thousands)
     <S>                                              <C>

     Three months or less                             $11,792
     Over three months  through six months             10,132
     Over six months through twelve months              5,816
     Over twelve months                                 4,936
                                                      -------
                                                      $32,676
                                                      =======
</TABLE>


<PAGE>


        The following  table sets forth certain of the Bank's  average  interest
bearing deposit  categories and the related average interest rates for the years
ended December 31:

<TABLE>
<CAPTION>
                             1996                 1995                 1994
                             ----                 ----                 ----
                                         (Dollars in Thousands)

                       Amount    Rate      Amount     Rate      Amount     Rate
                       ------    ----      ------     ----      ------     ----
<S>                 <C>          <C>    <C>           <C>      <C>         <C>

Passbook and lease
 security           $  615,591   2.72%  $  661,356    2.88%    $  765,098  2.77%
Certificates           383,215   5.16      343,229    5.14        292,762  3.75
Money Market            91,597   3.08       99,016    3.08        122,277  2.78
NOW                     36,338   2.47       37,073    2.55         37,937  2.56
                    ----------          ----------             ----------
                    $1,126,741   3.57%  $1,140,674    3.57%    $1,218,074  3.00%
                    ==========          ==========             ==========
</TABLE>

     The FDIC,  an  agency  of the U.S.  Government,  insures  each  depositor's
savings up to $100,000 through the BIF.


<TABLE>
<CAPTION>

Financial Highlights

For the Years Ended December 31:          1996     1995      1994
- -------------------------------           ----     ----      ----
<S>                                      <C>      <C>       <C>
Return on average assets                  1.74%    1.44%     1.46%
Return on average equity                  8.05     6.67      7.19
Dividend payout ratio(1)                 47.24    50.25     35.64
Average equity to average assets         21.65    21.60     20.36
Equity to total assets                   22.12    22.01     20.93
Interest rate spread                      3.90     3.82      3.75
Net interest margin                       4.68     4.60      4.36
Non-interest expense to
 average assets                           1.80     1.92      1.92
Non-performing loans to total loans(2)    1.64     1.78      0.25
Non-performing assets to total assets(2)  0.98     1.50      0.22
Efficiency ratio(3)                      40.40    42.36     44.57
Ratio of net interest income to
 non-interest expense                     2.44x    2.27x    2.15x
Average interest earning assets to
 average interest bearing liabilities     1.28x    1.28x    1.25x

<FN>

(1)  Dividend  payout ratio is  calculated  by dividing  dividends  declared per
     share by net income per share.

(2)  See also  "Asset/Liability  Management",  included  on pages 7 and 8 in the
     1996 Annual Report to Stockholders.

(3)  Amount is determined by dividing non-interest expense, excluding Other Real
     Estate (income) expense,  by net interest income plus loan fees and service
     charges.
</FN>
</TABLE>

<PAGE>


                                   BORROWINGS

     The Bank has not directly borrowed funds since 1984,  however, in the event
that the Bank should  require  funds  beyond its internal  ability,  it may take
advances from the Federal Home Loan Bank, New York.

     The final payment on the Employee Stock Ownership Plan ("ESOP")  obligation
was made during 1994,  through the Bank's  contributions of $1.0 million.  Total
interest  expense incurred on the obligation  during 1994 was $25,000.  The Bank
has continued to make contributions to a non-leveraged ESOP.



ITEM 2.  PROPERTIES
         ----------

     The Bank conducts its business through 13 full-service  branch offices,  10
located in the borough of Queens,  one in the borough of Manhattan  and one each
in Nassau and Suffolk  counties.  The Company  believes that the Bank's  current
facilities are adequate to meet the present and immediately foreseeable needs of
the Bank and the Company. (See Note 9 to the Consolidated  Financial Statements,
included on page 31 in the 1996 Annual Report to Stockholders.)



ITEM 3.  LEGAL PROCEEDINGS
         -----------------

     The Bank is a  defendant  in  several  lawsuits  arising  out of the normal
conduct of business. In the opinion of management, after consultation with legal
counsel,  the  ultimate  outcome  of these  matters  is not  expected  to have a
material adverse effect on the results of operations, business operations or the
consolidated financial condition of the Company.



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

     None.


<PAGE>


ADDITIONAL ITEM.  EXECUTIVE OFFICERS
                  ------------------
     The  following  table sets forth certain  information  with respect to each
executive officer of the Company who is not also a director of the Company.  The
Board of Directors appoints or reaffirms the appointment of all of the Company's
Executive Officers each April. The term of each Executive Officer of the Company
is  generally  one  year,  or  until  a  respective  successor  is  elected  (or
appointed).
<TABLE>
 <CAPTION>
                          Age at          Position held
Name                December 31, 1996     with the Company
- ----                -----------------     ----------------
<S>                        <C>            <C>
John F. Bennett            62             Senior Vice President
Ronald C. Spielberger      59             Senior Vice President
Jack Connors               47             Senior Vice President
John Conroy                50             Senior Vice President
Bernice Glaz               55             Senior Vice President
Lawrence J. Kane           43             Senior Vice President
Thomas R. Lehmann          46             Chief Financial Officer
Robert A. Neumuth          53             Senior Vice President
Joseph J. Hennessy         54             Asst. Treasurer/Comptroller
</TABLE>

     The  following  table sets forth certain  information  with respect to each
executive officer of the Bank who is not a director of the Bank.
<TABLE>
<CAPTION>

                          Age at          Position held
Name                December 31, 1996     with the Bank
- ----                -----------------     -------------
<S>                        <C>            <C>
John F. Bennett            62             Senior Vice President
Ronald C. Spielberger      59             Senior Vice President
Jack Connors               47             Senior Vice President
John Conroy                50             Senior Vice President
Bernice Glaz               55             Senior Vice President
Thomas R. Lehmann          46             Chief Financial Officer
                                          Treasurer and Comptroller
Lawrence J. Kane           43             Senior Vice President
Robert A. Neumuth          53             Senior Vice President
</TABLE>


<PAGE>


                                     PART II



ITEM 5.  MARKET FOR JSB FINANCIAL INC.'S COMMON EQUITY AND RELATED
         ---------------------------------------------------------
          STOCKHOLDERS' MATTERS
          ---------------------

     JSB Financial,  Inc.  common stock is traded on the Nasdaq  National Market
and quoted under the symbol "JSBF".

     Information  regarding JSB Financial,  Inc.  common stock and its price for
the  1996  calendar  year  appears  on  page  6 of the  1996  Annual  Report  to
Stockholders,  portions of which are filed herewith as Exhibit 13.01,  under the
caption "Quarterly Results" and is incorporated herein by reference.

     As of February 13,  1997,  JSB  Financial,  Inc.  had  approximately  2,228
shareholders of record,  not including the number of persons or entities holding
stock in nominee or street name through various brokers and banks.

     During 1996, the Company  declared four cash  dividends  totaling $1.20 per
share each on its common stock.  Although the Company cannot guarantee  dividend
payments,  management  expects to continue to pay cash dividends,  provided that
dividend  payments  are in the  best  interest  of the  Company's  stockholders.
Certain  restrictions  exist  regarding the amount of dividends that the Company
may  declare and pay.  (See Note 17 to the  Consolidated  Financial  Statements,
included on page 35 in the 1996 Annual Report to  Stockholders.)  Dividends were
paid during calendar 1996 to stockholders as follows:
<TABLE>
 <CAPTION>
     Declaration Date        Record Date           Payment Date         Dividend Per Share
     ----------------        -----------           ------------         ------------------
     <S>                   <C>                   <C>                          <C>                   <C> <C>             <C>
     January 10, 1996      February 7, 1996      February 21, 1996            $.30
     April 9, 1996         May 8, 1996           May 22, 1996                 $.30
     July 9, 1996          August 7, 1996        August 21, 1996              $.30
     October 14, 1996      November 6, 1996      November 20, 1996            $.30
</TABLE>

ITEM 6.  SELECTED FINANCIAL DATA
         -----------------------

     Information  regarding  selected financial data appears on pages 2 and 5 of
the Company's 1996 Annual Report to Stockholders,  and is incorporated herein by
reference.

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

     Pages 7 through 17, of the Company's  1996 Annual  Report to  Stockholders,
are incorporated herein by reference.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         -------------------------------------------

     Pages 19 through 42, of the Company's  1996 Annual Report to  Stockholders,
are incorporated herein by reference.

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

     None.



<PAGE>


                                    PART III



     Certain  information  required  by Part III is omitted  from this Report in
that  the  Registrant  has  filed  a  definitive  proxy  statement  pursuant  to
Regulation 14A (the "Proxy Statement"), and certain information included therein
is incorporated herein by reference.  Only those sections of the Proxy Statement
which  specifically  address  the items set forth  herein  are  incorporated  by
reference.  Such  incorporation  does not include the Report of the Compensation
Committee or the Stock Performance Graphs included in the Proxy Statement.


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY
          -----------------------------------------------

     Information  presented  under the  heading  "Information  With  Respect  to
Nominees  and  Continuing  Directors"  on pages 4 and 5 in the  Company's  Proxy
Statement for its Annual Meeting of  Stockholders to be held on May 13, 1997, is
incorporated herein by reference.  Information concerning Executive Officers who
are not  directors is  contained in Part I of this report  pursuant to paragraph
(b) of Item 401 of Regulation S-K in reliance on Instruction G.

ITEM 11.  EXECUTIVE COMPENSATION
          ----------------------

     Information  included  under the  headings  "Directors'  Compensation"  and
"Executive  Compensation"  on pages 9 through  12  (excluding  the Report of the
Compensation  Committee on pages 10 and 11) in the Company's Proxy Statement for
its Annual Meeting of  Stockholders  to be held on May 13, 1997, is incorporated
herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
          --------------------------------------------------------------

     Information  included  under the  headings  "Security  Ownership of Certain
Beneficial  Owners" and "Stock  Ownership of Management" on pages 3 and 8 in the
Company's  Proxy  Statement for its Annual Meeting of Stockholders to be held on
May 13, 1997, is incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
          ----------------------------------------------

     Information  included  under the headings  "Indebtedness  of Management and
Transactions  with Certain  Related  Persons" on page 19 in the Company's  Proxy
Statement for its Annual Meeting of  Stockholders to be held on May 13, 1997, is
incorporated herein by reference.



<PAGE>


                                     PART IV

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

(a) 1.  Financial Statements

     The  following  Consolidated  Financial  Statements  of  the  Company,  its
subsidiary,  Jamaica  Savings Bank FSB,  and the  independent  auditors'  report
thereon, included on pages 19 through 43, of the Company's 1996 Annual Report to
Stockholders, are incorporated herein by reference:

      -  Consolidated  Statements  of Financial  Condition at December 31,
          1996 and 1995
      -  Consolidated  Statements  of Income for each of the years in the three
          year period ended December 31, 1996
      -   Consolidated Statements of Changes in Stockholders' Equity for each of
          the years in the three year period ended December 31, 1996
      -    Consolidated  Statements  of Cash  Flows for each of the years in the
           three year period ended December 31, 1996
      -  Notes to the Consolidated Financial Statements
      -  Independent Auditors' Report

     The  remaining   information   appearing  in  the  1996  Annual  Report  to
Stockholders  is not  deemed  to be  filed  as part of this  report,  except  as
expressly provided herein.

    2. Financial Statement Schedules

     Financial  Statement  Schedules  have  been  omitted  because  they are not
applicable or the required  information is shown in the  Consolidated  Financial
Statements or Notes thereto.

(b) Reports on Form 8-K filed during the last quarter of 1996:  None

(c) Exhibits Required by Securities and Exchange Commission Regulation S-K:

<TABLE>
<CAPTION>
     Exhibit No.  Description
     -----------  -----------
       <S>        <C>                                                                  <C>                                       
       3.01       Articles of Incorporation                                            (1)
       3.02       Bylaws                                                               (2)
       4.01       Stock Certificate of JSB Financial, Inc.                             (1)

                  Employment Agreement between the Company and:
      10.01        Park T. Adikes                                                      (3)
      10.02        Edward P. Henson                                                    (3)
      10.04        Ronald C. Spielberger                                               (3)
      10.05        Joanne Corrigan                                                     (3)

      10.06       Supplemental Employment Agreement entered into on July 9, 1996
                   between the Company and (filed herewith):
                   Park T. Adikes
                   Edward P. Henson
                   Ronald C. Spielberger
                   Joanne Corrigan

                                                                      Continued
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

  Exhibit No.   Description
  -----------   -----------
    <S>         <C>                                                                  <C>
                Employment Agreement between the Bank and:
    10.07        Park T. Adikes                                                      (3)
    10.08        Edward P. Henson                                                    (3)
    10.09        Ronald C. Spielberger                                               (3)
    10.10        Joanne Corrigan                                                     (3)
    10.11        John F. Bennett                                                     (3)
    10.12        Jack Connors                                                        (4)
    10.13        John J. Conroy                                                      (4)
    10.14        Bernice Glaz                                                        (4)
    10.15        Thomas R. Lehmann                                                   (4)
    10.16        Lawrence J. Kane                                                    (3)
    10.17        Robert A. Neumuth, filed herewith

    10.18       Supplemental Employment Agreement entered into on July 9, 1996
                 between the Bank and, (filed herewith):
                 Park T. Adikes
                 Edward P. Henson
                 Ronald C. Spielberger
                 Joanne Corrigan
                 John F. Bennett
                 Jack Connors
                 John J. Conroy
                 Bernice Glaz
                 Thomas R. Lehmann
                 Lawrence J. Kane
                 Robert A. Neumuth

                Special Termination  Agreements between the Bank,  guaranteed by
                 the Company, and:
    10.19        Teresa DiRe-Covello                                                 (4)
    10.20        Joseph J. Hennessy                                                  (4)
    10.21        Philip Pepe                                                         (5)

    10.22       Supplemental Special Termination  Agreements entered into on July
                 9, 1996 between the Bank, (filed herewith) and:
                 Teresa DiRe-Covello
                 Joseph J. Hennessy
                 Philip Pepe



                                                                       Continued
</TABLE>


<PAGE>
<TABLE>
<CAPTION>


  Exhibit No.   Description
  -----------   -----------
    <S>        <C>                                                                  <C>
    10.23      Jamaica Savings Bank FSB Benefit Restoration Plan
                (Amended and Restated)                                               (6)
    10.24      JSB Financial, Inc. 1990 Incentive Stock Option Plan
                (Amended and Restated)                                               (7)
    10.25      JSB Financial, Inc. 1990 Stock Option Plan
                For Outside Directors (Amended and Restated)                         (7)
    10.26      Jamaica Savings Bank FSB Employee Severance
               Compensation Plan                                                     (1)
    10.27      Jamaica Savings Bank FSB Outside Directors' Consultation
                and Retirement Plan                                                  (8)
    10.28      Incentive Savings Plan of Jamaica Savings Bank FSB                    (8)
    10.29      The JSB Financial, Inc. 1996 Stock Option Plan                        (9)
    11.01      Statement regarding computation of per share earnings, filed herewith
    13.01      Portions of the 1996 Annual Report to Stockholders, filed herewith
    23.01      Consent of KPMG Peat Marwick LLP, filed herewith
    27.00      Financial Data Schedule, filed herewith
    99.01      Form 11-K for the 1996 Incentive Savings Plan of
                Jamaica Savings Bank FSB                                            (10)
<FN>

(1)  Incorporated herein by reference to Exhibits filed with the Registration Statement on Form S-1,
      Registration No. 33-33821.
(2)   Incorporated  herein by reference to Exhibits filed with the  Registration
      Statement on Form S-1,  Registration No. 33-33821,  as amended by Form 8-K
      on January 14, 1992.
(3)  Incorporated herein by reference to Exhibits filed with the Form 10-K for the Year Ended December 31, 1990.
(4)  Incorporated herein by reference to Exhibits filed with the Form 10-Q for the Quarter Ended June 30, 1995.
(5)  Incorporated herein by reference to Exhibits filed with the Form 10-K for the year ended December 31, 1993.
(6)  Incorporated herein by reference to Exhibits filed with the Form 10-K for the Year Ended December 31, 1994.
(7)  Incorporated herein by reference to Exhibits filed with the Form 10-K for the Year Ended December 31, 1992.
(8)  Incorporated herein by reference to Exhibits filed with the Pre-Effective Amendment No.1 to Form S-1,
      Registration No. 33-33821, filed on April 2, 1990.
(9)  Incorporated herein by reference to Appendix A (pages 21 through 33) of the Proxy Statement, dated March
      29, 1996.
(10)  To be filed.
</FN>
</TABLE>


<PAGE>



                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15 (d) of the Securities  Exchange
Act of 1934,  the Company has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.

    JSB Financial, Inc.
    -------------------
       (Registrant)

/s/  Park T. Adikes          3/21/97
- ------------------------------------
     Park T. Adikes
     Chairman of the Board and
     Chief Executive Officer

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

/s/  Park T. Adikes          3/21/97        /s/ Thomas R. Lehmann      3/21/97
- ---------------------------  -------        ----------------------------------
     Park T. Adikes                             Thomas R. Lehmann
     Chief Executive Officer                    Chief Financial Officer
     Chairman and Director                      (Principal Accounting Officer)





/s/  James E. Gibbons, Jr.   3/21/97         /s/  Paul R. Screvane     3/21/97
- ---------------------------  -------         ------------------------  -------
     James E. Gibbons, Jr.                        Paul R. Screvane
     Director                                     Director



/s/  Arnold B. Pritcher      3/21/97         /s/  Alfred F. Kelly      3/24/97
- ---------------------------  -------         ------------------------  -------
     Arnold B. Pritcher                           Alfred F. Kelly
     Director                                     Director


/s/  Howard J. Dirkes, Jr.   3/24/97         /s/  Edward P. Henson     3/21/97
- ---------------------------- -------         ------------------------  -------
     Howard J. Dirkes, Jr.                        Edward P. Henson
     Director                                     President and Director



/s/  Joseph C. Cantwell      3/24/97
- ---------------------------  -------
     Joseph C. Cantwell
     Director





                               JSB FINANCIAL, INC.

                        SUPPLEMENTAL EMPLOYMENT AGREEMENT


WHEREAS,  ("Executive") and JSB Financial,  Inc. (the "Company") desire to enter
into  this  Supplemental  Employment  Agreement  ("Supplemental  Agreement")  to
supplement the Employment  Agreement  entered into between the Executive and the
Company  on  June  27,  1990   (hereinafter   referred  to  as  the  "Employment
Agreement"); and


WHEREAS,  there is an accelerating trend of consolidation among companies within
the banking industries; and

WHEREAS,  tax law provisions  relating to "golden parachute payments" could have
the effect of reducing the benefits  otherwise  provided to Executive  under the
Employment Agreement as a result of a change in control of the Company; and


WHEREAS,  the Board of Directors of the Company ("Board") believes that it is in
the best interests of the Company and its  shareholders  that this  Supplemental
Agreement  be  entered  into in order to provide  the  benefits  intended  to be
provided under the Employment Agreement to Executive in the event of a change in
control of the Company, without any reduction because of tax code "penalties" or
excise taxes relating to a change in control; and


WHEREAS,  the  Company  and  the  Executive  also  desire  to  enter  into  this
Supplemental  Agreement  for  the  purpose  of  eliminating   conflicting  terms
contained  in  the  Employment  Agreement  and to  provide  the  Executive  with
termination benefits  substantially  similar to those provided to key executives
at other savings and loan holding companies; and


WHEREAS,  the  Company  and  the  Executive  also  desire  to  enter  into  this
Supplemental  Agreement  for the purpose of providing  further  incentive to the
Executive to achieve  successful  results in the management and the operation of
the Company.


NOW, THEREFORE,  in consideration of the mutual covenants herein contained,  and
upon the other terms and  conditions  hereinafter  provided,  the parties hereby
agree as follows:


A.  SUPPLEMENTAL BENEFITS

1. In the  event of a Change  in  Control  of the  Company  (as  defined  in the
Employment Agreement),  the Executive shall be entitled to receive,  pursuant to
this Supplemental  Agreement,  an amount, payable by the Company, in addition to
any  compensation or benefits  payable by the Company pursuant to the Employment
Agreement,  which amount shall equal the difference  between (i) the amount that
would be paid under the  Employment  Agreement  pursuant to Section  5(c) of the
Employment Agreement but for the reductions in payments required by Section 5(h)
of the Employment Agreement, and (ii) the amount that is actually paid under the
terms of the Employment  Agreement after giving consideration to Section 5(h) of
said Employment Agreement.


<PAGE>

2. In each  calendar  year that  Executive  is entitled  to receive  payments or
benefits under the provisions of the Employment  Agreement and this Supplemental
Agreement,  the Company or it's  independent  accountants  shall determine if an
excess  parachute  payment (as defined in Section 4999 of the  Internal  Revenue
Code of 1986, as amended,  and any  successor  provision  thereto,  (the "Code")
exists. Such determination  shall be made after taking any reductions  permitted
pursuant to Section 280G of the Code and the regulations thereunder.  Any amount
determined  to be an excess  parachute  payment  after  taking into account such
reductions  shall be  hereafter  referred to as the  "Initial  Excess  Parachute
Payment".  As soon as practicable after a Change in Control,  the Initial Excess
Parachute Payment shall be determined.  Upon the Date of Termination following a
Change in  Control,  the  Company  shall pay  Executive,  subject to  applicable
withholding  requirements under applicable state and federal law an amount equal
to:

(i) twenty (20) percent of the Initial Excess  Parachute  Payment (or such other
amount equal to the tax imposed under Section 4999 of the Code); and

(ii) such  additional  amount (tax  allowance) as may be necessary to compensate
Executive for the payment by Executive of city, state and federal income, excise
and employment-related taxes on the payment provided under Clause (i) and on any
payments under this Clause (ii). In computing such tax allowance, the payment to
be made under Clause (i) shall be divided by the "gross up percentage" ("GUP").
The GUP shall be determined as follows:


                  GUP = 1.00 - The Executive's Tax Rate

The  Executive's Tax Rate for purposes of computing the GUP shall be the highest
marginal federal, state and city income, excise and employment-related tax rate,
including any applicable to the Executive in the year in which the payment under
Clause (i) is made.

3.  Notwithstanding  the foregoing,  if it shall subsequently be determined in a
final judicial determination with any taxing authority or a final administrative
settlement  with any taxing  authority  to which  Executive  is a party that the
excess  parachute  payment as defined  in Section  4999 of the Code,  reduced as
described  above, is different from the Initial Excess  Parachute  Payment (such
different  amount  being  hereafter  referred  to as the  "Determinative  Excess
Parachute Payment") then the Company's  independent  accountants shall determine
the amount (the  "Adjustment  Amount") the Executive  must pay to the Company or
the Company  must pay to the  Executive  in order to put the  Executive  (or the
Company,  as the case may be ) in the same  position  as the  Executive  (or the
Company,  as the case may be) would have been if the  Initial  Excess  Parachute
Payment  had been  equal  to the  Determinative  Excess  Parachute  Payment.  In
determining the Adjustment Amount,  the independent  accountants shall take into
account any and all taxes  (including any penalties and interest) paid by or for
Executive  or refunded  to  Executive  or for  Executive's  benefit.  As soon as
practicable  after the  Adjustment  Amount has been so  determined,  the Company
shall pay the  Adjustment  Amount to Executive or the Executive  shall repay the
Adjustment Amount to the Company, as the case may be.

4. In each calendar year that Executive  receives payments or benefits under the
Employment Agreement or this Supplemental  Agreement,  Executive shall report on
his state and federal income tax returns such  information as is consistent with
the  determination  made  by  the  independent  accountants  of the  Company  as
described  above.  The Company shall indemnify and hold Executive  harmless from
any and all losses, costs and expenses (including without limitation, reasonable
attorney's  fees,  interest,  fines and penalties)  which Executive  incurs as a
result of so reporting such  information.  Executive  shall promptly  notify the
Company in writing whenever the Executive  receives notice of the institution of
a  judicial  or  administrative  proceeding,  formal or  informal,  in which the
federal  tax  treatment  under  Section  4999 of the Code of any amount  paid or
payable under this  Supplemental  Agreement is being  reviewed or is in dispute.
The Company shall assume control, at its expense,  over all legal and accounting
matters pertaining to such federal tax treatment (except to the extent necessary
or appropriate  for Executive to resolve any such proceeding with respect to any
matter unrelated to amounts paid or payable pursuant to the Employment Agreement
or this  Supplemental  Agreement) and Executive  shall  cooperate fully with the
Company  in any  such  proceeding.  The  Executive  shall  not  enter  into  any
compromise or settlement or otherwise  prejudice any rights the Company may have
in connection therewith without prior consent of the Company.

<PAGE>

B. MITIGATION

1. Upon the occurrence of an Event of Termination or Change in Control  followed
by the  subsequent  payment  of  termination  benefits  to  Executive  under the
Employment  Agreement or this  Supplemental  Agreement,  Executive shall have no
duty or  obligation  to mitigate and such  payments  shall not be reduced in the
event the Executive obtains other employment.


C. INSURANCE COVERAGE BENEFITS

1.  Notwithstanding  the  terms  contained  in  Sections  4(c)  and  5(d) of the
Employment Agreement, upon the occurrence of an Event of Termination or a Change
of Control, Executive shall receive a cash payment equal to the cost of what the
Executive  would be  required to pay for  continued  life,  medical,  dental and
disability  coverage  substantially  identical to the coverage maintained by the
Bank or the Company  prior to  severance  in lieu of  receiving  such  continued
coverage as set forth in the Employment Agreement.


D. CONFLICTING TERMS

1.  Notwithstanding  the  terms  contained  in  Sections  4(b)  and  5(c) of the
Employment Agreement, upon the occurrence of an Event of Termination or a Change
of Control,  the Company shall pay Executive,  or in the event of his subsequent
death, his beneficiary or  beneficiaries,  or his estate, as the case may be, as
severance pay or liquidated  damages, or both, a sum equal to the greater of the
payments  due for the  remaining  term of the  Agreement  or three (3) times the
average of the three (3) preceding years' Base Salary, including bonuses and any
other cash  compensation paid to the Executive during such years, and the amount
of any  contributions  made to any  employee  benefit  plans,  on  behalf of the
Executive, maintained by the Bank or the Company during such years.


IN WITNESS WHEREOF, JSB Financial,  Inc. has caused this Supplemental  Agreement
to be  executed  and its seal to be  affixed  hereunto  by its  duly  authorized
officers,  and Executive has signed this Supplemental  Agreement on the day of ,
1996.


ATTEST:  [SEAL]                           JSB FINANCIAL, INC.



Joanne Corrigan                           Edward P. Henson
- --------------------------                ---------------------------
Joanne Corrigan, Secretary                Edward P. Henson, President

[SEAL]


WITNESS:



Lawrence J. Kane                          Park T. Adikes
- --------------------------------          ----------------------------
Lawrence J. Kane, Sen. Vice Pres.         Park T. Adikes




                            BANK EMPLOYMENT AGREEMENT

   This AGREEMENT is made  effective as of June 27, 1996 by and between  Jamaica
Savings Bank FSB (the  "Bank"),  a corporation  organized  under the laws of the
United  States,  with its principal  administrative  office at 303 Merrick Road,
Lynbrook, New York 11563, and Robert A. Neumuth ("Executive").  Any reference to
"Holding  Company"  herein  shall  mean JSB  Financial,  Inc.  or any  successor
thereto.

     WHEREAS,  the Bank wishes to assure itself of the services of Executive for
the period provided in this Agreement; and

     WHEREAS,  Executive  is  willing  to serve in the  employ  of the Bank on a
full-time basis for said period.

     NOW, THEREFORE,  in consideration of the mutual covenants herein contained,
and upon the other terms and conditions hereinafter provided, the parties hereby
agree as follows:

1.   POSITION AND RESPONSIBILITIES.

     During the period of his employment hereunder, Executive agrees to serve as
Senior Vice President of the Bank. During said period,  Executive also agrees to
serve, if elected,  as an officer and director of any subsidiary or affiliate of
the Bank.  Failure to reelect  Executive  as Senior Vice  President  without the
consent of the Executive shall constitute a breach of this Agreement.

2.   TERMS AND DUTIES.

     (a) The period of  Executive's  employment  under this  Agreement  shall be
deemed to have  commenced as of the date first above written and shall  continue
for a period of thirty six (36) full calendar months  thereafter.  Commencing on
the first anniversary date of this Agreement, and continuing at each anniversary
date thereafter,  the Agreement shall renew for an additional year such that the
remaining  term shall be three (3) years  unless  written  notice is provided to
Executive at least ten (10) days and not more than twenty (20) days prior to any
such anniversary date, that his employment shall cease at the end of twenty-four
(24) months following such anniversary  date. Prior to the written notice period
for  non-renewal,  the Board of Directors of the Bank  ("Board")  will conduct a
formal  performance  evaluation  of the  Executive  for purposes of  determining
whether to extend the  Agreement,  and the results  thereof shall be included in
the minutes of the Board's meeting.

     (b) During the period of his  employment  hereunder,  except for periods of
absence  occasioned by illness,  reasonable  vacation  periods,  and  reasonable
leaves of absence,  Executive shall devote  substantially all his business time,
attention,  skill,  and  efforts  to the  faithful  performance  of  his  duties
hereunder  including  activities  and  services  related  to  the  organization,
operation and management of the Bank; provided, however, that, with the approval
of the Board,  as evidenced by a  resolution  of such Board,  from time to time,
Executive  may serve,  or continue to serve,  on the boards of directors of, and
hold any other offices or positions in,  companies or  organizations,  which, in
such Board's judgment,  will not present any conflict of interest with the Bank,
or materially  affect the  performance  of Executive's  duties  pursuant to this
Agreement.

3.   COMPENSATION AND REIMBURSEMENT.

     (a) The  compensation  specified under this Agreement shall  constitute the
salary and  benefits  paid for the duties  described in Section  2(b).  The Bank
shall pay Executive as  compensation  a salary of not less than $82,000 per year
("Base Salary").  Such Base Salary shall be payable biweekly.  During the period
of this Agreement,  Executive's Base Salary shall be reviewed at least annually;
the first such review will be made no later than December 31, 1996.  Such review
shall be conducted  by a Committee  designated  by the Board,  and the Board may
increase  Executive's  Base Salary.  In addition to the Base Salary  provided in
this Section 3(a), the Bank shall provide Executive at no cost to Executive with
all such  other  benefits  as are  provided  uniformly  to  permanent  full-time
employees of the Bank.

<PAGE>
     (b)  The  Bank  will  provide  Executive  with  employment  benefit  plans,
arrangements  and  perquisites   substantially  equivalent  to  those  in  which
Executive was participating or otherwise deriving benefit from immediately prior
to the beginning of the term of this Agreement,  and the Bank will not,  without
Executive's prior written consent, make any changes in such plans,  arrangements
or  perquisites  which would  adversely  affect  Executive's  rights or benefits
thereunder.  Without limiting the generality of the foregoing provisions of this
Subsection (b), Executive will be entitled to participate in or receive benefits
under any employee benefit plans including but not limited to, retirement plans,
supplemental   retirement   plans,   pension   plans,    profit-sharing   plans,
health-and-accident plan, medical coverage or any other employee benefit plan or
arrangement  made  available by the Bank in the future to its senior  executives
and key  management  employees,  subject to and on a basis  consistent  with the
terms,  conditions and overall  administration  of such plans and  arrangements.
Executive will be entitled to incentive  compensation and bonuses as provided in
any plan of the Bank in which Executive is eligible to participate. Nothing paid
to the Executive under any such plan or arrangement will be deemed to be in lieu
of other compensation to which the Executive is entitled under this Agreement.

     (c) In addition to the Base Salary  provided for by  paragraph  (a) of this
Section 3, the Bank shall pay or reimburse  Executive for all reasonable  travel
and other reasonable  expenses incurred by Executive  performing his obligations
under this Agreement and may provide such  additional  compensation in such form
and such amounts as the Board may from time to time determine.

4.   PAYMENTS TO EXECUTIVE UPON AN EVENT OF TERMINATION.

     The  provisions  of this  Section  shall in all  respects be subject to the
terms and conditions stated in Sections 8 and 16.

     (a) Upon the  occurrence  of an Event of  Termination  (as herein  defined)
during the Executive's term of employment  under this Agreement,  the provisions
of  this  Section  shall  apply.  As  used  in  this  Agreement,  an  "Event  of
Termination"  shall mean and include any one or more of the  following:  (i) the
termination  by the  Bank  or  the  Holding  Company  of  Executive's  full-time
employment  hereunder for any reason other than a Change in Control,  as defined
in  Section  5(a)  hereof or for Cause,  as  defined  in Section 8 hereof;  (ii)
Executive's resignation from the Bank's employ, upon any (A) failure to elect or
reelect or to appoint or  reappoint  Executive  as Senior  Vice  President,  (B)
material change in Executive's  function,  duties,  or  responsibilities,  which
change would cause Executive's position to become one of lesser  responsibility,
importance,  or scope from the  position  and  attributes  thereof  described in
Section 1, above,  (and any such  material  change  shall be deemed a continuing
breach of this  Agreement),  (C) a relocation of Executive's  principal place of
employment by more than 30 miles from its location at the effective date of this
Agreement,  or a material  reduction  in the  benefits  and  perquisites  to the
Executive from those being provided as of the effective date of this  Agreement,
(D) liquidation or dissolution of the Bank or Holding Company,  or (E) breach of
this  Agreement  by the Bank.  Upon the  occurrence  of any event  described  in
clauses (A),  (B),  (C), (D) or (E),  above,  Executive  shall have the right to
elect to terminate his employment  under this Agreement by resignation  upon not
less than sixty (60) days prior written notice given within a reasonable  period
of time not to exceed,  except in case of a  continuing  breach,  four  calendar
months after the event giving rise to said right to elect.

<PAGE>

     (b)  Upon  the  occurrence  of an  Event  of  Termination,  on the  Date of
Termination,  as defined in Section 9, the Bank shall pay Executive,  or, in the
event of his subsequent death, his beneficiary or beneficiaries,  or his estate,
as the case may be, as severance pay or liquidated damages, or both, a sum equal
to the greater of the payments due for the  remaining  term of the  Agreement or
three (3) times the average of the three preceding years' Base Salary, including
bonuses and any other cash compensation paid to the Executive during such years,
and the amount of any benefits  received pursuant to any employee benefit plans,
on behalf of the  Executive,  maintained  by the Bank during such years.  At the
election of the Executive,  which election is to be made within thirty (30) days
of an Event of  Termination,  such payments  shall be made in a lump sum or paid
monthly  during the remaining  term of the Agreement  following the  Executive's
termination.  In the event that no  election is made,  payment to the  Executive
will be made on a monthly basis during the remaining term of the Agreement. Such
payments  shall  not be  reduced  in  the  event  the  Executive  obtains  other
employment following termination of employment.

     (c) Upon the occurrence of an Event of Termination,  the Bank will cause to
be  continued  life,  medical,  dental  and  disability  coverage  substantially
identical  to the coverage  maintained  by the Bank for  Executive  prior to his
termination. Such coverage shall cease upon the expiration of the remaining term
of this Agreement.

     (d) In the event that the Executive is receiving  monthly payments pursuant
to Section 4(b) hereof,  on an annual  basis,  thereafter,  between the dates of
January 1 and January 31 of each year, Executive shall elect whether the balance
of the amount  payable  under the Agreement at that time shall be paid in a lump
sum or on a prorata basis.  Such election shall be irrevocable  for the year for
which such election is made.

5.   CHANGE IN CONTROL.

     (a) No benefit  shall be payable  under this  Section 5 unless  there shall
have been a Change  in  Control  of the Bank or  Holding  Company,  as set forth
below.  For  purposes  of this  Agreement,  a "Change in Control" of the Bank or
Holding  Company shall mean an event of a nature that;  (i) would be required to
be  reported  in  response  to Item 1 of the  current  report on Form 8-K, as in
effect on the date  hereof,  pursuant  to Section 13 or 15(d) of the  Securities
Exchange  Act of 1934  (the  "Exchange  Act");  or (ii)  results  in a Change of
Control of the Bank or the Holding Company within the meaning of the Home Owners
Loan Act of 1933 and the  Rules and  Regulations  promulgated  by the  Office of
Thrift Supervision (or its predecessor agency), as in effect on the date hereof;
or (iii)  without  limitation  such a Change in Control  shall be deemed to have
occurred at such time as (a) any "person" (as the term is used in Sections 13(d)
and 14(d) of the Exchange Act) is or becomes the "beneficial  owner" (as defined
in Rule 13d-3 under the Exchange Act), directly or indirectly,  of securities of
the Bank or the Holding  Company  representing  20% or more of the Bank's or the
Holding Company's  outstanding  securities except for any securities of the Bank
purchased by the Holding  Company in connection  with the conversion of the Bank
to the stock form and any  securities  purchased  by the Bank's  employee  stock
ownership  plan and trust;  or (b)  individuals  who constitute the Board on the
date hereof (the "Incumbent  Board") cease for any reason to constitute at least
a majority thereof,  provided that any person becoming a director  subsequent to
the date hereof whose election was approved by a vote of at least three-quarters
of the  directors  comprising  the  Incumbent  Board,  or whose  nomination  for
election  by the  Holding  Company's  stockholders  was  approved  by  the  same
Nominating Committee serving under an Incumbent Board, shall be, for purposes of
this clause (b),  considered as though he were a member of the Incumbent  Board;
or (c) a merger, consolidation or sale of all or substantially all the assets of
the Bank or the Holding  Company in which the Bank or Holding Company is not the
resulting  entity  occurs;  or (d) a proxy  statement  soliciting  proxies  from
stockholders  of  the  Holding  Company,  by  someone  other  than  the  current
management of the Holding  Company,  seeking  stockholder  approval of a Plan of
Reorganization,  merger or consolidation of the Holding Company or Bank with one
or more corporations as a result of which the outstanding shares of the class of
securities  then subject to the Plan are exchanged for or converted into cash or
property or  securities  not issued by the Bank or the Holding  Company shall be
distributed;  or (e) a  tender  offer  is made  for  20% or  more of the  voting
securities of the Bank or Holding Company.


<PAGE>

     (b) If any of the events  described in Section 5(a) hereof  constituting  a
Change in Control  have  occurred or the Board has  determined  that a Change in
Control has occurred,  Executive  shall be entitled to the benefits  provided in
paragraphs (c), (d), (e), (f), (g) and (h) of this Section 5 upon his subsequent
termination  of  employment  at any  time  during  the  term of  this  Agreement
(regardless  of whether such  termination  results from his  resignation  or his
dismissal),  unless such  termination is because of his death,  termination  for
Cause or termination for Disability. Upon the Change in Control, Executive shall
have the right to elect to terminate his  employment  with the Bank at any time,
for any reason, during the term of this Agreement.

     (c) Upon the occurrence of a Change in Control  followed by the Executive's
termination of employment,  the Bank shall pay Executive, or in the event of his
subsequent death, his beneficiary or  beneficiaries,  or his estate, as the case
may be, as  severance  pay or  liquidated  damages,  or both, a sum equal to the
greater of the payments due for the remaining term of the Agreement or three (3)
times the average of the three preceding years' Base Salary,  including  bonuses
and any other cash compensation paid to the Executive during such years, and the
amount of any contributions made to any employee benefit plans, on behalf of the
Executive,  maintained  by the Bank during such  years.  At the  election of the
Executive,  which  election is to be made within thirty (30) days of the Date of
Termination  following a Change in Control,  such  payment may be made in a lump
sum or paid in equal  monthly  installments  during the  thirty-six  (36) months
following the  Executive's  termination.  In the event that no election is made,
payment to the  Executive  will be made on a monthly  basis during the remaining
term of the Agreement.

     (d) Upon the occurrence of a Change in Control  followed by the Executive's
termination of employment,  the Bank will cause to be continued  life,  medical,
dental  and  disability  coverage   substantially   identical  to  the  coverage
maintained by the Bank for Executive  prior to his severance.  Such coverage and
payments shall cease upon the expiration of thirty-six (36) months.

     (e) Upon the occurrence of a Change in Control,  Executive will be entitled
to any benefits  granted to him pursuant to any Stock Option Plan of the Bank or
Holding Company.

     (f) Upon the  occurrence  of a Change  in  Control  the  Executive  will be
entitled  to any  benefits  awarded  to him under  the  Bank's  Recognition  and
Retention Plan arising from a Change in Control.

     (g) In the event that the Executive is receiving  monthly payments pursuant
to Section 5(c) hereof,  on an annual  basis,  thereafter,  between the dates of
January 1 and January 31 of each year, Executive shall elect whether the balance
of the amount  payable  under the Agreement at that time shall be paid in a lump
sum or on a prorata basis.  Such election shall be irrevocable  for the year for
which such election is made.

(h)  Notwithstanding  the  preceding  paragraphs of this Section 5, in the event
     that:

     (i)  the aggregate payments or benefits to be made or afforded to Executive
          under said paragraphs (the "Termination  Benefits") would be deemed to
          include an "excess  parachute  payment" under Section 280G of the Code
          or any successor thereto, and

     (ii) if  such   Termination   Benefits  were  reduced  to  an  amount  (the
          "Non-Triggering  Amount"),  the value of which is one  dollar  ($1.00)
          less  than an  amount  equal  to three  (3)  times  Executive's  "base
          amount",  as determined in accordance  with said Section 280G, and the
          Non-Triggering Amount would be greater than the aggregate value of the
          Termination  Benefits (without such reduction) minus the amount of tax
          required to be paid by Executive  thereon by Section 4999 of the Code,
          then the Termination  Benefits shall be reduced to the  Non-Triggering
          Amount.  The  allocation  of the reduction  required  hereby among the
          Termination  Benefits  provided by the  preceding  paragraphs  of this
          Section 5 shall be determined by the Executive.


<PAGE>

6.   TERMINATION FOR DISABILITY.

     (a) If, as a result of  Executive's  incapacity  due to  physical or mental
illness,  he shall have been absent from his duties with the Bank on a full-time
basis for twelve  (12)  consecutive  months,  and within  thirty (30) days after
written  notice of potential  termination is given he shall not have returned to
the full-time  performance  of his duties,  the Bank or the Holding  Company may
terminate Executive's employment for "Disability".

     (b) The Bank will pay  Executive,  as  disability  pay, a biweekly  payment
equal to three-quarters (3/4) of Executive's biweekly rate of Base Salary on the
effective date of such termination.  These disability payments shall commence on
the effective date of Executive's termination and will end on the earlier of (i)
the date Executive  returns to the full-time  employment of the Bank in the same
capacity as he was employed prior to his termination for Disability and pursuant
to an employment  agreement  between  Executive and the Bank;  (ii)  Executive's
full-time  employment by another employer;  (iii) Executive attaining the normal
age of retirement or receiving  benefits under the Bank's Defined  Benefit Plan;
(iv) Executive's death; or (v) Executive's eligibility to collect payments under
the disability provision of the Defined Benefit Plan.  Notwithstanding any other
provision  to the  contrary,  the Bank may apply any  proceeds  from  disability
income  insurance  for  Executive  which  was paid  for by the  Bank as  partial
satisfaction of its obligation under this Section.

     (c)  The  Bank  will  cause  to be  continued  life,  medical,  dental  and
disability  coverage  substantially  identical to the coverage maintained by the
Bank for Executive prior to his termination for Disability.  This coverage shall
cease  upon the  earlier  of (i) the date  Executive  returns  to the  full-time
employment  of the Bank,  in the same  capacity as he was employed  prior to his
termination  for  Disability  and pursuant to an  employment  agreement  between
Executive  and the  Bank;  (ii)  Executive's  full-time  employment  by  another
employer;  (iii) Executive's attaining the normal age of retirement or receiving
benefits under the Bank's Defined Benefit Plan;  (iv) the Executive's  death; or
(v) the  Executive's  eligibility  to  collect  payments  under  the  disability
provision of the Defined Benefit Plan.

     (d)  Notwithstanding  the  foregoing,  there  will be no  reduction  in the
compensation  otherwise  payable to  Executive  during any period  during  which
Executive is incapable of performing his duties hereunder by reason of temporary
disability.

7.   TERMINATION UPON RETIREMENT.

     Termination by the Bank of the Executive based on  "Retirement"  shall mean
termination  in accordance  with the Bank's  retirement  policy or in accordance
with any  retirement  arrangement  established  with  Executive's  consent  with
respect to him. Upon termination of Executive upon  Retirement,  Executive shall
be  entitled to all  benefits  under any  retirement  plan of the Bank and other
plans to which Executive is a party.


<PAGE>

8.   TERMINATION FOR CAUSE.

     The term  "Termination  for Cause"  shall mean  termination  because of the
Executive's personal dishonesty, incompetence, willful misconduct, any breach of
fiduciary duty involving personal profit,  intentional failure to perform stated
duties,  willful  violation of any law, rule or  regulation  (other than traffic
violations or similar  offenses) or final  cease-and-desist  order,  or material
breach of any provision of this Agreement. In determining incompetence, the acts
or omissions shall be measured  against  standards  generally  prevailing in the
savings institutions  industry.  Notwithstanding the foregoing,  Executive shall
not be deemed to have been  Terminated  for Cause  unless and until  there shall
have  been  delivered  to  him a  copy  of a  resolution  duly  adopted  by  the
affirmative vote of not less than three-fourths of the members of the Board at a
meeting of the Board called and held for that purpose (after  reasonable  notice
to Executive and an  opportunity  for him,  together  with counsel,  to be heard
before  the  Board),  finding  that in the  good  faith  opinion  of the  Board,
Executive was guilty of conduct justifying  Termination for Cause and specifying
the  particulars  thereof in detail.  The Executive  shall not have the right to
receive  compensation  or other  benefits for any period after  Termination  for
Cause. Any stock options granted to Executive under any stock option plan of the
Bank, the Holding Company or any subsidiary or affiliate  thereof,  shall become
null and void effective upon  Executive's  receipt of Notice of Termination  for
Cause pursuant to Section 9 hereof, and shall not be exercisable by Executive at
any time subsequent to such Termination for Cause.

9.   NOTICE.

     (a)  Any  purported  termination  by the  Bank  or by  Executive  shall  be
communicated by Notice of Termination to the other party hereto. For purposes of
this  Agreement,  a "Notice of  Termination"  shall mean a written  notice which
shall indicate the specific termination  provision in this Agreement relied upon
and shall set forth in reasonable detail the facts and circumstances  claimed to
provide a basis for termination of Executive's employment under the provision so
indicated.

     (b) "Date of  Termination"  shall  mean (A) if  Executive's  employment  is
terminated  for  Disability,  thirty (30) days after a Notice of  Termination is
given (provided that he shall not have returned to the performance of his duties
on a  full-time  basis  during  such  thirty  (30) day  period),  and (B) if his
employment is terminated for any other reason,  the date specified in the Notice
of Termination (which, in the case of a Termination for Cause, shall not be less
than thirty (30) days from the date such Notice of Termination is given.)

     (c) If, within thirty (30) days after any Notice of  Termination  is given,
the party  receiving such Notice of Termination  notifies the other party that a
dispute  exists  concerning  the  termination,  except upon the  occurrence of a
Change  in  Control  in which  case the  date of  termination  shall be the date
specified in the Notice,  the Date of Termination shall be the date on which the
dispute  is  finally  determined,  either by  mutual  written  agreement  of the
parties, by a binding arbitration award, or by a final judgment, order or decree
of a court of  competent  jurisdiction  (the time for appeal  there from  having
expired and no appeal having been perfected) and provided  further that the Date
of  Termination  shall be extended by a notice of dispute only if such notice is
given in good faith and the party giving such notice  pursues the  resolution of
such dispute with reasonable diligence. Notwithstanding the pendency of any such
dispute, the Bank will continue to pay Executive his full compensation in effect
when the notice giving rise to the dispute was given (including, but not limited
to, Base Salary) and continue him as a participant in all compensation,  benefit
and insurance plans in which he was participating when the notice of dispute was
given,  until the dispute is finally resolved in accordance with this Agreement.
Amounts paid under this  Section are in addition to all other  amounts due under
this  Agreement and shall not be offset  against or reduce any other amounts due
under this Agreement.

10.  POST-TERMINATION OBLIGATIONS.

     (a) All payments and benefits to Executive  under this  Agreement  shall be
subject to Executive's  compliance  with paragraph (b) of this Section 10 during
the term of this  Agreement  and for one (1) full year after the  expiration  or
termination hereof.


<PAGE>

     (b) Executive shall, upon reasonable  notice,  furnish such information and
assistance  to the Bank as may  reasonably be required by the Bank in connection
with any litigation in which it or any of its  subsidiaries or affiliates is, or
may become, a party.

11.  NON-DISCLOSURE.

     Executive  recognizes and  acknowledges  that the knowledge of the business
activities and plans for business activities of the Bank and affiliates thereof,
as it may exist from time to time,  is a valuable,  special and unique  asset of
the business of the Bank.  Executive  will not,  during or after the term of his
employment,  disclose any knowledge of the past, present,  planned or considered
business  activities  of the Bank or  affiliates  thereof to any  person,  firm,
corporation,   or  other   entity  for  any   reason  or   purpose   whatsoever.
Notwithstanding the foregoing,  Executive may disclose any knowledge of banking,
financial and/or economic principles, concepts or ideas which are not solely and
exclusively  derived from the business  plans and activities of the Bank. In the
event of a breach or  threatened  breach by the  Executive of the  provisions of
this  Section  11,  the  Bank  will be  entitled  to an  injunction  restraining
Executive  from  disclosing,  in whole or in part,  the  knowledge  of the past,
present,  planned or  considered  business  activities of the Bank or affiliates
thereof, or from rendering any services to any person, firm, corporation,  other
entity to whom such  knowledge,  in whole or in part,  has been  disclosed or is
threatened to be disclosed.  Nothing herein will be construed as prohibiting the
Bank from pursuing any other  remedies  available to the Bank for such breach or
threatened breach, including the recovery of damages from Executive.

12.  SOURCE OF PAYMENTS.

     All  payments  provided in this  Agreement  shall be timely paid in cash or
check  from the  general  funds  of the  Bank.  The  Holding  Company,  however,
guarantees  payment and  provision of all amounts and benefits due  hereunder to
Executive  and, if such  amounts and  benefits  due from the Bank are not timely
paid or  provided  by the  Bank,  such  amounts  and  benefits  shall be paid or
provided by the Holding  Company.  Notwithstanding  any other  provision  to the
contrary,  the Bank may apply any proceeds from disability  income insurance for
Executive  which  was  paid  for by the  Bank  as  partial  satisfaction  of its
obligation under Section 6(b).

13.  EFFECT ON PRIOR AGREEMENTS AND EXISTING BENEFITS PLANS.

     This Agreement contains the entire understanding between the parties hereto
and  supersedes  any  prior  employment   agreement  between  the  Bank  or  any
predecessor  of the Bank and  Executive,  except that this  Agreement  shall not
affect or operate to reduce any benefit or compensation inuring to the Executive
of  a  kind  elsewhere  provided.  No  provision  of  this  Agreement  shall  be
interpreted to mean that  Executive is subject to receiving  fewer benefits than
those available to him without reference to this Agreement.

14.  NO ATTACHMENT.

     (a) Except as  required  by law,  no right to receive  payments  under this
Agreement  shall be  subject to  anticipation,  commutation,  alienation,  sale,
assignment,  encumbrance,  charge,  pledge, or  hypothecation,  or to execution,
attachment,  levy or similar  process or assignment by operation of law, and any
attempt,  voluntary  or  involuntary,  to affect any such action  shall be null,
void, and of no effect.

     (b) This  Agreement  shall be binding  upon,  and inure to the  benefit of,
Executive and the Bank and their respective successors and assigns.

15.  MODIFICATION AND WAIVER.

     (a) This  Agreement may not be modified or amended  except by an instrument
in writing signed by the parties hereto.

     (b) No term or  condition  of this  Agreement  shall be deemed to have been
waived, nor shall there be any estoppel against the enforcement of any provision
of this Agreement,  except by written  instrument of the party charged with such
waiver or estoppel.  No such written waiver shall be deemed a continuing  waiver
unless specifically  stated therein,  and each such waiver shall operate only as
to the specific  term or condition  waived and shall not  constitute a waiver of
such term or condition for the future as to any act other than that specifically
waived.

<PAGE>

16.  REQUIRED PROVISIONS.

     (a) The Bank may terminate the Executive's  employment at any time, but any
termination by the Bank, other than  Termination for Cause,  shall not prejudice
Executive's  right to  compensation  or other  benefits  under  this  Agreement.
Executive shall not have the right to receive compensation or other benefits for
any period after Termination for Cause as defined in Section 8 herein above.

     (b) If the Executive is suspended from office and/or temporarily prohibited
from participating in the conduct of the Bank's affairs by a notice served under
Section  8(e)(3)  (12 USC  1818(e)(3))  or 8(g) (12 USC  1818(g)) of the Federal
Deposit Insurance Act, as amended by the Financial Institutions Reform, Recovery
and Enforcement Act of 1989, the Bank's obligations under this contract shall be
suspended as of the date of service,  unless stayed by appropriate  proceedings.
If the charges in the notice are  dismissed,  the Bank may in its discretion (i)
pay the Executive all or part of the compensation  withheld while their contract
obligations  were  suspended and (ii) reinstate (in whole or in part) any of the
obligations which were suspended.

     (c)  If  the  Executive  is  removed  and/or  permanently  prohibited  from
participating  in the  conduct of the Bank's  affairs by an order  issued  under
Section 8(e) (12 USC  1818(e)) or 8(g) (12 USC  1818(g)) of the Federal  Deposit
Insurance  Act, as amended by the Financial  Institutions  Reform,  Recovery and
Enforcement  Act of 1989, all  obligations of the Bank under this contract shall
terminate  as of the  effective  date of the  order,  but  vested  rights of the
contracting parties shall not be affected.

     (d) If the Bank is in default as  defined in Section  3(x) (12 USC  1813(x)
(1))  of the  Federal  Deposit  Insurance  Act,  as  amended  by  the  Financial
Institutions  Reform,  Recovery and  Enforcement Act of 1989, all obligations of
the Bank under this contract shall terminate as of the date of default, but this
paragraph shall not affect any vested rights of the contracting parties.

     (e) All  obligations  of the Bank under this contract  shall be terminated,
except to the extent  determined that  continuation of the contract is necessary
for the  continued  operation  of the  institution,  (i) by the Federal  Deposit
Insurance  Corporation,  at the time FDIC  enters into an  agreement  to provide
assistance to or on behalf of the Bank under the authority  contained in Section
13(c) (12 USC 1823(c)) of the Federal  Deposit  Insurance Act, as amended by the
Financial  Institutions Reform,  Recovery and Enforcement Act of 1989 or (ii) by
the Office of Thrift  Supervision  ("OTS")  at the time the OTS or its  District
Director  approves  a  supervisory  merger to  resolve  problems  related to the
operations  of the Bank or when the Bank is  determined by the OTS or FDIC to be
in an unsafe or unsound  condition.  Any rights of the parties that have already
vested, however, shall not be affected by such action.

17.  SEVERABILITY.

     If, for any reason,  any  provision of this  Agreement,  or any part of any
provision, is held invalid, such invalidity shall not affect any other provision
of this  Agreement or any part of such  provision not held so invalid,  and each
such other  provision and part thereof shall to the full extent  consistent with
law continue in full force and effect.

18.  HEADINGS FOR REFERENCE ONLY.

     The headings of sections  and  paragraphs  herein are  included  solely for
convenience of reference and shall not control the meaning or  interpretation of
any of the provisions of this Agreement.

<PAGE>

19.  GOVERNING LAW.

     This  Agreement  shall be governed by the laws of the State of New York but
only to the extent not superseded by Federal law.

20.  ARBITRATION.

     Any  dispute  or  controversy  arising  under or in  connection  with  this
Agreement  shall be settled  exclusively by  arbitration in accordance  with the
rules of the American  Arbitration  Association then in effect.  Judgment may be
entered on the arbitrator's  award in any court having  jurisdiction;  provided,
however,  that Executive  shall be entitled to seek specific  performance of his
right to be paid  until  the Date of  Termination  during  the  pendency  of any
dispute or controversy arising under or in connection with this Agreement.

21.  PAYMENT OF LEGAL FEES.

     All  reasonable  legal fees paid or incurred by  Executive  pursuant to any
dispute or question of  interpretation  relating to this Agreement shall be paid
or reimbursed by the Bank.

22.  INDEMNIFICATION.
     The Bank  shall  provide  Executive  (including  his heirs,  executors  and
administrators)   with  coverage  under  a  standard  directors'  and  officers'
liability insurance policy at its expense,  or in lieu thereof,  shall indemnify
Executive (and his heirs,  executors and  administrators)  to the fullest extent
permitted  under  Federal law against all  expenses and  liabilities  reasonably
incurred  by him in  connection  with  or  arising  out of any  action,  suit or
proceeding  in which he may be  involved by reason of his having been a director
or officer of the Bank  (whether or not he continues to be a director or officer
at the time of  incurring  such  expenses or  liabilities),  such  expenses  and
liabilities  to  include,  but not be limited  to,  judgments,  court  costs and
attorneys' fees and the cost of reasonable  settlements,  such settlements to be
approved  by the Board of  Directors  of the  Bank,  if such  action is  brought
against  Executive  in his  capacity  as an  officer  or  director  of the Bank,
however,  shall not extend to matters as to which Executive is finally  adjudged
to be liable for willful misconduct in the performance of his duties.

23.  SUCCESSOR TO THE BANK.

     The Bank  shall  require  any  successor  or  assignee,  whether  direct or
indirect,  by  purchase,   merger,   consolidation  or  otherwise,   to  all  or
substantially  all the  business or assets of the Bank or the  Holding  Company,
expressly  and  unconditionally  to  assume  and  agree to  perform  the  Bank's
obligations under this Agreement, in the same manner and to the same extent that
the Bank would be required to perform if no such  succession or  assignment  had
taken place.

<PAGE>


24.  SIGNATURES.

   IN  WITNESS  WHEREOF,  the Bank and the  Holding  Company  have  caused  this
Agreement  to be  executed  and its seal to be  affixed  hereunto  by their duly
authorized  officers and Executive  has signed this  Agreement on the 9th day of
July, 1996.


ATTEST:                                        JAMAICA SAVINGS BANK FSB



Joanne Corrigan                                BY: Edward P. Henson
- ------------------------                           -----------------------
Joanne Corrigan                                    Edward P. Henson
Secretary                                          President


SEAL



ATTEST:                                        JSB FINANCIAL, INC.



Joanne Corrigan                                BY: Edward P. Henson
- ------------------------                           -----------------------
Joanne Corrigan                                    Edward P. Henson
Secretary                                          President


SEAL



WITNESS:


Lawrence J. Kane                               Robert A. Neumuth
- ------------------------                       ---------------------------
Lawrence J. Kane                               Robert A. Neumuth
Senior Vice President                          Executive




                            JAMAICA SAVINGS BANK FSB

                        SUPPLEMENTAL EMPLOYMENT AGREEMENT



WHEREAS,  , ("Executive")  and Jamaica Savings Bank FSB ("Bank") desire to enter
into  this  Supplemental  Employment  Agreement  ("Supplemental  Agreement")  to
supplement the Employment  Agreement  entered into between the Executive and the
Bank on June 27, 1995 (hereinafter  referred to as the "Employment  Agreement");
and

WHEREAS,  there is an accelerating trend of consolidation among companies within
the banking industries; and

WHEREAS,  tax law provisions  relating to "golden parachute payments" could have
the effect of reducing the benefits  otherwise  provided to Executive  under the
Employment Agreement as a result of a change in control of the Bank; and

WHEREAS, the Board of Directors of the Bank ("Board") believes that it is in the
best interests of the Bank that this  Supplemental  Agreement be entered into in
order to provide  the  benefits  intended to be  provided  under the  Employment
Agreement  to  Executive  in the event of a change in control of the Bank or its
holding company,  JSB Financial,  Inc. ("Company") without any reduction because
of tax code "penalties" or excise taxes relating to a change in control; and

WHEREAS,  the Bank and the Executive also desire to enter into this Supplemental
Agreement  for the purpose of  eliminating  conflicting  terms  contained in the
Employment  Agreement and to provide the  Executive  with  termination  benefits
substantially  similar to those  provided  to key  executives  at other  savings
institutions; and

WHEREAS,  the Bank and the Executive also desire to enter into this Supplemental
Agreement  for the purpose of providing  further  incentive to the  Executive to
achieve successful results in the management and the operation of the Bank.

NOW, THEREFORE,  in consideration of the mutual covenants herein contained,  and
upon the other terms and  conditions  hereinafter  provided,  the parties hereby
agree as follows:

A.  SUPPLEMENTAL BENEFITS

1. In the event of a Change in Control of the Bank or the Company (as defined in
the Employment Agreement),  the Executive shall be entitled to receive, pursuant
to this Supplemental  Agreement,  an amount, payable by the Bank or the Company,
in addition to any  compensation or benefits  payable by the Bank or the Company
pursuant to the  Employment  Agreement,  which amount shall equal the difference
between  (i) the  amount  that  would be paid  under  the  Employment  Agreement
pursuant to Section 5(c) of the  Employment  Agreement but for the reductions in
payments  required by Section  5(h) of the  Employment  Agreement,  and (ii) the
amount that is actually paid under the terms of the Employment  Agreement  after
giving consideration to Section 5(h) of said Employment Agreement.


<PAGE>

2. In each  calendar  year that  Executive  is entitled  to receive  payments or
benefits under the provisions of the Employment  Agreement and this Supplemental
Agreement,  the Bank or the  Company  or  their  independent  accountants  shall
determine  if an excess  parachute  payment (as  defined in Section  4999 of the
Internal Revenue Code of 1986, as amended,  and any successor provision thereto,
(the  "Code")  exists.  Such  determination  shall  be  made  after  taking  any
reductions  permitted  pursuant to Section 280G of the Code and the  regulations
thereunder. Any amount determined to be an excess parachute payment after taking
into account  such  reductions  shall be  hereafter  referred to as the "Initial
Excess Parachute Payment". As soon as practicable after a Change in Control, the
Initial  Excess  Parachute  Payment  shall  be  determined.  Upon  the  Date  of
Termination  following  a Change in Control,  the Bank or the Company  shall pay
Executive, subject to applicable withholding requirements under applicable state
and federal law an amount equal to:

(i) twenty (20) percent of the Initial Excess  Parachute  Payment (or such other
amount equal to the tax imposed under Section 4999 of the Code); and

(ii) such  additional  amount (tax  allowance) as may be necessary to compensate
Executive for the payment by Executive of city, state and federal income, excise
and employment-related taxes on the payment provided under Clause (i) and on any
payments under this Clause (ii). In computing such tax allowance, the payment to
be made under Clause (i) shall be divided by the "gross up percentage" ("GUP").
The GUP shall be determined as follows:


                  GUP = 1.00 - The Executive's Tax Rate

The  Executive's Tax Rate for purposes of computing the GUP shall be the highest
marginal federal, state and city income, excise and employment-related tax rate,
including any applicable to the Executive in the year in which the payment under
Clause (i) is made.

3.  Notwithstanding  the foregoing,  if it shall subsequently be determined in a
final judicial determination with any taxing authority or a final administrative
settlement  with any taxing  authority  to which  Executive  is a party that the
excess  parachute  payment as defined  in Section  4999 of the Code,  reduced as
described  above, is different from the Initial Excess  Parachute  Payment (such
different  amount  being  hereafter  referred  to as the  "Determinative  Excess
Parachute Payment") then the Bank or the Company's independent accountants shall
determine the amount (the  "Adjustment  Amount") the  Executive  must pay to the
Bank or the  Company or the Bank or the  Company  must pay to the  Executive  in
order to put the Executive  (or the Bank or the Company,  as the case may be) in
the same position as the Executive (or the Bank or the Company,  as the case may
be) would have been if the Initial  Excess  Parachute  Payment had been equal to
the  Determinative  Excess  Parachute  Payment.  In  determining  the Adjustment
Amount,  the independent  accountants  shall take into account any and all taxes
(including  any penalties and interest)  paid by or for Executive or refunded to
Executive  or  for  Executive's  benefit.  As  soon  as  practicable  after  the
Adjustment Amount has been so determined,  the Bank or the Company shall pay the
Adjustment  Amount to  Executive  or the  Executive  shall repay the  Adjustment
Amount to the Bank or the Company, as the case may be.

4. In each calendar year that Executive  receives payments or benefits under the
Employment Agreement or this Supplemental  Agreement,  Executive shall report on
his state and federal income tax returns such  information as is consistent with
the determination made by the independent accountants of the Bank or the Company
as described  above. The Bank and the Company shall indemnify and hold Executive
harmless  from  any  and all  losses,  costs  and  expenses  (including  without
limitation,  reasonable  attorney's fees,  interest,  fines and penalties) which
Executive incurs as a result of so reporting such  information.  Executive shall
promptly  notify  the Bank or the  Company  in writing  whenever  the  Executive
receives notice of the institution of a judicial or  administrative  proceeding,
formal or informal, in which the federal tax treatment under Section 4999 of the
Code of any amount paid or payable  under this  Supplemental  Agreement is being
reviewed or is in dispute.  The Bank and the Company  shall assume  control,  at
their expense,  over all legal and accounting matters pertaining to such federal
tax treatment  (except to the extent  necessary or appropriate  for Executive to
resolve any such proceeding with respect to any matter unrelated to amounts paid
or payable pursuant to the Employment Agreement or this Supplemental  Agreement)
and  Executive  shall  cooperate  fully with the Bank or the Company in any such
proceeding.  The Executive  shall not enter into any compromise or settlement or
otherwise  prejudice  any rights the Bank or the Company may have in  connection
therewith without prior consent of the Bank or the Company.
<PAGE>

B. MITIGATION

1.  Upon the  occurrence  of an  Event of  Termination  or a Change  in  Control
followed by the subsequent  payment of termination  benefits to Executive  under
the Employment Agreement or this Supplemental Agreement, Executive shall have no
duty or  obligation  to mitigate and such  payments  shall not be reduced in the
event the Executive obtains other employment.

C. INSURANCE COVERAGE BENEFITS

1.  Notwithstanding  the  terms  contained  in  Sections  4(c)  and  5(d) of the
Employment Agreement, upon the occurrence of an Event of Termination or a Change
of Control, Executive shall receive a cash payment equal to the cost of what the
Executive  would be  required to pay for  continued  life,  medical,  dental and
disability  coverage  substantially  identical to the coverage maintained by the
Bank or the Company  prior to  severance  in lieu of  receiving  such  continued
coverage as set forth in the Employment Agreement.

D. CONFLICTING TERMS

1.  Notwithstanding  the  terms  contained  in  Sections  4(b)  and  5(c) of the
Employment Agreement, upon the occurrence of an Event of Termination or a Change
of  Control,  the Bank shall pay  Executive,  or in the event of his  subsequent
death, his beneficiary or  beneficiaries,  or his estate, as the case may be, as
severance pay or liquidated  damages, or both, a sum equal to the greater of the
payments  due for the  remaining  term of the  Agreement  or three (3) times the
average of the three (3) preceding years' Base Salary, including bonuses and any
other cash  compensation paid to the Executive during such years, and the amount
of any  contributions  made to any  employee  benefit  plans,  on  behalf of the
Executive, maintained by the Bank during such years.



IN WITNESS WHEREOF, Jamaica Savings Bank FSB and JSB Financial, Inc. have caused
this  Supplemental  Agreement to be executed and its seal to be affixed hereunto
by their duly authorized  officers,  and Executive has signed this  Supplemental
Agreement on the day of , 1996.


ATTEST:  [SEAL]                           JAMAICA SAVINGS BANK FSB



Joanne Corrigan                                     Park T. Adikes
- --------------------------                          ------------------------
Joanne Corrigan, Secretary                          Park T. Adikes, Chairman




ATTEST:  [SEAL]                                            JSB FINANCIAL, INC.



Joanne Corrigan                                     Park T. Adikes
- --------------------------                          ------------------------
Joanne Corrigan, Secretary                          Park T. Adikes, Chairman


WITNESS:


Lawrence J. Kane
- --------------------------------
Lawrence J. Kane, Sen. Vice Pres.





                            JAMAICA SAVINGS BANK FSB

                   SUPPLEMENTAL SPECIAL TERMINATION AGREEMENT



WHEREAS,  ("Executive")  and Jamaica  Savings Bank FSB ("Bank")  desire to enter
into this Supplemental Special Termination Agreement ("Supplemental  Agreement")
to  supplement  the  Special  Termination  Agreement  entered  into  between the
Executive  and  the  Bank on  June  27,  1993  (hereinafter  referred  to as the
"Termination Agreement"); and

WHEREAS,  there is an accelerating trend of consolidation among companies within
the banking industries; and

WHEREAS,  tax law provisions  relating to "golden parachute payments" could have
the effect of reducing the benefits  otherwise  provided to Executive  under the
Termination Agreement as a result of a change in control of the Bank; and

WHEREAS, the Board of Directors of the Bank ("Board") believes that it is in the
best interests of the Bank that this  Supplemental  Agreement be entered into in
order to provide the  benefits  intended to be  provided  under the  Termination
Agreement  to  Executive  in the event of a change in control of the Bank or its
holding company, JSB Financial, Inc. ("Company"),  without any reduction because
of tax code "penalties" or excise taxes relating to a change in control; and

WHEREAS,  the Bank and the Executive also desire to enter into this Supplemental
Agreement  for the purpose of  eliminating  conflicting  terms  contained in the
Termination  Agreement and to provide the Executive  with  termination  benefits
substantially  similar to those  provided  to key  executives  at other  savings
institutions; and

WHEREAS,  the Bank and the Executive also desire to enter into this Supplemental
Agreement  for the purpose of providing  further  incentive to the  Executive to
achieve successful results in the management and the operation of the Bank.

NOW, THEREFORE,  in consideration of the mutual covenants herein contained,  and
upon the other terms and  conditions  hereinafter  provided,  the parties hereby
agree as follows:

A.  SUPPLEMENTAL BENEFITS

1. In the event of a Change in Control of the Bank or the Company (as defined in
the Termination Agreement), the Executive shall be entitled to receive, pursuant
to this Supplemental  Agreement,  an amount, payable by the Bank or the Company,
in addition to any  compensation or benefits  payable by the Bank or the Company
pursuant to the Termination  Agreement,  which amount shall equal the difference
between  (i) the  amount  that  would be paid  under the  Termination  Agreement
pursuant to Section 3(a) of the Termination  Agreement but for the reductions in
payments  required by Section 3(f) of the  Termination  Agreement,  and (ii) the
amount that is actually paid under the terms of the Termination  Agreement after
giving consideration to Section 3(f) of said Termination Agreement.

2. In each  calendar  year that  Executive  is entitled  to receive  payments or
benefits under the provisions of the Termination Agreement and this Supplemental
Agreement,  the Bank or the  Company  or  their  independent  accountants  shall
determine  if an excess  parachute  payment (as  defined in Section  4999 of the
Internal Revenue Code of 1986, as amended,  and any successor provision thereto,
(the  "Code")  exists.  Such  determination  shall  be  made  after  taking  any
reductions  permitted  pursuant to Section 280G of the Code and the  regulations
thereunder. Any amount determined to be an excess parachute payment after taking
into account  such  reductions  shall be  hereafter  referred to as the "Initial
Excess Parachute Payment".  As soon as practicable after a Change in Control and
an event entitling the Executive to payments under the Termination Agreement and
this  Supplemental  Agreement,  the Initial  Excess  Parachute  Payment shall be
determined. Upon the Date of Termination following a Change in Control, the Bank
or  the  Company  shall  pay  Executive,   subject  to  applicable   withholding
requirements under applicable state and federal law an amount equal to:

<PAGE>

(i) twenty (20) percent of the Initial Excess  Parachute  Payment (or such other
amount equal to the tax imposed under Section 4999 of the Code); and

(ii) such  additional  amount (tax  allowance) as may be necessary to compensate
Executive for the payment by Executive of city, state and federal income, excise
and employment-related taxes on the payment provided under Clause (i) and on any
payments under this Clause (ii). In computing such tax allowance, the payment to
be made under Clause (i) shall be divided by the "gross up percentage" ("GUP").
The GUP shall be determined as follows:


                  GUP = 1.00 - The Executive's Tax Rate

The  Executive's Tax Rate for purposes of computing the GUP shall be the highest
marginal federal, state and city income, excise and employment-related tax rate,
including any applicable to the Executive in the year in which the payment under
Clause (i) is made.

3.  Notwithstanding  the foregoing,  if it shall subsequently be determined in a
final judicial determination with any taxing authority or a final administrative
settlement  with any taxing  authority  to which  Executive  is a party that the
excess  parachute  payment as defined  in Section  4999 of the Code,  reduced as
described  above, is different from the Initial Excess  Parachute  Payment (such
different  amount  being  hereafter  referred  to as the  "Determinative  Excess
Parachute Payment") then the Bank or the Company's independent accountants shall
determine the amount (the  "Adjustment  Amount") the  Executive  must pay to the
Bank or the  Company or the Bank or the  Company  must pay to the  Executive  in
order to put the Executive  (or the Bank or the Company,  as the case may be) in
the same position as the Executive (or the Bank or the Company,  as the case may
be) would have been if the Initial  Excess  Parachute  Payment had been equal to
the  Determinative  Excess  Parachute  Payment.  In  determining  the Adjustment
Amount,  the independent  accountants  shall take into account any and all taxes
(including  any penalties and interest)  paid by or for Executive or refunded to
Executive  or  for  Executive's  benefit.  As  soon  as  practicable  after  the
Adjustment Amount has been so determined,  the Bank or the Company shall pay the
Adjustment  Amount to  Executive  or the  Executive  shall repay the  Adjustment
Amount to the Bank or the Company, as the case may be.

4. In each calendar year that Executive  receives payments or benefits under the
Termination Agreement or this Supplemental Agreement,  Executive shall report on
his state and federal income tax returns such  information as is consistent with
the determination made by the independent accountants of the Bank or the Company
as described  above. The Bank and the Company shall indemnify and hold Executive
harmless  from  any  and all  losses,  costs  and  expenses  (including  without
limitation,  reasonable  attorney's fees,  interest,  fines and penalties) which
Executive incurs as a result of so reporting such  information.  Executive shall
promptly  notify  the Bank or the  Company  in writing  whenever  the  Executive
receives notice of the institution of a judicial or  administrative  proceeding,
formal or informal, in which the federal tax treatment under Section 4999 of the
Code of any amount paid or payable  under this  Supplemental  Agreement is being
reviewed or is in dispute.  The Bank and the Company  shall assume  control,  at
their expense,  over all legal and accounting matters pertaining to such federal
tax treatment  (except to the extent  necessary or appropriate  for Executive to
resolve any such proceeding with respect to any matter unrelated to amounts paid
or payable pursuant to the Termination Agreement or this Supplemental Agreement)
and  Executive  shall  cooperate  fully with the Bank or the Company in any such
proceeding.  The Executive  shall not enter into any compromise or settlement or
otherwise  prejudice  any rights the Bank or the Company may have in  connection
therewith without prior consent of the Bank or the Company.
<PAGE>

B. WINDOW PERIOD PROVISION

1. Notwithstanding the provisions of Section 2(a) of the Termination  Agreement,
Executive  shall be  entitled  to payments  under  Section 3 of the  Termination
Agreement  upon a  voluntary  termination  of  employment  following a Change of
Control,  whether or not for good  reason and  regardless  of whether the events
described in the last sentence of Section 2A of the  Termination  Agreement have
occurred,  provided  Executive  terminates  employment  during a thirty (30) day
window period  beginning on the first  anniversary  of the date of the Change of
Control.  Such  payments  shall be made in  accordance  with Section 3(a) of the
Termination   Agreement  giving  full  consideration  to  Paragraph  A  of  this
Supplemental Agreement.

C. MITIGATION

1. Upon the occurrence of a Change in Control followed by the subsequent payment
of termination  benefits to Executive  under the  Termination  Agreement or this
Supplemental  Agreement,  Executive shall have no duty or obligation to mitigate
and such payments shall not be reduced in the event the Executive  obtains other
employment.

D. INSURANCE COVERAGE BENEFITS

1.  Notwithstanding  the terms  contained  in Sections  3(b) of the  Termination
Agreement, upon the occurrence of a Change of Control followed by the subsequent
payment of termination benefits to Executive under the Termination  Agreement or
this Supplemental Agreement, Executive shall receive a cash payment equal to the
cost of what the Executive would be required to pay for continued life, medical,
dental  and  disability  coverage   substantially   identical  to  the  coverage
maintained by the Bank prior to severance,  in lieu of receiving  such continued
coverage as set forth in the Termination Agreement.

E. CONFLICTING TERMS

1.  Notwithstanding  the terms  contained  in Sections  3(a) of the  Termination
Agreement, upon the occurrence of a Change of Control followed by the subsequent
payment of termination benefits to Executive under the Termination  Agreement or
this Supplemental  Agreement the Bank or the Company shall pay Executive,  or in
the event of his subsequent  death,  his  beneficiary or  beneficiaries,  or his
estate, as the case may be, as severance pay or liquidated  damages,  or both, a
sum equal to the  greater  of the  payments  due for the  remaining  term of the
Agreement or three (3) times the average of the three (3) preceding  years' Base
Salary,  including bonuses and any other cash compensation paid to the Executive
during  such years,  and the amount of any  contributions  made to any  employee
benefit plans, on behalf of the Executive, maintained by the Bank or the Company
during such years.

<PAGE>

IN WITNESS WHEREOF, Jamaica Savings Bank FSB and JSB Financial, Inc. have caused
this  Supplemental  Agreement to be executed and its seal to be affixed hereunto
by their duly authorized  officers,  and Executive has signed this  Supplemental
Agreement on the day of , 1996.


ATTEST:  [SEAL]                           JAMAICA SAVINGS BANK FSB



Joanne Corrigan                                  Edward P. Henson
- --------------------------                       ---------------------------
Joanne Corrigan, Secretary                       Edward P. Henson, President



ATTEST:  [SEAL]                                  JSB FINANCIAL, INC.



Joanne Corrigan                                  Edward P. Henson
- --------------------------                       --------------------------
Joanne Corrigan, Secretary                       Edward P. Henson, President


WITNESS:


Lawrence J. Kane
- ----------------------------------
Lawrence J. Kane, Senior Vice Pres.



<TABLE>
                                                                 EXHIBIT 11.01




                       JSB FINANCIAL, INC. AND SUBSIDIARY
                 STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS
               (Unaudited, In Thousands, except per share amounts)

<CAPTION>

                                                         Year Ended        Three Months Ended
                                                        December 31,          December 31,
                                                        ------------          ------------
                                                      1996        1995       1996        1995
                                                      ----        ----       ----        ----

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

Primary earnings per share:


Shares used in computing earnings per share:


  Weighted average number of shares outstanding:     10,062      10,604      9,776      10,538


  Assuming  exercise of options reduced by the
   number of shares which could have been purchased
   at average stock price with proceeds from
   exercise of such options                             469         534        464         503
                                                     ------      ------     ------      ------


Common stock and common stock equivalents            10,531      11,138     10,240      11,041


Earnings:


Net Income                                          $26,725     $22,174     $7,287      $5,915


Earnings per common and common equivalent share       $2.54       $1.99      $ .71       $ .54





Earnings per share - assuming full dilution:


Shares used in computing earnings per share:


  Weighted average number of shares outstanding      10,062      10,604      9,776      10,538


  Assuming  exercise of options reduced by the
   number of shares which could have been purchased
   at period end stock price with proceeds from
   exercise of such options                             505         548        477         504
                                                     ------      ------     ------      ------


Common stock and common stock equivalents            10,567      11,152     10,253      11,042


Earnings:


Net Income                                          $26,725     $22,174     $7,287      $5,915


Earnings per common share assuming full dilution      $2.53       $1.99      $ .71       $ .54


</TABLE>



Selected Financial Data
(In Thousands, Except Per Share Amounts)

Set forth below are selected  consolidated  financial data of the Company.  This
financial data is derived in part from, and should be read in conjunction  with,
the Consolidated Financial Statements of the Company.

<TABLE>
<CAPTION>

Selected Financial Condition Data:
At December 31,                      1996        1995        1994        1993         1992
- ---------------                      ----        ----        ----        ----         ----
<S>                               <C>         <C>         <C>         <C>         <C>       
Total assets                      $1,516,016  $1,548,301  $1,565,095  $1,635,870  $1,698,440
Securities held-to-maturity/held-
  for-investment, net                460,509     592,060     728,630     859,909     902,350
Loans receivable, net                854,774     768,245     711,295     668,376     642,074
Deposits                           1,144,393   1,163,446   1,204,424   1,273,917   1,323,546
Employee Stock Ownership
 Plan (ESOP) obligation                 -           -           -          1,045       4,303
Retained income                      289,588     276,317     266,361     251,959     232,436
Total stockholders' equity           335,299     340,107     327,634     325,207     332,844

Selected Operating Data:
Years Ended December 31,             1996        1995        1994        1993         1992
- ------------------------             ----        ----        ----        ----         ----

Interest income                   $  107,611  $  107,726  $  103,027  $  108,205   $ 130,020
Interest expense                      40,217      40,707      36,619      39,740      53,516
                                  ----------  ----------  ----------  ----------   ---------
Net interest income                   67,394      67,019      66,408      68,465      76,504
Provision for possible
 loan losses                             640         636         608         600         601
(Recovery of) provision for
 possible other credit losses         (2,040)      2,040        -            -          -
                                  ----------   ---------  ----------  ----------   ------
Net interest income after
 provision for possible
 credit losses                        68,794      64,343      65,800       67,865     75,903
Non-interest income                    5,081       3,995       6,752        2,239      3,999
Non-interest expense                  27,598      29,561      30,937       33,657     34,726
                                  ----------  ----------   ---------   ----------  ---------
Income before provision for
 income taxes and cumulative
 effect of accounting changes         46,277      38,777      41,615       36,447     45,176
Provision for income taxes            19,552      16,603      18,018       15,798     18,733
                                  ----------  ----------  ----------   ----------  ---------
Income before cumulative effect
 of accounting changes                26,725      22,174      23,597       20,649     26,443
Cumulative effect of accounting
 changes, net                           -           -           -           7,688        -
                                  ----------  ----------  ----------   ----------   --------
     Net income                   $   26,725  $   22,174  $   23,597   $   28,337   $ 26,443
                                  ==========  ==========  ==========   ==========   ========
Income per share before cumulative
 effect of accounting changes         $2.54       $1.99       $2.02        $1.57       $1.89
Cumulative effect of accounting
 changes, net                           -           -           -            .59         -
                                      -----       -----       -----        -----       -----
Net income per share                  $2.54       $1.99       $2.02        $2.16       $1.89
                                      =====       =====       =====        =====       =====
Cash dividends per share              $1.20       $1.00       $ .72        $ .60       $ .52
                                      =====       =====       =====        =====       =====

</TABLE>


<PAGE>

Quarterly Results
(In Thousands, Except Per Share Amounts and Yields)

<TABLE>
<CAPTION>



                                                            1996 Quarter Ended
                                                            ------------------
                                          March 31,    June 30,   September 30,   December 31,
                                          ---------    --------   -------------   ------------
<S>                                         <C>         <C>             <C>            <C>    
Interest income                             $26,905     $26,958         $26,948        $26,800
Interest expense                             10,147      10,041          10,060          9,969
                                            -------     -------        --------        -------
Net interest income                          16,758      16,917          16,888         16,831
Provision for possible loan losses              161         160             160            159
Recovery of possible other credit losses       -           -               -            (2,040)
                                            -------     -------         -------        -------
Net interest income after provision
 for possible credit losses                  16,597      16,757          16,728         18,712
Non-interest income                           1,215       1,135           1,646          1,085
Non-interest expense                          7,266       6,062           6,965          7,305
                                            -------     -------         -------        -------
Income before provision for income taxes     10,546      11,830          11,409         12,492
Provision for income taxes                    4,468       5,032           4,847          5,205
                                            -------     -------         -------        -------
Net income                                  $ 6,078     $ 6,798         $ 6,562        $ 7,287
                                            =======     =======         =======        =======
Net income per share                          $ .56       $ .63           $ .64          $ .71
                                              =====       =====           =====          =====

Stock prices, Dividends and Yields:
      High                                   $34.00      $35.00          $37.13         $38.38
      Low                                    $31.50      $32.25          $32.75         $35.63
      Close                                  $33.63      $33.13          $36.13         $38.00
      Cash dividends per share               $  .30      $  .30          $  .30         $  .30
      Dividend yield(1)                        3.66%       3.57%           3.43%         3.24%



                                                              1995 Quarter Ended
                                                              ------------------
                                            March 31,    June 30,   September 30,   December 31,
                                            ---------    --------   -------------   ------------
Interest income                               $26,720     $27,050         $26,978        $26,978
Interest expense                                9,755      10,293          10,342         10,317
                                              -------     -------        --------        -------
Net interest income                            16,965      16,757          16,636         16,661
Provision for possible loan losses                156         159             160            161
Provision for possible other credit losses       -          2,040            -              -
                                               ------     -------         -------       --------
Net interest income after provision
 for possible credit losses                    16,809      14,558          16,476         16,500
Non-interest income                               814       1,041           1,143            997
Non-interest expense                            7,771       7,980           6,682          7,128
                                              -------     -------         -------        -------
Income before provision for income taxes        9,852       7,619          10,937         10,369
Provision for income taxes                      4,245       3,228           4,676          4,454
                                              -------     -------         -------        -------
Net income                                    $ 5,607     $ 4,391         $ 6,261        $ 5,915
                                              =======     =======         =======        =======
Net income per share                            $ .50       $ .39           $ .56          $ .54
                                                =====       =====           =====          =====

Stock prices, Dividends and Yields:
      High                                     $32.00      $31.63          $31.75         $34.25
      Low                                      $23.75      $28.88          $28.88         $30.63
      Close                                    $31.00      $28.88          $31.38         $31.63
      Cash dividends per share                  $ .25       $ .25           $ .25          $ .25
      Dividend yield(1)                          3.59%       3.31%           3.30%         3.08%

<FN>

 (1)Dividend yield is calculated by annualizing the quarterly dividend per share
    and dividing by an average of the high and low price for the quarter.
</FN>
</TABLE>


<PAGE>

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


General
- -------

     1996 marked the sixth full year of operation for JSB  Financial,  Inc. as a
publicly held company.  Net income for the year was $26.7 million,  or $2.54 per
share. The Company paid cash dividends on its common stock,  which totaled $1.20
per  share,  or 47.2% of net  income per  share.  During  1996,  under two stock
repurchase  programs,  the Company reacquired 845,000 shares of its common stock
at an  aggregate  cost of $27.7  million,  or at an average  price of $32.72 per
share.

     The Company's results of operations are most significantly  affected by the
results of operations of its wholly owned subsidiary,  Jamaica Savings Bank. The
Bank's  results of operations are affected by general  economic and  competitive
conditions, particularly changes in market interest rates, as well as government
policies and actions of  regulatory  authorities.  The Bank's core  earnings are
provided from its net interest  income.  The  operating  results of the Bank are
also affected to a lesser extent by the amount of its non-interest  income, such
as loan servicing  income,  results of real estate  operations and miscellaneous
income. The principal non-interest expenses of the Bank include compensation and
employee  benefits,   occupancy  costs  and  other  general  and  administrative
expenses.

Asset/Liability Management
- --------------------------

     Management  aims at maintaining a stable net interest  margin,  through its
asset/liability  structure,  to  minimize  the effects of market  interest  rate
fluctuations on net interest income.  Rates offered on interest bearing deposits
are  established  to control levels of change in deposits.  Assets  decreased by
$32.3 million,  or 2.1% at December 31, 1996, compared to assets at December 31,
1995,  while  liabilities  decreased by $27.5  million,  or 2.3%,  over the same
period.  The Company  maintains  asset quality  through its  investment and loan
underwriting policies.

     At December 31, 1996,  investments in U.S. Government and agency securities
were $299.6 million and  investments in CMOs were $155.3  million,  representing
19.8% and 10.2% of total assets,  respectively.  During 1996, all investments in
U.S.  Government and agency  securities,  CMOs, and  mortgage-backed  securities
(MBS),  were  designated   held-to-maturity   and  carried  at  amortized  cost.
Unrealized  gains and  losses in these  portfolios  are not  expected  to have a
material  impact  on future  results  of  operations,  as these  securities  are
intended to be held until maturity.  Marketable equity securities are designated
as  available-for-sale  and carried at fair value.  At December 31, 1996,  these
securities,  which had a cost  basis of $11.7  million,  were  carried  at their
aggregated fair value of $51.0 million.

     During 1996, investments in CMOs increased,  as purchases of $124.3 million
were made,  while payments of $114.1  million were received from  maturities and
amortization.  CMOs  meeting the Bank's CMO  investment  guidelines  became more
readily available on the secondary market during 1996,  compared to 1995. All of
the Bank's CMOs are First  Tranche - Planned  Amortization  Class Bonds that are
collateralized by Federal National  Mortgage  Association  (FNMA),  Federal Home
Loan Mortgage  Corporation  (FHLMC), or Government National Mortgage Association
(GNMA),  mortgage-backed  securities which are collateralized by whole loans. At
December 31, 1996,  the Bank did not have any CMOs that would be  classified  as
"high risk" securities as defined by a policy statement by the Federal Financial

<PAGE>

Institutions  Examination  Council.  At December 31, 1996, the estimated average
remaining  maturity  of the CMO  portfolio  was  approximately  fifteen  months.
Management  plans to  continue  to  purchase  CMOs  which  meet  its  investment
guidelines, when available.

     The Bank offers  adjustable-rate and fixed-rate mortgages secured by one-to
four-family properties,  apartment buildings, underlying cooperative properties,
commercial real estate and offers various other consumer type loans that conform
to its  lending  requirements.  During  the  first  quarter  of  1996,  the Bank
re-established  its FHA Title I Home Improvement Loan Program.  During 1996, the
Bank sold $1.7 million of single family mortgage loans,  originated for sale, to
government  agencies.  Loans  held for sale are  carried at the lower of cost or
market,  in the  aggregate.  At December 31, 1996,  there were no mortgage loans
held for sale.

     Non-performing  loans  to total  loans  at  December  31,  1996 was  1.64%,
compared to 1.78% at December  31,  1995.  Non-performing  loans at December 31,
1996 and 1995 included a $12.8 million underlying  cooperative  mortgage loan on
which the Bank has commenced foreclosure proceedings. At December 31, 1995, this
loan was 60 days in arrears and placed on  non-accrual  status.  The mortgage is
secured by a 148 unit cooperative apartment building,  located in Manhattan, New
York. No specific valuation allowances have been established against this loan.

    In addition to  non-performing  loans,  non-performing  assets include Other
Real Estate (ORE) and any other  investment  not  performing in accordance  with
contractual  terms. ORE represents real estate properties owned by the Bank as a
result of foreclosure or obtained by receiving a deed in lieu of foreclosure. At
December  31,  1996,  the  Bank  held  shares  to  34  residential   cooperative
apartments,  (33 of which were attributable to one property), that comprised the
Bank's ORE of $647,000. Management closely monitors the value of properties that
are  obtained  through  foreclosure  actions.  (See Note 12 to the  Consolidated
Financial Statements.)

     Non-performing  assets  to total  assets  at  December  31,  1996 was .98%,
compared to 1.50% at December 31, 1995.  The decrease in this ratio reflects the
recovery of the Bank's  investments  with  Nationar  Trust  Company  (Nationar).
During  1995,  the  Superintendent  of Banks  for the  State of New York  seized
Nationar, a check-clearing and trust company, freezing all of Nationar's assets.
On that date,  the Bank had:  federal  funds sold to Nationar of $10.0  million;
demand accounts of $200,000 and $38,000 of Nationar capital stock. In accordance
with  the  Company's  internal  procedures  for  monitoring  asset  quality  and
information  available,  the  $38,000  stock  investment  was  written off and a
provision  for  possible  other  credit  losses of $2.0  million,  or 20% of the
remaining  investment,  was  established  during  1995.  During  1996,  the Bank
received distributions from the Nationar estate for all amounts invested, except
the $38,000 of capital stock. Therefore,  during the fourth quarter of 1996, the
Bank fully recovered the $2.0 million reserve.

     Deposits  at  December  31,  1996,  decreased  by $19.1  million,  or 1.6%,
compared to deposits at December 31, 1995. The most significant dollar change in
deposit  composition  was  experienced in the Bank's  passbook  accounts,  which
decreased by $32.9 million,  or 5.2%.  Money market  accounts  decreased by $3.7
million,  or 4.0%, during 1996.  However,  certificate  accounts increased $16.8
million,  or 4.5%. Other interest bearing deposit accounts  remained  relatively
stable. In general,  market interest rates decreased during 1996. Interest rates
on the various accounts  offered by the Bank remained  competitive with those of
other depository institutions in the Bank's market.

<PAGE>

    Customers  have  continued  to  withdraw  funds to  invest  in  alternative
instruments  and shift funds into  certificate  accounts,  both of which offered
higher yields.  Management  attributes this deposit outflow and shift in deposit
composition to the relatively low interest rate  environment  that has prevailed
over the last several years. The Bank controls  deposit levels,  and composition
through its interest rate  structure.  While the highest  percentage of deposits
has historically remained in passbook and lease security accounts,  the trend of
deposit  shifts has  continued  towards  certificate  accounts.  Management  has
maintained an interest rate structure  that has allowed  deposits to continue to
shift and decline in a controlled  fashion,  rather than offering interest rates
that would result in  significantly  reducing net interest  margins and interest
rate  spreads  or  necessitate   modifying  the  existing  asset  structure  and
investment guidelines.

     Net interest rate spread, net interest margin, liquidity, and related asset
quality are some of the key measures of financial  performance  that  management
focuses  on. The Bank's  assets are  structured  such that  gradual  declines in
deposits,  such as the current scenario,  will not adversely affect the Company.
The Bank's  liquidity  ratios continue to exceed all short and long term minimum
regulatory  requirements.  Management is focused on providing  quality  customer
service  as its  main  strategy  for  maintaining  its  relationships  with  its
customers.  During the past year the Bank has expanded  services  offered to its
depositors.  Automated  telephone  banking is now  available 24 hours a day, 365
days a year. The Bank also began offering its customers credit cards. The credit
cards are issued and owned by an  unrelated  bank  which  manages  and bears all
credit risk.

Analysis of Net Interest Income
- -------------------------------

     Net interest  income  represents the difference  between income on interest
earning assets and expense on interest bearing liabilities.  Net interest income
depends upon the relative amount of interest earning assets and interest bearing
liabilities and the interest rate earned or paid on them.

Average Balance Sheet

     The  following  table sets forth,  for the periods  indicated,  information
relating to the Company's Consolidated  Statements of Income for the years ended
December  31, 1996,  1995 and 1994 and  reflects  the average  yield on interest
earning  assets and average  cost of interest  bearing  liabilities.  Yields and
costs are  derived by dividing  income or expense by the average  balance of the
related assets or  liabilities,  respectively,  for the periods  shown.  Average
balances are derived from average daily  balances.  The yields and costs include
fees which are  considered  adjustments to yields.  Average  balances and yields
include non-accruing loans.

<PAGE>
<TABLE>
<CAPTION>

                                                     Year Ended December 31,
                          -----------------------------------------------------------------------------------
                                     1996                        1995                       1994
                          --------------------------  --------------------------  ---------------------------
                                    Interest Average           Interest  Average           Interest Average
                           Average   Income/ Yield/   Average   Income/  Yield/   Average   Income/  Yield/
                           Balance   Expense  Cost    Balance   Expense   Cost    Balance   Expense  Cost
 Assets                                                              (Dollars in Thousands)
 <S>                      <C>        <C>      <C>    <C>        <C>      <C>     <C>        <C>      <C>
 Interest earning assets:
   Mortgage loans, net...$  792,579 $ 69,113  8.72% $  702,252 $ 64,309  9.16%  $  656,694 $ 61,142  9.31%
   Debt and equity
    securities, net(1)...   361,106   21,695  6.01     456,581   27,545  6.03      392,210   19,088  4.87
   CMOs, net.............   179,336   10,063  5.61     209,537    9,572  4.57      398,353   17,951  4.51
   MBS, net..............     6,540      739 11.30       8,650      969 11.20       11,773    1,288 10.94
   Other loans, net......    28,393    2,138  7.53      28,977    2,299  7.93       26,665    1,988  7.45
   Federal funds sold....    72,221    3,863  5.35      52,432    3,032  5.78       38,337    1,570  4.10
                         ---------- ---------       ---------- --------         ---------- ---------
 Total interest earning
  assets1................ 1,440,175  107,611  7.47   1,458,429  107,726  7.39    1,524,032  103,027  6.76
 Non-interest earning
  assets.................    93,539                     80,701                      88,899
                         ----------                 ----------                  ----------
    Total assets.........$1,533,714                 $1,539,130                  $1,612,931
                         ==========                 ==========                  ==========

 Liabilities and stockholders' equity
 Interest bearing
   liabilities:
  Passbook and other.....$  743,526 $ 20,440  2.75% $  797,445 $ 23,058  2.89%  $  925,312 $ 25,599  2.77%
  Certificate accounts...   383,215   19,777  5.16     343,229   17,649  5.14      292,762   10,995  3.75
                         ---------- --------        ---------- --------         ---------- --------
                          1,126,741   40,217  3.57   1,140,674   40,707  3.57    1,218,074   36,594  3.00
  ESOP obligation........      -        -      -          -        -      -            394       25  6.35
                         ---------- --------        ---------- --------         ---------- --------
 Total interest
  bearing liabilities.... 1,126,741   40,217  3.57   1,140,674   40,707  3.57    1,218,468   36,619  3.01
  Non-interest bearing
    liabilities..........    74,928                     65,963                      66,150
                         ----------                 ----------                  ----------
    Total liabilities.... 1,201,669                  1,206,637                   1,284,618
    Total stockholders'
     equity..............   332,045                    332,493                     328,313
                         ----------                 ----------                  ----------
    Total liabilities
     and stockholders'
     equity..............$1,533,714                 $1,539,130                  $1,612,931
                         ==========                 ==========                  ==========
 Net interest income/
  interest rate spread(2)           $ 67,394  3.90%            $ 67,019  3.82%             $ 66,408  3.75%
                                    ========  ====             ========  ====              ========  ====
 Net interest earning
  assets/net interest
  margin(3)..............$  313,434           4.68% $  317,755           4.60%  $  305,564           4.36%
                         ==========           ====  ==========           ====   ==========           ====
 Ratio of interest
  earning assets to
  interest bearing
  liabilities............                     1.28x                      1.28x                       1.25x
                                              =====                      ====                        ====


<FN>

(1)  Average balances for debt and equity  securities and total interest earning
     assets,  exclude the net market appreciation  recognized in connection with
     Statement 115 and is not included in deriving the yield.
(2)  Interest rate spread represents the difference between the average yield on
     average  interest  earning assets and the average cost of average  interest
     bearing liabilities.
(3)  Net  interest  margin  represents  net interest  income  divided by average
     interest earning assets.
</FN>
</TABLE>


<PAGE>

Rate Volume Analysis


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

<TABLE>
<CAPTION>


                                          Year Ended December 31, 1996                Year Ended December 31, 1995
                                                  Compared to                                 Compared to
                                          Year Ended December 31, 1995                Year Ended December 31, 1994
                                          ----------------------------                ----------------------------
                                          Volume       Rate        Net                Volume       Rate        Net
                                          ------       ----        ---                ------       ----        ---
                                                                       (In Thousands)

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

Interest earning assets:
  Mortgage loans, net ..............     $ 7,997     $ (3,193)   $  4,804            $ 4,169     $(1,002)   $ 3,167
  Debt and equity securities .......      (5,759)         (91)     (5,850)             3,450       5,007      8,457
  CMOs, net.........................      (1,499)       1,990         491             (8,615)        236     (8,379)
  Other loans, net .................         (46)        (115)       (161)               178         133        311
  MBS, net..........................        (239)           9        (230)              (349)         30       (319)
   Federal funds sold ..............       1,070         (239)        831                692         770      1,462
                                         -------     --------    --------            -------     -------    -------

        Total ......................       1,524       (1,639)       (115)              (475)      5,174      4,699
                                         -------     --------    --------            --------    -------    -------


Interest bearing liabilities:
  Passbook and other ...............      (1,400)      (1,218)     (2,618)            (3,603)      1,062     (2,541)
  Certificate accounts..............       2,059           69       2,128              2,113       4,541      6,654
  ESOP obligation...................        -            -           -                   (25)       -           (25)
                                         -------     --------    --------            -------     -------    -------

        Total.......................         659       (1,149)       (490)            (1,515)      5,603      4,088
                                         -------     --------    --------           --------     -------    -------


Net change in net interest income...     $   865      $  (490)   $    375            $ 1,040     $  (429)   $   611
                                         =======      =======    ========            =======     =======    =======

</TABLE>


<PAGE>


Comparison of Operating Results for the Years Ended December 31, 1996 and 1995
- ------------------------------------------------------------------------------

General

     Net income for the year ended December 31, 1996 was $26.7 million, or $2.54
per share,  compared with $22.2 million,  or $1.99 per share, for 1995. Comments
regarding the components of net income are detailed in the following paragraphs.

Interest Income

     Income on mortgage  loans  increased  by $4.8  million,  or 7.5%,  to $69.1
million,  from $64.3 million. The average investment in mortgage loans increased
by $90.3 million,  or 12.9%, to $792.6 million for 1996, from $702.3 million for
1995.  The amount  invested in mortgage loans has continued to increase over the
past seven years in both dollar amount and as a percentage of assets.  Mortgages
originated for the Bank's portfolio during 1996,  increased by $58.4 million, or
75.0%, to $136.2 million, from $77.8 million during 1995. The mortgage portfolio
yield decreased to 8.72% for 1996 from 9.16% for 1995.

     Income on debt and equity securities  decreased $5.9 million,  or 21.2%, to
$21.7  million for 1996,  compared to $27.5  million for 1995.  The  decrease in
income reflects a $95.5 million, or 20.9%, decrease in the average investment in
this portfolio and a minimal decrease in the yield to 6.01% for 1996, from 6.03%
for 1995. During 1996, activity in the investment  securities portfolio included
purchases of $534.6 million and maturities of $675.0  million.  During 1996, the
Bank sold or redeemed marketable equity securities  totaling $30,000,  realizing
gains of $4,000  and  losses of  $2,000.  There  were no sales of debt or equity
securities during 1995. At December 31, 1996, the $299.6 million debt securities
portfolio had net unrealized gains of $617,000, which are not expected to impact
future  income,  as these  securities are  designated as  held-to-maturity.  The
equity portfolio, which is designated as available-for-sale,  was carried at its
aggregate  market  value  of  $51.0  million,  which  exceeds  its cost of $11.7
million.

     Income on CMOs increased by $491,000,  or 5.1%, to $10.1 million, from $9.6
million.  During 1996 an increased number of CMOs meeting the Bank's  investment
guidelines became available on the secondary market, resulting in an increase of
CMOs purchased.  Purchases of CMOs for 1996,  totaled $124.3  million,  compared
with $67.9 million for 1995.  The average  investment in CMOs decreased by $30.2
million,  or 14.4%,  to $179.3  million  for 1996.  Principal  payments  on CMOs
decreased to $114.1 million during 1996 from $237.1 million during 1995.  During
1996, the CMO portfolio  yielded 5.61% compared with 4.57% for 1995. At December
31, 1996, the $155.3 million CMO portfolio had net unrealized gains of $149,000,
which  are not  expected  to  impact  future  results  of  operations,  as these
securities are designated as held-to-maturity.

     During  1996,   MBS  continued  and  will  continue  to  amortize   without
replacement,  as the Bank discontinued  purchasing MBS during the 1980's. Income
earned on MBS  decreased  to $739,000  during 1996 from  $969,000  during  1995,
reflecting  the  amortizing  balance.  There were no sales of MBS during 1996 or
1995.  At December  31,  1996,  there were  unrealized  gains of $509,000 and no
unrealized  losses  in the $5.6  million  MBS  portfolio.  These  gains  are not
expected  to  impact  future  results  of  operations,  as  MBS  securities  are
designated as held-to-maturity.

     Income from federal funds sold increased to $3.9 million for 1996 from $3.0
million for 1995. The average  balance  invested in federal funds sold increased
to $72.2 million during 1996, compared to $52.4 million during 1995. The average
yield on federal  funds sold  decreased  to 5.35%  during 1996 from 5.78% during
1995. Liquidity,  provided by federal funds sold, is necessary to fund: mortgage
lending;  deposit  withdrawals;  dividend  payments  on and  repurchases  of the
Company's common stock and to meet obligations for non-interest expense.
<PAGE>

Interest Expense

     Interest expense on deposits decreased to $40.2 million,  or 1.2%, for 1996
from $40.7  million  for 1995.  This  decrease  reflects  a decrease  in average
interest bearing deposits of $13.9 million,  or 1.2%, to $1.13 billion for 1996,
from $1.14 billion for 1995.  Market interest rates  fluctuated  during 1996 and
the Bank's deposits  continued to shift from passbook  accounts into certificate
accounts.  Management  monitors  deposit  levels and interest  rates  offered by
competitors.

Net Interest Income

     The  Bank's  profitability  is  dependent  to a large  extent  upon its net
interest income, which is the difference between its interest income on interest
earning  assets,  such as loans and  investments,  and its  interest  expense on
interest  bearing  deposits.  The Bank,  like most  savings  institutions,  will
continue  to be  affected  by  general  changes  in  levels of  interest  rates,
government regulations and other economic factors beyond its control.

     Net interest income,  increased by $375,000,  to $67.4 million,  from $67.0
million for 1995.  For 1996,  the net  interest  margin  increased to 4.68% from
4.60% for 1995,  and the net interest  spread  increased to 3.90% from 3.82% for
1995.  The yield on interest  earning  assets  increased  to 7.47% for 1996 from
7.39% for 1995.  The cost of interest  bearing  deposits  remained  unchanged at
3.57% for 1996 and 1995.  The  average  balance of interest  earning  assets and
interest  bearing  deposits  decreased  by  $18.3  million  and  $13.9  million,
respectively.

Provision For Possible Loan Losses

     The provision for possible loan losses for 1996 remained stable at $640,000
compared to $636,000  for 1995.  During 1996 and 1995  management  made  general
mortgage  loan  provisions  of $600,000.  Provisions of $40,000 and $36,000 were
made against the other loan portfolio during 1996 and 1995, respectively. Future
additions to the loan loss allowances  will be based on management's  continuing
evaluations  of the loan  portfolios  and  assessments  of economic  conditions.
Material  changes  in  portfolio  value,  performance  and/or  general  economic
conditions, would further affect the amount of any such loan provisions.

Provision For Possible Other Credit Losses

     The Bank recovered the entire $2.0 million  allowance that was  established
during 1995 in  connection  with the seizure of Nationar (a check  clearing  and
trust  company) by the  Superintendent  of Banks for the State of New York.  The
Bank  received two  payments  from the Nationar  estate  during 1996.  The first
payment of $4.1  million was  received  during the second  quarter and the final
distribution of $6.1 million,  received  during the fourth quarter,  resulted in
the Bank recapturing the allowance.

     Prior information  indicated that the Bank was likely to incur some loss in
connection  with its investments at Nationar.  At the time of seizure,  the Bank
had invested with Nationar  $10.0 million of federal funds sold,  cash in demand
accounts  of $200,000  and  $38,000 of capital  stock.  In  accordance  with the
Company's  internal  procedures for monitoring asset quality,  the $38,000 stock
investment  was written off and a provision for possible  other credit losses of
$2.0 million, or 20% of the remaining investment, was made during 1995.

<PAGE>

Non-Interest Income

     Non-interest  income for 1996 increased by $1.1 million,  or 27.2%, to $5.1
million  compared  to $4.0  million  in  1995.  Loan  fees and  service  charges
increased by $553,000,  or 24.3%,  primarily reflecting increases of $525,000 in
prepayment  penalties;  $67,000 in mortgage loan late charges and $51,000 in New
York Cash Exchange (NYCE) fees; partially offset by decreases of $32,000 each in
NOW account  service  charges and regular  account fees.  During 1995,  the Bank
began to offer VISA and Mastercard  credit cards resulting in related fee income
of $38,000  for 1996.  The Bank has an  agreement  with an  unrelated  financial
institution,  which bears all costs and credit risk associated with  originating
and owning the credit card portfolio  originated  from the Bank's customer list.
In general, the Bank receives a fee for each new account opened or renewed and a
percentage of all finance charges paid by the cardholders.

     The $542,000 net increase in income from real estate  operations  primarily
reflects a $437,000 retroactive property tax refund received for a property that
was sold during 1994. During 1996, gains of $571,000 were realized from the sale
of 25  cooperative  apartments  owned by the Bank's  real  estate  subsidiaries.
During 1995,  $587,000 of gains were  realized  from the sale of 31  cooperative
apartments. At December 31, 1996, 158 cooperative apartments,  which are carried
at a zero basis, remained available for sale.

     Income on loaned  securities  decreased  by  $21,000,  to $37,000 for 1996,
compared to $58,000 for 1995.  Lower  market  demand for loaned  securities  was
experienced  during 1996.  Management does not expect income from security loans
to contribute substantially to non-interest income in the near future.

Non-Interest Expense

     Non-interest  expense decreased $2.0 million, or 6.6%, to $27.6 million for
1996, compared to $29.6 million for 1995.  Included in non-interest  expense are
the costs of  compensation  and  benefits,  office  occupancy,  federal  deposit
insurance  corporation  premiums,   advertising,   ORE  and  other  general  and
administrative expense.

     Federal  deposit  insurance  premiums,  which rates are established by law,
were $2,000, the statutory minimum, for 1996, compared to $1.5 million for 1995.
During 1995, the Federal Deposit Insurance Corporation (FDIC) announced that the
Bank  Insurance  Fund (BIF) was  recapitalized  as of May 31,  1995,  and issued
refunds of deposit  insurance  overpayments  from June 1 through  September  30,
1995. In connection with federal legislation, BIF members will be assessed a 1.3
basis  point  charge  per $100 of  insurable  deposits  to meet  the  FICO  bond
obligations beginning in 1997 and continuing through 1999. Assuming that the BIF
remains fully funded, no additional charges will be assessed.

     ORE operations generated income of $772,000 for 1996 compared to an expense
of $209,000 for 1995. This income includes a pretax gain of $705,000  recognized
on the sale of a property acquired through  foreclosure during the first quarter
of 1996.  Gains on the sale of ORE  properties  are  recognized  under  the cost
recovery method. During 1996, $148,000 of gains on sales of ORE were deferred.

     Occupancy and equipment  expenses increased  $254,000,  to $5.2 million for
1996 from $5.0 million for 1995.  This increase  reflects  increased  costs as a
result of the renovations at the Company's headquarters.  The renovations, which
began  during 1995 and  continued  through  1996,  are the first  major  capital
improvements since completion of the building in 1974.

     Other general and  administrative  expense increased by $208,000,  or 4.0%,
reflecting  increased  legal fees in  connection  with  foreclosure  actions for
problem loans and the Nationar claim.

<PAGE>

     Compensation and benefit expenses  decreased by $167,000,  to $16.4 million
from $16.6 million,  or 1.0%.  Salaries increased overall by $326,000,  or 2.5%.
During 1995,  the final vesting for the Bank  Recognition  and  Retention  Plans
(BRRPs)  occurred,  resulting  in the Bank  recognizing  an expense of $594,000.
Since the BRRPs were terminated  after the final vesting in 1995, no expense was
incurred  for the BRRPs during  1996.  A  non-recurring  expense of $330,000 was
recognized  during 1996 in  connection  with the 1996 Stock  Option Plan for the
difference between the option price set on the date of grant and the stock price
on the date of stockholder  approval.  During 1996, the Bank realized savings of
$564,000  for  dental and  medical  insurance  premiums  resulting  from  excess
insurance fund reserves. The Bank does not expect such savings in the future.

Provision for Income Taxes

     Income taxes increased by $2.9 million, or 17.8%, to $19.6 million for 1996
from $16.6 million for 1995. The provision for income taxes increased due to the
increase in pretax income, as the effective tax rate remained  relatively stable
at 42.2% for 1996 compared to 42.8% for 1995.  (See Note 15 to the  Consolidated
Financial Statements.)

<PAGE>

Comparison of Operating Results for the Years Ended December 31, 1995 and 1994
- ------------------------------------------------------------------------------

General

     Net income for the year ended December 31, 1995 was $22.2 million, or $1.99
per share,  compared with $23.6 million,  or $2.02 per share, for 1994. Comments
regarding the components of net income are detailed in the following paragraphs.

Interest Income

     Income on mortgage  loans  increased  by $3.2  million,  or 5.2%,  to $64.3
million,  from $61.1 million. The average investment in mortgage loans increased
by $45.6 million,  or 6.9%, to $702.3 million for 1995,  from $656.7 million for
1994.  The amount  invested in mortgage loans has continued to increase over the
past six years.  Mortgages  originated  for the  Bank's  portfolio  during  1995
remained relatively unchanged at $77.8 million,  from $78.0 million during 1994.
Mortgage  originations  for 1994  included  an $18.5  million  mortgage  made in
connection  with the sale of a real estate  property,  which was included in the
Company's real estate held for sale  portfolio.  Market interest rates decreased
during 1995 compared to 1994. The mortgage  portfolio  yield  decreased to 9.16%
for 1995 from 9.31% for 1994.

     Income on debt and equity securities  increased $8.5 million,  or 44.3%, to
$27.5  million for 1995,  compared to $19.1  million for 1994.  The  increase in
income reflects an increase in the yield to 6.03% for 1995, from 4.87% for 1994,
coupled with a $64.4 million, or 16.4%, (excluding the Statement 115 adjustments
for marketable equity  securities),  increase in the average  investment in this
portfolio. During 1995, activity in the investment securities portfolio included
purchases of $300.0  million and  maturities  of $265.0  million.  There were no
sales of debt or equity securities during 1995. At December 31, 1995, the $439.9
million debt  securities  portfolio  had net  unrealized  gains of $1.3 million,
which  are not  expected  to  impact  future  income,  as these  securities  are
designated as  held-to-maturity.  The equity  portfolio,  which is designated as
available-for-sale,  was carried at its aggregate market value of $40.1 million,
which exceeds its original cost of $11.7 million.

     Income on CMOs  decreased by $8.4 million,  or 46.7% to $9.6 million,  from
$18.0 million.  The average  investment in CMOs decreased by $188.8 million,  or
47.4%,  to $209.5  million for 1995.  Principal  payments on CMOs  increased  to
$237.1  million  during 1995 from $181.0  million  during 1994.  The increase in
principal  payments  reflects  more CMO payments  coming due during 1995 than in
1994. During 1995, the market availability of CMOs meeting the Bank's investment
guidelines  remained  limited,  resulting  in fewer  CMO  purchases.  For  1995,
purchases  totaled $67.9 million,  compared with $79.5 million for 1994.  During
1995, the CMO portfolio  yielded 4.57% compared with 4.51% for 1994. At December
31,  1995,  the  $144.6  million  CMO  portfolio  had net  unrealized  losses of
$203,000,  which are not expected to impact future income,  as these  securities
are designated as held-to-maturity.

     During  1995,   MBS  continued  and  will  continue  to  amortize   without
replacement,  as the Bank had previously  discontinued  purchasing  MBS.  Income
earned on MBS decreased to $969,000  during 1995 from $1.3 million  during 1994,
reflecting  the  declining  balance.  There were no sales of MBS during  1995 or
1994.  At December  31,  1995,  there were  unrealized  gains of $847,000 and no
unrealized  losses  in the $7.6  million  MBS  portfolio.  These  gains  are not
expected  to  impact  future  income,   as  MBS  securities  are  designated  as
held-to-maturity.


<PAGE>

     Income from federal funds sold increased to $3.0 million for 1995 from $1.6
million for 1994. The average  balance  invested in federal funds sold increased
to $52.4 million during 1995, compared to $38.3 million during 1994. The average
yield on federal  funds sold  increased  to 5.78%  during 1995 from 4.10% during
1994. Liquidity,  provided by federal funds sold, is necessary to fund: mortgage
lending;  deposit withdrawals;  dividend payments on and make repurchases of the
Company's common stock; and meet obligations for non-interest expense.

Interest Expense

     Interest expense on deposits increased to $40.7 million, or 11.2%, for 1995
from $36.6 million for 1994. This increase reflects a 57 basis point increase in
the average cost of funds,  partially  offset by a decrease in average  interest
bearing  deposits of $77.4  million,  or 6.4%, to $1.14  billion for 1995,  from
$1.22 billion for 1994.  The increase in market  interest  rates during 1994 and
the continued  shift of the Bank's  deposits  from  passbook and lease  security
accounts  into  certificate  accounts,  contributed  to the increase in interest
expense for 1995.  Management  continues to monitor  deposit levels and interest
rates offered by competitors.

     The obligation on the leveraged ESOP,  which was satisfied during 1994, had
related interest expense of $25,000. The Bank continued to make contributions to
a non-leveraged ESOP during 1995.

Net Interest Income

     Net interest  income  increased by $611,000,  to $67.0 million,  from $66.4
million for 1994.  For 1995,  the net  interest  margin  increased to 4.60% from
4.36% for 1994,  and the net interest  spread  increased to 3.82% from 3.75% for
1994.  The yield on interest  earning  assets  increased  to 7.39% for 1995 from
6.76% for 1994.  The cost of interest  bearing  deposits  increased to 3.57% for
1995 from 3.00% for 1994.  The average  balance of interest  earning  assets and
interest  bearing  deposits  decreased  by  $65.6  million  and  $77.4  million,
respectively.  As  interest  rates  began to decrease  during  1995,  management
reinvested  proceeds from maturing  investments in shorter-term  securities than
those investments made during 1994.

     The  Bank's  profitability  is  dependent  to a large  extent  upon its net
interest income, which is the difference between its interest income on interest
earning  assets,  such as loans and  investments,  and its  interest  expense on
interest  bearing  deposits.  The Bank,  like most  savings  institutions,  will
continue  to be  affected  by  general  changes  in  levels of  interest  rates,
government regulations and other economic factors beyond its control.

Provision For Possible Loan Losses

     The  provision  for  possible  loan losses for 1995  increased  slightly to
$636,000  compared to $608,000 for 1994.  During 1995 and 1994  management  made
general  mortgage loan provisions of $600,000.  Provisions of $36,000 and $8,000
were made against the other loan portfolio  during 1995 and 1994,  respectively.
Future  additions  to the loan  loss  allowances  will be based on  management's
continuing  evaluations  of the  loan  portfolio  and  assessments  of  economic
conditions.  Material  changes in portfolio  value,  performance  and/or general
economic  conditions,   would  further  affect  the  amount  of  any  such  loan
provisions.

<PAGE>

Provision For Possible Other Credit Losses

     On February 6, 1995, the  Superintendent of Banks for the State of New York
seized Nationar, a check-clearing and trust company,  freezing all of Nationar's
assets.  On that date,  the Bank had:  federal  funds sold to  Nationar of $10.0
million;  demand accounts of $200,000 and $38,000 of Nationar  capital stock. In
accordance with the Company's internal  procedures for monitoring asset quality,
the $38,000 stock  investment was written off and a provision for possible other
credit  losses  of  $2.0  million,  or  20%  of the  remaining  investment,  was
established during 1995.

Non-Interest Income

     Non-interest  income  decreased by $2.7 million,  or 40.8%, to $4.0 million
compared to $6.7  million in 1994.  The $2.3 million net decrease in income from
real estate  operations  reflects a $2.6  million  non-recurring  gain  realized
during  1994,  from the sale of a 684 unit  rental  property,  known as Bay Hill
Gardens.  (See Note 13 to the Consolidated  Financial  Statements.) During 1995,
$587,000 of gains were realized from the sale of 31 cooperative apartments owned
by the Bank's real estate  subsidiaries.  At December 31, 1995, 183  cooperative
apartments, which are carried at a zero basis, remained available for sale.

     Income on loaned  securities  decreased by  $214,000,  to $58,000 for 1995,
compared to $272,000 for 1994.  Lower market  demand for loaned  securities  was
experienced  during 1995.  Management does not expect income from security loans
to contribute substantially to non-interest income in the near future.

     Loan fees and  service  charges  decreased  $272,000,  or 10.7%,  primarily
reflecting  a decrease in  prepayments  and  therefore  the  related  prepayment
charges for commercial mortgages.  During 1995, the Bank began to offer VISA and
Mastercard  credit  cards.  This  portfolio is managed by an unrelated  company,
which also assumes the risk of any loss.

Non-Interest Expense

     Non-interest  expense decreased $1.3 million, or 4.5%, to $29.6 million for
1995, compared to $30.9 million for 1994.  Included in non-interest  expense are
the  costs of  compensation  and  benefits,  office  occupancy,  FDIC  insurance
premiums,  advertising,  ORE  expenses  and  other  general  and  administrative
expense.

     Compensation  and benefit expense  decreased by $353,000,  to $16.6 million
from $16.9 million, or 2.1%. Salaries increased overall by $396,000, or 3.3% and
medical  insurance   premiums  increased   $250,000.   During  1994,  the  final
allocations of the initial grant were made from the ESOP and during 1995, awards
under the BRRPs were fully amortized,  resulting in a $941,000 net savings.  The
BRRPs  were  terminated  during  1995 and the ESOP  contributions  were fixed at
approximately 6% of base salary.

     Occupancy and equipment  expenses remained  relatively  stable,  decreasing
slightly by $44,000,  to $4.9 million for 1995 from $5.0 million for 1994.  This
decrease  reflects  the results of  management's  emphasis  on expense  control.
During  1996,  it is  expected  that  these  costs  will rise as a result of the
renovations at the Company's headquarters.

     Federal  deposit  insurance  premiums,  which rates are established by law,
decreased by $1.5 million,  or 50.5%. During the third quarter of 1995, the FDIC
announced that the BIF was  recapitalized as of May 31, 1995, and issued refunds
of deposit insurance overpayments from June 1 through September 30, 1995.


<PAGE>

     The cost of ORE  operations  increased  slightly to $209,000  for 1995 from
$200,000 for 1994.  Gains on the sale of ORE properties are recognized under the
cost  recovery  method.  During 1995,  $167,000 of gains on the sale of ORE were
deferred.  At December  31,  1995,  there were two  significant  mortgage  loans
totaling $20.9 million on which the Bank had commenced foreclosure proceedings.
(See "Asset/Liability Management".)

     Other general and  administrative  expense increased by $433,000,  or 9.1%,
reflecting  increased  legal  fees in  connection  with  problem  loans  and the
Nationar claim as well as the cost of upgrading the Bank's computer system.

Provision for Income Taxes

     Income taxes  decreased  by $1.4 million or 7.9% to $16.6  million for 1995
from $18.0 million for 1994. The provision for income taxes decreased due to the
decrease in pretax income before  cumulative effect of accounting  changes.  The
effective tax rate decreased to 42.8% for 1995 from 43.3% for 1994. (See Note 15
to the Consolidated Financial Statements.)


<PAGE>

Liquidity and Capital Resources
- -------------------------------

     The Company's funds are primarily  obtained  through  dividends paid by the
Bank. During 1996, the Bank paid $20.0 million in dividends to the Company.  The
Company is provided with the long-term  liquidity  resources of the Bank as well
as the liquidity provided by its own investments.  The Bank's primary sources of
funds are  deposits,  proceeds from  maturities of securities  held-to-maturity,
amortization on and maturities of loans and cash flows from operations.  Overall
liquidity is affected by activity in general interest rates, economic conditions
and competition.

     The Company's  investments,  excluding  investments  made by the Bank,  are
primarily in federal agency securities. The Company expects to utilize its funds
to continue  investing in U.S.  Government and agency  securities,  repurchasing
shares of the Company's  common stock and paying  dividends on its common stock,
as management deems  appropriate.  The Company  presently has no plans to expand
its  activities;  however,  should the Company  decide to expand its  investment
activities,  the Bank may pay additional cash dividends to the Company,  subject
to certain regulatory limitations,  to fund such activities. (See Note 26 to the
Consolidated Financial Statements.)

     During 1996, the Company used $27.7 million to repurchase 845,000 shares of
its common  stock,  which  represents  the  largest  use of funds for  financing
activities.  In  addition,  net deposit  outflows of $19.1  million and dividend
payments of $12.1  million,  contributed  to the net cash outflow from financing
activities.  The net deposit  decline of $19.1 million  during 1996,  represents
deposit increases of $4.7 million during the first quarter,  followed by deposit
outflows of $3.8  million,  $13.3  million and $6.7  million  during the second,
third and fourth quarters, respectively.

     During 1996, the most significant  investing  activities for which cash was
used  included  purchases of debt  securities  held-to-maturity  and  securities
available-for-sale,  originations  of mortgage  loans and purchases of CMOs. The
most  significant  investing  activities  which provided cash were maturities of
debt securities and principal payments on CMOs.

     The Bank is required to maintain minimum levels of liquid assets as defined
by the Office of Thrift Supervision (OTS) regulations.  This requirement,  which
may be  varied  at the  direction  of the OTS,  is based  upon a  percentage  of
deposits and short-term borrowings.  The required ratio at December 31, 1996 was
5.0%.  The Bank's  liquidity  ratio is  significantly  in excess of the required
level.  The Bank's average  liquidity  ratios were 34.0% and 44.0% for the years
ended  December  31,  1996 and 1995,  respectively.  The Bank's  high  liquidity
reflects  management's  strategy of investing  funds in short-term CMOs and U.S.
Government  and agency  securities.  Management  has  structured  the assets and
liabilities of the Company to enable the Bank to meet its  regulatory  liquidity
requirements. In addition, the asset/liability structure serves to provide funds
for operating,  investing and financing activities of the Company, while holding
securities, other than marketable equity securities, to maturity.

     Liquidity management for the Bank is both a daily and a long-term function.
Management  expects the Bank to be able to maintain  high levels of liquidity in
the future due to its investment strategy and projected  earnings.  Excess funds
are  generally  invested in short-term  investments  such as federal funds sold.
Investments  in the U.S.  Government  and  agency  securities  portfolio  had an
average  remaining  maturity of  thirteen  months and the CMO  portfolio  had an
average  anticipated  remaining  maturity of fifteen  months as of December  31,
1996. The Bank's most liquid assets are cash and cash equivalents  which include
investments  in federal funds sold.  The levels of these assets are dependent on
the  Bank's  operating,  financing  and  investing  activities  during any given
period.  (See the  Consolidated  Statements  of Cash Flows which are part of the
Consolidated Financial Statements.)

<PAGE>

     Management  is  carefully  monitoring  the deposit  outflow and has taken a
series of actions  aimed at curtailing  the erosion of the Bank's  deposit base.
Management  considers the Bank's relationship with its long-term customers vital
to enabling the Company to continue to enhance future  stockholder value. If the
current trend of deposit shifts and outflows were to continue without management
intervention  in the  long-term,  the  Company's  future  interest rate spreads,
margins and net income  would  suffer as a result.  To address  these  concerns,
management:  (1) established a more aggressive interest rate structure, in order
to  retain  the  Bank's  customer  relationships;  (2) has  placed  emphasis  on
expanding fee income as a means of offsetting  future  decreases in net interest
income;  and (3) is  focusing  on the use of  available  technology  in order to
continue to reduce banking staff, which will be accomplished  through attrition.
To generate  additional fee income,  the Bank participates in the NYCE automated
teller system, and receives  additional fee income for issuing credit cards. The
credit  cards  issued with the Bank's name are owned and managed by an unrelated
financial  institution,  who incurs  all risk of loss.  Lastly,  management  has
reduced assets to correlate with the decline in deposits,  thereby shrinking the
Company, while maintaining strong liquidity and steady earnings.

     In the  event  that the Bank  should  require  funds  beyond  its  internal
ability,  it may take  Federal Home Loan Bank (FHLB) of New York  advances.  The
Bank has not utilized FHLB advances to meet its liquidity needs.

Impact of Inflation and Changing Prices
- ---------------------------------------

     The Consolidated  Financial  Statements and Notes thereto  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 due to inflation. The impact of inflation is
reflected  in  the  Company's  non-interest  expense.   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.


<PAGE>

Impact of New Accounting Standards Issued, But Not Yet Adopted
- --------------------------------------------------------------

Transfers and Servicing of Financial Assets and Extinguishments of Liabilities

     In June 1996,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Statement of Financial  Accounting  Standards  (SFAS) No. 125,  "Accounting  for
Transfers and Servicing of Financial Assets and  Extinguishments of Liabilities"
(Statement 125).  Statement 125 establishes  accounting and reporting  standards
for  transfers  and  servicing  of  financial  assets  and   extinguishments  of
liabilities based on consistent  application of a financial  components approach
that  focuses on  control.  Under this  approach,  an  entity,  subsequent  to a
transfer of financial assets,  must recognize the financial and servicing assets
it controls and the liabilities it has incurred,  derecognize  financial  assets
when  control  has  been   surrendered,   and   derecognize   liabilities   when
extinguished.  Standards for  distinguishing  transfers of financial assets that
are sales from those that are secured  borrowings are provided in Statement 125.
A transfer  not  meeting  the  criteria  for a sale must be  accounted  for as a
secured borrowing with pledged collateral.

     Statement  125  requires  that  liabilities  and  derivatives  incurred  or
obtained by transferors  as part of a transfer of financial  assets be initially
measured at fair value, if practicable.  It additionally requires that servicing
assets  and other  retained  interests  in  transferred  assets be  measured  by
allocating  the previous  carrying  amount  between the assets sold, if any, and
retained  interests,  if any, based on their relative fair values at the date of
transfer.  Servicing  assets and liabilities  must be  subsequently  measured by
amortization  in  proportion  to and over the period of estimated  net servicing
income or loss and assessed for asset impairment, or increased obligation, based
on their fair value.

     Statement 125 requires that a liability be  derecognized  if either (a) the
debtor pays the creditor and is relieved of its  obligation for the liability or
(b) the debtor is legally  released  from being the  primary  obligor  under the
liability either judicially or by the creditor.

     Statement 125 provides  implementation  guidance for assessing isolation of
transferred  assets and for  accounting  for  transfers  of  partial  interests,
servicing of financial  assets,  securitizations,  transfers of  sales-type  and
direct financing lease receivables, securities lending transactions,  repurchase
agreements  including  "dollar  rolls",  "wash  sales",  loan  syndications  and
participations,   risk   participations  in  banker's   acceptances,   factoring
agreements,  transfers  of  receivables  with  recourse and  extinguishments  of
liabilities.

     Statement 125 supersedes FASB Statements No. 76,  "Extinguishment  of Debt"
and  No.  77,  "Reporting  by  Transferors  for  Transfer  of  Receivables  with
Recourse". Statement 125 amends Statement 115, to prohibit the classification of
a debt security as held-to-maturity if it can be prepaid or otherwise settled in
such a way that the holder of the security would not recover  substantially  all
of its recorded investment.  Statement 125 further requires that loans and other
assets  that can be prepaid or  otherwise  settled in such a way that the holder
would  not  recover  substantially  all  of its  recorded  investment  shall  be
subsequently  measured like debt securities  classified as available-for-sale or
trading under  Statement  115, as amended by Statement  125.  Statement 125 also
amends and extends to all servicing  assets and  liabilities  the accounting for
mortgage servicing rights now in Statement 65, and supersedes Statement 122.


<PAGE>

     In December 1996, the FASB issued SFAS No. 127,  "Deferral of the Effective
Date of Certain Provisions of FASB Statement 125". As amended,  Statement 125 is
effective for transfers and servicing of financial assets and extinguishments of
liabilities  occurring after December 31, 1996,  except that its provisions with
respect  to  securities  lending,   repurchase   agreements  and  "dollar  roll"
transactions are effective for transfers occurring after December 31, 1997.

     The Company does not expect the adoption of Statement  125, as amended,  to
have a material affect on its financial condition or results of operations.

Private Securities Litigation Reform Act Safe Harbor Statement
- --------------------------------------------------------------

     In  addition to  historical  information,  this  Annual  Report may include
certain forward looking statements based on current management expectations. The
Company's   actual  results  could  differ   materially  from  those  management
expectations.  Factors  that could  cause  future  results to vary from  current
management  expectations  include,  but are not  limited  to,  general  economic
conditions,  legislative and regulatory changes, monetary and fiscal policies of
the  federal  government,  changes in tax  policies,  rates and  regulations  of
federal,  state and local tax  authorities,  changes in interest rates,  deposit
flows,  the cost of  funds,  demand  for loan  products,  demand  for  financial
services, competition,  changes in the quality or composition of the Bank's loan
and  investment  portfolios,  changes  in  accounting  principles,  policies  or
guidelines,  and other economic,  competitive,  governmental  and  technological
factors  affecting the Company's  operations,  markets,  products,  services and
prices.  Further  description of the risks and uncertainties to the business are
included in detail in Item 1, "Business" of the Company's 1996 Form 10-K.


<PAGE>

<TABLE>


JSB FINANCIAL, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
December 31, 1996 and 1995 (In Thousands, Except Share and Per Share Amounts)
<CAPTION>


ASSETS                                                                   1996          1995
- ------                                                                   ----          ----
<S>                                                                   <C>           <C>       
Cash and due from banks                                               $   12,894    $   14,893
Federal funds sold                                                        86,500        71,000
                                                                      ----------     ---------
  Cash and cash equivalents                                               99,394        85,893

Securities available-for-sale, at estimated fair value                    51,021        40,071
Securities held-to-maturity, net (estimated fair value
 of $461,784 and $593,991, respectively)                                 460,509       592,060
Other investments                                                          6,859         6,302
Mortgage loans, net                                                      827,052       739,037
Other loans, net                                                          27,722        29,208
Premises and equipment, net                                               16,829        15,157
Interest due and accrued                                                   9,310        12,907
Real estate held for investment, net                                       6,082         6,395
Real estate held for sale and Other real estate                            5,236         7,314
Claims receivable, net                                                      -            8,165
Other assets                                                               6,002         5,792
                                                                      ----------    ----------
           Total Assets                                               $1,516,016    $1,548,301
                                                                      ==========    ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
Due to depositors                                                     $1,144,393    $1,163,446
Advance payments for real estate taxes and insurance                       8,265         8,231
Official bank checks outstanding                                           9,644        24,392
Accrued expenses and other liabilities                                    18,415        12,125
                                                                      ----------    ----------
           Total Liabilities                                           1,180,717     1,208,194
                                                                      ----------    ----------

Commitments and Contingencies

STOCKHOLDERS' EQUITY
Preferred stock ($.01 par value, 15,000,000 shares
  authorized; none issued)                                                  -             -
Common stock ($.01 par value, 30,000,000 shares
  authorized; 16,000,000 issued; 9,783,031 and
  10,504,775 outstanding, respectively)                                      160           160
Additional paid-in capital                                               163,500       162,566
Retained income, substantially restricted                                289,588       276,317
Net unrealized gain on securities available-for-sale,
  net of tax                                                              21,795        15,750
Common stock held by Benefit Restoration Plan
  Trust, at cost (166,848 shares)                                         (3,275)       (3,270)
Common stock held in treasury, at cost (6,216,969
  and 5,495,225 shares, respectively)                                   (136,469)     (111,416)
                                                                      ----------    ----------
           Total Stockholders' Equity                                    335,299       340,107
                                                                      ----------    ----------

           Total Liabilities and Stockholders' Equity                 $1,516,016    $1,548,301
                                                                      ==========    ==========



<FN>
See accompanying Notes to Consolidated Financial Statements.
</FN>
</TABLE>

<PAGE>

<TABLE>


JSB FINANCIAL, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
Years ended December 31, 1996, 1995 and 1994
(In Thousands, Except Per Share Amounts)

<CAPTION>

                                                              1996         1995        1994
                                                              ----         ----        ----
<S>                                                        <C>          <C>         <C>   
Interest Income:
  Mortgage loans, net                                      $  69,113    $  64,309   $  61,142
  Debt & equity securities, net                               21,695       27,545      19,088
  Collateralized mortgage obligations, net (CMOs)             10,063        9,572      17,951
  Other loans, net                                             2,138        2,299       1,988
  Mortgage-backed securities, net (MBS)                          739          969       1,288
  Federal funds sold                                           3,863        3,032       1,570
                                                           ---------    ---------   ---------
   Total Interest Income                                     107,611      107,726     103,027
                                                           ---------    ---------   ---------

Interest Expense:
  Deposits                                                    40,217       40,707      36,594
  Employee Stock Ownership Plan obligation                      -            -             25
                                                           ---------    ---------   ---------
   Total Interest Expense                                     40,217       40,707      36,619
                                                           ---------    ---------   ---------
   Net Interest Income                                        67,394       67,019      66,408
Provision for Possible Loan Losses                               640          636         608
(Recovery of) Provision for Possible Other Credit Losses      (2,040)       2,040        -
                                                           ---------    ---------   ---------
  Net Interest Income After Provision
    for Possible Credit Losses                                68,794       64,343      65,800
                                                          ---------    ----------   ---------

Non-Interest Income:
  Real estate operations, net                                  1,767        1,225       3,497
  Loan fees and service charges                                2,833        2,280       2,552
  Income on loaned securities                                     37           58         272
  Miscellaneous income                                           444          432         431
                                                           ---------    ---------   ---------
   Total Non-Interest Income                                   5,081        3,995       6,752
                                                           ---------    ---------   ---------

Non-Interest Expense:
  Compensation and benefits                                   16,412       16,579      16,932
  Occupancy and equipment expenses (net of rental
   income of $1,126, $1,199 and $1,189, respectively)          5,211        4,957       5,001
  Federal deposit insurance premiums                               2        1,477       2,983
  Advertising                                                  1,340        1,142       1,057
  Other real estate (income) expense, net                       (772)         209         200
  Other general and administrative                             5,405        5,197       4,764
                                                           ---------    ---------   ---------
   Total Non-Interest Expense                                 27,598       29,561      30,937
                                                           ---------    ---------   ---------

   Income Before Provision for Income Taxes                   46,277       38,777      41,615
   Provision for Income Taxes                                 19,552       16,603      18,018
                                                           ---------    ---------   ---------

   Net Income                                              $  26,725    $  22,174   $  23,597
                                                           =========    =========   =========

Income and Cash Dividends Per Share:
 Earnings per common and common equivalent share           $    2.54    $    1.99   $    2.02
                                                           =========    =========   =========
 Cash Dividends                                            $    1.20    $    1.00   $     .72
                                                           =========    =========   =========








<FN>
See accompanying Notes to Consolidated Financial Statements.
</FN>
</TABLE>

<PAGE>

<TABLE>


JSB FINANCIAL, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
Years ended December 31, 1996, 1995 and 1994 (In Thousands, Except Per Share Amounts)
<CAPTION>
                                                                 1996       1995      1994
                                                                 ----       ----      ----
<S>                                                            <C>        <C>       <C>
Common Stock (Par value: $.01)
Balance at beginning and end of year                           $    160   $    160  $    160
                                                               --------   --------  --------

Additional Paid-in Capital
Balance at beginning of year                                    162,566    160,962   159,606
  Net allocation (distribution) of common stock
   for Benefit Restoration Plan                                       5       (199)      373
  Tax benefit for stock plans                                       599      1,645       983
  Reallocation of forfeited Bank Recognition and
   Retention Plans shares                                          -           158      -
  Compensation expense for 1996 option plan                         330       -         -
                                                               --------   --------  --------
Balance at end of year                                          163,500    162,566   160,962
                                                               --------   --------  --------

Retained Income, Substantially Restricted
Balance at beginning of year                                    276,317    266,361   251,959
  Net income                                                     26,725     22,174    23,597
  Tax benefit for dividends paid to Employee Stock
   Ownership Plan (ESOP)                                           -          -           11
  Loss on reissuance of treasury stock                           (1,364)    (1,602)   (1,210)
  Cash dividends on common stock ($1.20, $1.00, $.72,
    respectively)                                               (12,090)   (10,616)   (7,996)
                                                                -------    -------   -------
Balance at end of year                                          289,588    276,317   266,361
                                                                -------    -------   -------

Net Unrealized Gain on Securities Available-for-Sale, Net of Tax
Balance at beginning of year                                     15,750      8,892      -
  Cumulative effect of a change in accounting for
   securities available-for-sale at January 1, 1994
   net unrealized gain (net of tax of $7,000)                      -          -        8,761
  Change in net unrealized gains on securities available-
   for-sale (net of tax of $4,863, $5,517 and $105,
   respectively)                                                  6,045      6,858       131
                                                               --------   --------  --------
Balance at end of year                                           21,795     15,750     8,892
                                                               --------   --------  --------

Unallocated Common Stock Held by Leveraged ESOP
Balance at beginning of year                                       -          -       (1,045)
  Allocation of Leveraged ESOP stock                               -          -        1,045
                                                               --------   --------  --------
Balance at end of year                                             -          -         -
                                                               --------   --------  --------

Unearned Common Stock Held by Bank Recognition and
 Retention Plans
Balance at beginning of year                                       -          (516)   (1,504)
  Earned during the period                                         -           516       988
                                                               --------   --------  --------
Balance at end of year                                             -          -         (516)
                                                               --------   --------  --------

Common Stock Held by Benefit Restoration Plan Trust, at Cost
Balance at beginning of year                                     (3,270)    (3,469)   (3,096)
  Common stock acquired                                             (11)        (9)     (378)
  Common stock distributed                                            6        208         5
                                                               --------    -------  --------
Balance at end of year                                           (3,275)    (3,270)   (3,469)
                                                               --------    -------  --------

Common Stock Held in Treasury, at Cost
Balance at beginning of year                                   (111,416)  (104,756)  (80,873)
  Common stock reacquired                                       (27,650)    (9,881)  (26,404)
  Common stock reissued for options exercised                     2,597      3,221     2,521
                                                               --------   --------  --------
Balance at end of year                                         (136,469)  (111,416) (104,756)
                                                               --------   --------  --------
Total Stockholders' Equity                                     $335,299   $340,107  $327,634
                                                               ========   ========  ========
<FN>
See accompanying Notes to Consolidated Financial Statements.
</FN>
</TABLE>



<PAGE>

<TABLE>


JSB FINANCIAL, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years ended December 31, 1996, 1995 and 1994 (In Thousands)
<CAPTION>

CASH FLOWS FROM OPERATING ACTIVITIES:                        1996         1995          1994
                                                             ----         ----          ----
<S>                                                      <C>          <C>           <C>      
Net income                                               $  26,725    $  22,174     $  23,597
Adjustments  to  reconcile   net  income  to  net
  cash  provided  by  operating activities:
Provision for possible loan losses                             640          636           608
(Recovery of) provision for possible other credit losses    (2,040)       2,040          -
Loss on Nationar capital stock                                -              38          -
Net gain on sale/redemption of equity securities                (2)         -            -
(Decrease) increase in deferred loan fees
 and discounts, net                                           (593)        (608)        1,743
Accretion of discount (in excess of) less than
 amortization of premium on MBS and CMOs                      (578)         320           896
Accretion of discount in excess of amortization
 of premium on debt securities                                (249)        (248)         (140)
Depreciation and amortization of premises and equipment      1,826        1,920         1,847
Mortgage loans originated for sale                          (1,621)      (1,792)       (1,923)
Proceeds from sale of mortgage loans originated for sale     1,737        1,818         1,946
Gain on sale of mortgage and other loans                       (53)         (61)          (26)
Expense recognized for Bank Recognition and Retention Plans   -             675           988
Net expense recorded for leveraged ESOP                       -            -              978
Tax benefit for cash dividends paid to ESOP                   -            -               11
Tax benefit for stock plans credited to capital                599        1,645           983
Gain on sale of real estate held for sale                     (571)        (587)       (2,737)
Decrease (increase) in interest due and accrued              3,597          752        (2,272)
Transfer of federal funds sold to Nationar to
 claims receivable                                            -         (10,205)         -
Payments received against Nationar claim                    10,205         -             -
Net gain on sale of other real estate                         (688)        -             -
(Increase) decrease in official bank checks outstanding    (14,748)       3,986       (2,899)
Other                                                        1,547       (1,389)        1,111
                                                         ---------    ---------     ---------
  Net cash provided by operating activities                 25,733       21,114        24,711
                                                         ---------    ---------     ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
Loans originated:
 Mortgage loans                                           (136,218)     (77,826)      (59,548)
 Other loans                                               (19,032)     (25,718)      (21,426)
Purchases of CMOs held-to-maturity                        (124,275)     (67,889)      (79,458)
Purchases of debt securities held-to-maturity and
 securities available-for-sale                            (534,569)    (300,047)     (615,000)
Principal payments on:
 Mortgage loans                                             46,506       22,672        31,129
 Other loans                                                19,656       22,556        20,169
 CMOs                                                      114,105      237,060       181,024
 MBS                                                         2,047        2,324         4,900
Proceeds from maturities of U.S. Government and
 federal agency securities                                 675,000      265,000       627,000
Proceeds from sale of other loans                              934        1,372         1,391
Purchases of Federal Home Loan Bank stock                     (557)        (188)         -
Proceeds from redemption of Federal Home Loan Bank stock      -            -            4,147




                                                                                       Continued
</TABLE>

<PAGE>

<TABLE>

JSB FINANCIAL, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED
Years ended December 31, 1996, 1995 and 1994  (In Thousands)
<CAPTION>


                                                             1996         1995          1994
                                                             ----         ----          ----
<S>                                                      <C>          <C>           <C>   

Proceeds from sale/redemption of equity securities              30         -             -
Purchases of premises and equipment, net of disposals       (3,498)      (2,647)       (2,212)
Net decrease (increase) in real estate held for
 investment                                                    313          168          (350)
Proceeds from sale of real estate held for sale                571          587         5,233
Proceeds from sale of Other real estate                      2,759         -             -
Net decrease in investment in real estate held for sale      1,522        1,995         1,022
                                                           -------      -------       -------
  Net cash provided by investing activities                 45,294       79,419        98,021
                                                           -------      -------       -------


CASH FLOWS FROM FINANCING ACTIVITIES:
Net decrease in due to depositors                          (19,053)     (40,978)      (69,493)
Increase (decrease) in advance payments for real
 estate taxes and insurance                                     34          (79)          889
Proceeds upon exercise of common stock options               1,233        1,619         1,311
Contributions to leveraged ESOP                               -            -           (1,011)
Cash dividends paid to common stockholders                 (12,090)     (10,616)       (7,996)
Payments to repurchase common stock                        (27,650)      (9,881)      (26,404)
                                                         ---------    ---------     ---------
   Net cash used by financing activities                   (57,526)     (59,935)     (102,704)
                                                         ---------    ---------     ---------

Net increase in cash and cash equivalents                   13,501       40,598        20,028
Cash and cash equivalents at beginning of year              85,893       45,295        25,267
                                                         ---------    ---------     ---------
Cash and cash equivalents at end of year                 $  99,394    $  85,893     $  45,295
                                                         =========    =========     =========


Supplemental Disclosures of Cash Flow Information
Cash paid for:
 Interest on deposits                                    $  40,215    $  40,721     $  36,601
                                                         =========    =========     =========
 Income taxes                                            $  22,370    $  18,216     $  21,308
                                                         =========    =========     =========
 ESOP obligation                                         $    -       $    -        $  (1,045)
                                                         =========    =========     =========

Supplemental Disclosures of Noncash Investing and
 Financing Activities
Real estate acquired through foreclosure                 $   8,190    $    -        $   1,472
                                                         =========    =========     =========

Mortgage  originated  upon sale of real estate
 from the held for sale  portfolio and Other real
 estate                                                  $   6,675    $    -        $  18,500
                                                         =========    =========     =========

January 1, 1994 transfer of securities from held-
 for-investment to available-for-sale, at estimated
 fair value                                              $    -       $    -        $  27,364
                                                         =========    =========     =========

Deferred tax liability on securities available-for-sale  $  17,534    $  12,671     $   7,154
                                                         =========    =========     =========






<FN>

See accompanying Notes to Consolidated Financial Statements.
</FN>
</TABLE>


<PAGE>



                       JSB FINANCIAL, INC. AND SUBSIDIARY
                   Notes to Consolidated Financial Statements




NOTE (1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RELATED MATTERS

     JSB  Financial,  Inc.(Company  or  Parent)  is a unitary  savings  and loan
holding  company.  The Company holds all of the outstanding  common stock of its
subsidiary,  Jamaica Savings Bank FSB (the Bank or the Subsidiary).  The Company
is subject to the financial  reporting  requirements of the Securities  Exchange
Act of 1934.

(a)  Basis of Financial Statement Presentation
     The consolidated financial statements have been prepared in conformity with
generally  accepted  accounting   principles.   In  preparing  the  consolidated
financial  statements,  management is required to make estimates and assumptions
that affect the  reported  amounts of assets,  liabilities  and  disclosures  of
contingent assets and liabilities as of the dates of the consolidated statements
of financial  condition  and  revenues  and expenses for the periods  presented.
Actual results could differ significantly from those estimates.

     Material estimates that are particularly  susceptible to significant change
relate  to the  determination  of the  allowances  for  credit  losses  and  the
valuation  of real  estate  held for sale and other real  estate and real estate
held for  investment  (real estate  holdings).  These  estimates  are  primarily
reactive  to actual and  anticipated  changes  in the real  estate  market,  the
economy  in  the  Bank's  market  area  and  debtors'  financial  condition.  In
connection  with the  determination  of  allowances,  management  reviews:  loan
performance;  historical trends;  appraisals of properties securing  significant
mortgages;  investment ratings for equity securities;  and capital and liquidity
levels for correspondent banks, on an ongoing basis.

     The ultimate  collection  of the Bank's loan  portfolio and the recovery of
its various real estate  holdings is susceptible  to economic  conditions in the
Bank's market area and changes  thereto.  The Bank's  mortgage loans are secured
primarily by properties located in the New York-metropolitan  area. In addition,
all real estate holdings are located in the same market area.

     Management  believes that the  allowances for credit losses as presented in
these consolidated  financial statements are adequate.  Available information is
utilized to identify probable losses on loans, real estate holdings, and various
other  investments.  Future additions to the allowances could be necessary based
on changes in debtors' financial  condition,  economic conditions or if economic
conditions differ from management's  previous  assessments.  Various  regulatory
agencies, as an integral part of their examination process,  periodically review
the  Bank's  allowances  for  losses.  Such  agencies  may  require  the Bank to
recognize additions to the allowances based on their judgments about information
available to them at the time of their examination.

(b)  Principles of Consolidation
     The consolidated  financial  statements include the accounts of the Company
and its wholly-owned subsidiary, the Bank, as consolidated with its wholly-owned
subsidiaries.  All significant  intercompany accounts and transactions have been
eliminated in consolidation.


<PAGE>

(c)  Consolidated Statements of Cash Flows
     For the  purposes of  reporting  cash  flows,  the  Company  considers  all
short-term  investments  with a maturity of less than three  months from date of
purchase to be cash equivalents.

(d)  Securities
     Effective  January 1, 1994,  the Company  adopted  Statement  of  Financial
Accounting Standards (SFAS) No. 115, "Accounting for Certain Investments in Debt
and Equity  Securities"  (Statement  115).  Under  Statement 115, the Company is
required  to  report  debt,   readily-marketable   equity,  and  mortgage-backed
securities  in one of the following  categories:  (i)  "held-to-maturity"  (when
management  has a positive  intent and  ability to hold to  maturity)  which are
reported at amortized  cost; (ii) "trading" (when held for current resale) which
are to be reported at estimated  fair value,  with  unrealized  gains and losses
included in earnings; and (iii)  "available-for-sale" (all other debt and equity
securities not designated as  held-to-maturity or trading) which are reported at
estimated fair value,  with  unrealized  gains and losses excluded from earnings
and reported, net of tax, as a separate component of stockholders' equity.

     The designation of a security as held-to-maturity or  available-for-sale is
made  at the  time of  acquisition.  Upon  adopting  Statement  115,  management
reviewed  the  composition  of  the  investment  portfolio  and  designated  all
securities,  other than marketable equity securities,  as  held-to-maturity.  On
January 1, 1994,  marketable equity securities  totaling  $11,577,000,  at cost,
were  designated  as  available-for-sale  and  recorded  at their  fair value of
$27,364,000. The Company does not maintain any investments for trading purposes.
The adoption of Statement 115 had no impact on net income.

     Discounts  on debt  securities  are  accreted  to income and  premiums  are
amortized  against  income over the life of the  security  using a method  which
approximates  the  level  yield  method.  Gains  and  losses  on  the  sales  of
securities,  if  any,  are  recognized  upon  realization,  using  the  specific
identification method.

(e)  Loans
     Loans are carried at unpaid  principal  balances net of any  deferred  loan
fees and  unearned  discounts.  Discounts  are accreted to income using a method
which  approximates the level yield method,  over the composite  average life of
the loans.  Loan fees received for  commitments to make or purchase  loans,  are
deferred  and  accreted  into  income  over the life of the loan using the level
yield method.

     Interest is accrued monthly on the outstanding balances of loans. Mortgages
90 days in arrears and/or loans where full  collection of principal and interest
is questionable are placed on nonaccrual status, at which time loan interest due
and  accrued is  reversed  against  interest  income of the  current  period.  A
nonaccrual  loan is  restored  to accrual  status when  principal  and  interest
payments  are current and full  payment of  principal  and interest is expected.
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 both  principal and interest  payments
received  are netted  against the loan  balance.  The Bank  continues  to accrue
interest  income on non-insured  other loans up to 120 days  delinquent,  beyond
which time the loan balance is written off.
<PAGE>

     On January 1, 1995,  the  Company  adopted  SFAS No.  114,  "Accounting  by
Creditors for Impairment of a Loan" (Statement 114), and the amendment  thereof,
SFAS  No.  118,  "Accounting  by  Creditors  for  Impairment  of a Loan - Income
Recognition  Disclosures"  (Statement  118). In accordance with these standards,
the Company considers a loan impaired if it is probable that, based upon current
information,  a creditor  will be unable to collect all amounts due according to
the contractual terms of a loan agreement. Statement 114 does not apply to large
groups of smaller-balance  homogeneous loans that are collectively evaluated for
impairment  including  the  Company's  one-to  four-family  mortgage  loans  and
consumer loans other than those modified in a troubled debt  restructure  (TDR).
The Company  generally  does not consider a loan  impaired when the delay in the
timing of payments  is three  months or less or the  shortfall  in the amount of
payments  is the lower of $10,000 or 1.0% of the loan  amount.  The  adoption of
Statements 114 and 118 had no impact on net income.

     Loans  individually  reviewed for  impairment by the Company are limited to
loans  secured  by   multi-family,   commercial,   construction  and  underlying
cooperative  properties,  loans  modified  in TDRs  and  selected  large  one-to
four-family loans.  Examples of measurement  techniques  utilized by the Company
include present value of expected future cash flows,  the loan's market price if
one  exists  and the  estimated  fair  value  of the  collateral.  Reserves  are
established  against  impaired loans in amounts equal to the difference  between
the recorded  investment  in the asset and either the present  value of the cash
flows expected to be received, or the fair value of the underlying collateral if
foreclosure  is  deemed  probable  or  if  the  loan  is  considered  collateral
dependent. The Company's impaired loan identification and measurement process is
conducted  in  conjunction  with the  Company's  review of the  adequacy  of its
allowance for loan losses.

     A loan is deemed a TDR by the Company when  concessionary  modifications to
the original contractual terms are made for economic or legal reasons related to
the debtor's financial  difficulties.  Loans modified in a TDR subsequent to the
adoption of Statement 114 are considered impaired,  unless in periods subsequent
to restructuring  the loan is performing in accordance with the new terms of the
agreement  and such terms  reflect those that would be offered by the Bank for a
new  credit.  Valuation  allowances  associated  with  such  impaired  loans are
measured  in  accordance   with   Statement  114   throughout   the  loan  term.
Modifications  made to loans in TDRs prior to the adoption of Statement 114 that
are not considered  impaired based on the terms of the  restructuring  agreement
continue to be accounted  for under  Statement  15,  "Accounting  by Debtors and
Creditors for Troubled Debt  Restructurings",  are not included in the Company's
impaired loan statistics.

     Loans  originated  for sale are  carried  at the lower of unpaid  principal
balance,  net of any discounts and deferred fees or estimated fair value, in the
aggregate.

<PAGE>

(f)  Allowance for Possible Loan Losses
    The allowance  for possible loan losses is available for future  charge-offs
of loans.  The  allowance is increased by the provision for possible loan losses
made and recoveries of loans previously charged off. The allowance is reduced by
charge-offs,  in whole or in part, of problem loans.  The allowance for possible
loan losses is based on continuous  analysis of the loan  portfolio and reflects
an amount  which in  management's  judgment is adequate to provide for  possible
loan losses in the existing portfolio.  In evaluating the portfolio,  management
considers  numerous  factors,  such  as  the  Bank's  loan  growth,  prior  loss
experience,  present  and  potential  risks of the loan  portfolio  and  current
economic conditions and entails management's review of delinquency reports, loan
to value ratios, collateral condition and debt coverage ratios.

 (g)  Premises and Equipment
     Depreciation  is computed on the  straight-line  method over the  estimated
useful  life of the  related  assets.  Estimated  lives  are 15 to 60 years  for
buildings  and  5 to 8  years  for  furniture  and  fixtures.  Amortization  for
leasehold  improvements is computed on the straight-line  method over the lesser
of the term of the lease or the asset's  estimated  useful  life.  Premises  and
equipment are carried at cost, net of accumulated depreciation.

(h)  Real Estate Held for Investment
     Real estate held for investment represents real estate properties financed,
owned and operated by the Bank's  subsidiaries.  Significant  improvements  have
been  made  to  the  properties,  thereby  increasing  the  amount  invested  in
individual  properties.  The properties were initially  recorded at the lower of
cost  or fair  value  at  acquisition  (if  foreclosed  property)  or  cost  (if
purchased) and subsequently  increased by capital  improvements and decreased by
depreciation.  Management  monitors  each  investment  on  a  continuous  basis.
Valuation allowances for estimated losses on real estate held for investment are
provided when a significant and permanent decline in value occurs.

     In the event of a change in  classification  from "held for  investment" to
"held for sale",  the  property's  carrying value is compared to fair value less
estimated selling costs (i.e. net fair value). If the carrying value exceeds net
fair value, the investment is adjusted down through a valuation  allowance,  and
subsequently carried at the lower of the carrying value or net fair value.

(i)  Real Estate Held for Sale and Other Real Estate
     Real  estate  held for sale is carried at lower of cost or net fair  value.
Gains on the sale, if any, are  accounted  for using the cost  recovery  method.
Revenues and expenses from the  operations are  reflected,  as incurred,  in the
Company's operating results. (See Note 12.)

     Real estate properties  acquired through  foreclosure,  known as other real
estate  (ORE),  are  recorded at the lower of the net unpaid loan balance at the
foreclosure  date plus related costs,  or net fair value.  Subsequent  valuation
adjustments are made if the net fair value decreases below the carrying  amount.
Gains,  if any,  on the sale of ORE are  accounted  for using the cost  recovery
method.

<PAGE>


 (j)  Income Taxes
     The Company follows SFAS No. 109,  "Accounting for Income Taxes" (Statement
109),  which  requires the asset and liability  method of accounting  for income
taxes.  Under the asset liability  method,  deferred income taxes are recognized
for  the  tax  consequences  of  "temporary  differences"  by  applying  enacted
statutory  tax rates,  applicable to future years,  to  differences  between the
financial  statement  carrying  amounts and the tax basis of existing assets and
liabilities.  Under  Statement 109,  deferred tax assets are recognized if it is
more likely than not that a future benefit will be realized.  It is management's
position,  as  currently  supported  by the  facts  and  circumstances,  that no
valuation  allowance  is  necessary  against any of the  Company's  deferred tax
assets (See Notes 15 and 17.)

(k)  Earnings Per Share
     Earnings  per  share is  based on net  income  for the  periods  presented,
divided by the sum of the weighted average number of shares actually outstanding
plus common stock  equivalents.  Common stock equivalents are computed under the
treasury  stock method.  For the years ended  December 31, 1996,  1995 and 1994,
weighted  average  common  stock and common stock  equivalents,  used to compute
primary  earnings  per  share,  were  10,531,000,   11,138,000  and  11,663,000,
respectively.

(l)  Reclassification
     Reclassifications  have been made to prior  year  financial  statements  to
conform with the 1996 presentation.

(m)  Treasury Stock
     Repurchases  of common  stock  are  accounted  for  under the cost  method,
whereby shares  repurchased are recorded in a contra-equity  account.  (See Note
2.)

<PAGE>

(n)  Adoption of Accounting Standards
        Stock Based Compensation
        ------------------------
     In October,  1995, the Financial  Accounting  Standards Board (FASB) issued
SFAS  No.  123,  "Accounting  for  Stock-Based  Compensation"  (Statement  123).
Statement 123 applies to all  transactions  in which an entity acquires goods or
services by issuing  equity  instruments or by incurring  liabilities  where the
payment  amounts  are based on the  entity's  common  stock  price,  except  for
employee stock ownership plans.

     Statement  123  established  a fair value based  method of  accounting  for
stock-based  compensation  arrangements with employees rather than the intrinsic
value based method that is contained in Accounting  Principles  Board Opinion 25
(Opinion  25).  Statement  123 does not  require an entity to adopt the new fair
value based  method for purposes of preparing  its basic  financial  statements.
While the  Statement 123 fair value based method is considered by the FASB to be
preferable  to the  Opinion 25 method,  entities  may opt to continue to use the
method  prescribed  by Opinion 25.  Entities  not  adopting the fair value based
method  under  Statement  123 are  required  to present pro forma net income and
earnings per share,  in the notes to the  financial  statements,  as if the fair
value based method had been adopted.

     The accounting requirements of Statement 123 are effective for transactions
entered  into  during  fiscal  years that begin after  December  15,  1995.  The
disclosure  requirements  became  effective for financial  statements for fiscal
years  beginning  after  December 15, 1995,  or for any earlier  fiscal year for
which Statement 123 is initially adopted for recognizing  compensation cost. Pro
forma  disclosures  required for entities that elect to continue to measure cost
using the  Opinion 25 method must  include the effects of all awards  granted in
fiscal  years that begin after  December  15, 1994.  Pro forma  disclosures  for
awards granted in the first fiscal year beginning  after December 15, 1994, need
not be  included  in  financial  statements  for that  fiscal year but should be
presented  subsequently  whenever financial  statements for that fiscal year are
presented for comparative  purposes with financial  statements for a later year.
During 1996, the Company adopted the disclosure  provisions of Statement 123 and
continues  to measure cost using the Opinion 25 method for purposes of preparing
its consolidated financial statements. Therefore, Statement 123 had no impact on
the Company's financial condition or results of operation. (See Note 22.)

    Impairment of Long-Lived  Assets and Long-Lived  Assets to Be Disposed Of
    -------------------------------------------------------------------------
     In March 1995, the FASB issued SFAS No. 121, "Accounting for the Impairment
of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed Of"  (Statement
121). This statement  requires that long-lived  assets and certain  identifiable
intangibles,  and  goodwill  related  to  those  assets  to be held and used and
long-lived  assets and certain  identifiable  intangibles  to be disposed of, be
reviewed for impairment  whenever  events or changes in  circumstances  indicate
that the carrying amount of an asset may not be recoverable.


<PAGE>

     In performing the review for recoverability, the entity should estimate the
future cash flows  expected to result from the use of the asset and its eventual
disposition.  If the sum of the  expected  future cash flows  (undiscounted  and
without  interest  charges) is less than the  carrying  amount of the asset,  an
impairment loss is recognized.  Otherwise, an impairment loss is not recognized.
Measurement  of an  impairment  loss  for  long-lived  assets  and  identifiable
intangibles  that an entity  expects to hold and use should be based on the fair
value of the asset.

        Statement 121  generally  requires  that  long-lived  assets and certain
identifiable  intangibles to be disposed of be reported at the lower of carrying
amount or fair value less cost to sell.

        Statement 121 became effective for fiscal years beginning after December
15, 1995,  applied  prospectively.  The  Company's  adoption of  Statement  121,
effective January 1, 1996, had no material impact on its financial  condition or
results of operations.

     Mortgage Servicing Rights
     -------------------------
        In May 1995,  the FASB  issued SFAS No. 122,  "Accounting  for  Mortgage
Servicing Rights" (Statement 122). Statement 122 amends SFAS No. 65, "Accounting
for Certain  Mortgage  Banking  Activities"  (Statement  65), to require  that a
company  recognize,  as separate  assets,  rights to service  mortgage loans for
others,  regardless of how those servicing  rights are acquired.  A company that
acquires mortgage servicing rights through either the purchase or origination of
mortgage  loans and sells or  securitizes  those  loans  with  servicing  rights
retained  should  allocate the total cost of the mortgage  loans to the mortgage
servicing rights and the loans (without the mortgage  servicing rights) based on
their  relative fair values if it is  practicable to estimate those fair values.
This  statement  also requires that a company  assess its  capitalized  mortgage
servicing  rights  for  impairment  based on an  estimated  fair  value of those
rights.

     Statement 122 became  effective for fiscal years  beginning  after December
15, 1995,  applied  prospectively.  The  Company's  adoption of  Statement  122,
effective  January  1, 1996 has not  resulted  in the  recognition  of  mortgage
servicing  rights as separate  assets,  as the Company's sales of mortgage loans
with servicing retained have been immaterial.



<PAGE>


(o)  Impact of New Accounting Standards Not Yet Adopted
     Transfers and Servicing of Financial Assets and Extinguishments of
     Liabilities
     -----------
     In June 1996, the FASB issued SFAS No. 125,  "Accounting  for Transfers and
Servicing of Financial  Assets and  Extinguishments  of Liabilities"  (Statement
125). Statement 125 establishes accounting and reporting standards for transfers
and servicing of financial assets and  extinguishments  of liabilities  based on
consistent  application  of a  financial  components  approach  that  focuses on
control.  Under this approach, an entity,  subsequent to a transfer of financial
assets,  must  recognize the financial and servicing  assets it controls and the
liabilities it has incurred,  derecognize financial assets when control has been
surrendered,  and  derecognize  liabilities  when  extinguished.  Standards  for
distinguishing  transfers of financial assets that are sales from those that are
secured  borrowings  are provided in  Statement  125. A transfer not meeting the
criteria for a sale must be accounted  for as a secured  borrowing  with pledged
collateral.

     Statement  125  requires  that  liabilities  and  derivatives  incurred  or
obtained by transferors  as part of a transfer of financial  assets be initially
measured at fair value, if practicable.  It additionally requires that servicing
assets  and other  retained  interests  in  transferred  assets be  measured  by
allocating  the previous  carrying  amount  between the assets sold, if any, and
retained  interests,  if any, based on their relative fair values at the date of
transfer.  Servicing  assets and liabilities  must be  subsequently  measured by
amortization  in  proportion  to and over the period of estimated  net servicing
income or loss and assessed for asset impairment, or increased obligation, based
on their fair value.

        Statement  125 requires that a liability be  derecognized  if either (a)
the debtor pays the creditor and is relieved of its obligation for the liability
or (b) the debtor is legally  released from being the primary  obligor under the
liability either judicially or by the creditor.

     Statement 125 provides  implementation  guidance for assessing isolation of
transferred  assets and for  accounting  for  transfers  of  partial  interests,
servicing of financial  assets,  securitizations,  transfers of  sales-type  and
direct financing lease receivables, securities lending transactions,  repurchase
agreements  including  "dollar  rolls",  "wash  sales",  loan  syndications  and
participations,   risk   participations  in  banker's   acceptances,   factoring
agreements,  transfers  of  receivables  with  recourse and  extinguishments  of
liabilities.

     Statement 125 supersedes FASB Statements No. 76,  "Extinguishment  of Debt"
and  No.  77,  "Reporting  by  Transferors  for  Transfer  of  Receivables  with
Recourse". Statement 125 amends Statement 115, to prohibit the classification of
a debt security as held-to-maturity if it can be prepaid or otherwise settled in
such a way that the holder of the security would not recover  substantially  all
of its recorded investment.  Statement 125 further requires that loans and other
assets  that can be prepaid or  otherwise  settled in such a way that the holder
would  not  recover  substantially  all  of its  recorded  investment  shall  be
subsequently  measured like debt securities  classified as available-for-sale or
trading under  Statement  115, as amended by Statement  125.  Statement 125 also
amends and extends to all servicing  assets and  liabilities  the accounting for
mortgage servicing rights now in Statement 65, and supersedes Statement 122.


<PAGE>

     In December 1996, the FASB issued SFAS No. 127,  "Deferral of the Effective
Date of Certain Provisions of FASB Statement 125". As amended,  Statement 125 is
effective for transfers and servicing of financial assets and extinguishments of
liabilities  occurring after December 31, 1996,  except that its provisions with
respect  to  securities   lending,   repurchase   agreements   and   dollar-roll
transactions are effective for transfers occurring after December 31, 1997.

     The Company does not expect that the adoption of Statement 125, as amended,
will have a material affect on its financial condition or results of operations.

 NOTE (2) STOCK REPURCHASE PROGRAMS
      During the years  ended  December  31,  1996,  1995 and 1994,  the Company
repurchased 845,000, 339,485 and 1,116,515 shares at an average price of $32.72,
$29.11 and $23.65 per share,  respectively.  The Company issued 123,256, 161,860
and 131,104 shares of treasury stock for options exercised during 1996, 1995 and
1994, respectively. There were 6,216,969 and 5,495,225 shares of common stock in
the treasury at December 31, 1996 and 1995, respectively.


<PAGE>


NOTE (3) SECURITIES
     The  following  tables  set  forth  information   regarding  the  Company's
securities as of December 31:
<TABLE>
<CAPTION>
                                                         1996
                                                         ----
Securities Available-for-Sale:
- ------------------------------

                                                Estimated        Gross Unrealized
                                      Cost      Fair Value      Gains       Losses
                                      ----      ----------      -----       ------
                                                     (In Thousands)
<S>                                 <C>         <C>            <C>          <C>    
Marketable equity securities        $ 11,692    $ 51,021       $39,368      $    39
                                    ========    ========       =======      =======


Securities Held-to-Maturity:
- ----------------------------
                                                Estimated
                                    Amortized     Fair           Gross Unrealized
                                      Cost       Value          Gains       Losses
                                      ----       -----          -----       ------
                                                     (In Thousands)
U.S. Government and Federal
  Agency securities                 $299,645    $300,262       $   617      $  -

CMOs, net                            155,272     155,421           436          287

MBS:
  GNMA                                 4,999       5,455           456         -
  FNMA                                   152         166            14         -
  FHLMC                                  441         480            39         -
                                    --------    --------       -------      -------
 Total MBS, net                        5,592       6,101           509         -
                                    --------    --------       -------      -------

     Total                          $460,509    $461,784       $ 1,562      $   287
                                    ========    ========       =======      =======

                                                          1995
                                                          ----
Securities Available-for-Sale:
- ------------------------------

                                                Estimated        Gross Unrealized
                                      Cost      Fair Value      Gains       Losses
                                      ----      ----------      -----       ------
                                                     (In Thousands)
Marketable equity securities        $ 11,650    $ 40,071       $28,488     $    67
                                    ========    ========       =======     =======


Securities Held-to-Maturity:
- ----------------------------
                                                Estimated
                                    Amortized     Fair           Gross Unrealized
                                      Cost       Value          Gains       Losses
                                      ----       -----          -----       ------
                                                     (In Thousands)
U.S. Government and Federal
  Agency securities                 $439,896    $441,183       $ 1,311      $    24

CMOs, net                            144,607     144,404           212          415

MBS:
  GNMA                                 6,667       7,428           761         -
  FNMA                                   235         260            25         -
  FHLMC                                  655         716            61         -
                                    --------    --------       -------      -------
 Total MBS, net                        7,557      _8,404           847         -
                                    --------    --------       -------      -------

     Total                          $592,060    $593,991       $ 2,370      $   439
                                    ========    ========       =======      =======

<FN>

  GNMA - Government National Mortgage Association
  FNMA - Federal National Mortgage Association
  FHLMC - Federal Home Loan Mortgage Corporation
</FN>
</TABLE>


<PAGE>

     CMOs represent participating interests in pools of long-term first mortgage
loans originated and serviced by the issuers of the securities.  All of the CMOs
held by the Company consist of First  Tranche-Planned  Amortization  Class Bonds
collateralized by FNMA, FHLMC and GNMA mortgage-backed  securities which in turn
are   collateralized  by  whole  loans.  MBS  represent   securities  issued  by
governmental mortgage agencies and collateralized by mortgage loans.

     During  1996,  the  Bank  sold or  redeemed  marketable  equity  securities
totaling  $30,000,  realizing  gross gains of $4,000 and gross losses of $2,000.
There were no sales of  securities  during the years ended  December 31, 1995 or
1994.

     Presented in the table below is the contractual maturity distribution,  for
debt securities held-to-maturity at December 31, 1996:

<TABLE>
<CAPTION>
                                                       Estimated
                                   Amortized             Fair
                                    Cost                 Value
                                    ----                 -----
                                          (In Thousands)
<S>                                <C>                  <C>     
Within 1 year                      $179,829             $179,918
After 1 year through 5 years        177,617              178,374
After 5 years through 10 years       99,623               99,769
After 10 years                        3,440                3,723
                                   --------             --------
    Total                          $460,509             $461,784
                                   ========             ========
</TABLE>

     Actual  maturities  of CMOs  and  MBS may  differ  substantially  from  the
presentation,  due to prepayment activity. The table reflects the balance of the
entire security in the category in which the final contractual payment is due.

     The Bank loans  securities  to  specified  brokerage  houses.  These loaned
securities  are  collateralized  at a minimum  of 102% of their  fair value with
government  securities  and/or  cash.  To  protect  the Bank's  investment,  the
agreements  contain provisions to increase the collateral  obtained,  should the
fair value of the  collateral  decline or the fair value of the security  loaned
increase.  Upon termination of the agreement,  securities loaned are returned to
the Bank. The following  table reflects the carrying value of securities  loaned
and their estimated fair value and the estimated fair value of the collateral at
December 31:
<TABLE>
<CAPTION>

                                               1996              1995
                                               ----              ----
                                                   (In Thousands)

<S>                                           <C>              <C>     
Amortized cost - Securities loaned            $  -             $ 18,500
                                              ========         ========

Estimated fair value - Securities loaned      $  -             $ 18,557
                                              ========         ========

Estimated fair value - Collateral             $  -             $ 19,256
                                              ========         ========
</TABLE>


<PAGE>


NOTE (4)  OTHER INVESTMENTS
<TABLE>
<CAPTION>

     Other investments at December 31, 1996 and 1995 were as follows:

                                       1996                     1995
                                       ----                     ----
                                           Estimated                Estimated
                                Carrying     Fair        Carrying     Fair
                                 Value       Value        Value      Value   
                                 -----       -----        -----      -----   
                                             (In Thousands)

  <S>                          <C>       <C>             <C>       <C>     
  Investment required by law*  $  6,829  $  6,829        $  6,272  $  6,272
  Other stock                        30        30              30        30
                               --------  --------        --------  --------
   Total other investments     $  6,859  $  6,859        $  6,302  $  6,302
                               ========  ========        ========  ========
<FN>

* The Bank is required to hold shares of the Federal Home Loan Bank of New York.
</FN>
</TABLE>

NOTE (5)  LOANS
<TABLE>
<CAPTION>

     Loans are summarized as follows:
                                                   December 31,
                                                   ------------
                                           1996                   1995
                                           ----                   ----
<S>                                      <C>                    <C>
                                                   (In Thousands)
Mortgage loans:
  One-to four-family                     $ 76,848               $ 82,391
  Multi-family                            433,224                344,337
  Underlying cooperative*                 262,221                263,972
  Commercial                               61,829                 55,662
  Construction                              1,836                  1,492
                                         --------               --------
   Total mortgage loans                   835,958                747,854
                                         --------               --------

Deferred loan fees and unearned
 discounts                                 (3,730)                (4,242)
Allowance for possible loan losses         (5,176)                (4,575)
                                         --------               --------

   Total mortgage loans, net             $827,052               $739,037
                                         ========               ========

Other loans:
  Student                                $  6,204               $  7,466
  Consumer                                  4,350                  4,092
  Loans secured by deposit accounts         8,328                  8,489
  Overdraft loans                             237                    220
  Property improvement                      8,775                  9,165
                                         --------               --------
   Total other loans                       27,894                 29,432
                                         --------               --------

Unearned discounts                            (21)                  (102)
Allowance for possible loan losses           (151)                  (122)
                                         --------               --------

   Total other loans, net                $ 27,722               $ 29,208
                                         ========               ========
<FN>

* Underlying  cooperative loans are first liens on cooperative  property and are
senior to loans on the individual units commonly called cooperative share loans.
</FN>
</TABLE>

<PAGE>


NOTE (6)  LOAN DELINQUENCIES
     Information regarding loans delinquent 90 days or more at December 31, 1996
and 1995 is summarized as follows:
<TABLE>
<CAPTION>

                                              1996                   1995
                                              ----                   ----
                                        Number   Principal     Number   Principal
                                          of      balance        of      balance
                                        loans    of loans      loans    of loans
                                        -----    --------      -----    --------
                                                  (Dollars in Thousands)

          <S>                           <C>  <C>  <C>            <C>  <C>  <C>
          Delinquent loans:
           Guaranteed*                  144       $   692        132       $  751
           Non-guaranteed                15        13,459          8          324
                                        ---       -------        ---       ------

          Total delinquencies
           over 90 days                 159       $14,151        140       $1,075
                                        ===       =======        ===       ======

          Ratio of loans 90 days
           or more past due to
           total gross loans                 1.64%                    .14%
                                             ====                     ===
<FN>

     *These loans are guaranteed by the Federal Housing Administration, the Veterans
       Administration or New York State Higher Education Services Corporation.
</FN>
</TABLE>

        At December  31,  1996,  there was one  mortgage  loan with a balance of
$12,754,000  on  non-accrual  status.  At December 31, 1995 there were two loans
totaling $20,903,000 on non-accrual status comprised of a $12,754,000 underlying
cooperative mortgage which was 60 days in arrears and an $8,149,000 multi-family
property  mortgage which was current and being accounted for on a cash basis, as
payments were received  through the bankruptcy  court.  Net interest  income was
reduced by approximately  $1,180,000,  $197,000 and $150,000 for the years ended
December 31, 1996, 1995 and 1994 in connection with non-accrual loans.


<TABLE>
<CAPTION>

     The following table summarizes information regarding the Company's impaired
loans at December 31:
                                                       1996
                                                       ----
                                                      Allowance
                                         Recorded     for Loan      Net
                                        Investment     Losses   Investment
                                        ----------     ------   ----------
                                                    (In Thousands)
<S>                                      <C>           <C>         <C>  
Underlying Cooperative:
  With a related allowance               $  -          $  -        $  -
  Without a related allowance             12,754          -         12,754
                                         -------       -------     -------
 Total Impaired Loans                    $12,754       $  -        $12,754
                                         =======       =======     =======
</TABLE>

        There were no impaired loans at December 31, 1995.

        There were no loans included in the above table which were modified in a
TDR. The entire balance of impaired loans at December 31, 1996 represents  loans
on non-accrual  status.  The average balance of impaired loans for 1996 and 1995
was  $12,754,000  and  $208,000,  respectively.  There  was no  interest  income
recorded for impaired  loans (for the period in which the loans were  identified
as  impaired)  during 1996 and 1995.  For the years ended  December 31, 1996 and
1995,  impaired loans  resulted in foregone  interest of $1,180,000 and $29,000,
respectively.  At December 31, 1996 and 1995, loans restructured in a TDR, other
than  those  classified  as  impaired  loans  and/or   non-accrual  loans,  were
$1,874,000 and  $1,663,000,  respectively.  Interest  forfeited  attributable to
these loans was  $62,000,  $62,000 and $6,000 for the years ended  December  31,
1996, 1995 and 1994, respectively.

<PAGE>


NOTE (7)  ALLOWANCE FOR POSSIBLE LOAN LOSSES

     Activity  in the  allowance  for  possible  loan losses for the years ended
December 31, 1996, 1995 and 1994 is summarized as follows:
<TABLE>
<CAPTION>

                                          Mortgage loans               Other loans
                                          --------------               -----------
                                    1996       1995      1994      1996   1995   1994
                                    ----       ----      ----      ----   ----   ----
                                                     (In Thousands)

<S>                                 <C>        <C>       <C>       <C>    <C>    <C> 
Balance at beginning of period      $4,575     $3,976    $4,000    $122   $109   $136
Provision for possible loan losses     600        600       600      40     36      8
Loans charged off                     -            (1)     (624)    (33)   (43)   (40)
Recoveries of loans previously
   charged off                           1       -         -         22     20      5
                                    ------     ------    ------    ----   ----   ----
Balance at end of period            $5,176     $4,575    $3,976    $151   $122   $109
                                    ======     ======    ======    ====   ====   ====

</TABLE>

NOTE (8)  MORTGAGE LOAN SERVICING
     A summary of principal  balances,  servicing income and the number of loans
serviced  for others by the Bank at and for the years ended  December  31, 1996,
1995 and 1994 were as follows:
<TABLE>
<CAPTION>

                                    1996       1995      1994
                                    ----       ----      ----
                                      (Dollars in Thousands)

         <S>                       <C>        <C>       <C>    
         Principal balances        $16,016    $18,381   $21,605
                                   =======    =======   =======

         Servicing income          $    39    $    47   $    81
                                   =======    =======   =======

         Number of loans             1,494      2,023     2,623
                                     =====      =====   =======
</TABLE>

     The balance of loans sold with full recourse was $7,366,000 and $10,330,000
at  December  31, 1996 and 1995,  respectively.  The Bank has not sold any loans
with  recourse  since 1985.  The Bank sold,  without  recourse,  $1,715,000  and
$1,792,000  of  mortgage  loans to FNMA  and/or  the State of New York  Mortgage
Association  (SONYMA)  during  1996 and 1995,  respectively.  The Bank  retained
servicing for these loans, which did not result in any servicing assets.

NOTE (9)  PREMISES AND EQUIPMENT
     Premises  and  equipment  at December  31, 1996 and 1995  consisted  of the
following:

<TABLE>
<CAPTION>
                                    1996       1995
                                    ----       ----
                                     (In Thousands)

<S>                                <C>        <C>    
Banking houses and land            $21,493    $20,542
Furniture, fixtures and equipment   15,086     14,179
Safe deposit vaults                  1,016      1,016
                                   -------    -------
                                    37,595     35,737
Less accumulated depreciation and
 amortization                       20,766     20,580
                                   -------    -------
 
Premises and equipment, net        $16,829    $15,157
                                   =======    =======
</TABLE>

     Depreciation  and  amortization  expense for the years ended  December  31,
1996, 1995 and 1994 was $1,826,000, $1,920,000 and $1,847,000, respectively.



<PAGE>


NOTE (10)  INTEREST DUE AND ACCRUED

     Interest  due and accrued at December  31, 1996 and 1995  consisted  of the
following:
<TABLE>
<CAPTION>

                                    1996       1995
                                    ----       ----
                                     (In Thousands)
<S>                                <C>        <C>

U.S. Government and Agencies       $ 2,655    $ 6,455
CMOs                                   739        641
MBS                                     51         71
Mortgage and other loans             5,865      5,740
                                   -------    -------
                                   $ 9,310    $12,907
                                   =======    =======
</TABLE>

NOTE (11)  REAL ESTATE HELD FOR INVESTMENT
     Through its  wholly-owned  subsidiaries,  the Bank has  investments in real
estate.  At December 31, 1996 and 1995,  components  of the net asset amounts of
real estate held for investment were as follows:
<TABLE>
<CAPTION>

                                    1996       1995
                                    ----       ----
                                     (In Thousands)
<S>                                <C>        <C>    
Buildings, net                     $ 4,000    $ 4,033
Land                                 1,561      1,561
Accrued interest and other assets    1,385      1,708
Other liabilities                     (864)      (907)
                                   -------    -------
       Net assets                  $ 6,082    $ 6,395
                                   =======    =======
</TABLE>


     The summarized statements of income of the Bank's wholly-owned subsidiaries
that comprise real estate held for investment,  for the years ended December 31,
1996, 1995 and 1994 were as follows:

<TABLE>
<CAPTION>

                                      1996         1995        1994
                                      ----         ----        ----
                                              (In Thousands)

<S>                                  <C>         <C>         <C>    
Rental income                        $ 4,020     $ 4,236     $ 4,040
Net interest income                        4           5           4
Other income                             652         210         317
                                     -------     -------     -------
    Total income                       4,676       4,451       4,361
                                     -------     -------     -------

Real estate taxes                        566         574         576
Operating and other expenses           3,087       3,376       3,640
                                      ------     -------     -------
    Total expenses                     3,653       3,950       4,216
                                      ------     -------     -------

Income from real estate held
  for investment                      $1,023     $   501    $    145
                                      ======     =======    ========

</TABLE>


<PAGE>


NOTE (12)  REAL ESTATE HELD FOR SALE AND OTHER REAL ESTATE
     Real Estate Held for Sale

     Condominium  Property:  The Bank, through its wholly-owned  subsidiary Sher
Park Realty  Corp.  (Sher  Park),  was  originally  a 50% partner with a general
contractor  in Jade  Associates  (Jade).  Jade  was a joint  venture  formed  to
construct and subsequently sell an 84 unit condominium complex in Flushing,  New
York.  During 1993,  Jamlyn  Realty  Corp.,  another of the Bank's  wholly owned
subsidiaries, acquired the general contractor's ownership share. During 1996, 12
units were sold,  resulting  in  deferred  gains of  $104,000,  as sales in this
property are being accounted for under the cost recovery method. At December 31,
1996,  of the  remaining  49  units,  42 were  rented  and 7 were  vacant.  On a
consolidated  basis,  for the years ended December 31, 1996, 1995 and 1994, this
investment   generated  pretax  income  of  $173,000,   $137,000  and  $240,000,
respectively.  At December 31, 1996 and 1995, the net investment in the property
was $4,589,000 and $6,111,000, respectively.

        Cooperative Apartments:  Several of the Bank's wholly owned subsidiaries
own cooperative apartments in various buildings, which are carried at zero cost.
At  December  31, 1996 and 1995,  158 and 183  cooperative  apartments  remained
available for sale, respectively.

 Other Real Estate
     ORE at  December  31,  1996  and  1995  totaled  $647,000  and  $1,203,000,
respectively. The aggregate (income from)/cost of ORE operations was ($772,000),
$209,000  and $200,000 for the years ended  December 31, 1996,  1995,  and 1994,
respectively.  During 1996, two ORE properties were sold,  generating a net gain
of $688,000,  comprised  of a $705,000  gain and a $17,000  loss.  There were no
sales of ORE during 1995 or 1994. There were no provisions  established  against
ORE during the years ended December 31, 1996, 1995 or 1994.

    During 1994, as part of the workout of a $1,877,000 mortgage loan secured by
a cooperative building, the Bank, through a subsidiary  corporation,  took title
to  cooperative  shares  representing  57 apartments  in an 82 unit  cooperative
property, located in Brooklyn, New York. As part of the agreement, the Bank made
an additional  five year loan to the  cooperative  to make  improvements  to the
building and pay expenses of the cooperative  association.  At December 31, 1996
and  1995,  the  balance  of the  additional  loan was  $386,000  and  $491,000,
respectively. In addition, the mortgage loan was extended for an additional five
years at 7.25% on February 1, 1994, the scheduled maturity.

     In  connection  with  this   transaction,   $1,622,000,   representing  the
proportionate  share  of  the  Bank's  interest  in the  $2,379,000  cooperative
indebtedness  to the Bank,  was  reclassified  from mortgage loans to ORE on the
Company's  consolidated financial statements as of December 31, 1994. The amount
included in ORE is based on the  percentage of  cooperative  shares owned by the
Bank's subsidiary to the total cooperative shares  outstanding.  The amount that
remained  included in mortgage  loans was  $1,311,000 and $1,092,000 at December
31,  1996 and  1995,  respectively.  The  carrying  amount of this  property  is
increased  by  capitalized  improvements,  not to  exceed  net fair  value,  and
reported  net of deferred  gains.  At December  31,  1996,  cumulative  gains of
$347,000 on the sale of 24 units were  deferred.  At December 31, 1996, 33 units
were owned by the Bank's  subsidiary,  of which 32 were  rented and 1 was vacant
and being  marketed  for sale.  This  property  accounted  for  $607,000  of the
$647,000 in ORE at December 31, 1996.



<PAGE>


NOTE (13)  REAL ESTATE OPERATIONS, NET

     Results of real estate  operations  for the years ended  December 31, 1996,
1995 and 1994 were as follows:
<TABLE>
<CAPTION>

                                                1996             1995            1994
                                                ----             ----            ----
                                                            (In Thousands)

<S>                                            <C>              <C>             <C> 
Income from real estate held
 for investment, net  (See Note 11.)           $1,023           $  501          $  145
                                               ------           ------          ------

Real estate held for sale:
  Rental income                                   173              137             615
  Gain on sale1                                   571              587           2,737
                                               ------           ------          ------
                                                  744              724           3,352
                                               ------           ------          ------

  Real estate operations, net                  $1,767           $1,225          $3,497
                                               ======           ======          ======

<FN>
      1 Includes gains on the sale of cooperative  apartments,  owned by various
of the Bank's wholly-owned subsidiaries,  which are carried at zero cost. During
1994,  the Company  sold a 684  apartment  complex,  known as Bay Hill  Gardens,
recognizing a pre-tax gain of $2,609,000.
</FN>
</TABLE>



NOTE (14)  CLAIMS RECEIVABLE, NET
     On February 6, 1995, the  Superintendent of Banks for the State of New York
seized Nationar, a check-clearing and trust company,  freezing all of Nationar's
assets.  On  that  date,  the  Bank  had:  Federal  funds  sold to  Nationar  of
$10,000,000;  demand accounts of $200,000 and $38,000 of Nationar capital stock.
In May, 1995,  management,  in accordance with the Company's standard procedures
for  monitoring  asset  quality  established  a  $2,040,000,  or 20%,  valuation
allowance  against the claims  receivable.  During 1995,  the Bank wrote off the
$38,000 stock investment.

     During 1996, the Bank received  distributions from the Nationar estate, for
all amounts invested, except the $38,000 of capital stock. Therefore, during the
fourth quarter of 1996, the Bank fully recovered the $2,040,000 reserve.

<PAGE>


NOTE (15)  INCOME TAXES

     The 1996,  1995 and 1994  provisions  for income tax were  comprised of the
following amounts:
<TABLE>
<CAPTION>

                                 1996              1995               1994
                                 ----              ----               ----
                                              (In Thousands)

<S>                            <C>               <C>                <C>
Current:
  Federal                      $12,870           $11,657            $12,724
  State and local                5,630             5,344              5,379
                               -------           -------            -------
                                18,500            17,001             18,103
                               -------           -------            -------

Deferred:
  Federal                          703              (133)               (57)
  State and local                  349              (265)               (28)
                               -------           -------            -------
                                 1,052              (398)               (85)
                               -------           -------            -------

Provision for income taxes     $19,552           $16,603            $18,018
                               =======           =======            =======
</TABLE>

     For the  years  ended  December  31,  1996,  1995  and  1994,  the  Company
recognized  tax benefits  relating to its stock  option and other stock  benefit
plans of $599,000,  $1,645,000 and $994,000,  respectively,  which were credited
directly to stockholders' equity.

     A  reconciliation  of the statutory  U.S.  federal income tax provision and
rate,  to the  actual  tax  provision  and  effective  rate for the years  ended
December 31, 1996, 1995 and 1994 is as follows:
<TABLE>
<CAPTION>

                                 1996                 1995               1994
                                 ----                 ----               ----
                                    % of                 % of                % of
                                   pre tax              pre tax             pre tax
                           Amount  earnings     Amount  earnings    Amount  earnings
                           ------  --------     ------  --------    ------  --------
                                             (Dollars in Thousands)

<S>                        <C>       <C>         <C>        <C>      <C>       <C>   
Statutory rate             $16,197   35.00%      $13,572    35.00%   $14,565   35.00%
Dividends received
 exclusion                    (235)   (.51)         (218)    (.56)      (201)   (.48)
State and local income
 taxes, net of Federal
 income tax benefit          3,886    8.40         3,301     8.51      3,478    8.36
Other, net                    (296)   (.64)          (52)    (.13)       176     .42
                           -------   -----       -------    -----    -------   -----

Provision for income taxes $19,552   42.25%      $16,603    42.82%   $18,018   43.30%
                           =======   =====       =======    =====    =======   =====
</TABLE>


<PAGE>
<TABLE>

        At December 31, 1996 and 1995,  deferred tax assets and liabilities were
comprised of the following:
<CAPTION>

                                                    1996          1995
                                                    ----          ----
                                                       (In Thousands)
<S>                                               <C>            <C>
Deferred Tax Assets:
Deferred profits on unsold cooperative shares     $  2,308       $ 2,775
Allowance for possible loan losses                   2,375         2,094
Benefit plan costs                                   1,877         1,898
Loan fees and mortgage discounts                       517           699
Other                                                  485         1,297
                                                  --------       -------
  Deferred tax assets                                7,562         8,763
                                                  --------       -------

Deferred Tax Liabilities:
Securities available-for-sale                      (17,534)      (12,671)
Depreciation                                           (46)         (102)
Cash basis mortgages                                  (144)         (237)
                                                  --------       -------
  Deferred tax liabilities                         (17,724)      (13,010)
                                                  --------       -------

  Deferred tax liability, net                     $(10,162)      $(4,247)
                                                  ========       =======
</TABLE>

     Recently Enacted Tax Legislation
     --------------------------------

     Federal  legislation  regarding bad debt  recapture was enacted into law on
August 20, 1996.  The  legislation  requires  recapture of reserves  accumulated
after 1987 (the base year). The recapture tax on post 1987 reserves must be paid
over a six year period  starting in 1996. The payment of the tax can be deferred
in each of 1996 and 1997 if an institution  originated at least the same average
annual  principal  amount of mortgage  loans that it originated in the six years
prior to 1996. The base year reserves and supplemental  reserve are frozen,  not
forgiven.  These  reserves  continue  to be  segregated  as they are  subject to
recapture penalty if used for purposes other than to absorb losses on loans.

     New York State  adopted  legislation  to reform the  franchise  taxation of
thrift  reserves for loan  losses.  The act applies to taxable  years  beginning
after December 31, 1995. The  legislation,  among other things,  "decouples" New
York  State's  thrift bad debt  provisions  from the federal tax law,  discussed
above. The New York State bad debt deduction will no longer be predicated on the
Federal deduction.

     Management   has   evaluated  the  new  Federal  and  New  York  State  tax
legislation,  and does not expect a material adverse impact on the operations or
financial  condition  of the  Company  or the Bank as a result  of these tax law
changes.

     To date, New York City has not changed its law regarding taxation of thrift
reserves  for loan  losses  and  accordingly  will  follow the new  federal  law
discussed above.


<PAGE>


NOTE (16)  DUE TO DEPOSITORS
<TABLE>
      Due to depositors at December 31, 1996 and 1995 are summarized as follows:
<CAPTION>

                                        1996                            1995
                          ------------------------------     ----------------------------
                          Stated                             Stated
                           rate       Amount     Percent      rate       Amount   Percent
                           ----       ------     -------      ----       ------   -------
                                                (Dollars in Thousands)
<S>                    <C>         <C>            <C>      <C>         <C>         <C>
Balance by interest rate:

    Demand                 -  %    $   31,940       2.79%      -  %   $   30,711     2.64%
    N.O.W.                2.47         36,256       3.17      2.47        36,680     3.15
    Money market          2.96         89,081       7.78      2.96        92,774     7.97
    Passbook and lease
     security             2.71        599,951      52.43      2.96       632,879    54.40

    Certificates:          -             -           -     3.70- 4.00      2,083      .18
                       4.14- 5.00     174,155      15.22   4.01- 5.00    135,386    11.64
                       5.01- 6.00     187,890      16.42   5.01- 6.00    203,054    17.45
                       6.01- 7.00      25,120       2.19   6.01- 7.00     29,016     2.49
                       7.01- 8.00        -           -     7.01- 8.00        863      .08
                                   ----------     ------              ----------   ------
                                      387,165      33.83                 370,402    31.84
                                   ----------     ------              ----------   ------
Due to depositors                  $1,144,393     100.00%             $1,163,446   100.00%
                                   ==========     ======              ==========   ======
</TABLE>

<TABLE>

        At December 31, 1996 and 1995,  the scheduled  maturities of certificate
accounts were as follows:
<CAPTION>

                                     1996                        1995
                                     ----                        ----
                              Amount      Percent          Amount     Percent
                              ------      -------          ------     -------
                                          (Dollars in Thousands)

   <S>                       <C>           <C>            <C>          <C>   
   12 months or less         $323,788      83.63%         $305,599     82.51%
   13 to 24 months             34,452       8.90            31,738      8.57
   25 to 36 months             13,939       3.60            14,039      3.79
   37 to 48 months             14,969       3.87            10,270      2.77
   49 to 60 months                 17        -               8,756      2.36
                             --------     ------          --------    ------
                             $387,165     100.00%         $370,402    100.00%
                             ========     ======          ========    ======
</TABLE>

        At  December  31,  1996 and  1995,  certificate  accounts  in  excess of
$100,000,  were $32,676,000 and $27,039,000,  respectively.  The Federal Deposit
Insurance Corporation, an agency of the U.S. Government,  generally insures each
depositor's savings up to $100,000, through the Bank Insurance Fund.

<TABLE>
     Interest expense on deposit balances is summarized as follows for the years
ended December 31, 1996, 1995 and 1994:
<CAPTION>

                                       1996        1995       1994
                                       ----        ----       ----
                                             (In Thousands)
<S>                                   <C>         <C>        <C>    
Passbook and lease security           $16,722     $19,063    $21,230
Certificates                           19,777      17,649     10,995
Money market                            2,819       3,051      3,397
N.O.W.                                    899         944        972
                                      -------     -------    -------

Total interest expense                $40,217     $40,707    $36,594
                                      =======     =======    =======
</TABLE>

<PAGE>

NOTE (17)  RETAINED INCOME, SUBSTANTIALLY RESTRICTED

         In the unlikely  event of a complete  liquidation of the Bank (and only
in such an event) eligible depositors who continue to maintain accounts shall be
entitled  to receive a  distribution  from the  liquidation  account,  which was
established in connection with the Company's initial public stock offering.  The
total  amount of the  liquidation  account may be  decreased  if the balances of
eligible deposits decrease on the annual determination dates. The balance of the
liquidation  account was  $71,589,000  at December 31, 1996 and  $80,230,000  at
December 31, 1995.

     The  Bank  is not  permitted  to  declare  or pay a cash  dividend  on,  or
repurchase  any of its stock if the effect  thereof would cause its net worth to
be reduced below either (i) the amount required for the  liquidation  account or
(ii) the amount of applicable regulatory capital requirements.

     Retained  income at December  31, 1996 and 1995  includes  $85,107,000  and
$84,457,000,  respectively,  which has been  segregated  for federal  income tax
purposes as a bad debt reserve. Any use of these amounts for purposes other than
to  absorb  losses  on  loans  may  result  in  taxable  income,  under  federal
regulations,  at current  rates.  The Bank  recognized  $661,000 in tax bad debt
deductions  during the year ended  December  31,  1996,  $52,000  for 1995,  and
$66,000 for 1994. (See Note 15, regarding recently enacted tax legislation.)

<PAGE>


NOTE (18) COMMITMENTS AND CONTINGENCIES

     Lease Commitments
     -----------------
     The Bank occupies premises covered by noncancelable  leases with expiration
dates through June 24, 2002 (exclusive of renewal options). Rental expense under
these leases for the years ended December 31, 1996,  1995 and 1994 was $267,000,
$262,000 and $256,000, respectively. At December 31, 1996, the projected minimum
rental  payments  (exclusive  of  possible  rent  escalation  charges and normal
recurring charges for maintenance, insurance and taxes) are as follows:

<TABLE>
<CAPTION>
                    Years Ending
                    December 31,     Amount
                    ------------     ------
                          (In Thousands)

                       <S>           <C>   
                       1997          $  182
                       1998             147
                       1999             142
                       2000             115
                       2001              50
                       Thereafter         9
                                     ------
                       Total         $  645
                                     ======
</TABLE>

     Loan Commitments
     ----------------
     At December 31, 1996 and 1995,  commitments to originate  mortgage loans at
fixed rates were  $34,376,000  with stated rates ranging from 7.38% to 8.00% and
$41,678,000 with stated rates ranging from 6.50% to 8.38%,  respectively.  There
were no commitments to originate  adjustable rate mortgages at December 31, 1996
and 1995.  At  December  31,  1996 and 1995,  deposit  account  overdraft  lines
available  were $745,000 and $723,000,  respectively,  with stated rates ranging
from  10.00% to 12.00% and unused  business  lines of credit  were  $16,000  and
$14,000,  respectively,  with a stated rate of 15.00%.  There were no loans held
for sale at December 31, 1996 and $94,000 at December 31, 1995.

     Security Purchase Commitments
     -----------------------------
     At December 31, 1996,  there were  commitments  to purchase  $45,000,000 of
federal agency securities and no commitments to purchase equity securities, CMOs
or MBS.

        Litigation
        ----------
     The Bank is a  defendant  in  several  lawsuits  arising  out of the normal
conduct of business. In the opinion of management, after consultation with legal
counsel,  the  ultimate  outcome  of these  matters  is not  expected  to have a
material  adverse  effect  on the  Company's  results  of  operations,  business
operations or the consolidated financial condition of the Company.



<PAGE>


NOTE (19)  PENSION PLAN

                          Retirement Plan of Jamaica Savings Bank
                          ---------------------------------------
     The Bank sponsors a trusteed  non-contributory defined benefit pension plan
(the Pension Plan) covering substantially all of its full-time employees.  It is
the policy of the Bank to fund current and past service  pension costs  accrued.
The  following  table sets forth the Pension  Plan's  funded  status and amounts
recognized in the Company's consolidated financial statements at December 31:
<TABLE>
<CAPTION>

                                                        1996          1995
                                                        ----          ----
                                                         (In Thousands)
<S>                                                  <C>           <C>    
Actuarial present value of benefit obligations:
  Accumulated benefit obligation, including
   vested benefits of $24,451,000 and
   $24,962,000 at December 31, 1996 and 1995,
   respectively                                      $(26,001)     $(25,976)
                                                     ========      ========

Projected benefit obligation for services
   rendered to date                                   (36,701)      (36,374)
Plan assets at fair value, primarily listed
   stocks and U.S. bonds                               52,873        47,322
                                                     --------      --------
Plan assets in excess of projected benefit
   obligation                                          16,172        10,948
Unrecognized net gain from past experience
   different from that assumed and effects of
   changes in assumptions                              (9,801)       (4,980)
Unrecognized prior service cost                         1,721         1,867
Unrecognized net asset being amortized over
   18.35 years                                         (3,794)       (4,248)
                                                     --------      --------
Prepaid pension cost                                 $  4,298      $  3,587
                                                     ========      ========
</TABLE>

<TABLE>

        The  components  of net  periodic  pension  income  for the years  ended
December 31, 1996, 1995, and 1994, are as follows:
<CAPTION>

                                                       1996          1995         1994
                                                       ----          ----         ----
                                                                      (In Thousands)

     <S>                                              <C>          <C>           <C>    
     Service cost-benefits earned                     $ 1,078      $    619      $   913
     Interest cost on projected
       benefit obligation                               2,239         2,066        1,962
     Actual return on plan assets                      (7,140)      (10,631)       1,184
     Net amortization and deferral                      3,112         7,184       (4,719)
                                                     --------      --------      -------

Net periodic pension (income)                        $   (711)     $   (762)     $  (660)
                                                     ========      ========      =======
</TABLE>

        The expected  long-term rate of return on assets was 8.00% for the years
ended December 31, 1996, 1995 and 1994. The following actuarial assumptions have
been made to determine  the actuarial  present  value of the  projected  benefit
obligation for the years ended December 31:
<TABLE>
<CAPTION>

                                                       1996          1995         1994
                                                       ----          ----         ----
<S>                                                    <C>           <C>          <C>  
Rate of increase in future compensation                6.50%         6.50%        6.50%
Weighted average discount rate                         6.50%         6.00%        8.00%
</TABLE>



<PAGE>


              Jamaica Savings Bank Benefit Restoration Plan-Pension
              -----------------------------------------------------

     The Bank sponsors a pension benefit restoration plan (Pension Restore Plan)
to provide retirement  benefits which would have been provided under the Pension
Plan except for limitations imposed by Section 415 of the Internal Revenue Code.
Payments  under the Pension  Restore Plan will be paid out of the general assets
of the Bank.

<TABLE>
     The  following  sets forth the Pension  Restore  Plan's  status and amounts
recognized in the Company's consolidated financial statements at December 31:
<CAPTION>

                                                     1996          1995
                                                     ----          ----
                                                       (In Thousands)
<S>                                                <C>            <C> 
Actuarial present value of benefit obligations:
Accumulated benefit obligation, including
 vested benefits of $3,936,000 and $3,468,000
 at December 31, 1996 and 1995, respectively       $(3,936)       $(3,468)
Projected benefit obligation for service
 rendered to date                                   (4,607)        (4,204)
Plan assets at fair value                             -              -
                                                   -------        -------

Projected benefit obligations in excess of
 plan assets                                        (4,607)        (4,204)
Unrecognized net loss from past experience
 different from that assumed and effects of
 changes in assumptions                              1,003          1,092
Unrecognized prior service cost                         (4)            (4)
Additional minimum liability                          (328)          -
                                                   -------        -------
Accrued pension cost                               $(3,936)       $(3,116)
                                                   =======        =======
</TABLE>

<TABLE>

     The components for the net periodic Pension Restore Plan cost for the years
ended December 31, 1996, 1995 and 1994, are as follows:
<CAPTION>
                                                      1996           1995           1994
                                                      ----           ----           ----
                                                                   (In Thousands)

<S>                                                <C>            <C>            <C>    
Interest cost on projected benefit obligation      $   274        $   264        $   232
Net amortization and deferral                          252             41            184
                                                   -------        -------        -------

Net periodic Pension Restore Plan cost             $   526        $   305        $   416
                                                   =======        =======        =======
</TABLE>

<TABLE>

        The  following  actuarial  assumptions  have been made to determine  the
projected benefit obligation for the years ended December 31:
<CAPTION>

                                                   1996          1995         1994
                                                   ----          ----         ----
     <S>                                           <C>           <C>          <C>  
     Rate of increase in future compensation       6.50%         6.50%        6.50%
     Weighted average discount rate                6.50%         6.00%        8.00%
</TABLE>

<PAGE>


NOTE (20)  POST RETIREMENT BENEFITS, OTHER THAN PENSIONS

     The Bank's life insurance benefit plan provides for continued  coverage for
retirees  with fifteen  years of credited  service.  The coverage at the time of
retirement  is  reduced  by 20% per year  over a five  year  period to a minimum
coverage  of $5,000,  which  remains in force until  death.  The retiree has the
option each time the coverage is reduced to convert all or part of the reduction
to regular life  insurance at the retiree's  cost based on his/her  attained age
and without medical examination.

         The net  periodic  cost,  before  income  taxes,  related to the Bank's
postretirement  life  insurance  benefits for the years ended December 31, 1996,
1995 and 1994,  was $70,000,  $64,000 and $74,000,  respectively.  This periodic
cost is included in the current cost of compensation and benefits.

NOTE (21)  INCENTIVE SAVINGS PLAN
     The Incentive Savings Plan (the Savings Plan) is a defined contribution and
thrift  savings plan.  Prior to the  suspension of the Savings Plan during 1990,
all full-time employees were eligible for voluntary participation after one year
of continuous service.  The Savings Plan continues to earn income on the Savings
Plan's  investments.  It is subject to the provisions of the Employee Retirement
Income  Security Act of 1974  (ERISA),  as amended.  The Bank bears the costs of
administering the Savings Plan.

     In connection  with the Bank's adoption of an ESOP during 1990, in order to
comply with the  limitations  set forth by the Internal  Revenue Code  regarding
qualified  plans, no further  contributions  have been made to the Savings Plan.
During 1994,  management  determined to continue the ESOP and that contributions
to the Savings Plan would remain suspended indefinitely.

NOTE (22)  STOCK OPTION PLANS
     Effective upon the conversion of the Bank in 1990 from mutual to stock form
of ownership (the  Conversion),  the Company  adopted the Incentive Stock Option
Plan (the Stock  Option  Plan) and the Option  Plan for Outside  Directors  (the
Directors' Option Plan).

     Stock  Option Plan Under the Stock  Option  Plan,  1,430,000  common  stock
options  (which  expire  ten years from the date of grant,  June 27,  1990) were
granted  to the  executive  officers  and  employees  of  the  Company  and  its
subsidiary,  the Bank.  Each option entitles the holder to purchase one share of
the Company's  common stock at an exercise  price equal to $10.00 per share (the
initial public offering price). Options became exercisable on a cumulative basis
in equal  installments  at a rate of 20% per year  commencing  one year from the
date of grant.  Simultaneously with the grant of these options, "limited rights"
with respect to the shares  covered by the options were granted.  Limited rights
granted are subject to terms and  conditions  and can be  exercised  only in the
event of a change in control of the Company.  Upon exercise of a limited  right,
the holder shall receive from the Company a cash payment equal to the difference
between the exercise  price of the option  ($10.00) and the fair market value of
the underlying shares of common stock. During the years ended December 31, 1996,
1995 and 1994,  121,256,  161,860 and 128,604  options  granted  under the Stock
Option Plan were  exercised,  respectively.  At December 31, 1996, the remaining
446,786 options granted under the Stock Option Plan were exercisable.

      Directors'  Option Plan Each member of the Board of Directors,  who is not
an officer or  employee of the  Company or the Bank,  was  granted  nonstatutory
common stock options to purchase 25,000 shares of the common stock. In addition,
active Directors Emeritus were each granted nonstatutory common stock options to
purchase  10,000 shares of the common stock.  In the  aggregate,  members of the
Board of  Directors  and active  Directors  Emeritus of the Company were granted
options to  purchase  170,000  shares of the common  stock of the  Company at an
exercise  price equal to $10.00 per share (the initial  public  offering  price)
with limited  rights.  All options  granted,  including  limited rights attached
thereto,  under the  Directors'  Option Plan expire upon the earlier of 10 years
following the date of grant or one year  following the date the optionee  ceases
to be a director. There were 2,000 options exercised under the Directors' Option
Plan during 1996, no options  exercised during 1995 and 2,500 options  exercised
during  calendar  1994,  respectively.  At December  31, 1996,  153,000  options
granted under the Directors' Option Plan were exercisable.

<PAGE>

         The 1996 Stock Option Plan On December 12, 1995, the Board of Directors
adopted the JSB  Financial,  Inc. 1996 Stock Option Plan (the 1996 Option Plan),
which became effective January 1, 1996, subject to stockholder  approval,  which
was  obtained on May 14, 1996.  The Company  reserved  800,000  shares of common
stock of the Company for issuance upon the exercise of options.  The 1996 Option
Plan  provides  for:  (1) the grant of stock  options to  directors on an annual
basis  pursuant  to a  specified  formula;  (2) the  grant of stock  options  to
officers at the discretion of the Employee  Benefits  Committee of the Bank; (3)
if  certain  events,  which are  likely to lead to a change  in  control  of the
Company or the Bank,  should occur,  stock options relating to any shares of the
Company  reserved for issuance that were not previously made subject to options,
will be  granted to all  current  directors  and  officers  who were  previously
granted  stock  options  under the 1996  Option  Plan;  (4) the grant of limited
rights relating to all of the foregoing options, which shall be exercisable only
upon a change of control;  and (5) the grant of dividend equivalent rights (DER)
relating to all of the foregoing  options,  which may provide for a cash payment
to the optionee upon exercise of the option, based on the difference between the
percentage of earnings per share paid by the Company as cash dividends  compared
to  the  percentage  of  earnings  per  share  paid  as  cash  dividends  by the
twenty-five  largest  stock  owned  thrift  institutions  in the United  States,
calculated on an annual basis.

         Under the 1996 Option Plan, each member of the Board of Directors,  who
is  not an  officer  or  employee  of  the  Company  or  the  Bank,  is  granted
nonstatutory  common stock options to purchase 4,000 shares of the common stock,
each active  Director  Emeritus is granted  2,000  options and  individuals  who
become  directors are granted 5,000 options.  In the  aggregate,  members of the
Board of Directors and the active Director  Emeritus of the Company were granted
options,  with  limited  rights,  to purchase  39,000  shares and the  Company's
officers were granted options to purchase  126,000 shares of the common stock of
the Company. All options granted on January 1, 1996, were granted at an exercise
price of $31.625,  the market closing price of the Company's common stock on the
business day before grant. The option period during which an individual  granted
options may  exercise  such option will  commence  six months  after the date of
grant and will  expire no later than ten years  from the date of the  grant.  At
December 31, 1996, all 165,000  options  granted under the 1996 Option Plan were
exercisable  and had a remaining  contractual  life of 9 years, as none of these
options  expired or were exercised or forfeited.  Effective  January 1, 1997, an
additional  160,000  options  were  granted at an  exercise  price of $38.00 per
share.

<TABLE>
         The following  summarizes the pro forma net income as if the fair value
method of  accounting  for awards had been adopted for grants  after  January 1,
1995:
<CAPTION>

            <S>                                          <C>    
            Net income (as reported)                     $26,725
            Pro forma net income                         $26,188

            Net income per share (as reported)           $2.54
            Pro forma net income per share               $2.49
</TABLE>

         The pro forma results  presented above may not be representative of the
effects reported in pro forma net income for future years.

         The  fair  value of the 1996  option  grant  was  estimated  using  the
Black-Scholes  option  pricing  model on the date of grant,  using the following
assumptions:  dividend yield of 3.63%,  expected volatility of 21.9%,  risk-free
interest rate of 5.44% and an expected option term of six years.

         The Company modified the 1996 Stock Option Plan, as originally adopted,
to allow for the cash  payment for the DER to option  holders;  rather than have
the DER reduce the exercise price of the option.  This change separated the cost
of the DER  from the cost of the  option,  and is  expected  to  result  in less
expense  volatility.  During 1996,  the Company  recognized  $330,000 in expense
related to the options (for the difference in market closing price between grant
date and subsequent  stockholder  approval) and $99,000 of compensation  expense
related to the DER.


<PAGE>

NOTE (23)  STOCK PLANS
      Employee Stock Ownership Plan In connection with the Conversion,  the Bank
established an ESOP. The ESOP borrowed $12,800,000 from an unrelated third party
lender to purchase  1,280,000  shares of the Company's  common stock.  The final
payment of the ESOP loan was made during 1994, through the Bank's contributions.
Interest expense for the ESOP obligation was $25,000 for the year ended December
31, 1994.

     During  1994,  the  Board of  Directors  adopted a  resolution  authorizing
additional  contributions  to the ESOP which  commenced in 1995. Such additional
contributions to purchase shares are based on  approximately  6.0% of employees'
base salary.

     ESOP  benefits  generally  become  20% vested  after each year of  credited
service,  becoming  100%  vested  after  five  years of  service  with the Bank.
Forfeitures  are  reallocated  among  participating   employees,   in  the  same
proportion as contributions.  Benefits are payable upon death, retirement, early
retirement,  disability or separation from service and may be payable in cash or
stock.  The Bank  recorded a net  expense of  $550,000,  $533,000  and  $978,000
related  to the ESOP for the  years  ended  December  31,  1996,  1995 and 1994,
respectively.  There were no  unallocated  shares at December 31, 1996 and 1995.
Dividends  paid on the  unallocated  ESOP shares were $33,000 for the year ended
December 31, 1994, and were used to make principal payments on the obligation.

     The  trustee  for the ESOP must vote all  allocated  stock held in the ESOP
trust in accordance  with the  instructions  of the  participants.  Common stock
allocated  to  participants  was 17,633,  21,583 and 104,472 for the years ended
December  31,  1996,  1995 and 1994,  respectively.  The Bank  bears the cost of
administering the ESOP.

      Bank  Recognition  and Retention  Plans and Trusts In connection  with the
Conversion,  to provide  employees,  officers  and  directors of the Bank with a
proprietary  interest  in the  Company  and in a manner  designed to retain such
individuals,  the Bank  established  the Bank  Recognition  and Retention  Plans
(BRRPs).  The Bank  contributed  a total of $6.4  million to the BRRPs to enable
them to acquire an aggregate of 640,000 shares of the Company's  common stock in
the Company's  Conversion,  all of which have been  awarded.  Awards vested at a
rate of 20% per year  commencing  one year  from the date of the  award.  Awards
became 100% vested upon  termination of employment  due to death,  disability or
normal retirement,  or following a change in control of the Bank or the Company.
Unvested  amounts  represented  deferred  compensation  and were  reflected as a
reduction of stockholders'  equity. Awards under the BRRPs were fully vested and
the BRRPs were terminated  during 1995. The Bank recorded an expense of $594,000
and  $835,000,  for the BRRPs for the years  ended  December  31, 1995 and 1994,
respectively.  Pursuant to the BRRPs,  51,631 and 98,815  shares of common stock
were vested during the years ended December 31, 1995 and 1994, respectively.

NOTE (24)  BENEFIT RESTORATION PLAN
     The Bank maintains a non-qualified  Benefit  Restoration  Plan (the Restore
Plan),  to compensate  participants in the Bank's benefit plans that are limited
by Section 415 of the  Internal  Revenue  Code.  With  certain  exceptions,  the
Restore Plan is unfunded.  However,  in connection with the ESOP, which entitles
participants to shares of the Company's common stock and the Savings Plan, which
entitles  participants  to direct  amounts,  if any,  invested in the  Company's
stock,  the Bank  established a trust. The purpose of this trust is to purchase,
on an ongoing basis,  shares of the Company's common stock to which participants
of the Restore Plan are entitled. By establishing this trust, the Bank fixed the
amount of cash  expended  for amounts  payable in shares of common  stock of the
Company or its equivalent cash value at the time of payout. The shares of common
stock held by the trust are reflected as  contra-equity  and additional  paid-in
capital on the Consolidated Statements of Financial Condition of the Company. At
December 31, 1996 and 1995, the trust held 166,848 shares of common stock, at an
aggregate  cost  of  $3,275,000  and  $3,270,000,   respectively.   The  expense
recognized for the Restore Plan in connection  with the ESOP for 1996,  1995 and
1994 was $105,000, $35,000 and $281,000, respectively.


<PAGE>

NOTE (25)  FAIR VALUE OF FINANCIAL INSTRUMENTS
     SFAS  Statement  No.  107  "Disclosures   about  Fair  Value  of  Financial
Instruments" (Statement 107) defines the fair value of a financial instrument as
the amount at which the instrument  could be exchanged in a current  transaction
between willing parties. Statement 107 provides limited guidance for calculating
fair value estimates when quoted prices are not available, therefore the Company
has  disclosed the valuation  approach and the material  assumptions  which have
been made.  The  relevance  and  reliability  of the  estimates  of fair  values
presented are limited, given the dynamic nature of market conditions,  including
changes in interest rates, the real estate market, existing borrowers' financial
condition and numerous other factors over time.

<TABLE>
     The following  table presents  carrying values and estimated fair values of
financial instruments at December 31:
<CAPTION>

                                      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    $ 99,394   $ 99,394    $ 85,893  $ 85,893
   Securities available-for-sale  51,021     51,021      40,071    40,071
   Securities held-to-maturity   460,509    461,784     592,060   593,991
   Other investments               6,859      6,859       6,302     6,302
   Mortgage loans, gross         835,958    846,508     747,854   785,742
   Other loans, gross             27,894     27,970      29,432    29,517
   Interest due and accrued        9,310      9,310      12,907    12,907

Financial liabilities
   Deposits                   $1,144,393 $1,144,690 $1,163,446 $1,164,354

</TABLE>

The following  methods and  assumptions  were utilized by management to estimate
the fair value of each class of financial  instruments  at December 31, 1996 and
1995:

     Cash and cash  equivalents,  interest due and accrued:  The carrying values
approximate fair value because of the short-term nature of these instruments.

     Securities   available-for-sale,   securities  held-to-maturity  and  other
investments:  The estimated fair values are based on quoted market prices at the
reporting  date for those or similar  investments.  (FHLB  stock is  recorded at
cost).

     Mortgage and other loans: For certain homogeneous categories of loans, such
as some residential  mortgages and student loans,  fair value is estimated using
the quoted market prices for securities  backed by similar  loans,  adjusted for
differences  in loan  characteristics.  In  addition,  it is assumed that one-to
four-family  fixed rate mortgage loans are FNMA qualifying,  and could therefore
be  packaged  into a MBS.  The  estimated  fair value for the  remainder  of the
mortgage and other loan  portfolios was computed by discounting  the contractual
future cash flows at rates offered by the Bank, which approximate  market rates,
at December 31, 1996 and 1995 on loans with terms similar to the remaining  term
to maturity and to borrowers  with similar  credit  quality.  The estimated fair
value of  non-performing  loans,  if material,  are  calculated on an individual
basis, applying a discount commensurate with the credit risk.

        Techniques  for  estimating  fair value are  extremely  sensitive to the
assumptions  and  estimates  used.   While   management  has  attempted  to  use
assumptions  and  estimates  which it believes are 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: All deposits, except certificates, are subject to rate changes at
any time,  and  therefore  are  considered  to be  carried  at fair  value.  The
estimates  of fair  value for  certificates  reflect  the  present  value of the
contractual  future  cash flow for each  certificate.  The  present  value rates
utilized were the rates offered by the Bank (which  approximate market rates) at
December 31, 1996 and 1995, respectively,  on a certificate with an initial term
to  maturity   equal  to  the  remaining   term  to  maturity  of  the  existing
certificates.

<PAGE>

     Commitments:  Commitments  to originate  loans and purchase  securities are
derived by applying the fees currently charged to enter into similar agreements,
taking into account the remaining terms of the agreements and the present credit
worthiness of the  counterparties.  For fixed-rate loan  commitments,  estimated
fair value also considers the difference between interest rates on the reporting
date and the committed  rates.  The  estimated  fair value of lines of credit is
based on the fees charged for similar  agreements  or on the  estimated  cost to
terminate them or otherwise  settle the obligations with the  counterparties  at
the reporting  dates.  The  commitments  existing at December 31, 1996 and 1995,
would have been offered at substantially the same rates and under  substantially
the same terms that would have been offered at December 31, 1996 and 1995 to the
counterparties;  therefore the estimated fair value of the  commitments was zero
at those dates.

NOTE (26)  REGULATORY CAPITAL
     The Office of Thrift  Supervision  (OTS) rules regarding stock  repurchases
and redemptions, cash-out mergers, the upstreaming of funds to holding companies
and any other distributions  charged against an institution's  capital accounts,
are subject to certain  limitations.  An  institution,  such as the Bank,  which
meets its fully phased-in  capital  requirements is able to pay dividends to the
Company,  upon 30 days  notice to the OTS,  in an amount  that would  reduce its
surplus  capital ratio by one-half at the beginning of the year, plus all of its
net income determined on the basis of generally accepted  accounting  principles
for that  calendar  year.  The  institution  must  continue  to meet  all  fully
phased-in capital requirements after the proposed capital distribution.

     The Bank is subject to various regulatory capital requirements administered
by the federal banking  agencies.  Failure to meet minimum capital  requirements
can initiate certain mandatory and possibly additional  discretionary actions by
regulators  that,  if  undertaken,  could have a direct  material  effect on the
Bank's  financial   statements.   Under  capital  adequacy  guidelines  and  the
regulatory  framework for prompt corrective  action, 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 and  classification  are also
subject to  qualitative  judgments  by the  regulators  about  components,  risk
weightings and other factors.

<PAGE>

     Quantitative  measures established by regulation to ensure capital adequacy
require the Bank to maintain minimum capital amounts and ratios.  As of December
31, 1996,  the most recent  notification  from the OTS  categorized  the Bank as
"well capitalized" under the regulatory  framework for prompt corrective action.
There are no  conditions  or events  since  that  notification  that  management
believes have changed the institution's category. The following table sets forth
the required ratios and amounts and the Bank's actual capital amounts and ratios
at December 31:
<TABLE>
<CAPTION>

                                                                   To be Well Capitalized
                                                  For Capital     Under Prompt Corrective
                                  Actual       Adequacy Purposes      Action Provisions
                                  ------       -----------------      -----------------
                              Amount   Ratio     Amount    Ratio    Amount    Ratio
                              ------   -----     ------    -----    ------    -----
                                                (Dollars in Thousands)
  <S>                         <C>       <C>     <C>        <C>      <C>        <C>

   1996
   ----

  Total risk-based capital
    (to risk weighted assets) $182,345  19.96%  $ 73,074   8.00%    $ 91,343   10.00%
  Tangible capital
    (to tangible assets)       188,309  13.54     20,866   1.50         N/A     N/A
  Tier I leverage (core)
   capital (to adjusted
   tangible assets)            188,309  13.54     41,733   3.00       69,555    5.00

   1995
   ----

  Total risk-based capital
    (to risk weighted assets) $180,648  21.30%  $ 67,834   8.00%    $ 84,793   10.00%
  Tangible capital
    (to tangible assets)       187,202  13.16     21,344   1.50        N/A      N/A
  Tier I leverage (core)
   capital (to adjusted
   tangible assets)            187,202  13.16     42,688   3.00       71,147    5.00

</TABLE>


     The OTS regulatory capital  requirements  incorporate an interest rate risk
(IRR)  component.  Savings  institutions  with "above  normal" IRR  exposure are
subject to a deduction from regulatory capital for purposes of calculating their
risk-based  capital  requirements.  Implementation of the IRR component has been
delayed by the OTS.

     OTS regulations  generally  require that  institutions  deduct from capital
their  investment in and advances to  subsidiaries  engaged,  as  principal,  in
activities not permissible for national banks, such as real estate  development.
OTS regulations  also require that all equity and direct  investments  including
all loans and advances in which a legally  binding  commitment  existed at April
12,  1989 be deducted  from  capital for the  purposes of  computing  regulatory
capital  ratios.  At December 31, 1996,  the Bank excluded  from its  regulatory
capital $13.7 million as a result of this regulation.


<PAGE>


NOTE (27)  PARENT ONLY FINANCIAL INFORMATION
     The following  condensed  statements of financial condition at December 31,
1996 and 1995 and the  condensed  statements  of income  and cash  flows for the
years ended December 31, 1996,  1995 and 1994, for JSB Financial,  Inc.  (parent
company only) present the Company's  investment in its wholly-owned  subsidiary,
the Bank, using the equity method of accounting.
<TABLE>

                   Condensed Statements of Financial Condition
                           December 31, 1996 and 1995
                                 (In Thousands)
<CAPTION>

ASSETS                                                1996            1995
                                                      ----            ----
<S>                                                <C>             <C>     
Cash and cash equivalents                          $ 15,582        $ 19,303
Securities held-to-maturity (estimated fair
  value of $80,028 and $90,177, respectively)        80,007          90,000
Mortgage loans, net                                  15,239          15,279
Other assets, net                                       680           1,377
Investment in the Bank                              223,791         214,148
                                                   --------        --------
      Total Assets                                 $335,299        $340,107
                                                   ========        ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities, net                                   $   -           $   -
Stockholders' equity                                335,299         340,107
                                                   --------        --------
       Total Liabilities and Stockholders' Equity  $335,299        $340,107
                                                   ========        ========

</TABLE>

<TABLE>

                         Condensed Statements of Income
                        For the Years Ended December 31,
                                 (In Thousands)
<CAPTION>

                                                          1996        1995        1994
                                                          ----        ----        ----
<S>                                                    <C>         <C>         <C>    
Dividends from the Bank                                $20,000     $43,000     $44,000
Interest income                                          6,589       7,275       4,337
Other income                                                18          15          51
                                                       -------     -------     -------
                                                        26,607      50,290      48,388
                                                       -------     -------     -------

Expenses                                                   451         437         412
                                                       -------     -------     -------

Income Before Income Taxes and Equity in
  Undistributed Earnings of the Bank                    26,156      49,853      47,976

Provision for Income Taxes                               2,100       2,557       1,471
                                                       -------     -------     -------

Income Before Equity in Undistributed Earnings
  of the Bank                                           24,056      47,296      46,505
Equity in Undistributed Earnings of the Bank,
  Net of Provision for Income Taxes                      2,669     (25,122)(1) (22,908)(1)
                                                       -------     -------     -------
      Net Income                                       $26,725     $22,174     $23,597
                                                       =======     =======     =======
<FN>

 (1) Represents excess of dividends over net income.
</FN>
</TABLE>


<PAGE>

<TABLE>


                       Condensed Statements of Cash Flows
                        For the Years Ended December 31,
                                 (In Thousands)
<CAPTION>

CASH FLOWS FROM OPERATING ACTIVITIES:                    1996         1995         1994
                                                         ----         ----         ----
<S>                                                    <C>          <C>          <C>     
Net income                                             $ 26,725     $ 22,174     $ 23,597
Adjustments to reconcile net income to cash provided
 by operating activities:
(Equity in undistributed earnings) excess of
 dividends over net income of the Bank                   (2,669)      25,122       22,908
Non-cash dividends from the Bank (mortgage loans)          -            -         (15,340)
Decrease (increase) in other assets                         697         (247)        (491)
Tax benefit for cash dividends paid to ESOP                -            -              11
Decrease in other liabilities                              -            -             (30)
                                                       --------    ---------    ---------
   Net cash provided by operating activities             24,753       47,049       30,655
                                                       --------    ---------    ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of securities held-to-maturity               (205,021)    (190,000)    (160,000)
Proceeds from maturities of securities held-
 to-maturity                                            215,000      170,000      165,000
Principal payments on mortgage loans                         40           38           24
Accretion of discount in excess of amortization of
 premium on debt securities                                  14         -            -
                                                       --------    ---------    ---------
   Net cash provided (used) by investing activities      10,033      (19,962)       5,024
                                                       --------    ---------    ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
Cash dividends paid to common stockholders              (12,090)     (10,616)      (7,996)
Payments to repurchase common stock                     (27,650)      (9,881)     (26,404)
Proceeds upon exercise of common stock options            1,233        1,619        1,311
                                                       --------    ---------    ---------
   Net cash used by financing activities                (38,507)     (18,878)     (33,089)
                                                       --------    ---------    ---------

Net (decrease) increase in cash and cash equivalents     (3,721)       8,209        2,590
Cash and cash equivalents at beginning of year           19,303       11,094        8,504
                                                       --------    ---------    ---------
Cash and cash equivalents at end of year               $ 15,582    $  19,303    $  11,094
                                                       ========    =========    =========

</TABLE>

<PAGE>


KPMG Peat Marwick LLP









INDEPENDENT AUDITORS' REPORT





To The Stockholders
and The Board of Directors of JSB Financial, Inc.:

We have audited the accompanying  consolidated statements of financial condition
of JSB Financial,  Inc. and subsidiary as of December 31, 1996 and 1995, and the
related consolidated  statements of income,  changes in stockholders' equity and
cash flows for each of the years in the three year  period  ended  December  31,
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 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 JSB Financial,  Inc.
and  subsidiary  at  December  31,  1996  and  1995,  and the  results  of their
operations  and their cash flows for each of the years in the three year  period
ended  December 31, 1996,  in  conformity  with  generally  accepted  accounting
principles.

As discussed in note 1(d) to the consolidated financial statements,  the Company
adopted the provisions of Statement of Financial  Accounting  Standards No. 115,
"Accounting for Certain  Investments in Debt and Equity  Securities",  effective
January 1, 1994.



                              KPMG Peat Marwick LLP

Jericho, New York
January 30, 1997





KPMG Peat Marwick LLP






                          Independent Auditors' Consent


The Stockholders and the
   Board of Directors of
   JSB Financial, Inc.:


We consent to  incorporation  by reference in the  registration  statement (Nos.
33-37217,  33-36491  and  33-36490)  on Form S-8 of JSB  Financial,  Inc. of our
report  dated  January 30,  1997,  relating to the  consolidated  statements  of
financial  condition of JSB  Financial,  Inc. and  subsidiary as of December 31,
1996 and 1995,  and the related  consolidated  statements of income,  changes in
stockholders'  equity  and cash  flows for each of the  years in the  three-year
period ended December 31, 1996, which report is incorporated by reference to the
December 31, 1996 Annual Report on Form 10-K of JSB  Financial,  Inc. Our report
included  an  explanatory  paragraph  that  described  the  adoption  of  a  new
accounting principle as discussed in the notes to those statements.




                              KPMG PEAT MARWICK LLP


Jericho, New York
March 26, 1997




<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>

This  schedule  contains  summary  financial   information  extracted  from  the
Unaudited  Statement  of  Financial  Condition  as of December  31, 1996 and the
Unaudited  Consolidated Statement of Income for the year ended December 31, 1996
and is qualified in its entirety by reference to such financial statements.

</LEGEND>

<CIK>                                                   0000861499
<NAME>                                         JSB Financial, Inc.
<MULTIPLIER>                                                 1,000
<CURRENCY>                                            U.S. DOLLARS
       
<S>                                   <C>
<PERIOD-TYPE>                         YEAR
<FISCAL-YEAR-END>                                      DEC-31-1996
<PERIOD-START>                                         JAN-01-1996
<PERIOD-END>                                           DEC-31-1996
<EXCHANGE-RATE>                                                  1
<CASH>                                                      12,894
<INT-BEARING-DEPOSITS>                                           0
<FED-FUNDS-SOLD>                                            86,500
<TRADING-ASSETS>                                                 0
<INVESTMENTS-HELD-FOR-SALE>                                 51,021
<INVESTMENTS-CARRYING>                                     460,509
<INVESTMENTS-MARKET>                                       461,784
<LOANS>                                                    860,101
<ALLOWANCE>                                                  5,327
<TOTAL-ASSETS>                                           1,516,016
<DEPOSITS>                                               1,144,393
<SHORT-TERM>                                                     0
<LIABILITIES-OTHER>                                         36,324
<LONG-TERM>                                                      0
                                            0
                                                      0
<COMMON>                                                       160
<OTHER-SE>                                                 335,139
<TOTAL-LIABILITIES-AND-EQUITY>                           1,516,016
<INTEREST-LOAN>                                             71,251
<INTEREST-INVEST>                                           32,497
<INTEREST-OTHER>                                             3,863
<INTEREST-TOTAL>                                           107,611
<INTEREST-DEPOSIT>                                          40,217
<INTEREST-EXPENSE>                                          40,217
<INTEREST-INCOME-NET>                                       67,394
<LOAN-LOSSES>                                                  640
<SECURITIES-GAINS>                                               2
<EXPENSE-OTHER>                                             27,598
<INCOME-PRETAX>                                             46,277
<INCOME-PRE-EXTRAORDINARY>                                  26,725
<EXTRAORDINARY>                                                  0
<CHANGES>                                                        0
<NET-INCOME>                                                26,725
<EPS-PRIMARY>                                                 2.54
<EPS-DILUTED>                                                 2.53
<YIELD-ACTUAL>                                                4.68
<LOANS-NON>                                                 12,754
<LOANS-PAST>                                                 1,397
<LOANS-TROUBLED>                                             1,874
<LOANS-PROBLEM>                                                  0
<ALLOWANCE-OPEN>                                             4,697
<CHARGE-OFFS>                                                   33
<RECOVERIES>                                                    23
<ALLOWANCE-CLOSE>                                            5,327
<ALLOWANCE-DOMESTIC>                                         5,327
<ALLOWANCE-FOREIGN>                                              0
<ALLOWANCE-UNALLOCATED>                                          0

        

</TABLE>


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