JSB FINANCIAL INC
10-K405, 1999-03-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: LG&E ENERGY CORP, U-57, 1999-03-29
Next: HURON NATIONAL BANCORP INC, 10KSB, 1999-03-29



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

                                    FORM 10-K

     [X]     Annual  report  pursuant  to section 13 or 15(d) of the  securities
              exchange act of 1934 for the year ended December 31, 1998
                                                      -----------------
     [ ]     Transition report pursuant to section 13 or 15(d) of the
              securities exchange act of 1934

     Commission file number  1-13157
                             -------

                               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:
     Common Stock $.01 par value (Title of each class)
     ---------------------------
     New York Stock Exchange (Name of each exchange on which registered)
     -----------------------
     Securities registered pursuant to Section 12(g) of the Act:   None
                                                                   ----
     Indicate  by check mark  whether the  Registrant  (1) has filed all reports
     required to be filed by Section 13 or 15(d) of the Securities  Exchange Act
     of 1934 during the preceding 12 months (or for such shorter period that the
     registrant was required to file such reports),  and (2) has been subject to
     such filing requirements for the past 90 days. Yes  X   No 
                                                        ----     -----
     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
     405 of Regulation S-K is not 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 4,  1999:  Common  stock par value  $.01 per share,
     $449,047,144.  This  figure is based on the  closing  price by the New York
     Stock  Exchange  for a share of the  registrant's  common stock on March 4,
     1999,  which was $56.00 as reported in the Wall Street  Journal on March 5,
     1999.

     The number of shares of the  registrant's  Common Stock  outstanding  as of
     March 15, 1999 was 9,288,963 shares.

     DOCUMENTS  INCORPORATED  BY  REFERENCE:  Portions of the  definitive  Proxy
     Statement for the Annual Meeting of Stockholders to be held on May 11, 1999
     and portions of the 1998 Annual  Report to  Stockholders  are  incorporated
     herein by reference - Parts I, II and III.



<PAGE>  2

<TABLE>
                         FORM 10-K CROSS-REFERENCE INDEX
<CAPTION>

PART I                                                                                Page
- ------                                                                                ----
<S>       <C>                                                                          <C>
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 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
           MARKET RISK..........................................................       35
ITEM  8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA...........................       36
ITEM  9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
           ACCOUNTING AND FINANCIAL DISCLOSURE..................................       36

PART III
- --------
ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY.......................       37
ITEM 11.  EXECUTIVE COMPENSATION................................................       37
ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
           AND MANAGEMENT.......................................................       37
ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS........................       37

PART IV
- -------
ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS
           ON FORM 8-K..........................................................       38

SIGNATURES......................................................................       41
</TABLE>



<PAGE>  3

                                     PART I

ITEM 1.  BUSINESS
- -----------------

                             DESCRIPTION OF BUSINESS

General
- -------

JSB Financial,  Inc. ("JSB Financial",  "Company" or the "Holding Company") is a
Delaware corporation.  The Company,  which was incorporated on February 6, 1990,
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 Bank's 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  and federal  funds sold  (through the Bank).
Jamaica  Savings  was  organized  in 1866 as a New York ("NY")  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
operating, investing and financing activities, primarily in first mortgage loans
secured by multi-family  properties,  cooperative  apartment  buildings,  one-to
four-family  residential  real estate and, to a lesser extent,  commercial  real
estate loans,  U.S.  Government  and federal agency  securities,  collateralized
mortgage obligations ("CMOs"), and consumer loans.

Since 1990,  the Company  has  maintained  stock  repurchase  programs  and paid
quarterly cash dividends to stockholders.  During 1998, the Company  repurchased
620,100 shares of its outstanding common stock at an average price of $50.74 per
share,  and paid  total cash  dividends  of $15.7  million,  or $1.60 per common
share.

Market Area and Competition
- ---------------------------

Market Area. Headquartered in Lynbrook,  NY, 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.

Management considers Jamaica Savings a community-oriented financial institution,
serving  its  market  area with a wide  selection  of loan  products  and retail
financial  services.  Management believes that the Bank's retail branch network,
quality  customer  service,   community  bank  orientation  and  reputation  for
financial  strength are the key attributes that attract and retain customers for
the Bank. The Bank's long term  relationships with its depositors are considered
a valuable resource for the future, as the Bank continues to expand products and
services it offers.

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 primarily  located in communities that can generally
be characterized as stable,  residential  neighborhoods of predominantly  one-to
four-family residences and middle income families.

The favorable  economy of the New York  metropolitan area has benefited the Bank
for the past  several  years.  Unemployment  and real  estate  values  have been
healthy,  as the economy  expanded on a broad base. New York City benefited from
the  resurgence  and  growth in  employment  and  profitability  experienced  by

<PAGE>  4

national securities and investment banking firms, many of which are domiciled in
Manhattan,  as well as the growth and  profitability of other financial  service
companies,  such as money center banks. The strength of the national economy and
of the United States equities  markets  contributed  significantly to the growth
and increased  profitability  of Wall Street  securities and investment  banking
firms.  During 1998,  New York City reported  positive job creation,  a trend of
declining  crime,  lower tax rates and an overall  improved  image as a place to
live and work. Industries such as tourism,  media and professional services have
been viewed as strong.

While the third quarter of 1998 was a volatile period in the financial  markets,
with Wall  Street and  investment  banks in general  initiating  job cuts,  Wall
Street  rebounded  and reached  record highs  during the first  quarter of 1999.
Uncertainty  regarding the duration of the overseas  recessions and their impact
on the  financial  markets are likely to influence the economic  environment  in
which  the  Bank  operates  over  time.  Forecasts  for  1999  and  beyond  vary
significantly.  The  financial  press  has  forecasted  scenarios  ranging  from
moderate growth to a recession.  In general,  a weakness or deterioration in the
economic  conditions within the Bank's primary lending areas generally result in
the  Bank  experiencing   increases  in  non-performing  loans.  Such  increases
generally result in higher  provisions for possible loan losses,  reduced levels
of  interest  earning  assets,  which over time lower the level of net  interest
income and result in higher levels of expense  associated with other real estate
("ORE").

There are numerous  warning  indications  that the strength and direction of the
United States economy is surrounded with uncertainty. The demand for U.S exports
has slowed in a number of  countries.  To respond to signs of a  weakening  U.S.
economy,  during 1998, the Federal Reserve adjusted the discount rate,  reducing
it each time,  which  influenced the direction of market interest rates.  During
1998,  nation wide refinancing  reached record levels, as mortgage rates reached
30-year lows. As a result, loan pricing has been aggressive. The Bank, like most
other financial institutions in the region, experienced growth in mortgage loans
and increased satisfaction and refinancing activity in the portfolio.

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 apartment buildings;  one-to four-family residences (which is almost
entirely  comprised  of  mortgages  secured by one and two  family  residences);
commercial  property and to a lesser extent,  construction  loans. The Bank also
offers other  consumer  type loans.  (See "Other  Lending",  page 8, herein.) At
December 31, 1998, the loan portfolio was $1.170  billion,  net of allowances of
$5.9 million and unearned fees and  discounts of $2.7  million.  At December 31,
1998, net loans  represented  72.1% of the Company's total assets.  During 1998,
mortgage loans originated for portfolio were $261.2 million,  compared to $205.2
million during 1997. The Bank does not offer any loans that provide for negative

<PAGE>  5

amortization.  (See  "LOAN  PORTFOLIO",  page 24,  herein,  SUMMARY OF LOAN LOSS
EXPERIENCE,  page 30, herein,  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 may  modify the Bank's
lending policies as it considers appropriate.

Pursuant to the New York City Housing Partnership/HPD Homeownership Program, the
Bank provides funding for two New York construction  projects, one in Queens and
one in  Brooklyn,  New York,  whereby  the Bank holds the first  mortgage on the
premises and obtains personal guarantees from the builders. Advances for each of
these projects are based on executed contracts of sale prior to construction and
construction  progress on a per unit/house basis. These projects are as follows:
(1) East New York Homes in Brooklyn,  NY - In February,  1997,  the Bank entered
into an agreement to finance the construction of 45 2-family houses.  The Bank's
commitment,  as amended,  is for $6.9  million,  with no more than $4.3  million
outstanding at any one time; (2) Bayswater Village in Far Rockaway, Queens, NY -
In  December,   1996,  the  Bank  entered  into  an  agreement  to  finance  the
construction of 16 two-family  houses,  having a total  development cost of $3.5
million,  with no more  than $1.9  million  outstanding  at any one  time.  This
project was  substantially  complete as of December 31, 1998,  with a balance of
$62,000 owed to the Bank and one unit left to close.

In addition, the Bank makes construction loans, which generally have a six-month
term, to one builder who constructs one and two-family houses in low to moderate
income  areas  within 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, 1998, all  construction
loans held by the Bank totaled $5.2 million.

The  Bank  continues  to  emphasize   lending  on  multi-family  and  underlying
cooperative  properties.  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,  primarily of
50 units or more,  cooperative buildings and income producing properties such as
shopping centers. At December 31, 1998, 60.8% of total gross mortgage loans were
secured by multi-family  rental properties,  26.2% by cooperative  buildings and
6.0% by  commercial  real  estate.  At that date,  the Bank's ten largest  loans
totaled  $116.3  million.  These ten mortgage loans were comprised of: six loans
totaling $72.0 million  secured by  multi-family  rental  properties;  one $11.8
million  mortgage loan secured by the land underlying a luxury  Manhattan hotel;
one $11.1  million  loan  secured by a  commercial  office  building;  one $10.8
million loan secured by a shopping  center and one loan  totaling  $10.6 million
secured by underlying cooperative  buildings;.  At December 31, 1998, the Bank's
largest loan was an $18.5 million  mortgage loan secured by a 684 unit apartment
complex.

The Bank's mortgage loans on income producing  properties are primarily  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 terms for these types of loans, management considers current market
conditions,  competition and the risks associated with the property securing the

<PAGE>  6

loan.  The interest  rates on such loans are linked to the five to ten year U.S.
Treasury  Constant Maturity Index, plus a spread to reflect the term of the loan
and associated credit risk.

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  detailed  analysis  to  ensure  that the
property's  anticipated cash flow is 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  properties  securing  such loans be appraised by a member of the
Bank's appraisal staff or a qualified independent  appraiser.  The Bank requires
borrowers to obtain title insurance and hazard insurance in an amount sufficient
to cover the mortgage naming the Bank as loss payee. 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 and
the senior lending officer.

Underlying cooperative loans are first liens on the cooperative building and the
land and 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%.

Concentrations  of Credit At December 31,  1998,  the largest  concentration  of
loans to any one  borrower  consisted  of six  mortgage  loans with an aggregate
balance of $30.6  million,  of which  five loans  totaling  $22.6  million  were
secured by  multi-family  apartment  buildings and one loan for $8.0 million was
secured by a multi-family apartment building with retail stores.

Management  monitors the loan portfolios on a regular basis 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 related discussions, pages 26 through 29, 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, 1998,
one-to four-family  mortgages totaled $75.8 million, of which $69.5 million were
fixed rate mortgage loans and $6.3 million were adjustable rate mortgage ("ARM")
loans. Loan applications are received from existing  customers and are primarily
generated  by  referrals,  branch  offices  and  newspaper  advertising.  One-to
four-family  mortgage loans are generally  underwritten  according to Fannie Mae
and State of New York Mortgage Association ("SONYMA")  guidelines,  except as to
limitations on loan amount.

For a loan secured by one-to four-family  residential real estate,  upon receipt
of a  completed  loan  application,  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 property are ordered.  In addition to utilizing the Bank's
appraisal staff, some appraisals on one-to  four-family  properties are prepared
by independent appraisers,  who are approved as qualified by the Bank's Mortgage
Committee.  Appraisals of properties secured by one-to four-family homes must be
approved by at least two senior officers of the Mortgage,  Consumer Loan or Real
Estate  Departments.  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

<PAGE>  7

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 with significant  changes
in 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 loans,
excluding cooperative apartment loans, not exceed the lesser of 80% of appraised
value of the property securing the loan or purchase price at origination.  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 secured by  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.
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.

During  1998,  the  Bank  originated  for sale and  subsequently  sold,  without
recourse,  $4.8 million of mortgage loans, on which the Bank retained servicing.
The loans sold  include  $4.3 million of mortgages to Fannie Mae and $501,000 to
the SONYMA.  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". The Bank has an agreement with Fannie Mae whereby Fannie Mae purchases
qualifying  mortgages and Federal Housing  Administration  ("FHA") Title I loans
that the Bank  originates.  Loans sold to SONYMA were  originated  pursuant to a
program aimed at assisting first time  homebuyers with low to moderate  incomes.
The Bank plans to originate and sell, without recourse,  other mortgage loans in
the secondary market and retain servicing.  The Bank does not presently have any
recorded servicing assets.

The Bank offers FHA Home Improvement  Loans on owner occupied,  one family homes
in amounts up to $25,000. While no equity is required,  inspections are required
on all loans in excess of $7,500 or if the borrower fails to submit a completion
certificate.  The Bank sells these loans,  without recourse,  to Fannie Mae, and
retains servicing.

<PAGE>  8

Other Lending. The Bank offers a variety of other loan products, including: home
equity;  home  improvement;  deposit account;  student;  personal and automobile
loans. At December 31, 1998, total gross other loans was $22.9 million,  or 1.9%
of total gross  loans.  At  December  31,  1998,  the other loan  portfolio  was
comprised as follows:  property  improvement loans of $10.7 million, or 46.5% of
the other loan portfolio; deposit account loans, which are 100% secured, of $8.2
million,  or 35.6% of the other loan portfolio;  and various consumer type loans
of $3.8  million,  or 16.4% of the other loan  portfolio.  The  remainder of the
other loan  portfolio  was  comprised of student  loans and  overdraft  lines of
credit. Student loans are federally guaranteed to varying degrees.  During 1998,
the Bank sold the $5.1 million student loan portfolio to Sallie Mae, realizing a
pre-tax gain of $64,000.  As part of the sale transaction,  Sallie Mae agreed to
purchase all future student loans  originated by the Bank on which  repayment by
the student has not begun.  This allows the Bank to continue to receive interest
and special  allowances (or rate  subsidies)  while the student is in school and
eliminates  the high cost of servicing the loan once repayment  begins.  Student
loans, which had a balance of $153,000 at December 31, 1998, are carried at fair
value in the aggregate.

The Bank offers fixed rate home equity loans,  which are reported  combined 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,  1998,  the Bank had $9.4
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,   certain  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, 1998, the Company's
securities and the other investment portfolio combined,  totaled $301.0 million,
or 18.6% of total assets,  of which $110.0  million were in U.S.  Government and
federal agency securities. (See "INVESTMENT PORTFOLIO", page 23, herein.)

Management formulates the investment policies,  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 federal agency  securities  with an
average  term to maturity of less than three years at the time of  purchase.  In
response to the low interest rate  environment that has prevailed during most of
the 1990's,  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".
The marketable equity securities portfolio is designated as "available-for-sale"
and  carried  at  estimated   fair  value.   Unrealized   gains  and  losses  on
available-for-sale  securities  are excluded from earnings and reported as a net
amount in a separate component of stockholders'  equity,  until realized.  There
were no  sales of  securities  during  1998.  Activity  in the  held-to-maturity
portfolio included, purchases of $379.0 million and maturities of $514.0 million

<PAGE>  9

of U.S.  Government and federal agency securities and purchases of $57.1 million
and maturities and  amortization  of $65.4 million in the CMO portfolio,  during
1998.

The Company,  excluding  activities of the Bank, invests in U.S.  Government and
federal  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 the past,  the
Company has held mortgage  loans,  which were received in the form of a dividend
from the Bank. As of December 31, 1998, the Company held no mortgage loans.

CMOs are mortgage-backed  bonds secured by the cash flow of a pool of mortgages.
In a CMO, scheduled  principal and interest payments received from 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
("MBS").  All of the  Bank's  CMOs are  backed by  Freddie  Mac,  Fannie  Mae or
Government National Mortgage Association ("Ginnie Mae") MBS, which are backed by
whole loans.  Management  believes  these  securities  represent  attractive and
limited risk  alternatives  relative to other  investments.  During the past few
years,  the  availability of CMOs that met the Bank's CMO investment  guidelines
was limited.  At December 31, 1998, $95.8 million,  or 5.9% of total assets, was
invested  in CMOs.  At  December  31,  1998,  the  Bank's CMO  portfolio  had an
estimated  average maturity of twenty-six  months.  (See  "Contractual  Maturity
Distribution", page 23, herein.)

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

General.  The Bank's  primary  sources  of funds are  deposits.  Cash  flows are
provided from interest and maturities on debt securities and CMOs, principal and
interest  payments on  mortgage  and other  loans.  Deposit  flows and  mortgage
prepayments are greatly  influenced by general  interest rate changes,  economic
conditions and  competition.  During 1998, the Bank took a $50.0 million 10 year
fixed rate advance from the Federal Home Loan Bank of New York ("FHLB-NY"). (See
"BORROWINGS",  page 33, herein and "Liquidity and Capital Resources" included on
page 10 in the 1998 Annual Report to Stockholders.)

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/statement  and lease  security;  certificate;  money market;
negotiable order of withdrawal  ("NOW") and non-interest  bearing demand.  As of
December 31, 1998,  passbook/statement  and lease security accounts  represented
48.4%  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

<PAGE>  10

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  page  35 in  the  1998  Annual  Report  to
Stockholders.)

The Bank  influences  deposit levels and  composition  through its interest rate
structure.  Management  believes that the relatively low level of interest rates
and the strong performance and growth of the capital markets that have prevailed
are the primary contributors for the continued decline in deposits over the past
several 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.  While the highest  percentage of deposits has
remained in passbook/statement and lease security accounts, the trend of deposit
shifts has moved away from  passbook/statement  accounts and towards certificate
accounts.  Deposits at December 31, 1998,  increased  by $3.0  million,  or .3%,
compared to deposits at December  31,  1997.  During  1998,  the decrease in the
Bank's  passbook/statement  accounts of $23.8 million, or 4.4%,  represented the
most significant  decrease of any deposit  category offered by the Bank.  During
1998,  money  market  accounts  decreased  by  $14.7  million  or  19.0%,  while
certificate accounts increased by $24.0 million, or 5.9%. (See "DEPOSITS",  page
31, herein.)


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

General.  At December 31,  1998, the Bank had eighteen  wholly owned  subsidiary
corporations  and a majority owned  subsidiary,  which operated as a real estate
investment   trust  that  was  liquidated  on  January  4,  1999.  Many  of  the
corporations  formed  partnerships that are, or were, active in the ownership or
operation  of real  estate,  ("the Real Estate  Subsidiaries").  At December 31,
1998,  the Bank's net investment in the Real Estate  Subsidiaries  was $785,000,
which included ORE of $277,000.  In addition,  six subsidiary  corporations were
inactive at December 31, 1998.

The subsidiaries were primarily formed in the 1970's, at which time the Bank was
state  regulated,  pursuant to the New York State leeway  investment  authority.
(See "Grandfathered  Savings Bank Authority",  pages 19 through 20, herein.) The
Real Estate  Subsidiaries  were  originally  formed to: (i)  operate  properties
acquired  through  foreclosure  actions,   which  were  primarily  comprised  of
multi-family  apartment  buildings,  until such time as the highest and best use
was  achieved,  at which  time the  property  would be sold;  (ii) take  "equity
interests" in the construction of income producing  properties on which the Bank
made  loans;  or  (iii)  invest  in  commercial  properties  in  which  the Bank
established branch offices.  The aggregate amount of properties held by the Real
Estate  Subsidiaries  has continued to decrease since the early 1990's,  as real
estate has not been purchased or developed since the late 1980's.  However,  the
Bank continues to transfer  properties  acquired through foreclosure to the Real
Estate Subsidiaries to manage, until sold.  Effective June 30, 1997,  management
reclassified all real estate  previously  classified as  held-for-investment  to
held-for-sale.  (See Notes  1(g),  11, 12 and 13 to the  Consolidated  Financial
Statements,  on pages 29, 32 and 33, respectively,  in the 1998 Annual Report to
Stockholders.)

During  the  third  quarter  of  1998,  the  Bank  sold  two of  its  subsidiary
corporations, Pendex Realty Corp. ("Pendex") and Sutdex Realty Corp. ("Sutdex"),
realizing  gains of  $963,000.  Pendex and Sutdex  were equal  partners in D & D
Associates,   a  partnership   which  owned  shares   representing   cooperative
apartments. Prior to the sale, the cooperative apartment shares were transferred
to two other  subsidiaries  of the Bank,  Jascove Corp.  and Avre Corp.,  each a
partner of LeHavre Associates. (See "D & D Associates" and "LeHavre Associates",
on page 12, herein.)

<PAGE>  11

The cyclical  nature of real estate  markets and interest  rates  influence  the
level of financial  risk to property  owners and the Bank,  as  mortgagor.  As a
result of these  cycles,  from time to time,  the Bank has acquired  real estate
through  foreclosure  actions.  The Real Estate  Subsidiaries  have been used to
mitigate  the risk of loss that  generally  accompany  the  acquisition  of real
estate  through  foreclosure  actions.  The Real Estate  Subsidiaries,  with the
backing of the Bank, have the financial  ability to carry properties until their
perceived optimal use and value is achieved, at which time the property is sold.
Management believes that the Real Estate Subsidiaries provide the most efficient
means to monitor,  manage,  maintain and operate significant properties acquired
through foreclosure actions.

The  activities  of  each  of  the  Bank's   subsidiary   corporations  and  the
partnerships they formed are described below. Real Estate 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.
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. At December 31, 1998,  Forty-Second & Park Corp. owned
cooperative shares  representing 16 units in a six-story  cooperative  apartment
building  containing 57 residential units and 4 professional  offices located in
Forest Hills, Queens, NY. 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 1998, one unit
was sold,  resulting in a net gain,  before taxes,  of $80,000.  Rents  received
during 1998, on the unsold apartments  totaled $134,000 and maintenance  charges
paid to the cooperative  association totaled $141,000. For 1998,  Forty-Second &
Park  Corp.  had  net  income  of  $63,000,   after   eliminating   intercompany
transactions.  The Bank's net investment in Forty-Second & Park Corp. was $6,000
at December 31, 1998.

Parkway Associates.  Parkway Associates ("Parkway") is a partnership between two
of the Bank's subsidiary corporations,  Grandcet Realty Corp. and Litneck Realty
Corp.,  each of which has a 50%  partnership  interest.  At December  31,  1998,
Parkway owned shares, representing 69 unsold apartment units plus parking spaces
in a 400 unit  cooperative  garden  apartment  complex  located in Floral  Park,
Queens County, NY. 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 1998,  four units were sold,  resulting in a net gain,  before taxes,  of
$180,000.  Rents  received  during 1998,  from the unsold  apartments and garage
spaces  totaled  $528,000  and  maintenance  charges  paid  to  the  cooperative
association  and costs for maintenance  employees  totaled  $488,000.  For 1998,
Parkway  Associates had a net operating  income of $154,000,  after  eliminating
intercompany  transactions.  The Bank's net investment in Parkway was $41,000 at
December 31, 1998.

Elmback Associates.  Elmback Associates ("Elmback") is a partnership between two
of the Bank's subsidiary  corporations,  Before Real Estate,  Inc. and Afta Real
Estate,  Inc.,  each of which has a 50%  partnership  interest.  At December 31,
1998, Elmback owned cooperative shares representing 10 unsold apartment units in

<PAGE>  12

a six story cooperative  apartment  building with 61 units,  located in Jamaica,
Queens  County,  NY.  The  property,  originally  acquired  by  deed  in lieu of
foreclosure  in  1980,  was  subsequently  renovated  and  operated  as a rental
property. 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.  During  1998,  3 units were sold  resulting  in a net gain,  before
taxes, of $111,000.  Rents received  during 1998, on the unsold  apartment units
totaled $66,000 essentially  covering the $67,000 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  1998,  2 units were sold and  $76,000 of gains was
deferred.  At December 31, 1998, 29 units  remained,  which comprised the entire
$277,000 in ORE.  This property  generated a net loss of $30,000 for 1998.  (See
"Other Real  Estate",  page 29,  herein.)  For 1998 Elmback  Associates  had net
operating income of $31,000, after eliminating  intercompany  transactions.  The
Bank's net investment in Elmback was $310,000 at December 31, 1998.

D & D Associates. During 1998, the Bank sold two of its subsidiary corporations,
Pendex and Sutdex,  realizing  pre-tax  gains of $963,000.  Prior to the sale of
Pendex and Sutdex,  each held a 50%  partnership  interest  in D & D  Associates
("D&D"),  which interests were assigned to Jas Cove Corp.  ("Jas Cove") and Avre
Realty Corp. ("Avre"), each a subsidiary of the Bank.

At December  31,  1998,  D&D owned  shares  representing  31 unsold units in two
six-story  cooperative  apartment  buildings  with 176 units.  These  buildings,
located  in  Jamaica,  Queens  County,  NY,  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 1998, 4 units were sold,  resulting in a net gain
before  taxes of $68,000.  Rental  income from the  buildings  for 1998  totaled
$190,000  covering the  maintenance  charges of $145,000 paid to the cooperative
associations.  For 1998, D&D  Associates had a net operating  income of $94,000,
after eliminating  intercompany  transactions.  The Bank's net investment in D&D
was $39,000 at December 31, 1998.

Bay Hill Gardens.  Bay Hill Gardens ("Bay Hill") is a partnership between 110-11
72nd Ave.,  Corp. and Yalcrab Real Estate,  Inc.,  two of the Bank's  subsidiary
corporations,  each of which holds a 50% interest.  During 1998, this subsidiary
had no operations.  At December 31, 1998, the Bank had a negative  investment in
Bay Hill of $54,000,  reflecting an accounts payable related to the operation of
the 684 unit  apartment  complex  previously  owned by Bay  Hill,  that was sold
during 1994.

1995  Associates.  1995 Associates is a partnership  between Jamsab Realty Corp.
and Jasthree Inc., two subsidiary  corporations of the Bank,  holding 99% and 1%
interests  in the  partnership,  respectively.  During  1998,  this  partnership
continued  to collect  past due rents and incur  legal  expenses  in  connection
therewith, from tenants of the 18 story commercial building that was sold during
1997. For 1998,  1995 Associates had a net loss,  before taxes of $9,000,  after
eliminating intercompany transactions. At December 31, 1998, the Bank had a zero
investment in this subsidiary.

Lefmet Corp.  Lefmet  Corp.,  a  subsidiary  corporation  of the Bank,  owns and
operates  commercial property consisting of seven stores located in Kew Gardens,
Queens  County,  NY, one of which the Bank occupies as a branch  office.  During
1998, the property generated net income, before federal taxes, of $62,000, after
eliminating intercompany transactions. The Bank's net investment in Lefmet Corp.
was $211,000 at December 31, 1998.

<PAGE>  13

LeHavre  Associates.  LeHavre Associates is a  partnership  between Jas Cove and
Avre,  each a subsidiary  of the Bank.  During 1998,  Jas Cove and Avre received
shares  representing  31 cooperative  apartments  from Pendex and Sutdex,  which
shares  are  carried  at zero cost.  The  Bank's  net  investment  in LeHavre at
December 31, 1998, was zero.

Jade Associates.  Prior to December 1993, Jade  Associates  ("Jade") was a joint
venture  between Sher Park Realty Corp.,  ("Sher Park") a 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 84 unit  condominium
complex in Flushing, New York.

As a result of the  region's  decline in real estate  values in the late 1980's,
the units did not sell,  the property  became  troubled and the Bank  ultimately
attained 100%  ownership of the unsold  units.  Sales of the units are accounted
for under the full cost recovery method.  During 1998, 28 units were sold, which
resulted in the full investment  recovery,  and gains of $299,000 were realized.
At December 31, 1998, the 6 units held-for-sale were carried at zero cost.

Concerned Management Concerned Management is a 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 a leased office, located in Flushing, Queens County, NY.

Other Subsidiaries.  Of the Bank's  remaining five  subsidiary  corporations  at
December 31,  1998,  three are nominee  corporations  used in the conduct of the
Bank's business,  one (Jam-Ser Corp.) acts as an agent to sell life insurance as
permitted by New York State law, and one (Tier Inc.),  a real estate  investment
trust,  was liquidated  during the first quarter of 1999 due to a realignment of
operations.

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  policyholders.  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.

New York State  passed  legislation  on June 18,  1998,  which was  subsequently
signed into law,  enabling  the SBLI  Departments  of all Banks  issuing SBLI to
combine with the SBLI Fund to become a single mutual insurance company. Pursuant
to the new law, a plan of conversion  and transfer  describing  the formation of
the new  combined  company must be prepared by the SBLI Fund and is subject to a
75% approval vote by SBLI Issuing Banks. If such approval is obtained,  the plan
will  be  submitted  for  the  approval  of  the  Superintendent  of  Banks  and
Superintendent of Insurance, both of whom urged that the change be made.

Management  is not aware of and cannot  predict the timing or what  changes will
ultimately  occur with respect to the structure of the Bank's SBLI Department or
the SBLI Fund. As such,  the ultimate  effect on the Company of the pending SBLI
conversion and transfer is uncertain at the present time.

<PAGE>  14

Personnel
As of December 31, 1998, the Bank had 305 full-time  employees and 124 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 as a publicly held company,  is subject to
the periodic  disclosure  and other  requirements  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  FHLB-NY  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.

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 "Qualified
Thrift Lender  Test",  pages 17 through 18,  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; or acquiring or retaining  control of a depository

<PAGE>  15

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 and
investments in equity securities.

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  capital  regulations  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.  For the present time, the OTS has deferred implementation
of the interest rate risk component.  At December 31, 1998, the Bank met each of
its capital  requirements.  A table  presenting the Bank's  capital  position at
December  31,  1998  is  presented  in  Note  26 to the  Consolidated  Financial
Statements,  on  page 42 in the  1998  Annual  Report  to  Stockholders,  and is
incorporated herein by reference.

<PAGE>  16

<TABLE>

A  reconciliation  between the Bank's  regulatory  capital  and GAAP  capital at
December 31, 1998 is presented below:


                                                                                                 Tangible Capital
                                                                                                 ----------------
                                                                                                  (In thousands)
<CAPTION>

             <S>                                                                                    <C>
             GAAP capital-originally reported to regulatory authorities
              and on the Bank's consolidated financial statements                                   $320,994

             Add:
             Minority interest in includable consolidated subsidiary                                     161

             Less:
             Regulatory capital adjustments:
              Investments in Non-includable Subsidiaries                                               3,920
              Adjustment for net unrealized gains, net of tax                                         40,871
                                                                                                    --------
              Regulatory Capital                                                                    $276,364
                                                                                                    ========
</TABLE>



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

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

<PAGE>  17

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,
which is administered by the FDIC. The FDIC currently imposes an assessment rate
schedule from 0 to 27 basis points.  Pursuant to the Deposit Insurance Funds Act
of 1996  (the  "Funds  Act"),  the  obligations  for  payment  of the  Financing
Corporation  ("FICO")  bonds is spread  across all BIF and  Savings  Association
Insurance Fund ("SAIF")  members.  Effective  January 1, 1997, BIF deposits have
been assessed for the FICO  obligation of 1.3 basis points,  while SAIF deposits
are assessed  6.48 basis  points.  Full  pro-rata  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 provided  that the BIF and SAIF
be merged on January 1, 1999, provided no savings  associations  existed at that
time. (See "Thrift Rechartering Legislation", below.)

The Bank paid  $142,000 in FDIC  insurance  premiums  during 1998.  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 the Bank's deposit insurance.

Thrift Rechartering  Legislation.  Legislation enacted in 1996 provided that the
BIF and SAIF were to have merged on January 1, 1999 if there were no more saving
associations as of that date. Various proposals to eliminate the federal savings
association charter,  create a uniform financial  institutions charter,  abolish
the OTS and  restrict  savings and loan  holding  company  activities  have been
introduced in Congress.  The Bank is unable to predict whether such  legislation
will be enacted or the extent to which the legislation would restrict or disrupt
its operations.

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,  1998,  the Bank was in
compliance  with  this  limitation,  with  the  highest  aggregate  loans to one
borrower of $30.6  million,  or 9.5% 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, nor did the Company have any mortgage loans at December 31,
1998. 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

<PAGE>  18

business and  specified  liquid  assets up to 20% of total assets) in "qualified
thrift investments"  (primarily  residential  mortgages and related investments,
including certain MBS) on a monthly basis in 9 out of every 12 months.

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, 1998,  the Bank  maintained  96.3% of 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.  Effective April 1, 1999, the OTS's capital distribution  regulation
will change. Under the new regulation,  an application to and the prior approval
of the OTS  will be  required  prior  to any  capital  distribution  only if the
institution does not meet the criteria for "expedited treatment" of applications
under OTS  regulations  (i.e.,  generally,  examination  ratings  in the two top
categories.),  the total capital  distributions for the calendar year exceed net
income for that year plus the amount of  retained  net income for the  preceding
two years, the institution would be undercapitalized  following the distribution
or the  distribution  would  otherwise be contrary to a statute,  regulation  or
agreement with the OTS. If an application is not required,  the institution must
still provide prior notice to the OTS of the capital distribution.  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.  At December 31,
1998, the Bank was a Tier 1 Bank, the highest rating.

Liquidity.   Information   regarding   liquidity  is  included  in  Management's
Discussion and Analysis of Financial  Condition and Results of Operations  under
the caption "Liquidity and Capital  Resources",  included on page 10 in the 1998
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, 1998, were $266,000.

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),  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

<PAGE>  19

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.

The Bank's authority to extend credit to executive  officers,  directors and 10%
shareholders  (referred  to as  "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 up 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 of the OTS,  then 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 Guidelines, as required by the FDI Act.

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

<PAGE>  20

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, 1998, the Bank's capital investments, computed
for regulatory purposes, retained under the leeway provisions were $3.9 million,
or .2% of the Bank's assets.  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 17, herein.)

Federal  Home Loan Bank  System.  The Bank is a member of the FHLB System  which
consists of twelve  (12)  regional  FHLBs.  The FHLB  provides a central  credit
facility,  primarily  for  member  institutions.  The  Bank,  as a member of the
FHLB-NY,  is required to acquire and hold shares of capital stock 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, 1998 of $8.9 million.

On December 8, 1998, the Bank borrowed $50.0 million from the FHLB-NY at a fixed
rate of 5.62% for ten years.  Interest  expense on FHLB-NY advances for the year
ended  December 31, 1998 was $185,000.  Prior to 1998, the Bank had not borrowed
funds for its direct  activities  since 1984.  Pursuant to a blanket  collateral
agreement  with the FHLB-NY,  advances are secured by qualifying  mortgage loans
owned  by the  Bank  in an  amount  at  least  equal  to  110%  of the  advances
outstanding.  Should management so decide,  additional  advances may be taken in
the future. (See "Liquidity and Capital  Resources",  included on page 10 in the
1998 Annual Report to Stockholders.)

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, 1998, 1997 and 1996, dividends from the FHLB-NY
to the Bank were $634,000, $496,000 and $438,000 respectively.

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).  The FRB
regulations  generally  require that  reserves be maintained  against  aggregate
transaction  accounts as follows: for accounts aggregating $46.5 million or less
(subject to adjustment by the FRB) a reserve requirement of 3%; and for accounts
greater than $46.5  million,  a reserve  requirement  of $1.25  million plus 10%
(subject to  adjustment  by the FRB between 8% and 14%)  against that portion of
total transaction accounts in excess of $46.5 million. The first $4.9 million of
otherwise  reservable balances (subject to adjustments by the FRB) were exempted
from the reserve requirements.  During 1998, the Bank was in compliance with the
foregoing  requirements  and expects to continue to remain in  compliance in the
future.

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

<PAGE>  21

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 Company was  audited by the  Internal  Revenue
Service for taxable  years 1990  through  1993 and by New York State for taxable
years 1994 through 1996. The Bank was audited by New York City for taxable years
1991 through 1993.

Federal.  The Company  is  subject  to the  rules  of  federal  income  taxation
applicable to  corporations.  The Company  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%.

State and Local Taxation.  The  Company is  subject  to New York  State  ("NYS")
Franchise Tax on Banking  Corporations and the Bank to the New York City ("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 at applicable rates.

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.

Bad Debt  Reserves.  Under the Federal law that existed prior to 1996,  the Bank
was generally allowed a special bad debt deduction in determining income for tax
purposes.  The  deduction  was  based  on  either  an  experience  formula  or a
percentage  of  taxable  income  before  such  deduction   ("reserve   method").
Legislation was enacted in August 1996 which repealed the reserve method for tax
purposes, and required Banks to recapture,  (i.e. take into taxable income) over
a six year  period,  the excess of the balance of their bad debt  reserves as of
December 31, 1995 (other than supplemental  reserves,  discussed below) over the
balance of such  reserves as of December 31, 1987.  The Bank neither had nor has
any excess reserves that would require  recapture  pursuant to this legislation.
The last tax year that the Bank used the  reserve  method in  computing  its bad
debt  deduction  for tax  purposes  was  1995,  and has  since  used the  direct
charge-off method to compute its bad debt deduction.

Pursuant to Statement of Financial  Accounting  Standards Statement No. 109, the
Bank is generally  not  required to provide  deferred  taxes for the  difference
between  book and tax bad debt  expense  taken in years  prior  to, or ending at
December  31,  1987,  the base year  reserves.  The base year  reserves of $85.1
million and  supplemental  reserve  are frozen,  not  forgiven.  These  reserves
continue to be segregated as they are subject to recapture penalty if one of the
following occurs:  (a) the Bank's retained earnings  represented by this reserve
are used for purposes  other than to absorb  losses on loans,  including  excess
dividends or  distributions  in liquidation;  (b) the Bank redeems its stock; or
(c) the Bank fails to meet the Internal  Revenue Code definition for a qualified
thrift.  Management  does not  presently  anticipate  an event that would  cause
recapture of the aforementioned reserves. However, future changes in the Federal
tax law could further affect the status of the base year reserve.  (See Notes 14
and 18 to the Consolidated Financial Statements, included on pages 33 through 34
and page 36, respectively, in the 1998 Annual Report to Stockholders.)


<PAGE>  22

New York  State  and the City of New York  adopted  legislation  to  reform  the
franchise taxation of thrift reserves for loan losses.  The legislation  applies
to taxable years beginning after December 31, 1995. The legislation, among other
things,  retains the reserve method for bad debt deductions.  The New York State
and the City of New York bad debt  deduction  are no  longer  predicated  on the
Federal deduction.

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 of $150,000 to the
State of Delaware.



                                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
Consolidated Financial Statements and Notes thereto and Management's  Discussion
and Analysis of Financial Condition and Results of Operations, which is included
in the 1998 Annual Report to Stockholders as Exhibit 13.01.

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

A, B. See page 14 of the Company's 1998 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

      See page 15 of the Company's 1998 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

      See  pages  11  through  13  of  the  Company's   1998  Annual  Report  to
Stockholders  (portions of which are filed herewith as Exhibit  13.01)  presents
the  interest  rate  sensitivity  analysis,  under the  caption  "Interest  Rate
Sensitivity Analysis" and is incorporated herein by reference.



<PAGE>  23


                              INVESTMENT PORTFOLIO

<TABLE>
A.           The following  table sets forth certain  information  regarding the
             Company's investment portfolio at the dates indicated:
<CAPTION>
                                                                                       At December 31,                 
                                                                       -------------------------------------------                 
                                                                          1998             1997              1996
                                                                          ----             ----              ----
                                                                                       (In Thousands)
           <S>                                                          <C>             <C>               <C>  
           Securities Available-for-Sale:
           ------------------------------
             Marketable equity securities, at fair value                $ 83,592        $ 62,243          $ 51,021
                                                                        ========        =========         ========

           Securities Held-to-Maturity:
           ----------------------------
             U.S Government and federal agency securities               $109,996        $244,903          $299,645

             CMOs, net                                                    95,790         104,040           155,272

             MBS:
               Ginnie Mae, net                                             2,464           3,640             4,999
               Fannie Mae, net                                                53             106               152
               Freddie Mac, net                                              154             278               441
                                                                        --------        --------          --------
                     Total MBS                                             2,671           4,024             5,592
                                                                        --------        --------          --------

                     Total Securities Held-to-Maturity                  $208,457        $352,967          $460,509
                                                                        ========        ========          ========

           Other investments:
           ------------------
             FHLB-NY stock (investment required by law)                 $  8,892        $  7,615          $  6,829
             Other stock                                                      30              30                30
                                                                        --------        --------          --------
               Total other investments                                  $  8,922        $  7,645          $  6,859
                                                                        ========        ========          ========
</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, 1998. 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, 1998 was  twenty-six  months.  For
principal reduction on these securities,  for the years ended December 31, 1998,
1997 and 1996:  See the  "Consolidated  Statements  of Cash Flows",  included on
pages 25 and 26 in the 1998 Annual Report to Stockholders.
<TABLE>
                                                                          At December 31, 1998                             
                                                                          --------------------                             

                                     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)
<CAPTION>
 
<S>                               <C>           <C>       <C>          <C>       <C>          <C>       <C>           <C>           
Federal agency                    $100,000       5.03%    $       -        -% $         -        -%     $      -         -%
U.S. Government                      9,996       6.25             -        -            -        -             -         -
CMOs                                     -          -         4,401     5.75       81,013     6.17        10,376      6.00
MBS                                     17      12.25           463    10.50          717     9.00         1,474      9.94
                                  --------      -----     ---------    -----     --------     ----      --------      ----
     Total                        $110,013       5.14%    $   4,864     6.20%    $ 81,730     6.19%     $ 11,850      6.49%
                                  ========                =========              ========               ========

</TABLE>

<PAGE>  24


                                 LOAN PORTFOLIO

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

<CAPTION>


                                                                         At December 31, 
                                                                         --------------- 

                                                1998            1997              1996              1995             1994
                                                ----            ----              ----              ----             ----
                                                                        (In Thousands)
<S>  <C>                                    <C>               <C>               <C>               <C>              <C>
Mortgage loans:
  Multi-family                              $   702,914       $  563,205        $  433,224        $  344,337       $  294,003
  Underlying cooperative                        302,494          267,942           262,221           263,972          251,580
  One- to four-family                            75,773           73,757            76,848            82,391           86,531
  Commercial                                     69,001           71,839            61,829            55,662           58,070
  Construction                                    5,176            3,067             1,836             1,492            2,518
                                             ----------       ----------        ----------        ----------       ----------
     Total mortgage loans                     1,155,358          979,810           835,958           747,854          692,702
                                             ----------       ----------        ----------        ----------       ----------

Other loans:
  Student                                           153            5,213             6,204             7,466            9,656
  Loans secured by deposit accounts               8,166            8,189             8,328             8,489            9,167
  Property improvement                           10,652           10,744             8,775             9,165            6,762
  Consumer                                        3,754            4,775             4,350             4,092            1,821
  Overdraft loans                                   202              227               237               220              224
                                             ----------       ----------        ----------        ----------       ----------
     Total other loans                           22,927           29,148            27,894            29,432           27,630
                                             ----------       ----------        ----------        ----------       ----------

     Total loans receivable                   1,178,285        1,008,958           863,852           777,286          720,332
                                             ----------       ----------        ----------        ----------       ----------

Less:
  Unearned discounts, premiums
    and deferred loan fees, net                   2,702            3,333             3,751             4,344            4,952
  Allowance for possible loan losses              5,924            5,880             5,327             4,697            4,085
                                             ----------       ----------        ----------        ----------      -----------

     Loans receivable, net                   $1,169,659       $  999,745        $  854,774        $  768,245      $  711,295
                                             ==========       ==========        ==========        ==========      ==========
</TABLE>

<PAGE>  25


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, 1998. 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, 1998, 1997
     and 1996:  See the  "Consolidated  Statements  of Cash Flows",  included on
     pages 25 and 26 in the 1998 Annual Report to Stockholders.)

<TABLE>
                                                                                             Other
                                                    Mortgage Loans                           Loans           Total  
                            ----------------------------------------------------------      -------         -------
                                                                    (In Thousands)  

                                          Under-       One-to
                              Multi-      lying-        Four-      Commer-   Construct-
                              Family      Co-op        Family       cial        tion         Other 
                              ------      -----        ------       ----        ----         ----- 

<CAPTION>
<S>                         <C>          <C>          <C>         <C>         <C>          <C>            <C> 
  Amounts due:
    Within 1 Year           $ 25,249     $  7,788     $  6,514    $  4,848    $  5,176     $  8,849       $    58,424
                            --------     --------     --------    --------    --------     --------       -----------
  After 1 Year:
    1 to 2 years              39,594       22,750           38       1,764           -        1,435            65,581
    2 to 3 years              41,634       20,410          456       4,561           -        1,576            68,637
    3 to 5 years             102,158       54,414        1,050      13,283           -        3,301           174,206
    5 to 10 years            430,796      162,670       21,481      40,990           -        7,766           663,703
    10 to 20 years            63,216       34,462       19,187       3,555           -            -           120,420
    Over 20 years                267            -       27,047           -           -            -            27,314
                            --------     --------     --------    --------    --------     --------        ---------- 
  Total due after 1 year     677,665      294,706       69,259      64,153           -       14,078         1,119,861
                            --------     --------     --------    --------    --------     --------        ----------
      Total amounts due     $702,914     $302,494     $ 75,773    $ 69,001    $  5,176     $ 22,927        $1,178,285
                            ========     ========     ========    ========    ========     ========        ----------
  Less:
    Unearned discounts,
     premiums and deferred
     loan fees, net                                                                                             2,702
    Allowance for possible
     loan losses                                                                                                5,924
                                                                                                           ----------
  Loans receivable, net                                                                                    $1,169,659
                                                                                                           ==========
</TABLE>

<TABLE>
The  following  table sets forth at December 31, 1998,  the dollar amount of all
loans due after  December  31, 1999 and whether  such loans have fixed  interest
rates or adjustable interest rates.
<CAPTION>

                                               Fixed         Adjustable       Total
                                               -----         ----------       -----
                                                           (In Thousands)
<S>   <C>                                    <C>            <C>            <C>
 Mortgage loans:
      Multi-family                           $  677,665     $        -     $  677,665
      Underlying cooperative                    294,706              -        294,706
      One-to four-family                         62,955          6,304         69,259
      Commercial                                 64,153              -         64,153
      Construction                                    -              -              -
 Other loans:
      Student                                       153              -            153
      Loans secured by deposit accounts               -              -              -
      Property improvement                       10,554              -         10,554
      Consumer                                    3,371              -          3,371
      Overdraft loans                                 -              -              -            
                                             ----------     ----------     ----------
        Total loans receivable               $1,113,557     $    6,304     $1,119,861
                                             ==========     ==========     ==========
</TABLE>


<PAGE>  26


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  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.

<TABLE>
     At December 31, 1998, 1997 and 1996,  delinquencies  in the loan portfolios
were as follows:
<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, 1998
- --------------------
     Delinquent loans:
      Guaranteed(1)                     11            $   212            10            $   233
       Non-guaranteed                    5                 63             5                216
                                      ----            -------          ----            -------
                                        16            $   275            15            $   449
                                      ====            =======          ====            =======
     Ratio of delinquent
      loans to total loans                    .02%                             .04%
                                             ====                              ===

At December 31, 1997
- --------------------
     Delinquent loans:
      Guaranteed(1)                     48            $  221            82             $   500
      Non-guaranteed                     5                10             5              12,769(2)
                                       ---            ------           ---             -------
                                        53            $  231            87             $13,269
                                       ===            ======           ===             =======
     Ratio of delinquent
      loans to total loans                    .02%                            1.32%
                                              ===                             ====

At December 31, 1996
- --------------------
     Delinquent loans:
      Guaranteed(1)                     78            $  390           144             $   692
      Non-guaranteed                     9                20            15              13,459(2)
                                       ---            ------           ---             -------
                                        87            $  410           159             $14,151
                                       ===            ======           ===             =======
     Ratio of delinquent
      loans to total loans                    .05%                            1.64%
                                              ===                             ====
<FN>

(1)  Loans which are FHA, VA or New York State Higher Education Services Corporation guaranteed.

(2)  Includes the $12,754,000 underlying cooperative mortgage loan, which was satisfied during
      the second quarter of 1998.
</FN>
</TABLE>

<PAGE>  27


<TABLE>
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.
<CAPTION>

                                                                            At December 31,               
                                                                            ---------------               

                                               1998             1997          1996          1995          1994
                                               ----             ----         -----          ----          ----
                                                                        (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)                    $     213        $12,754        $12,754        $20,903        $  500   
                                            ---------        -------        -------        -------        ------
Accruing loans 90 or more days overdue:
 Conventional mortgages                             -              -            686            311           322
 FHA and VA mortgages (2)                         233            335            361            557           581
                                            ---------        -------        -------        -------        ------
      Total                                       233            335          1,047            868           903
                                            ---------        -------        -------        -------        ------

Other loans:
- ------------
  Non-accrual loans                                 -              -              -              -             -
  Accruing 90 or more days overdue:
    Student loans                                   -            165            331            194           379
    Consumer loans                                  3             15             19             13             7  
                                            ---------        -------        -------        -------        ------
      Total                                         3            180            350            207           386
                                            ---------        -------        -------        -------        ------

Total non-performing loans:
  Non-accrual                                     213         12,754         12,754         20,903           500
  Accruing 90 days or more overdue                236            515          1,397          1,075         1,289
                                            ---------        -------        -------        -------        ------
      Total                                 $     449        $13,269        $14,151        $21,978        $1,789
                                            =========        =======        =======        =======        ======

Non-accrual loans to total loans                  .02%          1.26%          1.48%          2.69%          .07%
Accruing loans 90 or more days overdue
  to total loans                                  .02            .06            .16            .14           .18
Non-performing loans to total loans               .04           1.32           1.64           1.78(3)        .25

At December 31:
- ---------------
Restructured loans                          $   1,842        $ 1,840       $  1,874        $ 1,663        $1,828

For the years ended December 31:
- --------------------------------
Income forfeited due to
 restructured loans                         $      73        $    62       $     62        $    62        $    6

Income unrecorded due to
 non-accrual/impaired loans                 $     509            $ 1,180   $  1,180        $   226        $  150

<FN>
(1) See "Financial Condition",  included on pages 8 through 9 in the 1998 Annual
Report to  Stockholders.

(2) These loans,  including the past due loans, do not present any significant
collection risk to the Bank as they are guaranteed and therefore are presented
separately.

(3) Does not include an $8.2 million mortgage loan that was current on a cash
basis, but on non-accrual status, as payments were received through the
bankruptcy court.
</FN>
</TABLE>


<PAGE>  28

Impaired  Mortgage  Loans.  At  December  31,  1998,  the Bank had one  impaired
mortgage  loan  with  a  $213,000  balance  and  a  $27,000  specific  valuation
allowance.  The  Bank  had a net  investment  in this  loan of  $186,000,  which
comprised  total  non-accrual  loans at December 31, 1998. At December 31, 1997,
the Bank had one impaired  mortgage  loan,  secured by a  cooperative  apartment
building,  with a balance of $12.8 million and no related  valuation  allowance.
This loan comprised the total balance of non-accrual loans at December 31, 1997.

If all  non-accrual  loans had been performing in accordance with their original
terms,  the Company would have recorded  interest  income,  with respect to such
loans,  of $509,000,  $1.2 million and $1.2 million for the years ended December
31,  1998,  1997 and 1996,  respectively.  This  compares  to $397,000 of actual
payments  recorded for 1998, no interest  income was recognized  with respect to
such loans for 1997 and 1996.

On May 28,  1998,  the  $12.8  million  underlying  cooperative  mortgage  loan,
discussed above, was satisfied.  Upon  satisfaction,  $4.3 million of previously
unrecorded  prior years' interest and legal fees, as well as late charges,  were
recovered and included in non-interest  income.  The average balance of impaired
loans for calendar 1998, 1997 and 1996 was $5.5 million, $12.8 million and $12.8
million, respectively.

At  December  31,  1998  and  1997,  loans   restructured  in  a  troubled  debt
restructure,  all of which are performing in accordance  with their  contractual
terms and therefore not considered  impaired,  were  $1,842,000 and  $1,840,000,
respectively. Interest forfeited attributable to restructured loans was $73,000,
$62,000  and  $62,000  for the years ended  December  31,  1998,  1997 and 1996,
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  "uncollectable"
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 insured 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 loan and other 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

<PAGE>  29

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
"Asset Quality and Allowances",  included on page 9 in the 1998 Annual Report to
Stockholders.)

The OTS, in conjunction with other federal banking agencies,  has 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 not identified any material  potential  problem loans or other asset,  other
than previously discussed and presented in the accompanying tables.

Other Real Estate ORE represents real estate  properties owned by the Bank, or a
subsidiary company, as a result of foreclosure or by obtaining a deed in lieu of
foreclosure. ORE is recorded at the lower of the net unpaid indebtedness, or the
property's  net  fair  value at the time of  acquisition.  Subsequent  valuation
adjustments are made if the net fair value decreases below the carrying  amount.
Gains, if any, on the sale of ORE are deferred under the cost recovery method.

At December 31, 1998,  ORE carried at $277,000 was  comprised of 29  cooperative
apartments  located within an 84 unit cooperative  apartment building located in
Brooklyn,  New  York.  The  units  were  acquired  during  1994,  as  part  of a
restructuring  agreement  for the  underlying  cooperative  loan. As part of the
agreement,  the Bank extended the mortgage loan for an additional  five years at
7.25%, made an additional five year building  improvement/liquidity  loan to the
cooperative and, through a subsidiary  corporation,  received cooperative shares
representing 57 apartments. As a result of the restructuring,  $1.6 million (the
Bank's   proportionate   share  of  property   ownership)  of  the   cooperative
association's  $2.4  million  indebtedness  to the  Bank was  reclassified  from
mortgage loans to ORE on the Company's  consolidated  financial  statements.  At
December 31, 1998, the total  indebtedness  related to this property reported in
mortgage loans,  including the building  improvement loan, was $1.3 million.  At
December 31, 1998, 29 units remained unsold and were rented.  As of December 31,
1998,  there were deferred  gains of $453,000 on the 28 units that were sold, as
sales of ORE are accounted  under the cost  recovery  method.  During 1998,  ORE
operations   generated   pre-tax  losses  of  $33,000,   of  which  $30,000  was
attributable  to the property  discussed  above.  There were no loss  provisions
established against ORE during the year ended December 31, 1998.


<PAGE>  30
<TABLE>

                         SUMMARY OF LOAN LOSS EXPERIENCE

Activity in the  allowance  for loan losses for the mortgage  loan  portfolio is
summarized as follows, for the years ended December 31:
<CAPTION>

Mortgage Portfolio Loan Loss Allowance:                        1998         1997         1996         1995          1994 
- --------------------------------------                         ----         ----         ----         ----          -----
                                                                                     (Dollars in Thousands)

<S>                                                           <C>          <C>          <C>          <C>           <C>   
Balance at beginning of period                                $5,741       $5,176       $4,575       $3,976        $4,000
Provision for loan losses                                          -          600          600          600           600
Loans charged-off                                                  -          (35)           -           (1)         (624)
Recoveries of loans previously charged off                         -            -            1            -             -
                                                              ------       ------       ------       ------        ------      
  Balance at end of period                                    $5,741       $5,741       $5,176       $4,575        $3,976
                                                              ======       ======       ======       ======        ======

Ratios:

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

Allowance for loan losses to
 net mortgage loans at December 31:                              .50%         .59%         .63%         .62%          .58%

Allowance for loan losses to mortgage
 loans delinquent 90 days or more at December 31:              12.87x       43.86%       37.50%        5.27x         4.40x

</TABLE>


<TABLE>
Activity  in the  allowance  for loan  losses  for the other loan  portfolio  is
summarized as follows, for the years ended December 31:
<CAPTION>

Other Loan Portfolio Loss Allowance:                            1998         1997         1996         1995          1994 
- -----------------------------------                             ----         ----         ----         ----          -----
                                                                                   (Dollars in Thousands)
<S>                                                            <C>         <C>          <C>          <C>           <C>   
Balance at beginning of period                                 $  139      $  151       $  122       $  109        $  136
Provision for loan losses                                          51          48           40           36             8
Loans charged off                                                 (25)        (72)         (33)         (43)          (40)
Recoveries of loans previously charged off                         18          12           22           20             5
                                                               ------      ------       ------       ------        ------
  Balance at end of period                                     $  183      $  139       $  151       $  122        $  109
                                                               ======      ======       ======       ======        ======

Ratios:

Net charge-offs to average other loans                            .03%        .21%         .04%         .08%          .13%

Allowance for loan losses to
 net other loans at December 31:                                  .80%        .48%         .54%         .42%          .40%

Allowance for loan losses to other
 loans delinquent 90 days or more at December 31:               61.00x      77.22%       43.14%       58.94%        28.24%

</TABLE>



<PAGE>  31


                                    DEPOSITS

<TABLE>

Deposit balances are summarized as follows at December 31:
<CAPTION>

                                    1998                        1997                            1996
                                    ----                        ----                            ----

                            Stated                     Stated                         Stated
                             rate        Amount         rate           Amount          rate             Amount
                             ----        ------         ----           ------          ----             ------

                                                        (Dollars in Thousands) 

<S>                      <C>         <C>            <C>            <C>                <C>            <C>
Balance by interest rate:
   Demand                    -  %    $   47,152         -  %       $    33,662            - %        $    1,940
   NOW                      1.24         37,005        2.47             35,401           2.47            36,256
   Money market             2.32         62,747        2.96             77,477           2.96            89,081
   Passbook/statement       2.22        522,671        2.71            546,447           2.71           582,808
   Lease  security          2.22         21,031        2.71             18,683           2.71            17,143

   Certificates:         4.07- 5.00     200,635     4.67- 5.00          44,646        4.14- 5.00        174,155
                         5.01- 6.00     213,121     5.01- 6.00         343,864        5.01- 6.00        187,890
                         6.01- 6.82      19,804     6.01- 6.82          21,023        6.01- 6.82         25,120
                                     ----------                     ----------                       ----------
                                        433,560                        409,533                          387,165
                                     ----------                     ----------                       ----------
Total deposits                       $1,124,166                     $1,121,203                       $1,144,393
                                     ==========                     ==========                       ==========

Time certificates in
 excess of $100,000                  $   48,517                     $   41,551                       $   32,676
                                     ==========                     ==========                       ==========

</TABLE>


<TABLE>
The following  table sets forth the maturity of certificate  accounts in amounts
 of $100,000 or more at December 31:
<CAPTION>

                                                       1998
                                                       ----
                                                  (In Thousands)

     <S>                                              <C>    
     Three months or less                             $20,893
     Over three months through six months              11,384
     Over six months through twelve months             10,347
     Over twelve months                                 5,893
                                                      -------
                                                      $48,517
                                                      =======
</TABLE>


<PAGE>  32

<TABLE>

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:
<CAPTION>

                                       1998                          1997                      1996
                                       ----                          ----                      ----
                                                             (Dollars in Thousands)

                               Amount       Rate              Amount      Rate           Amount       Rate
                               ------       ----              ------      ----           ------       ----

<S>                        <C>              <C>           <C>             <C>          <C>            <C>  
Passbook/statement         $  536,617       2.45%         $  561,975      2.70%        $  598,929     2.72%
Lease security                 19,661       2.42              18,075      2.72             16,662     2.73%
Certificates                  421,359       5.21             397,832      5.22            383,215     5.16
Money Market                   75,475       2.77              83,731      3.04             91,597     3.08
NOW                            34,918       2.10              35,934      2.45             36,338     2.47
                           ----------                     ----------                   ----------
                           $1,088,030       3.52%         $1,097,547      3.63%        $1,126,741     3.57%
                           ==========                     ==========                   ==========
</TABLE>

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


<TABLE>

Financial Highlights
<CAPTION>

For the Years Ended December 31:                              1998          1997        1996
- -------------------------------                               ----          ----        ----
<S>                                                           <C>          <C>          <C>  
Return on average assets                                       2.84%        2.42%        1.74%
Return on average equity                                      11.86        10.64         8.05
Dividend payout ratio(1)                                      35.32        37.23        47.24
Average equity to average assets                              23.97        22.72        21.65
Equity to total assets                                        23.59        23.94        22.12
Interest rate spread                                           4.08         3.88         3.90
Net interest margin                                            4.97         4.73         4.68
Non-interest expense to
 average assets                                                1.76         1.79         1.80
Non-performing loans to total loans(2)                          .04         1.32         1.64
Non-performing assets to total assets(2)                        .04          .90          .98
Efficiency ratio(3)                                           35.10        38.27        40.40
Ratio of net interest income to
 non-interest expense                                          2.63x        2.47x        2.44x
Average interest earning assets to
 average interest bearing liabilities                          1.33x        1.31x        1.28x

<FN>

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

(2) See also "Asset  Composition  and Strategy",  included on page 9 in the 1998
Annual Report to Stockholders.

(3) Efficiency ratio is calculated by dividing non-interest expense, excluding
ORE expense/(income), by net interest income plus loan fees and service charges.
</FN>
</TABLE>

<PAGE>  33




                                   BORROWINGS

On December 8, 1998, the Bank borrowed $50.0 million from the FHLB-NY at a fixed
rate of 5.62% for ten years.  Interest  expense on FHLB-NY advances for the year
ended  December 31, 1998 was $185,000.  Prior to 1998, the Bank had not borrowed
funds for its direct  activities  since 1984.  Pursuant to a blanket  collateral
agreement  with the FHLB-NY,  advances are secured by qualifying  mortgage loans
owned  by the  Bank  in an  amount  at  least  equal  to  110%  of the  advances
outstanding.

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  Notes 9 and 19 to the  Consolidated  Financial
Statements, included on pages 32 and 36, respectively, in the 1998 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>  34


ADDITIONAL ITEM.  EXECUTIVE OFFICERS
                  ------------------
<TABLE>
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 May. The term of each Executive  Officer of the Company
is  generally  one  year,  or  until  a  respective  successor  is  elected  (or
appointed).
<CAPTION>

                                Age at                  Position held
Name                       December 31, 1998           with the Company   
- ----                       -----------------           ----------------   
<S>                              <C>                   <C>                     
John F. Bennett                  64                    Senior Vice President
Jack Connors                     49                    Senior Vice President
John Conroy                      52                    Senior Vice President
Bernice Glaz                     57                    Senior Vice President
Lawrence J. Kane                 45                    Executive Vice President
Thomas R. Lehmann                48                    Executive Vice President - Chief Financial Officer
Joseph J. Hennessy               56                    Asst. Treasurer/Comptroller
</TABLE>

<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.
<CAPTION>

                                Age at                  Position held
Name                       December 31, 1998            with the Bank     
- ----                       -----------------            -------------     
<S>                              <C>                    <C>                     
John F. Bennett                  64                     Senior Vice President
Jack Connors                     49                     Senior Vice President
John Conroy                      52                     Senior Vice President
Bernice Glaz                     57                     Senior Vice President
Lawrence J. Kane                 45                     Executive Vice President
Thomas R. Lehmann                48                     Executive Vice President - Chief Financial Officer and
                                                        Treasurer/Comptroller
</TABLE>






<PAGE>  35


                                     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 New York Stock Exchange under
the symbol "JSB". Prior to August 7, 1997, the Company's common stock was traded
on the Nasdaq National Market under the symbol "JSBF".

Information  regarding JSB  Financial,  Inc.  common stock and its price for the
1998 calendar year appears on page 7 of the 1998 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  18,  1999,  JSB  Financial,   Inc.  had  approximately   2,044
shareholders of record,  not including the number of persons or entities holding
stock in nominee or street name through various brokers and banks.

During 1998, the Company  declared four cash dividends  totaling $1.60 per share
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 18 to the Consolidated Financial Statements, included
on page 36 in the 1998  Annual  Report  to  Stockholders.)  Dividends  were paid
during calendar 1998 to stockholders as follows:
<TABLE>

     Declaration Date               Record Date               Payment Date              Dividend Per Share
     -----------------------------------------------------------------------------------------------------
<CAPTION>
     <S>                            <C>                       <C>                           <C> 
     January 6, 1998                February 4, 1998          February 18, 1998             $.40
     April 14, 1998                 May 6, 1998               May 20, 1998                  $.40
     July 20, 1998                  August 5, 1998            August 19, 1998               $.40
     October 13, 1998               November 4, 1998          November 18, 1998             $.40
</TABLE>

ITEM 6.  SELECTED FINANCIAL DATA
         -----------------------
Selected financial data appears on pages 5 and 6, under the captions  "Financial
Highlights" and "Selected Financial Data",  respectively,  of the Company's 1998
Annual Report to Stockholders, and is incorporated herein by reference.

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION 
          AND RESULTS OF OPERATIONS
         -----------------------------------------------------------
See pages 8 through 21, of the  Company's  1998 Annual  Report to  Stockholders,
portions of which are filed herewith as Exhibit 13.01.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
          ----------------------------------------------------------
Information regarding quantitative and qualitative disclosures about market risk
appears  on  pages  11  through  13 of  the  Company's  1998  Annual  Report  to
Stockholders,  under the caption  "Interest  Rate  Sensitivity  Analysis" and is
incorporated herein by reference.



<PAGE>  36


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         -------------------------------------------
See pages 22 through 44, of the Company's  1998 Annual  Report to  Stockholders,
portions of which are filed herewith as Exhibit 13.01.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING 
           AND FINANCIAL DISCLOSURES
         ------------------------------------------------------------
None.



<PAGE>  37


                                    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  Graph and information  pertaining  thereto,
included in the Proxy Statement.

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

Information  presented under the caption  "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 11, 1999, is incorporated
herein by  reference.  Information  concerning  Executive  Officers  who are not
Directors of the Company is contained  herein on page 34, as an Additional  Item
in Part I, under the caption  Executive  Officers,  pursuant to paragraph (b) of
Item 401 of Regulation S-K in reliance on Instruction G.

ITEM 11.  EXECUTIVE COMPENSATION
          ----------------------
Information included under the captions "Directors' Compensation" and "Executive
Compensation"  on pages 8 through 11 (excluding  the Report of the  Compensation
Committee on pages 9 and 10) in the  Company's  Proxy  Statement  for its Annual
Meeting of Stockholders  to be held on May 11, 1999, is  incorporated  herein by
reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
          --------------------------------------------------------------
Information   included  under  the  captions  "Security   Ownership  of  Certain
Beneficial  Owners" and "Stock  Ownership of Management" on pages 3 and 7 in the
Company's  Proxy  Statement for its Annual Meeting of Stockholders to be held on
May 11, 1999, is incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
          ----------------------------------------------
Information  included  under  the  captions   "Indebtedness  of  Management  and
Transactions  with Certain  Related  Persons" on page 17 in the Company's  Proxy
Statement for its Annual Meeting of  Stockholders to be held on May 11, 1999, is
incorporated herein by reference.



<PAGE>  38


                                     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, which are included on pages 22 through 44, of the Company's 1998 Annual
Report to Stockholders, are filed herewith.

        -  Consolidated  Statements of Financial  Condition at December 31, 1998
            and 1997
        -  Consolidated  Statements of Operations  for each of the years in the
            three year period ended December 31, 1998
        -  Consolidated  Statements of Changes in Stockholders' Equity for each
            of the years in the three year period ended December 31, 1998
        -  Consolidated  Statements  of Cash  Flows for each of the years in the
            three year period ended December 31, 1998
        -  Notes to the Consolidated Financial Statements
        -  Independent Auditors' Report

     The  remaining   information   appearing  in  the  1998  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 1998:  None

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

<TABLE>
Exhibit No.  Description
- -----------  -----------
<CAPTION>
 <S>         <C>                                                                              <C>
  3.01       Articles of Incorporation                                                        (1)
  3.02       Bylaws (Amended and Restated)                                                    (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)
 10.05       Joanne Corrigan                                                                  (3)

 10.06       Supplemental  Employment  Agreement  entered into on July 9, 1996
              between the Company and:
             Park T. Adikes                                                                   (4)
             Edward P. Henson                                                                 (4)
             Joanne Corrigan                                                                  (4)


<FN>
                                                                                       Continued
</FN>
</TABLE>



<PAGE>  39

<TABLE>
Exhibit No.  Description
- -----------  -----------
<CAPTION>
 <S>           <C>                                                                            <C> 
               Employment Agreement between the Bank and:
 10.07         Park T. Adikes                                                                 (3)
 10.08         Edward P. Henson                                                               (3)
 10.10         Joanne Corrigan                                                                (3)
 10.11         John F. Bennett                                                                (3)
 10.12         Jack Connors                                                                   (5)
 10.13         John J. Conroy                                                                 (5)
 10.14         Bernice Glaz                                                                   (5)
 10.15         Thomas R. Lehmann                                                              (5)
 10.16         Lawrence J. Kane                                                               (2)


 10.18         Supplemental Employment Agreement entered into on July 9, 1996
                between the Bank and:
               Park T. Adikes                                                                 (4)
               Edward P. Henson                                                               (4)
               Joanne Corrigan                                                                (4)
               John F. Bennett                                                                (4)
               Jack Connors                                                                   (4)
               John J. Conroy                                                                 (4)
               Bernice Glaz                                                                   (4)
               Thomas R. Lehmann                                                              (4)
               Lawrence J. Kane                                                               (4)


               Special Termination  Agreements between the Bank, guaranteed
                by the Company and:
 10.19         Teresa DiRe-Covello                                                            (3)
 10.20         Joseph J. Hennessy                                                             (3)
 10.21         Philip Pepe                                                                    (6)

 10.22         Supplemental  Special Termination  Agreements entered into on
                July 9, 1996 between the Bank and:
               Teresa DiRe-Covello                                                            (4)
               Joseph J. Hennessy                                                             (4)
               Philip Pepe                                                                    (4)


<FN>
                                                                                       Continued
</FN>
</TABLE>



<PAGE>  40

<TABLE>
Exhibit No.    Description
- -----------    -----------
<CAPTION>
 <S>           <C>                                                                           <C>
 10.23         Jamaica Savings Bank FSB Benefit Restoration Plan
                    (Amended and Restated)                                                    (7)
 10.24         JSB Financial, Inc. 1990 Incentive Stock Option Plan
                    (Amended and Restated)                                                    (8)
 10.25         JSB Financial, Inc. 1990 Stock Option Plan
                    For Outside Directors (Amended and Restated)                              (8)
 10.26         Jamaica Savings Bank FSB Employee Severance
                    Compensation Plan                                                         (1)
 10.27         Jamaica Savings Bank FSB Outside Directors' Consultation
                    and Retirement Plan                                                       (9)
 10.28         Incentive Savings Plan of Jamaica Savings Bank FSB                             (9)
 10.29         The JSB Financial, Inc. 1996 Stock Option Plan                                (10)
 11.01         Statement regarding computation of per share earnings, filed herewith          
 13.01         Portions of the 1998 Annual Report to Stockholders, filed herewith
 23.01         Consent of KPMG LLP, filed herewith
 27.00         Financial Data Schedule for the Period Ended December 31, 1998,
                    filed herewith
 99.01         Form 11-K for calendar year 1998 for the Incentive Savings Plan of
                    Jamaica Savings Bank FSB                                                 (11)


<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 Form 10-K for the year ended December 31, 1997.
(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-K for the Year Ended December 31, 1996.
(5)  Incorporated herein by reference to Exhibits filed with the Form 10-Q for the Quarter Ended June 30, 1995.
(6)  Incorporated herein by reference to Exhibits filed with the Form 10-K for the year ended December 31, 1993.
(7)  Incorporated herein by reference to Exhibits filed with the Form 10-K for the Year Ended December 31, 1994.
(8)  Incorporated herein by reference to Exhibits filed with the Form 10-K for the Year Ended December 31, 1992.
(9)  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.
(10) Incorporated herein by reference to Appendix A (pages 21 through 33) of the Proxy Statement, dated March 29, 1996.
(11) To be filed.
</FN>
</TABLE>


<PAGE>  41


                                   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                     3/26/99
- ------------------------------          -------
     Park T. Adikes
     Chairman of the Board and
     Chief Executive Officer


<TABLE>

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:
<CAPTION>

<S>                            <C>             <C>                                <C>
/s/  Park T. Adikes            3/26/99         /s/ Thomas R. Lehmann              3/26/99
- -----------------------------  -------         ---------------------------------  -------
     Park T. Adikes                                Thomas R. Lehmann
     Chief Executive Officer                       Chief Financial Officer
     Chairman of the Board                         (Principal Accounting Officer)  
     (Director)





/s/  Joseph C. Cantwell        3/26/99         /s/  Cynthia Gibbons               3/26/99
- -----------------------------  -------         ---------------------------------  -------
     Joseph C. Cantwell                             Cynthia Gibbons
     Director                                       Director



/s/  James E. Gibbons, Jr.     3/26/99         /s/  Edward P. Henson              3/26/99
- -----------------------------  -------         ---------------------------------  -------
     James E. Gibbons, Jr.                          Edward P. Henson
     Director                                       President and Director



/s/  Richard W. Meyer          3/26/99
- -----------------------------  -------
     Richard W. Meyer
     Director

</TABLE>


                              PART 1: EXHIBIT 11.01

<TABLE>
                       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,
                                                                            1998        1997                 1998         1997
                                                                            ----        ----                 ----         ----


<S>                                                                      <C>          <C>                   <C>         <C>   
Basic earnings per share:
- -------------------------

Basic weighted average common shares                                       9,793        9,858                 9,582       9,912

Net Income                                                               $44,388      $37,090               $10,161     $14,979

Basic earnings per common share                                            $4.53        $3.76                $ 1.06     $  1.51



Diluted earnings per share:
- ---------------------------

Weighted average common and dilutive potential shares                     10,074       10,190                 9,820      10,243

Net Income                                                               $44,388      $37,090               $10,161     $14,979

Diluted earnings per common share                                          $4.41        $3.64                 $1.03     $  1.46

</TABLE>



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

<TABLE>
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.
<CAPTION>


Selected Financial Condition Data:
At December 31,                      1998        1997        1996        1995         1994
- ---------------                      ----        ----        ----        ----         ----
<S>                               <C>         <C>         <C>         <C>         <C>       
Total assets                      $1,621,649  $1,535,031  $1,516,016  $1,548,301  $1,565,095
Securities held-to-maturity/held-
  for-investment, net                208,457     352,967     460,509     592,060     728,630
Loans receivable, net              1,169,659     999,745     854,774     768,245     711,295
Deposits                           1,124,166   1,121,203   1,144,393   1,163,446   1,204,424
Federal Home Loan Bank of
  New York ("FHLB-NY") advances       50,000           -           -           -           -
Retained income                      337,474     311,436     289,588     276,317     266,361
Total stockholders' equity           382,476     367,514     335,299     340,107     327,634

Selected Operating Data:
Years Ended December 31,             1998        1997        1996        1995         1994
- ------------------------             ----        ----        ----        ----         ----

Interest income                   $  110,760  $  107,742  $  107,611  $  107,726   $ 103,027
Interest expense                      38,476      39,874      40,217      40,707      36,619
                                  ----------  ----------  ----------  ----------   ---------
Net interest income                   72,284      67,868      67,394      67,019      66,408
Provision for possible
 loan losses                              51         648         640         636         608
(Recovery of) provision for
 possible other credit losses              -           -      (2,040)      2,040           -
                                  ----------   ---------  ----------  ----------   ---------
Net interest income after
 provision for possible
 credit losses                        72,233      67,220      68,794      64,343      65,800
Non-interest income                   12,901      21,929       5,081       3,995       6,752
Non-interest expense                  27,458      27,434      27,598      29,561      30,937
                                  ----------  ----------   ---------  ----------   ---------
Income before provision for
 income taxes                         57,676      61,715      46,277      38,777      41,615
Provision for income taxes            13,288      24,625      19,552      16,603      18,018
                                  ----------  ----------  ----------  ----------   ---------
     Net income                   $   44,388  $   37,090  $   26,725  $   22,174   $  23,597
                                  ==========  ==========  ==========  ==========   =========



Basic earnings per common share        $4.53       $3.76       $2.66       $2.09       $2.13
                                       =====       =====       =====       =====       =====

Diluted earnings per common share      $4.41       $3.64       $2.56       $2.01       $2.04
                                       =====       =====       =====       =====       =====

Cash dividends per common share        $1.60       $1.40       $1.20       $1.00       $ .72
                                       =====       =====       =====       =====       =====
</TABLE>

<PAGE>

Quarterly Results
(In Thousands, Except Per Share Amounts and Yields)
- ---------------------------------------------------
<TABLE>

                                                         1998 Quarter Ended                  
                                                         ------------------                  
<CAPTION>
                                          March 31,    June 30,   September 30,   December 31,
                                          ---------    --------   -------------   ------------
<S>                                         <C>         <C>             <C>            <C>    
Interest income                             $27,398     $28,277         $27,581        $27,504
Interest expense                              9,642       9,742           9,714          9,378
                                            -------     -------        --------        -------
Net interest income                          17,756      18,535          17,867         18,126
Provision for possible loan losses               14          14              13             10
                                            -------     -------         -------        -------
Net interest income after provision
 for possible loan losses                    17,742      18,521          17,854         18,116
Non-interest income                           1,656       5,804           3,498          1,943
Non-interest expense                          6,786       6,881           7,151          6,640
                                            -------     -------         -------        -------
Income before provision for income taxes     12,612      17,444          14,201         13,419
Provision for income taxes                    4,948       2,258           2,824          3,258
                                            -------     -------         -------        -------
Net income                                  $ 7,664     $15,186         $11,377        $10,161
                                            =======     =======         =======        =======
Basic earnings per common share               $ .78       $1.54           $1.16          $1.06
                                              =====       =====           =====          =====
Diluted earnings per common share             $ .75       $1.49           $1.13          $1.03
                                              =====       =====           =====          =====


Stock Prices, Dividends and Yields:
      High                                   $57.13      $59.44          $60.00         $54.38
      Low                                    $45.75      $53.44          $44.75         $45.13
      Close                                  $55.94      $58.56          $51.31         $54.38
      Cash dividends per common share        $  .40      $  .40          $  .40         $  .40
      Dividend yield1                          3.11%       2.83%           3.05%         3.22%



                                                            1997 Quarter Ended                 
                                                            ------------------                 
                                          March 31,    June 30,   September 30,   December 31,
                                          ---------    --------   -------------   ------------
Interest income                             $26,683     $26,993         $26,796        $27,270
Interest expense                              9,738       9,932          10,094         10,110
                                            -------     -------         -------        -------
Net interest income                          16,945      17,061          16,702         17,160
Provision for possible loan losses              160         161             162            165
                                            -------     -------         -------        -------
Net interest income after provision
 for possible loan losses                    16,785      16,900          16,540         16,995
Non-interest income                           1,114       1,536           4,513         14,766
Non-interest expense                          6,884       6,751           7,063          6,736
                                            -------     -------         -------        -------
Income before provision for income taxes     11,015      11,685          13,990         25,025
Provision for income taxes                    4,567       4,576           5,436         10,046
                                            -------     -------         -------        -------
Net income                                  $ 6,448     $ 7,109         $ 8,554        $14,979
                                            =======     =======         =======        =======
Basic earnings per common share               $ .66       $ .72           $ .87          $1.51 
                                              =====       =====           =====          =====
Diluted earnings per common share             $ .63       $ .70           $ .84          $1.46
                                              =====       =====           =====          =====


Stock Prices, Dividends and Yields:
      High                                   $44.00      $47.00          $49.69         $50.63
      Low                                    $36.00      $40.00          $39.75         $46.31
      Close                                  $42.50      $43.25          $48.94         $50.06
      Cash dividends per common share        $  .35      $  .35          $  .35         $  .35
      Dividend yield1                          3.50%       3.22%           3.13%         2.89%

<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 

JSB Financial,  Inc. is the holding company for Jamaica Savings Bank. The Bank's
primary  business is attracting  deposits from the general  public and investing
deposits,  along with cash flows generated from  operating,  investing and other
financing  activities,  in first  mortgage  loans,  U.S.  Government and federal
agency  securities,  CMOs  and  consumer  type  loans.  The  Company's  mortgage
portfolio  is  comprised  primarily of  mortgages  secured by  multi-family  and
cooperative  apartment  buildings.  To a  lesser  extent,  the  Bank  originates
mortgages for one-to  four-family  homes,  commercial real estate properties and
construction projects.

As a  unitary  savings  and loan  holding  company,  the  Company's  results  of
operations  are  significantly  affected  by changes in market  interest  rates,
general economic and competitive conditions,  as well as government policies and
actions of regulatory  authorities.  The Company  considers net interest  income
plus loan fees and service  charges as its "core  revenue".  Management  aims at
maintaining a stable net interest  margin and  minimizing  the effects of market
interest rate  fluctuations on net interest  income through its  asset/liability
structure.

Operating  results are also  affected by  non-interest  income and  non-interest
expense.  Items  included in  non-interest  income may vary  significantly  from
period to period.  These items may, but do not  necessarily,  include results of
real estate operations,  gains or losses on the sale of equity securities,  loan
servicing  income  and  various  other  miscellaneous   income/loss  items.  The
principal  components  of  non-interest  expense are  compensation  and employee
benefits, occupancy costs and other general and administrative expenses.

Management  is focused on providing  quality  service as the Bank's key strategy
for maintaining its relationships  with its customers.  Within recent years, the
Bank has expanded products and services, including providing automated telephone
banking 24 hours a day, 365 days a year,  issuing credit cards,  which portfolio
is owned and managed by an unrelated financial  institution that incurs all risk
of loss,  and  accepting  automated  teller  machine  ("ATM")  transactions  for
MasterCard(R),  VISA(R),  NYCE(R),  CIRRUS(R),  PLUS(R),  Pulse(R)  and HONOR(R)
networks.  By offering  these  products and  services,  the Company is providing
services  essential to its  customers and earning fee income.  In addition,  the
Company has continued to invest in technology to further improve convenience and
service to its customers, while controlling costs.

Financial Condition

Assets increased by $86.6 million,  or 5.6%, to $1.622 billion at year-end 1998,
compared to assets of $1.535 billion at year-end 1997. At December 31, 1998, net
mortgage  loans  were  $1.147  billion,  comprising  70.7% of total  assets,  as
compared  to $970.7  million,  or 63.2% of total  assets at December  31,  1997.
Securities  held-to-maturity totaled $208.5 million, or 12.9% of total assets at
December 31, 1998, of which $110.0  million was invested in U.S.  Government and
federal  agency   securities,   $95.8  million  in  CMOs  and  $2.7  million  in
mortgage-backed  securities  ("MBS").  Unrealized  gains  and  losses  in  these
portfolios  are not expected to impact future  results of  operations,  as these
securities are designated as held-to-maturity.  At December 31, 1997, securities
held-to maturity totaled $353.0 million, or 23.0% of total assets. The Company's
marketable equity securities  ("MES") are designated as  available-for-sale  and
carried at estimated fair value,  with net unrealized  gains and losses excluded
from  earnings  and  reported  net of tax  effects  in a separate  component  of
stockholders'  equity,  until realized.  At December 31, 1998, these securities,
which had a cost basis of $10.9 million,  were carried at their  aggregated fair
value of $83.6 million.

During 1998,  the Company  continued  to shift  assets into fixed rate  mortgage
loans,  which  have  longer  maturities  and  produce  higher  yields  than  the
short-term investments in U.S. Government and federal agency securities and CMOs
they replaced.  Given the  combination of extended asset  maturities,  increased
yield on assets and interest rate risk, along with the deposit trend, management
decided that some degree of leveraging would be beneficial. On December 8, 1998,
the Bank took a $50.0  million  fixed  rate  advance  from the  FHLB-NY,  with a
balloon  payment due in ten years.  By lengthening  the maturity of a portion of
the Company's  funding  liabilities  at a relatively  low long-term  fixed rate,
management believes the Company's exposure to interest rate risk is mitigated.

Liabilities  increased by $71.7 million,  or 6.1%, to $1.239 billion at December
31, 1998 from $1.168  billion at December  31, 1997,  of which $50.0  million is
attributable  to the  FHLB-NY  advance.  Aside from the $3.0  million,  or 0.3%,
increase in deposits  during 1998,  year-end  deposit  levels had been declining
since  1992.  The Bank's  deposit  trend is similar to that  experienced  by the
thrift industry,  which in general,  has used non-deposit sources to fund recent
growth.  Management will continue to analyze deposit trends, mortgage demand and
market conditions,  and may consider  additional FHLB-NY advances in the future.
While the FHLB-NY  advances  are  expected to lessen the  Company's  exposure to
interest rate risk,  over time,  the higher cost  associated  with the long-term
advances  may result in  narrowing  the net  interest  rate spread and  interest
margin.   Future  movements  in  market  interest  rates,  asset  and  liability
composition,  as well  as  other  market  and  economic  conditions,  will  also
influence the Company's results of operations.

Stockholders' equity totaled $382.5 million at December 31, 1998, an increase of
$15.0 million from December 31, 1997. This increase primarily reflects: earnings
of $44.4  million  for 1998;  an  increase  in  unrealized  gains on  securities
classified as  available-for-sale,  net of tax effects,  of $12.4 million;  $3.2
million for tax benefits  related to various of the Company's  stock based plans
and $2.0  million  received in  connection  with the  exercise  of common  stock
options.  These  increases to  stockholders'  equity were partially  off-set by:
$31.5  million used to make  repurchases  of the Company's  common stock;  $15.7
million used for cash  dividends,  and other  changes to  stockholders'  equity,
primarily  related to the reissuance of treasury stock pursuant to the Company's
stock based compensation plans.

Asset Composition and Strategy

Much of the 1998  activity in the mortgage  loan  portfolio can be attributed to
the low level of interest  rates.  As mortgage  rates reached  30-year lows, the
Bank's mortgage loan originations, refinancing and satisfaction activity soared.
This scenario  fostered the Company's  goal to increase its mortgage  portfolio,
enabling it to originate loans that meet with the Bank's underwriting standards.
The increase in mortgage  loans has  generally  been funded with  proceeds  from
maturities  of U.S.  Government  and federal  agency  securities.  The Company's
multi-family and underlying cooperative mortgage loans generally have maturities
of ten years or less and  produce  higher  yields  than do similar  termed  U.S.
Government and federal agency  securities.  These mortgages  inherently  present
greater  credit risk than the securities  they replaced.  (See Asset Quality and
Allowances,  which follows.) This shift in asset  composition and the decline in
interest rates are the primary factors which contributed to the increases in the
Company's net interest margin and interest rate spread during 1998.

At December 31, 1998, 87.0% of the mortgage portfolio was comprised of mortgages
secured by multi-family and cooperative  apartment  buildings.  The repayment of
multi-family  loans is subject,  among other things,  to adverse  changes in the
real estate market and the economy to a far greater  extent than is repayment of
one-to  four-family  mortgage  loans.  Thus,  these loans generally pose greater
credit  risk to the  Bank,  compared  to loans  secured  by  one-to  four-family
dwellings.

During 1998,  investments in CMOs  decreased,  as payments of $65.4 million were
received from  maturities and  amortization  and purchases of $57.1 million were
made.  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"),  MBS which are collateralized by whole loans. At
December 31, 1998, the estimated average remaining maturity of the CMO portfolio
was approximately  twenty-six  months.  Management plans to continue to purchase
CMOs which meet its investment guidelines, when available.

Asset Quality and Allowances

Non-performing  loans to total loans at December 31, 1998 was 0.04%,  well below
industry averages,  compared to 1.32% at December 31, 1997. Non-performing loans
at December 31, 1997 included a $12.8 million  underlying  cooperative  mortgage
loan on which the Bank had  commenced  foreclosure  proceedings.  This  mortgage
loan, which comprised 96.1% of non-performing  loans and 92.8% of non-performing
assets at December 31, 1997,  was satisfied  during the second  quarter of 1998,
resulting  in the Company  recovering  all  interest,  late charges and expenses
incurred in connection with this loan.

The ratio of  non-performing  assets to total  assets at December  31, 1998 also
decreased in connection  with the  satisfaction of the  non-performing  mortgage
loan,  discussed  above.  At December 31, 1998,  non-performing  assets to total
assets was 0.04%, compared to 0.90% at December 31, 1997.

In addition to non-performing  loans,  non-performing assets include ORE and any
other  investments  not performing in accordance  with  contractual  terms.  ORE
represents real estate  properties  owned as a result of foreclosure or obtained
by  receiving  a deed in lieu of  foreclosure.  At  December  31,  1998,  ORE of
$277,000 was comprised of the remaining 29  residential  cooperative  apartments
received in connection with the 1994 troubled debt  restructuring  of a mortgage
secured  by  a  cooperative  apartment  building.  Management  closely  monitors
properties that are obtained through  foreclosure actions and regularly assesses
their value.

The  Company's  increased  concentration  in mortgage  loans is  accompanied  by
management's  continued  commitment to asset  quality.  The Bank's  underwriting
standards and regular  monitoring of assets and allowances are the primary means
for identifying and limiting losses. However, 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  assets.  Such a
scenario could result in higher  provisions for possible loan losses and ORE and
related expenses, reduced levels of interest earning assets and interest income.

During 1998, no additions were made to the general valuation mortgage allowance,
as loan quality remained high and non-performing  loans declined  substantially,
as previously discussed.  Management has not modified the Company's underwriting
standards,  nor has the Company  entered  into any new  lending  category of any
significance to foster recent loan growth.  The ratio of mortgage  allowances to
mortgage  loans (net of deferred  fees and unearned  discounts)  at December 31,
1998 was 0.50%;  however,  the mortgage allowance of $5.7 million was 27.0 times
the $213,000 of non-performing mortgage loans.

Liquidity and Capital Resources

The Company's  primary source of funds is deposits.  Significant  cash flows are
provided  by  proceeds   from   maturities   of   securities   held-to-maturity,
amortization on and maturities of loans and from operations.  Overall  liquidity
is affected by the Company's operating,  financing and investing activities,  as
well as the interest rate environment, economic conditions and competition.

Due to the increased  emphasis on mortgage  loans,  which replaced a significant
portion of the  short-term  investments  in U.S.  Government  and federal agency
securities during 1998, the Company's  exposure to interest rate risk increased.
In response to this increased  interest rate risk,  management  determined  that
some degree of  leveraging  would be  beneficial.  In addition to  providing  an
alternative  source of funds to deposits,  terms  available on FHLB-NY  advances
allowed the Company to reduce  interest  rate risk by more closely  matching the
repricing of some assets with the repricing of the advance liability.  The Bank,
should  management so decide,  has the ability to take additional  advances from
the FHLB-NY.  The amount of future  advances,  if any,  would be  determined  by
management, subject to the approval and terms of the FHLB-NY.

The Company's  overall  asset/liability  structure  and level of  non-performing
assets  affects  interest  rate spreads and margins,  which are  considered  key
measures of the Company's  financial  performance.  Should deposits  continue to
migrate into higher cost term  accounts,  deposits  decrease  significantly,  or
additional  long-term advances from the FHLB-NY be taken,  interest rate spreads
and margins are likely to decline.  In determining  whether additional  advances
will be taken,  management  will assess deposit levels and trends,  loan demand,
the Company's overall liquidity and other market conditions in the future.

Management  monitors  deposit  levels and sets interest rates with the intent of
influencing  those levels and preserving the Bank's deposit base. While deposits
increased by $3.0 million, or .30%, during 1998, deposit  composition  continued
to shift. The most relevant change was the shift between  certificate of deposit
accounts ("CDs"), which increased $24.0 million, or 5.9%, and passbook accounts,
which  decreased  by $23.8  million,  or 4.4%.  In addition,  the Bank's  demand
deposits  (i.e.  checking  accounts)  increased by $13.5 million and  negotiable
order of withdrawal  ("NOW")  accounts  increased by $1.6  million,  while money
market  accounts  decreased by $14.7 million.  As part of the mortgage term, the
Bank generally  requires  mortgagees  for  multi-family  apartment  buildings to
maintain  tenants'  rent  security  accounts  with the  Bank.  The $2.3  million
increase  in  lease  security  accounts  reflects  the  growth  in  multi-family
mortgages  during 1998. (See Note 16 to the Consolidated  Financial  Statements,
herein.)

While  interest  rates on the  various  accounts  offered  by the Bank  remained
competitive  with those of other  depository  institutions in the Bank's market,
customers  have  continued to withdraw  funds and shift  deposits out of savings
accounts and into CDs,  which offer higher  yields.  Management  attributes  the
decline of deposits and  migration to CDs to the  relatively  low interest  rate
environment  and strong equities market that has prevailed over the last several
years.  Under the Company's present interest rate structure,  management expects
gradual changes in deposit composition and total deposits.

During 1998, operating activities provided $52.5 million, the greatest source of
funds, on a net basis.  The Company's  investing  activities used $26.1 million,
net. The largest uses of funds for investing  activities  included  purchases of
U.S.  Government  and  federal  agency  securities,  mortgage  originations  and
purchases of CMOs,  respectively.  Financing  activities provided $11.5 million,
net. This net increase  reflects the Company  receiving a $50.0 million  advance
from the FHLB-NY in  December,  1998.  (See  Management  of Interest  Rate Risk,
herein.)  Significant  uses of  funds  for the  Company's  financing  activities
included  $31.5 million to  repurchase  620,100  shares of the Company's  common
stock and $15.7 million to make dividend payments on its common stock.

Liquidity  management for the Company is both a daily and a long-term  function.
During 1998, the Company  maintained strong liquidity,  which management expects
to continue in the future.  The  Company's  most liquid assets are cash and cash
equivalents. The Company considers all short-term investments with a maturity of
three  months  or less  from  the  time  of  purchase  to be  cash  equivalents.
Historically,  the Company's  cash  equivalents  have been  comprised of federal
funds  sold.  The amount of cash and cash  equivalents  is affected by the funds
used for and generated by operating,  financing and investing  activities during
any given period.  At December 31, 1998, the U.S.  Government and federal agency
securities portfolio had an average remaining maturity of two months and the CMO
portfolio had an average  anticipated  remaining  maturity of twenty-six months.
(See  the  Consolidated  Statements  of  Cash  Flows,  which  are  part  of  the
Consolidated Financial Statements, herein.)

The Bank is required to maintain  minimum  levels of liquid assets as defined by
Office of Thrift Supervision ("OTS") regulations. This requirement, which may be
varied at the  discretion of the OTS, is based upon a percentage of deposits and
short-term  borrowings.  The required  ratio at December 31, 1998 was 4.0%.  The
Bank's  average  liquidity  ratios  were  26.2% and  29.9%  for the years  ended
December 31, 1998 and 1997,  respectively.  Management has structured the assets
and  liabilities  of the  Company  to  enable  the Bank to meet  all  regulatory
liquidity requirements.

Management of Interest Rate Risk

The  Company's  primary  market risk is interest rate  volatility.  Net interest
income is the Company's primary component of income.  Changes in interest rates,
particularly  if there is a  substantial  variation  in the timing  between  the
repricing of the Company's assets and the liabilities which fund them,  subjects
the Company's  net interest  income to  substantial  risk.  Management  seeks to
address  this risk by  monitoring  and  controlling  the  variation in repricing
intervals  between its assets and liabilities.  To a lesser extent,  the Company
also monitors its interest rate  sensitivity by analyzing the estimated  changes
in market value of its assets and  liabilities  assuming  various  interest rate
scenarios.  As discussed  below,  there are a variety of factors which influence
the repricing characteristics and market values of any given asset or liability.

The principal  objectives of the Company's  interest rate risk management are to
evaluate  the interest  rate risk  inherent in certain  assets and  liabilities,
determine the level of risk appropriate given the Company's  business  strategy,
operating  environment,  capital  and  liquidity  requirements  and  performance
objectives, and manage the risk consistent with the Board of Directors' approved
guidelines.   Through  such   management,   the  Company  seeks  to  reduce  the
vulnerability  of its operations to changes in interest rates.  The Bank's Board
of  Directors  reviews  the Bank's  interest  rate risk  position on a quarterly
basis.

Interest Rate Risk

At December 31, 1998,  70.7% of the  Company's  assets were invested in mortgage
loans,  which  were  primarily  at  fixed  rates.  Multi-family  and  underlying
cooperative  mortgage loans,  which are  predominantly  underwritten  with fixed
rates and ten year  maturities,  comprised  approximately  87.0% of the mortgage
portfolio.  In addition,  the Company remained highly liquid with 7.0% of assets
invested  in  cash  and  cash  equivalents  and  11.9%  invested  in  securities
held-to-maturity,  that  were  scheduled  to mature  within  twelve  months  and
securities available-for-sale.  The Company's investments in U.S. Government and
federal agency securities generally have maturities ranging from three months to
two years at the time of  purchase.  As  interest  rates  increase,  the Company
generally  purchases  securities with longer terms, and may purchase  securities
with maturities of up to three years.

Within  recent  years,   management  has  been  extending  asset  maturities  by
increasing   mortgages   originated  for  its  portfolio,   while  reducing  its
investments in short-term,  U.S. Government and federal agency securities.  This
strategy  has tended to improve  the  Company's  interest  rate  spreads and net
interest margins.  However,  due to the lengthening of asset maturities  without
corresponding  lengthening  of funding  liabilities,  the Company's  exposure to
interest rate risk has increased. In recognition of this risk factor, management
has closely  monitored  the pricing of its  depository  products.  Low-cost core
deposits,  which  exclude  CDs,  have  historically  displayed  a low  level  of
volatility  and help limit the  Company's  exposure  to interest  rate risk.  In
addition, management determined that terms available on fixed rate advances from
the FHLB-NY were  conducive to mitigating  some of the  increased  interest rate
risk associated with the increased  emphasis on mortgages.  On December 8, 1998,
the Bank  borrowed  $50.0  million from the FHLB-NY at a fixed rate of 5.62% for
ten years.

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 declining  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, 1998, the Company had a negative short-term (up
to one year) gap.

The following table sets forth, as of December 31, 1998,  repricing  information
on earning assets and interest bearing liabilities.  The data reflects estimated
principal  amortization  and prepayments on mortgage loans based upon historical
performance.  Approximate  prepayment  rate  assumptions  for fixed rate  one-to
four-family  mortgage  loans  and MBS  are  based  upon  the  remaining  term to
contractual maturity as follows: (a) 26% if less than six months; (b) 11% if six
months to one year, three to five years and for five to ten years; (c) 8% if one
to three years;  (d) 9% if ten to twenty years;  and (e) 17% if beyond 20 years.
Adjustable-rate  mortgages are assumed to prepay at 15% and second  mortgages at
18%. All other fixed rate first  mortgage loans are assumed to prepay at 3%. All
deposit accounts,  which are subject to immediate  withdrawal/repricing,  except
CDs,  are assumed to reprice in the  earliest  period  presented.  MES and other
investments,  which do not have a fixed  maturity  date or a stated  yield,  are
reflected as repricing in the more than five years category.  The table does not
necessarily  indicate  the  impact of general  interest  rate  movements  on the
Company's net interest  income  because the  repricing of certain  categories of
assets and  liabilities is beyond the Company'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.  While  management
regularly  reviews  the  Company's  gap  analysis,  the  gap  is  considered  an
analytical tool, which has limited value.
<PAGE>
<TABLE>


                                                                  At December 31, 1998                                 
                                                                  --------------------                                 
                                              More       More       More       More
                                              Than       Than       Than       Than
                                             1 Year     2 Years    3 Years    4 Years   More
                                  1 Year       to         to         to         to      Than                  Fair
                                  or Less    2 Years    3 Years    4 Years    5 Years  5 Years     Total     Value 1 
                                 ------------------------------------------------------------------------------------
                                                                 (Dollars in Thousands)
<CAPTION>
<S>                              <C>        <C>       <C>       <C>        <C>       <C>        <C>         <C>       
Interest earning assets:     
  Mortgage loans, net 2..........$   49,793 $  64,055 $  66,839 $ 101,279  $  69,065 $  801,625 $ 1,152,656 $1,197,873
    Average interest rate .......      8.76%     8.78%     8.78%     8.22%      8.25%      7.61%
  U.S. Government and federal
   agency securities, net .......   109,996         -         -         -          -          -     109,996    110,026
    Average interest rate .......      5.14%        -         -         -          -          -
  Marketable equity securities
   and other investments, net 3..         -         -         -         -          -     92,514      92,514     92,514
    Average interest rate .......         -         -         -         -          -          -
  CMOs, net......................         -         -         -         -      4,401     91,389      95,790     95,997
    Average interest rate .......         -         -         -         -      5.75%      6.15%
  MBS, net.......................        17       463         -         -          -      2,191       2,671      2,883
    Average interest rate .......     12.25%    10.50%         -         -          -      9.63%
  Other loans, net 2.............       481     1,435     9,944     1,660      1,641      7,766      22,927     22,915
    Average interest rate .......      8.33%     8.22%     4.93%     7.79%      7.80%      8.07%
  Federal funds sold.............    99,000         -         -         -          -          -      99,000     99,000
    Average interest rate .......      4.74%        -         -         -          -          -                       
                                  ---------   -------   -------  --------    -------   -------- ----------- ----------


    Total interest earning assets   259,287    65,953    76,783   102,939     75,107    995,485   1,575,554  1,621,208
                                  ---------  --------  -------- ---------   --------  --------- ----------- ----------


Interest bearing deposit accounts:
  Passbook.......................   522,671         -         -         -          -         -      522,671    522,671
    Average interest rate .......      2.45%        -         -         -          -         -
  Lease security accounts........    21,031         -         -         -          -         -       21,031     21,031
    Average interest rate .......      2.42%        -         -         -          -         -
  CDs............................   367,226    37,388    10,832     9,134      8,980         -      433,560    435,545
    Average interest rate .......      4.76%     5.10%     5.12%     5.53%      5.38%        -
  Money market accounts..........    62,747         -         -         -          -         -       62,747     62,747
    Average interest rate .......      2.77%        -         -         -          -         -
  NOW accounts...................    37,005         -         -         -          -         -       37,005     37,005
    Average interest rate .......      2.10%        -         -         -          -         -
  FHLB-NY advances...............         -         -         -         -          -    50,000       50,000     50,249
    Average interest rate .......         -         -         -         -          -      5.62%                         
                                  ---------  -------- --------- ---------  ---------  --------  ----------- ----------



    Interest bearing liabilities. 1,010,680    37,388    10,832     9,134      8,980    50,000   1,127,014   1,129,248
                                 ----------  -------- --------- ---------  ---------  --------  ---------- -----------


Interest sensitivity gap
  per period.....................$(751,393) $  28,565 $  65,951 $  93,805  $  66,127 $ 945,485  $  448,540
                                 =========  ========= ========= =========  ========= =========  ==========


Cumulative interest
  sensitivity gap................$(751,393) $(722,828)$(656,877)$(563,072) $(496,945)$ 448,540  $        -
                                 =========  ========= ========= =========  ========= =========  ==========

Percentage of gap per period to
    total assets.................   (46.34%)     1.76%     4.07%     5.78%      4.08%    58.30%

Percentage of cumulative gap to
     total assets................   (46.34%)   (44.58%)  (40.51%)  (34.73%)   (30.65%)   27.65%

<FN>

1   See  Note 25 to the  Consolidated  Financial  Statements  for  the  methods,
    assumptions and limitations regarding the fair values presented.
2   Balance  includes  non-performing  loans, as amount is immaterial and is not
    reduced for the allowance for possible loan losses.
3   Securities available-for-sale are shown including the market value
    appreciation of $72.7 million, before tax.
</FN>
</TABLE>

<PAGE>

The Company's  interest rate sensitivity is also monitored by management through
the use of a model which  internally  generates  estimates of the net  portfolio
value ("NPV") over a range of interest rate change scenarios. NPV is the present
value of expected  cash flows from assets,  liabilities  and  off-balance  sheet
contracts.  The NPV ratio,  under any interest rate scenario,  is defined as the
NPV in that scenario divided by the market value of assets in the same scenario.
Based upon data  submitted on the Bank's  quarterly  Thrift  Financial  Reports,
which does not include the assets, liabilities or off-balance sheet contracts of
the  Company,  the OTS  produces  a  similar  analysis  using  its own model and
assumptions.  Due to differences in assumptions  applied for the Bank's internal
model and the OTS model, including estimated loan prepayment rates, reinvestment
rates and deposit  decay  rates,  the results of the OTS model may vary from the
Bank's  internal  model.  For  purposes of the NPV table,  the  Company  applied
prepayment  speeds  similar to those used in the Gap table.  Reinvestment  rates
applied  were  rates  offered  for  similar  products  at the  time  the NPV was
calculated.  The discount  rates  applied for CDs and  borrowings  were based on
rates that approximate the rates offered by the Bank for deposits and borrowings
of similar  remaining  maturities.  The following table sets forth the Company's
NPV as of December 31, 1998, as calculated by the Company.

<TABLE>


                             Net Portfolio Value               Portfolio Value of Assets
                             -------------------               -------------------------
Rate Changes in
Basis Points               Dollar    Dollar    Percent            NPV           Percent
(Rate Shock)               Amount    Change    Change            Ratio          Change1  
- -----------------------------------------------------------------------------------------
                            (Dollars in Thousands)
<CAPTION>

   <S>                    <C>      <C>         <C>               <C>              <C>    
   +200                   $356,281 $ (60,153)  (14.44)%          21.98%           (2.59)%
   +100                    382,871   (33,563)   (8.06)           23.14            (1.43)
      0                    416,434      -         -              24.57              -
   -100                    463,902    47,468    11.40            26.50             1.93
   -200                    518,059   101,625    24.40            28.56             3.99

<FN>
1 Reflects the percentage  change in the portfolio value of the Company's assets
for each rate shock  compared to the  portfolio  value of the  Company's  assets
under the zero rate change scenario.

Note: As in the case with the Gap table,  certain  shortcomings  are inherent in
the  methodology  used in the above  interest rate risk  measurements.  Modeling
changes in NPV  require  certain  assumptions  which may or may not  reflect the
manner in which actual  yields and costs  respond to changes in market  interest
rates. In this regard,  the NPV model presented  assumes that the composition of
the  Company's  interest  sensitive  assets  and  liabilities  existing  at  the
beginning of a period  remains  constant over the period being measured and also
assumes that a particular change in interest rates is reflected uniformly across
the yield curve  regardless of the duration to maturity or repricing of specific
assets and  liabilities.  Accordingly,  although  the NPV  measurements  and net
interest income models provide an indication of the Company's interest rate risk
exposure at a particular  point in time, such  measurements  are not intended to
and do not  provide a  precise  forecast  of the  effect  of  changes  in market
interest  rates on the Company's  net interest  income,  as actual  results will
differ.
</FN>
</TABLE>

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   information   relating  to  the  Company's
Consolidated  Statements of Financial Condition and the Consolidated  Statements
of Operations for the years ended December 31, 1998,  1997 and 1996 and reflects
the average  yield on assets and  average  cost of  liabilities  for the periods
indicated.  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  the  amortization  of  fees  which  are  considered
adjustments  to yields.  Average loan balances and yields  include  non-accruing
loans.

<PAGE>
<TABLE>

                                                     Year Ended December 31,                              
                          --------------------------------------------------------------------------------
                                     1998                        1997                       1996           
                          --------------------------  --------------------------  -------------------------
                                    Interest Average           Interest  Average           Interest Average
                           Average   Income/ Yield/   Average   Income/  Yield/   Average   Income/  Yield/
                           Balance   Expense  Cost    Balance   Expense   Cost    Balance   Expense  Cost  
                           -------   -------  ----    -------   -------   ----    -------   -------  ----  
                                                       (Dollars in Thousands)
<CAPTION>
<S>                      <C>        <C>       <C>   <C>        <C>      <C>     <C>        <C>      <C>  
Assets
 Interest earning assets:
   Mortgage loans, net...$1,064,723 $ 87,149  8.19% $  878,697 $ 74,149  8.44%  $  792,579 $ 69,113  8.72%
   Debt and equity
    securities, net1.....   183,217   11,179  6.10     325,964   19,584  6.01      361,106   21,695  6.01
   CMOs, net.............   101,867    6,218  6.10     133,418    7,937  5.95      179,336   10,063  5.61
   Other loans, net......    25,888    1,838  7.10      28,119    2,070  7.36       28,393    2,138  7.53
   MBS, net..............     3,330      319  9.58       4,855      499 10.28        6,540      739 11.30
   Federal funds sold....    76,357    4,057  5.31      64,345    3,503  5.44       72,221    3,863  5.35
                         ---------- --------        ---------- --------         ---------- ---------
 Total interest earning
  assets................. 1,455,382  110,760  7.61   1,435,398  107,742  7.51    1,440,175  107,611  7.47
 Non-interest earning
  assets.................   105,922                     99,180                      93,539
                         ----------                 ----------                  ----------
    Total assets.........$1,561,304                 $1,534,578                  $1,533,714
                         ==========                 ==========                  ==========

 Liabilities and stockholders' equity
 Interest bearing
   liabilities:
  Passbook and other.....$  666,672 $ 16,318  2.45% $  699,715 $ 19,106  2.73%  $  743,526 $ 20,440  2.75%
  CDs....................   421,359   21,973  5.21     397,832   20,768  5.22      383,215   19,777  5.16
  FHLB-NY advances.......     3,288      185  5.63        -        -      -           -        -      -
                         ---------- --------        ---------- --------         ---------- --------
 Total interest
  bearing liabilities.... 1,091,319   38,476  3.53   1,097,547   39,874  3.63    1,126,741   40,217  3.57
  Non-interest bearing
    liabilities..........    95,791                     88,423                      74,928
                         ----------                 ----------                  ----------
    Total liabilities.... 1,187,110                  1,185,970                   1,201,669
    Total stockholders'
     equity..............   374,194                    348,608                     332,045
                         ----------                 ----------                  ----------
    Total liabilities
     and stockholders'
     equity..............$1,561,304                 $1,534,578                  $1,533,714
                         ==========                 ==========                  ==========
 Net interest income/
  interest rate spread2..           $ 72,284  4.08%            $ 67,868  3.88%             $ 67,394  3.90%
                                    ========  ====             ========  ====              ========  ====
 Net interest earning
  assets/net interest
  margin3................$  364,063           4.97% $  337,851           4.73%  $  313,434           4.68%
                         ==========           ====  ==========           ====   ==========           =====
 Ratio of interest
  earning assets to
  interest bearing
  liabilities............                     1.33x                      1.31x                       1.28x
                                              ====                       ====                        ====


<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>

                                          Year Ended December 31, 1998                Year Ended December 31, 1997
                                                  Compared to                                 Compared to
                                          Year Ended December 31, 1997                Year Ended December 31, 1996
                                          ----------------------------                ----------------------------
                                          Volume       Rate        Net                Volume       Rate        Net
                                          ------       ----        ---                ------       ----        ---
                                                                       (In Thousands)
<CAPTION>

<S>                                      <C>         <C>         <C>                 <C>         <C>        <C>
Interest earning assets:
  Mortgage loans, net ..............     $15,259     $ (2,259)   $ 13,000            $ 7,313     $(2,277)   $ 5,036
  Debt and equity securities, net ..      (8,694)         289      (8,405)            (2,111)          -     (2,111)
  CMOs, net.........................      (1,915)         196      (1,719)            (2,705)        579     (2,126)
  MBS, net..........................        (148)         (32)       (180)              (177)        (63)      (240)
  Other loans, net .................        (161)         (71)       (232)               (21)        (47)       (68)
  Federal funds sold ...............         640          (86)        554               (424)         64       (360)
                                         -------     --------    --------            -------     -------    -------

        Total ......................       4,981       (1,963)      3,018              1,875      (1,744)       131
                                         -------     --------    --------            -------     -------    -------


Interest bearing liabilities:
  Passbook and other ...............        (942)      (1,846)     (2,788)            (1,186)       (148)    (1,334)
  CDs...............................       1,244          (39)      1,205                759         232        991
  FHLB-NY advances..................         185            -         185                  -           -          -
                                         -------     --------    --------            -------     -------   --------

        Total.......................         487       (1,885)     (1,398)              (427)         84       (343)
                                         -------     --------    --------            -------     -------    -------


Net change in net interest income...     $ 4,494     $    (78)   $  4,416            $ 2,302     $(1,828)   $   474
                                         =======     ========    ========            =======     =======    =======
</TABLE>

Comparison of Operating Results for the Years Ended December 31, 1998 and 1997
- ------------------------------------------------------------------------------

General

Net income for the year ended December 31, 1998 was $44.4 million,  or $4.41 per
diluted share,  compared with $37.1 million,  or $3.64 per diluted share for the
year ended December 31, 1997. In comparing the results of operations for 1998 to
1997, management notes that, as more fully discussed below, each of the 1998 and
1997  results  of  operations  were   significantly   improved  by  items  of  a
non-recurring nature.

Earnings for the year ended December 31, 1998,  were  significantly  improved by
the following non-recurring items: (1) the Company experienced a lower effective
tax rate,  principally related to the second quarter realignment of an operating
subsidiary  of the Bank,  resulting  in tax  savings  of $10.7  million;  (2) in
connection with the settlement of a $12.8 million  underlying  cooperative loan,
additional  pre-tax  income  of $4.3  million  was  realized;  (3)  the  Company
experienced a $2.1 million increase in prepayment penalties compared to 1997 and
(4) the Bank  sold  two  subsidiary  corporations,  realizing  pre-tax  gains of
$963,000.  Combined, these items contributed $14.8 million, or $1.47 per diluted
share, to net income for 1998.

Earnings for the year ended December 31, 1997,  were  significantly  improved by
the following non-recurring items: (1) pre-tax gains of $9.3 million on sales of
real estate were  realized and (2) pre-tax  gains of $7.0 million on the sale of
equity securities were realized. Combined, these items contributed $9.4 million,
or $.92 per diluted share, to net income for 1997.

Interest Income

Income on mortgage loans increased by $13.0 million,  or 17.5%, to $87.1 million
for 1998, from $74.1 million for 1997. The average  investment in mortgage loans
increased by $186.0  million,  or 21.2%, to $1.065 billion for 1998, from $878.7
million  for 1997.  The amount  invested  in  mortgage  loans has  continued  to
increase over the past nine years,  both in dollar amount and as a percentage of
assets.  During 1998, mortgages originated for the Bank's portfolio increased by
$56.0 million, or 27.3%, to $261.2 million, from $205.2 million during 1997. The
mortgage  portfolio  yield  decreased  to 8.19%  for 1998  from  8.44% for 1997,
reflecting the lower yields on new originations.

Income on debt and equity securities  decreased $8.4 million, or 42.9%, to $11.2
million for 1998,  compared to $19.6  million for 1997.  The  decrease in income
reflected a $142.7  million,  or 43.8%,  decrease in the average balance of this
portfolio,  while the yield for 1998  increased  to 6.10%  from  6.01% for 1997.
Activity in the investment  securities  portfolio during 1998 included purchases
of $379.0  million and maturities of $514.0  million.  At December 31, 1998, the
$110.0 million debt  securities  portfolio had net unrealized  gains of $30,000,
which  are not  expected  to  impact  future  income  as  these  securities  are
designated   as   held-to-maturity.   The  MES   portfolio  is   designated   as
available-for-sale  and was carried at its aggregate fair value of $83.6 million
at December 31, 1998, exceeding its cost of $10.9 million.

Income on CMOs  decreased by $1.7 million,  or 21.7%,  to $6.2 million for 1998,
from $7.9 million for 1997. Purchases of CMOs during 1998 totaled $57.1 million,
compared to $55.0 million during 1997.  Principal  payments on CMOs decreased to
$65.4  million  during  1998  from  $106.5  million  during  1997.  The  average
investment in CMOs decreased by $31.6 million,  or 23.6%,  to $101.9 million for
1998, from $133.4 million for 1997. During 1998, the CMO portfolio yielded 6.10%
compared  with 5.95% for 1997.  At  December  31,  1998,  the $95.8  million CMO
portfolio had net unrealized gains of $207,000 (comprised of unrealized gains of
$310,000 and  unrealized  losses of $103,000),  which are not expected to impact
future results of operations, as CMOs are designated as held-to-maturity.

Income on other loans decreased by $232,000, or 11.2%, to $1.8 million for 1998,
from $2.1 million for 1997.  This  decrease  reflects the decline in the average
other loan portfolio of $2.2 million,  accompanied by a decrease in the yield on
the portfolio to 7.10% for 1998, from 7.36% for 1997. During 1998, the Bank sold
the $5.1 million student loan portfolio to Sallie Mae,  realizing a pre-tax gain
of $64,000.  As part of the sale transaction,  Sallie Mae agreed to purchase all
future  student loans  originated by the Bank on which  repayment by the student
has not begun.  This allows the Bank to continue to receive interest and special
allowances (or rate subsidies) while the student is in school and eliminates the
high cost of servicing the loan once repayment begins.  Student loans, which had
a balance of $153,000 at December  31, 1998,  are carried at fair value,  in the
aggregate.

During 1998, MBS continued to amortize,  as no additional  investments have been
made in these securities. Income earned on MBS decreased to $319,000 during 1998
from  $499,000  during 1997.  There were no sales of MBS during 1998 or 1997. At
December 31, 1998,  there were unrealized  gains of $212,000 in the $2.7 million
MBS portfolio, which are not expected to impact future results of operations, as
MBS are designated as held-to-maturity.

Income from  federal  funds sold  increased  to $4.1  million for 1998 from $3.5
million for 1997. The average  balance  invested in federal funds sold increased
to $76.4 million during 1998, compared to $64.3 million during 1997. The average
yield on federal  funds sold  decreased  to 5.31%  during 1998 from 5.44% during
1997. Investments in federal funds sold, which are cash equivalents, provide the
liquidity  necessary  to fund:  mortgage  and other loan  originations;  deposit
withdrawals;  dividend  payments on and  repurchases  (if any) of the  Company's
common stock and to meet non-interest operating expense.

Interest Expense on Deposits

Interest  expense on deposits  decreased by 4.0%, to $38.3 million for 1998 from
$39.9 million for 1997. This decrease in interest expense resulted,  despite the
continued  shift from lower cost  passbook  accounts  into  higher  cost CDs. In
general,  declining  market interest rates during 1998 allowed the Bank to lower
rates on deposits. For 1998, the average cost of deposits was 3.52%, compared to
3.63% for 1997. In addition, while total deposits at year end 1998 had increased
slightly compared to year end 1997,  average interest bearing deposits decreased
by $9.5 million,  or .9%, to $1.088  billion for 1998,  from $1.098  billion for
1997.

Interest on FHLB-NY Advances

On December 8, 1998,  the Bank borrowed  $50.0 million from the FHLB-NY,  in the
form of a fixed  rate ten year  non-amortizing  advance.  As a result,  interest
expense on the advance for 1998 was  $185,000,  reflecting  an interest  rate of
5.62%. The Bank did not have any borrowed funds during 1997.

Net Interest Income

The Bank's  profitability  is  dependent to a large extent upon its net interest
income,  which is the difference  between income generated from interest earning
assets and expense  incurred for interest  bearing  liabilities.  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 $4.4 million,  to $72.3 million for 1998, from
$67.9 million for 1997.  For 1998,  the net interest  margin  increased to 4.97%
from 4.73% for 1997.  The interest rate spread  increased to 4.08% for 1998 from
3.88% for 1997. The yield on interest earning assets increased to 7.61% for 1998
from 7.51% for 1997.  These  increases are primarily the result of the increased
emphasis on mortgage loans during 1998.

The average  balance of interest  earning  assets  increased by $20.0 million or
1.4% for 1998, compared to 1997. Average interest earning assets as a percentage
of interest bearing liabilities increased to 133% for 1998, compared to 131% for
1997.  This increase  reflects the continued  decrease in  non-interest  earning
assets, such as real estate held-for-sale and ORE.

Provision for Possible Loan Losses

The provision for possible loan losses for 1998 decreased to $51,000 compared to
$648,000 for 1997.  Based on  management's  internal  loan review  analysis,  no
additions to the general valuation mortgage allowance were considered  necessary
during  1998.  During  1997,  $600,000 of  provisions  were made to increase the
general  valuation  mortgage  allowance.  Provisions made against the other loan
portfolio,  which is comprised  of consumer  type loans,  increased  slightly to
$51,000  for  1998,  compared  to  $48,000  for  1997.  Future  additions  to or
recoveries of the loan loss allowances will be based on management's  continuing
evaluations  of the loan  portfolios  and  assessments  of economic  conditions,
changes in portfolio value and loan performance.

Non-Interest Income

Non-interest  income for 1998  decreased  by $9.0  million,  or 41.2%,  to $12.9
million,  compared to $21.9  million in 1997.  The  decrease in income from real
estate operations of $9.7 million reflects the pre-tax gain realized during 1997
of $9.2  million  on the  sale of a  commercial  office  tower  located  at 1995
Broadway, Manhattan, New York. The Bank retained ownership of the first floor of
the building, which houses a branch office.

The MES portfolio is designated as  available-for-sale  and carried at estimated
fair  value,  with  changes in the fair  value of the  portfolio  recorded  to a
separate  component of stockholders'  equity.  There were no sales of MES during
1998,  however,  during  1997,  the Bank sold MES with a cost basis of $823,000,
realizing gross gains of $7.0 million.  Significant  sales of MES have been rare
in recent years, as management generally considers these securities as long-term
investments.  Management reviews many factors in determining  whether to sell or
hold MES. Among other things,  these factors  include:  the  anticipated  future
performance  of  individual  securities,  the overall  stock market and economy;
actual and  anticipated  direction  of interest  rates;  the  percentage  of MES
comprising assets; the availability of alternative  investments;  liquidity, tax
and other regulatory considerations.  Future gains/losses on the sale of MES may
be recognized; however, management can provide no assurance as to the timing or,
whether  gains or losses will  actually  result  from future  sales from the MES
portfolio.

Non-interest  income for 1998  includes a $4.3 million  recovery of prior period
expenses,  unaccrued interest and late charges on a troubled loan. This recovery
resulted from the final  settlement on a $12.8  million  underlying  cooperative
mortgage loan. (See Asset Quality and Allowances, herein.)

Loan fees and service  charges  increased  by $1.9  million to $5.9  million for
1998,  from $4.0 million for 1997. The decline in market  interest rates sparked
refinancing  and  satisfaction  activity,  which  resulted  in  an  increase  in
prepayment penalties, primarily on multi-family mortgage loans.

The net  increase of $1.5  million in  miscellaneous  income to $2.0 million for
1998, from $527,000 for 1997,  reflects gains of: $963,000 on the sale of two of
the Bank's  subsidiary  corporations;  $394,000  of real  estate tax refunds for
prior years on the  Company's  headquarters;  and a $173,000  medical  insurance
premium refund for 1997.

Non-Interest Expense

Non-interest expense remained relatively stable, increasing by $24,000, to $27.5
million for 1998,  compared to $27.4 million for 1997.  Included in non-interest
expense are the costs of  compensation  and  benefits,  occupancy  and equipment
expense, federal deposit insurance premiums,  advertising, ORE and other general
and  administrative  expense.  During 1997,  the Company  spent $1.0 million for
advertising.  After analyzing the results from various forms of advertising, the
Company  reduced certain types of advertising  during 1998,  which resulted in a
$124,000,  or 12.3% decrease in advertising  costs compared to 1997. The Company
is continuing to monitor the effectiveness to its advertising  campaigns and may
consider future spending adjustments.

Provision for Income Taxes

Income taxes  decreased by $11.3  million,  or 46.0%,  to $13.3 million for 1998
from $24.6 million for 1997.  This  decrease is  reflective  of the  significant
decrease in the  Company's  effective tax rate from 39.9% for 1997, to 23.0% for
1998. The effective tax rate for 1998, reflects tax benefits recognized from the
realignment of an operating  subsidiary of the Bank during the second quarter of
1998. (See Note 14 to the Consolidated Financial Statements.)

<PAGE>

Comparison of Operating Results for the Years Ended December 31, 1997 and 1996
- ------------------------------------------------------------------------------

General

Net income for the year ended December 31, 1997 was $37.1 million,  or $3.64 per
diluted  share,  compared with $26.7 million,  or $2.56 per diluted  share,  for
1996. In comparing the results of operations  for 1997 to 1996, it must be noted
that both the 1997 and 1996 results of operations were significantly improved by
items of a non-recurring  nature.  During 1997,  sales of real estate  generated
pre-tax gains of $9.3 million and sales of equity  securities  generated pre-tax
gains of $7.0 million.  Combined,  these items contributed $9.4 million, or $.92
per diluted share,  to net income for 1997. The 1996 results  included a pre-tax
recovery  of a $2.0  million  credit  valuation  allowance  against  the  Bank's
investments with Nationar Trust Company,  which increased net income for 1996 by
$1.2 million, or $.11 per diluted share.

Interest Income

Income on mortgage  loans  increased by $5.0 million,  or 7.3%, to $74.1 million
for 1997, from $69.1 million for 1996. The average  investment in mortgage loans
increased by $86.1 million,  or 10.9%,  to $878.7 million for 1997,  from $792.6
million for 1996.  Mortgages  originated  for the Bank's  portfolio  during 1997
increased by $69.0 million,  or 50.6%,  to $205.2  million,  from $136.2 million
during 1996. The mortgage portfolio yield decreased to 8.44% for 1997 from 8.72%
for 1996.

Income on debt and equity securities  decreased $2.1 million,  or 9.7%, to $19.6
million for 1997,  compared to $21.7  million for 1996.  The  decrease in income
reflected a $35.1 million,  or 9.7%,  decrease in the average investment in this
portfolio, while the yield remained unchanged at 6.01% for 1997 and 1996. During
1997,  activity in the investment  securities  portfolio  included  purchases of
$499.9  million and  maturities  of $555.0  million.  At December 31, 1997,  the
$244.9 million debt securities  portfolio had unrealized gains of $464,000.  The
MES  portfolio  is  designated  as  available-for-sale  and was  carried  at its
aggregate  fair value of $62.2 million at December 31, 1997,  exceeding its cost
of $10.9  million.  During  1997,  the Bank sold MES having a cost of  $823,000,
realizing  gains of $7.0  million.  During  1996,  the Bank sold or redeemed MES
totaling $30,000, and realized gross gains of $4,000 and gross losses of $2,000.

Income on CMOs  decreased  by $2.1  million or 21.1%,  to $7.9 million for 1997,
from $10.1 million for 1996.  Purchases of CMOs for 1997, totaled $55.0 million,
compared with $124.3 million for 1996. The average  investment in CMOs decreased
by $45.9 million,  or 25.6%, to $133.4 million for 1997, from $179.3 million for
1996.  Principal  payments on CMOs decreased to $106.5 million during 1997, from
$114.1  million  during  1996.  During 1997,  the CMO  portfolio  yielded  5.95%
compared  with 5.61% for 1996.  At December  31,  1997,  the $104.0  million CMO
portfolio had unrealized gains of $295,000 and unrealized losses of $65,000,  or
net unrealized gains of $230,000.

Income on other loans remained  relatively  stable during 1997 compared to 1996,
decreasing  by $68,000,  or 3.2% to $2.1  million  for 1997.  During  1997,  MBS
continued to amortize,  as the Bank discontinued  investing in these securities.
Income  earned on MBS  decreased to $499,000  during 1997 from  $739,000  during
1996, reflecting the amortizing balance.  There were no sales of MBS during 1997
or 1996. At December 31, 1997,  there were  unrealized  gains of $335,000 in the
$4.0 million MBS portfolio.

Income from  federal  funds sold  decreased  to $3.5  million for 1997 from $3.9
million for 1996. The average  balance  invested in federal funds sold decreased
to $64.3 million during 1997, compared to $72.2 million during 1996. The average
yield on federal  funds sold  increased  to 5.44%  during 1997 from 5.35% during
1996.

Interest Expense

Interest expense on deposits  decreased .9% to $39.9 million for 1997 from $40.2
million for 1996. This decrease reflected a decrease in average interest bearing
deposits of $29.2  million,  or 2.6%,  to $1.098  billion for 1997,  from $1.127
billion for 1996.  Market interest rates generally  declined during 1997 and the
Bank's  deposits  continued to decrease  and to shift  primarily  from  passbook
accounts into CDs. (See Asset Composition and Strategy, herein.)

Net Interest Income

Net interest income increased by $474,000, to $67.9 million for 1997, from $67.4
million for 1996.  For 1997,  the net  interest  margin  increased to 4.73% from
4.68% for 1996. The interest rate spread  decreased to 3.88% for 1997 from 3.90%
for 1996. The yield on interest earning assets  increased  slightly to 7.51% for
1997 from  7.47% for 1996.  The  average  balance  of  interest  earning  assets
decreased  by $4.8  million or .3% for 1997,  compared to 1996.  Reflecting  the
shift in deposits from lower yielding passbook deposit accounts to CDs, the cost
of interest bearing  deposits  increased to 3.63% for 1997, from 3.57% for 1996.
During 1997, the average balance of interest bearing deposits decreased by $29.2
million, as the trend of deposit outflows continued.  The slight increase in the
net interest margin during 1997,  reflected an increase in the ratio of interest
earning assets funded by interest bearing liabilities, accompanied by a decrease
in the interest rate spread.  Average interest earning assets as a percentage of
interest bearing  liabilities  increased to 131% for 1997,  compared to 128% for
1996.

Provision for Possible Loan Losses

The provision for possible loan losses for 1997  increased  slightly to $648,000
compared to $640,000  for 1996.  During 1997 and 1996  management  made  general
mortgage loan  provisions of $600,000,  while  provisions made against the other
loan portfolio increased to $48,000 for 1997, compared to $40,000 for 1996.

Provision for Possible Other Credit Losses

During 1997 and 1996, no provisions  were made for any  investments,  other than
for possible loan losses.  However,  during 1996,  the Bank recovered the entire
$2.0 million allowance  (established during 1995) in connection with investments
with, and in Nationar,  a check clearing and trust company.  Nationar was seized
by the  Superintendent  of Banks for the State of New York during  1995.  At the
time of Nationar's seizure, the Bank had invested with Nationar $10.0 million of
federal  funds sold,  cash in demand  accounts of $200,000 and owned  $38,000 of
Nationar's capital stock. In accordance with the Company's  internal  procedures
for monitoring  asset quality,  in 1995 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. The Bank received  payments totaling $10.2
million from the  Nationar  estate  during  1996,  resulting in recapture of the
entire allowance.

Non-Interest Income

Non-interest  income for 1997  increased by $16.8 million,  or 331.6%,  to $21.9
million  compared  to $5.1  million in 1996.  The  increase  in income from real
estate operations  comprised $8.7 million or 51.5% of the total increase,  while
the  increase  in gains  realized  on the sale of  investments  of $7.0  million
comprised  41.5% of the total  increase.  The  increase of $1.1 million for loan
fees and service  charges  primarily  reflected  an  increase  in mortgage  loan
prepayment penalties.

The MES portfolio is designated as  available-for-sale  and carried at estimated
fair  value,  with  changes in the fair  value of the  portfolio  recorded  to a
separate component of stockholders'  equity. During 1997, the Bank sold MES with
a cost of $823,000, realizing gross gains of $7.0 million.

The increase in income from real estate  operations  of $8.7 million  includes a
pre-tax gain of $9.2 million  realized on the sale of a commercial  office tower
located at 1995 Broadway,  Manhattan,  New York. The Bank retained  ownership of
the first floor of the building which houses a branch office.  During the second
quarter   of   1997,    management    reclassified    all   real   estate   from
held-for-investment  to  held-for-sale.  The improving real estate market during
1997 in the  New  York  metropolitan  area  impacted  management's  decision  to
consider offers received on properties previously held-for-investment.

Non-Interest Expense

Non-interest  expense  decreased  $164,000,  or .6%, to $27.4  million for 1997,
compared to $27.6  million for 1996.  Included in  non-interest  expense are the
costs of compensation  and benefits,  occupancy and equipment  expense,  federal
deposit   insurance   premiums,   advertising,   ORE  and  other   general   and
administrative expense.

Compensation  and benefits  decreased  by $491,000 or 3.0% to $15.9  million for
1997,  compared to $16.4 million for 1996. The $491,000 decrease in compensation
and benefits expense resulted  primarily from the Bank realizing income from the
pension  plan of $1.5  million for 1997,  compared to $711,000  for 1996,  or an
increase of $754,000.  At December 31, 1997,  the Bank's  pension plan was fully
funded,  which resulted in the Bank recognizing  pension plan income. The amount
of future income,  if any, will be impacted by the rate of return on the pension
plan assets and various other factors.  During 1996, a non-recurring  expense of
$330,000 was  recognized 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.  The cost of dental and medical  insurance
premiums  increased  by $419,000 to $1.5  million for 1997 from $1.1 million for
1996.  During 1996, the Bank received  $564,000 in premium refunds due to excess
insurance fund reserves for the dental and medical  plans.  Salaries and bonuses
increased  $206,000,  or 1.6% to $13.0 million for 1997,  from $12.8 million for
1996.  At  December  31,  1997,  the Bank had 311  full-time  and 118  part-time
workers,  compared to 315 full-time  and 117  part-time  workers at December 31,
1996.

Federal  deposit  insurance  premiums,  which  rates  are  established  by  law,
increased by $147,000 to $149,000 for 1997,  compared with $2,000 for 1996, when
the Bank  Insurance  Fund ("BIF")  became fully funded and excess  premiums were
refunded to the Bank.  During 1997,  BIF members were assessed a 1.3 basis point
charge per $100 of insurable  deposits to meet the  Financing  Corporation  bond
obligations, which assessments will continue through 1999. Provided that the BIF
remains fully funded, no additional charges will be assessed.

ORE  operations  generated  income of $59,000 for 1997  compared  with income of
$772,000  for 1996.  Included in the 1997 results  from ORE  operations  are net
gains of  $144,000 on the sale of ORE,  while  during 1996 net gains of $688,000
were  recognized  on the sale of ORE.  Gains on the sale of ORE  properties  are
recognized  under the cost recovery  method.  During 1997 and 1996,  $29,000 and
$148,000  of gains on sales of  cooperative  shares  held in ORE were  deferred,
respectively.  At December 31, 1997 and 1996,  ORE, net of deferred  gains,  was
$473,000 and $647,000, respectively.

Occupancy and equipment  expense  decreased  $505,000,  to $5.1 million for 1997
from $5.6 million for 1996.  During 1996, the Company  completed the renovations
to the  Company's  headquarters.  The  project,  which  began  during  1995  and
continued  through 1996, was the first major capital  improvement  project since
completion of the building in 1974.

Other general and administrative expense increased by $307,000, or 6.1%, to $5.3
million  for 1997,  from $5.0  million for 1996.  This  increase  was  primarily
related to  consulting  fees  incurred in  connection  with the formation of the
Bank's real estate  investment trust  subsidiary,  Tier Inc., during 1997, while
various other administrative expenses decreased.

Provision for Income Taxes

Income taxes increased by $5.1 million, or 25.9%, to $24.6 million for 1997 from
$19.6  million for 1996.  This  increase  was  reflective  of the $15.4  million
increase in pre-tax  income,  partially  offset by the decrease in the Company's
effective tax rate from 42.3% for 1996,  to 39.9% for 1997.  The decrease in the
effective  tax rate for 1997,  compared to 1996  reflected  certain tax benefits
attributable  to an operating  subsidiary  of the Bank,  which was formed during
1997. (See Note 14 to the Consolidated Financial Statements.)

Year 2000 Issues

The following discussion and tables contain certain forward-looking  information
with respect to management's expectations for implementation and compliance with
year 2000 ("Y2K") issues and requirements. Management has analyzed the Company's
internal and outsourced  computer hardware,  operating systems and applications,
both information technology systems and non-information technology systems, such
as telephone, air conditioning,  electrical,  etc. The actual readiness of these
systems may differ  materially  from what is presented  below.  Factors that may
cause  differences  between  anticipated  Y2K readiness and actual Y2K readiness
include failure of outside vendors to provide upgrades on a timely basis, and/or
failure of the Bank's hardware,  operating  systems and applications to meet Y2K
readiness  requirements as planned.  In addition,  the actions of depositors and
borrowers in anticipation of Y2K complications may adversely impact the Company,
regardless of the Company's actual state of Y2K readiness.

The Company  completed its assessment of all of its critical computer systems by
September 30, 1997,  which  included  both  information  technology  systems and
non-information  technology  systems.  In January 1999, for reasons unrelated to
Y2K, the Bank  substantially  replaced its mainframe system with a Windows NT(R)
Client/Server  system.  This new  system  had Y2K  capabilities  built  into its
design. All of the Bank's system upgrades and/or  programming  changes have been
made within the normal course of business, therefore, no material costs specific
to  attaining  Y2K  capability  have  been  incurred.  In  accordance  with  Y2K
disclosure  requirements,  the  Company  has  analyzed  the cost  impact  of Y2K
compliance issues and does not expect related future costs to be material to the
Company's future results of operations or financial condition.

A member of the  Bank's  senior  management  has  inventoried  all of the Bank's
hardware and software  programs and has contacted all outside vendors  inquiring
as to the status of Y2K  compliance.  Management  is not aware of any vendor who
does not expect to be Y2K compliant  and will  continue to require  updates from
all  vendors  who are not yet Y2K  compliant.  The Bank  has  many  non-critical
applications,  which  will  be  tested  for  Y2K  compliance  during  1999.  The
applications  will be loaded and the dates used for the tests will  include  the
majority of the dates outlined by the Federal Financial Institutions Examination
Council.

The Company believes the required upgrades and testing will ensure completion of
the Y2K  project  by  September  1999.  However,  given  the broad  spectrum  of
potential  Y2K  problems,  including  the  ultimate  state of  readiness  of the
Company's local utilities and other third parties,  including  governmental  and
quasi-governmental  agencies  on which  the  Company  relies,  a vast  amount of
uncertainty  remains  with respect to the actual  affect of Y2K.  Like all other
financial institutions, a failure to correct a material Y2K problem could result
in an interruption  in, or a failure of, certain normal  business  activities or
operations of the Company.  Such failures could  materially and adversely affect
the Company's results of operations and financial  condition.  In addition,  the
long term effect of poorly  managing Y2K problems that may arise,  or failure of
critical  computer  systems  to be Y2K  compliant  could  result in a decline in
business,  depositors and  confidence in the Company.  The Company's Y2K project
was  designed and is expected to  significantly  reduce the  Company's  level of
uncertainty  about  internal and external Y2K  implications.  Should the Company
face Y2K liability,  the Company's  Directors and Officers  Errors and Omissions
Insurance Policy may provide some relief.

<PAGE>

<TABLE>
The following  table  presents the Company's Y2K  renovation  and testing status
indicating  the Company's  state of readiness  regarding  its critical  computer
systems, as they pertain to the Company as of February 28, 1999.
<CAPTION>

                              Hardware           Operating Systems       Application   
                              --------           -----------------       -----------   
System                  Renovated   Tested      Renovated   Tested     Renovated   Tested
- ------                  ---------   ------      ---------   ------     ---------   ------

<S>                       <C>        <C>          <C>         <C>        <C>         <C>
Relational Data Base(1)   Yes        Yes          Yes         Yes        Yes         Yes
Local Area Network(2)     Yes        Yes          Yes         Yes        Yes         No
Accounting Systems        Yes        Yes          Yes         Yes        Yes         Yes
Federal Reserve
  Wire System(3)          Yes        No           Yes         No         Yes         No
Check Processing          Yes        No           Yes         No         Yes         No
ATMs(4)                   No         No           No          No         No          No
NYCE(4)                   No         No           No          No         No          No

<FN>
(1)    During January 1999, the Company replaced its mainframe with a relational
       data base system,  which now  supports  all of the critical  applications
       previously   supported  by  the  mainframe   system.   Only  non-critical
       applications remain supported by the mainframe system.

(2)    Application is expected to be internally tested by March 31, 1999.

(3)    Expected to be internally tested during the second quarter of 1999.

(4)    Management expects these third party systems to be upgraded and tested
       during the second quarter of 1999.
</FN>
</TABLE>

<TABLE>
The following table presents the Company's Y2K  contingency  plan for the Bank's
critical  systems  should  they  fail  to  meet  Y2K  compliance  deadlines,  or
ultimately fail to be Y2K compliant in the future.
<CAPTION>

<S>                         <C>
System                      Contingency Plan
- ------                      ----------------
Relational Data Base        No  contingency  plan is considered  necessary
Local Area Network          No contingency plan is considered necessary
Accounting system           Use manual system
Federal Reserve
  Wire System               Use off-line system
Check Processing            Manual processing
ATMs                        Customers to use branches
NYCE                        Customers to use the Bank's ATM's or branches

</TABLE>

Impact of New Accounting Standards To Be Adopted

In June of 1998,  the  Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities" ("Statement 133"). Statement 133 establishes
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts, (collectively referred to as
derivatives) and for hedging  activities.  Statement 133 requires that an entity
recognize all  derivatives  as either assets or  liabilities in the statement of
financial  position and measure those  instruments at fair value. The accounting
for changes in the fair value of a derivative depends on the intended use of the
derivative  and the  resulting  designation.  If certain  conditions  are met, a
derivative  may be  specifically  designated  as (a) a hedge of the  exposure to
changes in the fair value of a recognized  asset or liability or an unrecognized
firm  commitment,  (b) a hedge  of the  exposure  to  variable  cash  flows of a
forecasted transaction, or (c) a hedge of the foreign currency exposure of a net
investment  in  a  foreign  operation,  an  unrecognized  firm  commitment,   an
available-for-sale  security,  or  a   foreign-currency-denominated   forecasted
transaction.

Statement  133 is effective  for all fiscal  quarters of fiscal years  beginning
after June 15, 1999.  Initial  application of this Statement should be as of the
beginning of an entity's fiscal quarter. When implemented, hedging relationships
must be designated  anew and documented  pursuant to the provisions of Statement
133.  Earlier  application  of  all  of  the  provisions  of  Statement  133  is
encouraged,  but it is permitted  only as of the beginning of any fiscal quarter
that begins after the issuance of this  Statement.  Statement  133 should not be
applied retroactively to financial statements of prior periods. The Company does
not expect  the  adoption  of  Statement  133 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  management's  current  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, the actual impact of
Y2K, 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 1998 Form
10-K.


<PAGE>

<TABLE>
JSB FINANCIAL, INC. AND SUBSIDIARY
Consolidated Statements of Financial Condition
December 31, 1998 and 1997  (In Thousands, Except Share and Per Share Amounts)
<CAPTION>


ASSETS                                                                   1998          1997
- ------                                                                   ----          ----
<S>                                                                   <C>           <C>       
Cash and due from banks                                               $   13,849    $   12,924
Federal funds sold                                                        99,000        62,000
                                                                      ----------     ---------
  Cash and cash equivalents                                              112,849        74,924

Securities available-for-sale, at estimated fair value                    83,592        62,243
Securities held-to-maturity, net (estimated fair value
 of $208,906 and $353,996, respectively)                                 208,457       352,967
Other investments                                                          8,922         7,645
Mortgage loans, net                                                    1,146,915       970,737
Other loans, net                                                          22,744        29,008
Premises and equipment, net                                               18,340        17,029
Interest due and accrued                                                   8,773         9,278
Real estate held-for-sale and Other real estate                              785         3,450
Other assets                                                              10,272         7,750
                                                                      ----------    ----------
           Total Assets                                               $1,621,649    $1,535,031
                                                                      ==========    ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits                                                              $1,124,166    $1,121,203
Federal Home Loan Bank of New York ("FHLB-NY") advances                   50,000             -
Advance payments for real estate taxes and insurance                      13,993        10,322
Official bank checks outstanding                                          11,604        10,405
Deferred tax liability, net                                               25,476        15,628
Accrued expenses and other liabilities                                    13,934         9,959
                                                                      ----------    ----------
           Total Liabilities                                           1,239,173     1,167,517
                                                                      ----------    ----------

Commitments and Contingencies

STOCKHOLDERS' EQUITY
Preferred stock ($.01 par value, 15,000,000 shares
  authorized; none issued)                                                     -             -
Common stock ($.01 par value, 65,000,000 shares
  authorized; 16,000,000 issued; 9,505,923 and
  9,919,927 outstanding, respectively)                                       160           160
Additional paid-in capital                                               168,663       165,112
Retained income, substantially restricted                                337,474       311,436
Accumulated other comprehensive income:
Net unrealized gain on securities available-for-sale,
  net of tax                                                              40,871        28,469
Common stock held by Benefit Restoration Plan Trust,
  at cost (193,723 and 188,323 shares, respectively)                      (4,477)       (4,199)
Common stock held in treasury, at cost (6,494,077
  and 6,080,073 shares, respectively)                                   (160,215)     (133,464)
                                                                      ----------    ----------
           Total Stockholders' Equity                                    382,476       367,514
                                                                      ----------    ----------

           Total Liabilities and Stockholders' Equity                 $1,621,649    $1,535,031
                                                                      ==========    ==========



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



<PAGE>


<TABLE>
JSB FINANCIAL, INC. AND SUBSIDIARY
Consolidated Statements of Operations
Years ended December 31, 1998, 1997 and 1996
(In Thousands, Except Per Share Amounts)
<CAPTION>

                                                              1998         1997        1996
                                                              ----         ----        ----
<S>                                                        <C>          <C>         <C>  
Interest Income:
  Mortgage loans, net                                      $  87,149    $  74,149   $  69,113
  Debt & equity securities, net                               11,179       19,584      21,695
  Collateralized mortgage obligations("CMOs"), net             6,218        7,937      10,063
  Other loans, net                                             1,838        2,070       2,138
  Mortgage-backed securities("MBS"), net                         319          499         739
  Federal funds sold                                           4,057        3,503       3,863
                                                           ---------    ---------   ---------
    Total Interest Income                                    110,760      107,742     107,611
                                                           ---------    ---------   ---------

Interest Expense:
  Deposits                                                    38,291       39,874      40,217
  FHLB advances                                                  185            -           -
                                                           ---------     --------   ---------
    Total Interest Expense                                    38,476       39,874      40,217
                                                           ---------     --------   ---------

    Net Interest Income                                       72,284       67,868      67,394
  Provision for Possible Loan Losses                              51          648         640
  Recovery of Provision for Possible Other Credit Losses           -            -      (2,040)
                                                           ---------    ---------   ---------
    Net Interest Income After Provision
     for Possible Credit Losses                               72,233       67,220      68,794
                                                           ---------    ---------   ---------

Non-Interest Income:
  Real estate operations, net                                    714       10,442       1,767
  Loan fees and service charges                                5,859        3,969       2,833
  Recovery of prior period expenses and unaccrued
   interest on troubled loans                                  4,346            -           -
  Gain on sale of investments, net                                 -        6,991           2
  Miscellaneous income, net                                    1,982          527         479 
                                                           ---------    ---------   ---------
    Total Non-Interest Income                                 12,901       21,929       5,081
                                                           ---------    ---------   ---------

Non-Interest Expense:
  Compensation and benefits                                   15,843       15,921      16,412
  Occupancy and equipment expenses (net of rental
   income of $1,283, $1,287 and $1,126, respectively)          5,181        5,094       5,599
  Federal deposit insurance premiums                             142          149           2
  Advertising                                                    881        1,005       1,340
  Other real estate expense (income), net                         33          (59)       (772)
  Other general and administrative                             5,378        5,324       5,017
                                                           ---------    ---------   ---------
    Total Non-Interest Expense                                27,458       27,434      27,598
                                                           ---------    ---------   ---------

   Income Before Provision for Income Taxes                   57,676       61,715      46,277
   Provision for Income Taxes                                 13,288       24,625      19,552
                                                           ---------    ---------   ---------

    Net Income                                             $  44,388    $  37,090   $  26,725
                                                           =========    =========   =========


 Basic earnings per common share                          $    4.53    $    3.76   $    2.66
 Diluted earnings per common share                        $    4.41    $    3.64   $    2.56


  Cash dividends per common share                         $    1.60    $    1.40   $    1.20



<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, 1998, 1997 and 1996 (In Thousands, Except Per Share Amounts)
<CAPTION>


                                                                   1998       1997      1996 
                                                                   ----       ----      -----
<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                                      165,112    163,500   162,566
  Net allocation of common stock
   for Benefit Restoration Plan                                       278        924         5
  Tax benefit for stock plans                                       3,222        688       599
  Issuance of common stock for Directors' compensation                 51          -         -
  Compensation expense for 1996 stock option plan                       -          -       330
                                                                 --------   --------  --------
Balance at end of year                                            168,663    165,112   163,500
                                                                 --------   --------  --------

Retained Income, Substantially Restricted
Balance at beginning of year                                      311,436    289,588   276,317
  Net income                                                       44,388     37,090    26,725
  Loss on reissuance of treasury stock                             (2,634)    (1,437)   (1,364)
  Cash dividends on common stock ($1.60, $1.40, $1.20,
    respectively)                                                 (15,716)   (13,805)  (12,090)
                                                                 --------   --------  --------
Balance at end of year                                            337,474    311,436   289,588
                                                                 --------   --------  --------

Accumulated Other Comprehensive Income:
Net Unrealized Gain on Securities Available-For-Sale, Net of Tax
Balance at beginning of year                                       28,469     21,795    15,750
  Net unrealized holding gains on securities arising
   during period (net of realized gains included in income of
   $0, $6,991 and $2, respectively, and tax effect of
   $8,947, $5,371 and $4,863, respectively)                        12,402      6,674     6,045
                                                                 --------   --------  --------
Balance at end of year                                             40,871     28,469    21,795
                                                                 --------   --------  --------

Common Stock Held by Benefit Restoration Plan Trust, at Cost
Balance at beginning of year                                       (4,199)    (3,275)   (3,270)
  Common stock acquired                                              (285)      (934)      (11)
  Common stock distributed                                             _7         10         6
                                                                 --------   --------  --------
Balance at end of year                                             (4,477)    (4,199)   (3,275)
                                                                 --------   --------  --------

Common Stock Held in Treasury, at Cost
Balance at beginning of year                                     (133,464)  (136,469) (111,416)
  Common stock reacquired                                         (31,466)         -   (27,650)
  Common stock reissued for options exercised                       4,675      3,005     2,597
  Common stock reissued for Directors' compensation                    40          -         -
                                                                 --------   --------  --------
Balance at end of year                                           (160,215)  (133,464) (136,469)
                                                                 --------   --------  --------
Total Stockholders' Equity                                       $382,476   $367,514  $335,299
                                                                 ========   ========  ========

<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, 1998, 1997 and 1996 (In Thousands)
<CAPTION>

CASH FLOWS FROM OPERATING ACTIVITIES:                        1998         1997          1996
                                                             ----         ----          ----
<S>                                                      <C>          <C>           <C>      
Net income                                               $  44,388    $  37,090     $  26,725
Adjustments to reconcile net income to net cash
  provided by operating activities:
Provision for possible loan losses                              51          648           640
(Recovery of) provision for possible other credit losses         -            -        (2,040)
Net gain on sale/redemption of equity securities                 -       (6,991)           (2)
Decrease in deferred loan fees and discounts, net             (630)        (418)         (593)
Accretion of discount in excess of
 amortization of premium on MBS and CMOs                       (46)        (300)         (578)
Accretion of discount in excess of amortization
 of premium on debt securities                                 (94)        (337)         (249)
Depreciation and amortization of premises and equipment      2,213        1,891         1,826
Mortgage loans originated for sale                          (4,839)      (1,612)       (1,621)
Proceeds from sale of mortgage loans originated for sale     4,821        1,636         1,737
Gain on sales of mortgage and other loans, net                 (47)         (35)          (53)
Tax benefit for stock plans credited to capital              3,222          688           599
Gain on sale of real estate held-for-sale                     (691)      (9,992)         (571)
Decrease in interest due and accrued                           505           32         3,597
Payments received against Nationar claim                         -            -        10,205
Net gain on sale of ORE                                          -         (144)         (688)
Increase (decrease) in official bank checks outstanding      1,199          761       (14,748)
Other                                                        2,445          137         1,547
                                                         ---------    ---------     ---------
  Net cash provided by operating activities                 52,497       23,054        25,733
                                                         ---------    ---------     ---------

Cash flows from investing activities:
Loans originated:
 Mortgage loans                                           (261,201)    (205,174)     (136,218)
 Other loans                                               (15,143)     (21,010)      (19,032)
Purchases of CMOs held-to-maturity                         (57,084)     (55,035)     (124,275)
Purchases of debt securities held-to-maturity and
 securities available-for-sale                            (379,000)    (499,920)     (534,569)
Principal payments on:
 Mortgage loans                                             85,652       60,833        46,506
 Other loans                                                16,278       19,025        19,656
 CMOs                                                       65,381      106,545       114,105
 MBS                                                         1,353        1,590         2,047
Proceeds from maturities of U.S. Government and
 federal agency securities                                 514,000      555,000       675,000
Proceeds from sale of other loans                            5,144          681           934
Purchases of FHLB-NY stock                                  (1,277)        (786)         (557)
Proceeds from sale/redemption of equity securities               -        7,813            30
Purchases of premises and equipment, net of disposals       (3,524)      (2,091)       (3,498)
Proceeds from sales of real estate held-for-sale and
 ORE, net of change in real estate holdings                  3,356       18,375         5,165
                                                           -------      -------       -------
  Net cash (used) provided by investing activities         (26,065)     (14,154)       45,294
                                                           -------      -------       -------

<FN>

                                                                                    (Continued)
</FN>
</TABLE>

<PAGE>


<TABLE>
JSB FINANCIAL, INC. AND SUBSIDIARY
Consolidated Statements of Cash Flows - Continued
Years ended December 31, 1998, 1997 and 1996  (In Thousands)
<CAPTION>


                                                             1998         1997          1996
                                                             ----         ----          ----

<S>                                                      <C>          <C>           <C>
Cash flows from financing activities:
Net increase (decrease) in deposits                          2,963      (23,190)      (19,053)
Increase in advance payments for real estate
 taxes and insurance                                         3,671        2,057            34
Proceeds upon exercise of common stock options               2,041        1,568         1,233
Cash dividends paid to common stockholders                 (15,716)     (13,805)      (12,090)
Payments to repurchase common stock                        (31,466)           -       (27,650)
FHLB-NY advances                                            50,000            -             -
                                                         ---------    ---------     ---------
   Net cash provided (used) by financing activities         11,493      (33,370)      (57,526)
                                                         ---------    ---------     ---------

Net  increase (decrease) in cash and cash equivalents       37,925      (24,470)       13,501
Cash and cash equivalents at beginning of year              74,924       99,394        85,893
                                                         ---------    ---------     ---------
Cash and cash equivalents at end of year                 $ 112,849    $  74,924     $  99,394 
                                                         =========    =========     =========


Supplemental Disclosures of Cash Flow Information
Cash paid for:
 Interest on deposits                                    $  38,333    $  39,881     $  40,215
                                                         =========    =========     =========
 Income taxes                                            $   5,825    $  32,036     $  22,370
                                                         =========    =========     =========


Supplemental Disclosures of Noncash Investing and
 Financing Activities
Real estate acquired through foreclosure                 $       -    $     540     $   8,190
                                                         =========    =========     =========
Transfer of real estate held-for-investment
  to held-for-sale                                       $       -    $   6,145     $       -
                                                         =========    =========     =========

Mortgage originated upon sale of real estate
 from the held-for-sale portfolio and other real
 estate                                                  $       -    $      33     $   6,675
                                                         =========    =========     =========

Deferred tax liability on securities available-for-sale  $  31,852    $  22,905     $  17,534   
                                                         =========    =========     =========








<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.(the "Company" or the "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 Presentation and Accounting Standards Adopted During 1998
     The accompanying  consolidated  financial  statements have been prepared in
conformity  with generally  accepted  accounting  principles.  The  consolidated
financial  statements  include the  accounts of the Company and its wholly owned
subsidiary, the Bank, as consolidated with the Bank's wholly owned subsidiaries.
All significant  intercompany  accounts and transactions have been eliminated in
consolidation.   Reclassifications  have  been  made  to  prior  year  financial
statements to conform with the 1998 presentation.

        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.

        Effective  January 1, 1998, the Company  adopted  Statement of Financial
Accounting  Standards  ("SFAS")  No.  130,  "Reporting   Comprehensive   Income"
("Statement  130").  Comprehensive  income  represents the change in equity of a
business  enterprise  during a period  from  transactions  and other  events and
circumstances from non-owner sources. It includes all changes in equity during a
period except those resulting from  investments by owners and  distributions  to
owners. Statement 130 requires that all items that are required to be recognized
under accounting  standards as components of comprehensive income be reported in
a  financial  statement  that is  displayed  with the same  prominence  as other
financial statements.  In applying Statement 130, such items are reported in the
Consolidated Statements of Changes in Stockholders' Equity.

        Effective   January  1,  1998,  the  Company  addressed  SFAS  No.  131,
"Disclosures   About  Segments  of  an  Enterprise   and  Related   Information"
("Statement  131").  The Company  determined that it has no reportable  segments
pursuant to the criteria  presented in Statement 131, however if such reportable
segments should exist in the future, the disclosure as required by Statement 131
would be provided.

        Effective January 1, 1998, the Company adopted SFAS No. 132, "Employers'
Disclosures about Pensions and Other Postretirement Benefits" ("Statement 132").
Statement   132  revises   employers'   disclosures   about  pension  and  other
postretirement  benefit plans, it does not change the accounting for such plans.
The adoption of Statement 132 had no impact on the Company's financial condition
or results of operations. (See Note 20.)

(b)  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 the date
of purchase to be cash equivalents.

(c)  Securities
     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 other  comprehensive
income,  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.

     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.

(d)  Mortgage and Other 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 non-accrual  status,  at which time loan interest
due and accrued is reversed  against  interest income of the current  period.  A
non-accrual  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.

     In accordance with 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"), the Company considers a loan impaired if it is probable that,
based upon  current  information,  the  Company  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.

     Loans  individually  reviewed for  impairment by the Company are limited to
loans  secured  by   multi-family,   underlying   cooperative,   commercial  and
construction  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
January 1, 1995 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", and 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.

(e)  Allowances for Losses
     Allowances for losses are estimates which 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 real estate  held-for-sale,  ORE and properties  securing
significant  mortgages;  investment ratings for debt and equity securities;  and
capital and liquidity levels for correspondent banks, on an ongoing basis.

     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.

     The  ultimate  collection  of the Bank's  loan  portfolio  is  affected  by
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.

     Management  believes  that the  allowances  for loan losses as presented in
these consolidated  financial  statements are adequate.  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  judgment  using  information  available  to  them at the  time  of  their
examination.

(f)  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.

(g)  Real Estate Held-for-Sale and ORE
     Real  estate  held-for-sale  is  carried  at the  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.

     Real estate  properties  acquired  through  foreclosure,  known as 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.  (See Notes 11, 12
and 13.)

(h)     Income Taxes
        The Company,  the Bank and certain of its subsidiary  corporations  file
consolidated tax returns with the federal,  state and local taxing  authorities.
Other subsidiaries file separate domestic tax returns as required.

        Deferred tax assets and  liabilities  are  recognized for the future tax
consequences  attributable  to the differences  between the financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases (temporary differences).  Deferred tax assets and liabilities are measured
using  enacted  tax rates  expected  to apply to taxable  income in the years in
which temporary differences are expected to be recovered or settled. A valuation
allowance  is  provided  for  deferred  tax  assets  where  realization  is  not
considered "more likely than not". The effect of changes in tax laws or rates on
deferred tax assets and  liabilities  is  recognized in the period that includes
the enactment date. (See Note 14.)

(i)  Stock Based Compensation
        SFAS No. 123 "Accounting for Stock-Based Compensation" ("Statement 123")
permits either the recognition of compensation cost for the estimated fair value
of employee stock-based  compensation  arrangements on the date of grant, or the
disclosure in the notes to the financial  statements of the pro forma effects on
net income and earnings per share,  determined as if the fair value-based method
had been applied in  measuring  compensation  cost.  The Company has adopted the
disclosure option and continues to apply Accounting  Principles Bulletin Opinion
No. 25,  "Accounting for Stock Issued to Employees" in accounting for its plans.
Accordingly,  no  compensation  cost has been recognized for the Company's stock
option plans. (See Note 22.)

(j)  Earnings Per Share
        Basic earnings per share ("EPS") is calculated by dividing net income by
the weighted average number of common shares outstanding,  with no consideration
given to potential outstanding shares.  Diluted EPS is calculated using the same
method as basic EPS,  but reflects the  potential  dilution  that would occur if
stock options outstanding were exercised and converted into common stock. Common
stock equivalents are computed using the treasury stock method. (See Note 15.)

(k)  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.)


 Note (2) Repurchases of Common Stock
     For the year ended December 31, 1998 the Company repurchased 620,100 shares
of its outstanding  common stock at an average price of $50.74.  The Company did
not repurchase any shares during 1997 and repurchased 845,000 shares during 1996
at an average price of $32.72 per share. The Company issued 204,296, 136,896 and
123,256 shares of treasury  stock for options  exercised  during 1998,  1997 and
1996, respectively. In addition, during 1998, the Company issued 1,800 shares of
treasury stock pursuant to the  Directors'  Stock Program.  (See Note 23.) There
were 6,494,077 and 6,080,073  shares of common stock in the treasury at December
31, 1998 and 1997, respectively.

<PAGE>

Note (3) Securities
<TABLE>
     The  following  tables  set  forth  information   regarding  the  Company's
securities portfolios as of December 31:
<CAPTION>
                                                         1998
                                                         ----
Securities Available-for-Sale:
                                                Estimated        Gross Unrealized
                                      Cost      Fair Value      Gains       Losses
                                      ----      ----------      -----       ------
                                                     (In Thousands)

<S>                                 <C>         <C>            <C>          <C>    
Marketable equity securities        $ 10,869    $ 83,592       $72,746      $    23
                                    ========    ========       =======      =======

Securities Held-to-Maturity:

                                    Amortized   Estimated         Gross Unrealized
                                      Cost      Fair Value       Gains       Losses
                                    ---------   ----------       -----       ------
                                                     (In Thousands)
U.S. Government and federal
  agency securities                 $109,996    $110,026       $    38      $     8

CMOs, net                             95,790      95,997           310          103

MBS:
  GNMA*                                2,464       2,659           195         -
  FNMA*                                   53          57             4         -
  Freddie Mac*                           154         167            13         -   
                                    --------    --------       -------      -------
Total MBS, net                         2,671       2,883           212         -   
                                    --------    --------       -------      -------
     Total                          $208,457    $208,906       $   560      $   111
                                    ========    ========       =======      =======


                                                         1997
                                                         ----
Securities Available-for-Sale:

                                                Estimated        Gross Unrealized
                                      Cost      Fair Value      Gains       Losses
                                      ----      ----------      -----       ------
                                                     (In Thousands)

Marketable equity securities        $ 10,869    $ 62,243       $51,462      $    88
                                    ========    ========       =======      =======

Securities Held-to-Maturity:

                                    Amortized   Estimated        Gross Unrealized
                                      Cost      Fair Value      Gains       Losses
                                    ---------   ----------      -----       ------
                                                     (In Thousands)
U.S. Government and federal
  agency securities                 $244,903    $245,367       $   464      $  -

CMOs, net                            104,040     104,270           295           65

MBS:
  GNMA                                 3,640       3,944           304         -
  FNMA                                   106         115             9         -
  Freddie Mac                            278         300            22         -   
                                    --------    --------       -------      -------
Total MBS, net                         4,024       4,359           335         -   
                                    --------    --------       -------      -------
     Total                          $352,967    $353,996       $ 1,094      $    65
                                    ========    ========       =======      =======


<FN>
* Definitions:  GNMA - Government National Mortgage Association;  FNMA - Federal
National  Mortgage  Association;  Freddie  Mac  -  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, Freddie Mac 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.

     There were no sales of securities  during 1998.  During 1997, the Bank sold
or redeemed  marketable  equity  securities  with a cost of $823,000,  realizing
gross gains of $6,991,000 and no losses.  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.

<TABLE>
     Presented in the table below is the contractual  maturity  distribution for
debt securities held-to-maturity at December 31, 1998:
<CAPTION>


                                   Amortized           Estimated
                                     Cost              Fair Value  
                                   ---------           ----------  
                                          (In Thousands)
<S>                                <C>                  <C>     
Within 1 year                      $110,013             $110,044
After 1 year through 5 years          4,864                4,913
After 5 years through 10 years       81,730               82,046
After 10 years                       11,850               11,903
                                   --------             --------
    Total                          $208,457             $208,906
                                   ========             ========
</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 Company 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 Company'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 Company.  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>

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

<CAPTION>
<S>                                           <C>              <C>     
Amortized cost - Securities loaned            $  9,996         $ 79,970
                                              ========         ========

Estimated fair value - Securities loaned      $ 10,034         $ 80,188
                                              ========         ========

Estimated fair value - Collateral             $ 10,422         $ 82,069
                                              ========         ========
</TABLE>

<PAGE>

Note (4)  Other Investments
<TABLE>

     Other investments at December 31, 1998 and 1997 were as follows:
<CAPTION>

                                       1998                     1997
                                       ----                     ----
                                           Estimated                Estimated
                                Carrying     Fair        Carrying     Fair
                                 Value       Value        Value       Value
                               -----------------------------------------------
                                             (In Thousands)

  <S>                          <C>          <C>             <C>       <C>     
  Investment required by law*  $  8,892     $  8,892        $  7,615  $  7,615
  Other stock                        30           30              30        30
                               --------     --------        --------  --------
   Total other investments     $  8,922     $  8,922        $  7,645  $  7,645
                               ========     ========        ========  ========

<FN>
* The Bank is required to hold shares of the FHLB-NY.
</FN>
</TABLE>

Note (5)  Loans
<TABLE>

     Loans are summarized as follows:
<CAPTION>
                                                   December 31,
                                                   ------------
                                           1998                   1997
                                         -------------------------------
                                                   (In Thousands)
<S>                                      <C>                  <C> 
Mortgage loans:
  Multi-family                           $  702,914           $  563,205
  Underlying cooperative*                   302,494              267,942
  One-to four-family                         75,773               73,757
  Commercial                                 69,001               71,839
  Construction                                5,176                3,067
                                         ----------           ----------
   Total mortgage loans                   1,155,358              979,810
                                         ----------           ----------

Deferred loan fees and unearned
 discounts                                   (2,702)              (3,332)
Allowance for possible loan losses           (5,741)              (5,741)
                                         ----------           ----------

   Total mortgage loans, net             $1,146,915           $  970,737
                                         ==========           ==========

Other loans:
  Property improvement                   $   10,652           $   10,744
                                          ---------            ---------
  Loans secured by deposit accounts           8,166                8,189
  Consumer                                    3,754                4,775
  Overdraft loans                               202                  227
  Student                                       153                5,213
                                         ----------           ----------
   Total other loans                         22,927               29,148
                                         ----------           ----------

Unearned discounts                             -                      (1)
Allowance for possible loan losses             (183)                (139)
                                         ----------           ----------

   Total other loans, net                $   22,744           $   29,008
                                         ==========           ==========
<FN>

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

<PAGE>

Note (6)  Loan Delinquencies
<TABLE>
     Information regarding loans delinquent 90 days or more at December 31, 1998
and 1997 is summarized as follows:
<CAPTION>

                                              1998                   1997
                                              ----                   ----
                                        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*                   10       $   233         82      $   500
           Non-guaranteed                 5           216          5       12,769
                                        ---       -------        ---      -------

          Total delinquencies
           over 90 days                  15       $   449         87      $13,269
                                        ===       =======        ===      =======

          Ratio of loans 90 days
           or more past due to
           total gross loans                 .04%                    1.32%
<FN>
 *These loans are guaranteed by the Federal Housing Administration, the Veterans
   Administration or the New York State Higher Education Services Corporation.
</FN>
</TABLE>


Impaired and Non-accrual loans

         At December 31, 1998,  the Bank had one impaired  mortgage  loan with a
$213,000 balance and a $27,000 specific valuation allowance.  The Bank had a net
investment in this loan of $186,000,  which comprised total non-accrual loans at
December 31, 1998.  At December  31,  1997,  the Bank had one impaired  mortgage
loan, secured by a cooperative apartment building, with a balance of $12,754,000
and no related  valuation  allowance.  This loan  comprised the total balance of
non-accrual loans at December 31, 1997.

        If all  non-accrual  loans had been  performing in accordance with their
original terms, the Company would have recorded interest income, with respect to
such loans, of $509,000,  $1,180,000 and $1,180,000 for the years ended December
31,  1998,  1997 and 1996,  respectively.  This  compares  to $397,000 of actual
payments  recorded for 1998, no interest  income was recognized  with respect to
such loans for 1997 and 1996.

        On May 28, 1998, the $12,754,000  underlying  cooperative mortgage loan,
discussed  above,  was satisfied.  Upon  satisfaction,  $4,346,000 of previously
unrecorded  prior years' interest and legal fees, as well as late charges,  were
recovered and included in non-interest  income.  The average balance of impaired
loans  for  calendar  1998,  1997  and  1996  was  $5,491,000,  $12,754,000  and
$12,754,000, respectively.

        At December 31, 1998 and 1997, loans restructured in a TDR, all of which
are  performing in  accordance  with their  contractual  terms and therefore not
considered  impaired,  were  $1,842,000 and $1,840,000,  respectively.  Interest
forfeited  attributable to these loans was $73,000,  $62,000 and $62,000 for the
years ended December 31, 1998, 1997 and 1996, respectively.

<PAGE>

Note (7)  Allowance for Possible Loan Losses

     Activity  in the  allowance  for  possible  loan losses for the years ended
December 31, 1998, 1997 and 1996 is summarized as follows:
<TABLE>

                                                    Mortgage loans
                                                    --------------
                                              1998       1997       1996
                                              ----       ----       ----
                                                    (In Thousands)
<CAPTION>

<S>                                           <C>        <C>       <C>   
Balance at beginning of period                $5,741     $5,176    $4,575
Provision for possible loan losses              -           600       600
Loans charged off                               -           (35)     -
Recoveries of loans previously
   charged off                                  -  _       -            1
                                              ------     ------    ------
Balance at end of period                      $5,741     $5,741    $5,176
                                              ======     ======    ======
</TABLE>


<TABLE>
                                                     Other loans
                                                     -----------
                                              1998       1997       1996
                                              ----       ----       ----
                                                    (In Thousands)
<CAPTION>
<S>                                           <C>        <C>       <C>
Balance at beginning of period                $139       $151      $122
Provision for possible loan losses              51         48        40
Loans charged off                              (25)       (72)      (33)
Recoveries of loans previously
   charged off                                  18         12        22
                                              ----       ----      ----
Balance at end of period                      $183       $139      $151
                                              ====       ====      ====

</TABLE>

Note (8)  Mortgage Loan Servicing

<TABLE>
     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, 1998,
1997 and 1996 were as follows:
<CAPTION>

                                    1998       1997      1996
                                    ----       ----      ----
                                      (Dollars in Thousands)

         <S>                       <C>        <C>       <C>    
         Principal balances        $16,509    $14,467   $16,016
                                   =======    =======   =======

         Servicing income          $    40    $    46   $    59
                                   =======    =======   =======

         Number of loans               534        906     1,494
                                   =======    =======   =======
</TABLE>

<PAGE>

     The balance of loans sold with full recourse was  $4,414,000 and $5,441,000
at  December  31, 1998 and 1997,  respectively.  The Bank has not sold any loans
with recourse since 1985. The Bank sold mortgage loans without  recourse  during
1998 and 1997,  receiving  proceeds of $4,821,000 and $1,636,000,  respectively.
The Bank  retained  servicing  for  these  loans,  which  did not  result in the
recording of any servicing assets.

Note (9)  Premises and Equipment
<TABLE>
     Premises  and  equipment  at December  31, 1998 and 1997  consisted  of the
following:
<CAPTION>

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

<S>                                <C>        <C>    
Banking houses and land            $22,253    $21,709
Furniture, fixtures and equipment   19,813     16,911
Safe deposit vaults                  1,016      1,016
                                   -------    -------
                                    43,082     39,636
Less accumulated depreciation and
 amortization                       24,742     22,607
                                   -------    -------
Premises and equipment, net        $18,340    $17,029
                                   =======    =======
</TABLE>

     Depreciation  and  amortization  expense for the years ended  December  31,
1998, 1997 and 1996 was $2,213,000, $1,891,000 and $1,826,000, respectively.

Note (10)  Interest Due and Accrued
<TABLE>

     Interest  due and accrued at December  31, 1998 and 1997  consisted  of the
following:
<CAPTION>

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

<S>                                        <C>        <C>    
U.S. Government and federal agencies       $ 1,042    $ 2,354
CMOs                                           489        540
MBS                                             23         36
Mortgage and other loans                     7,219      6,348
                                           -------    -------
Total interest due and accrued             $ 8,773    $ 9,278
                                           =======    =======

</TABLE>

Note (11)  Real Estate Held-for-Investment

        On  June   30,   1997,   management   reclassified   all   real   estate
held-for-investment   to   held-for-sale.   There   has  been  no  real   estate
held-for-investment  subsequent to this  reclassification  and  accordingly,  no
results of operations for 1998 are presented.  A commercial office tower located
at 1995  Broadway,  New  York,  was  sold in  October  1997,  subsequent  to its
reclassification  to  held-for-sale,  resulting in a pre-tax gain of $9,163,000.
(See Note 12.)

<PAGE>

<TABLE>
        The  summarized  statements  of operations  for the Bank's  wholly-owned
subsidiaries that comprised real estate held-for-investment, for the years ended
December 31, 1997 and 1996 were as follows:
<CAPTION>


                                              1997       1996
                                              ----       ----
                                              (In Thousands)

<S>                                          <C>        <C>   
Rental income                                $1,478     $4,020
Net interest income                               2          4
Other income                                     17        652 
                                             ------     ------
    Total income                              1,497      4,676
                                             ------     ------

Real estate taxes                               246        566
Operating and other expenses                    647      3,087
                                             ------     ------
    Total expenses                              893      3,653
                                             ------     ------

Income from real estate held-
  for-investment                             $  604    $ 1,023
                                             ======    =======

</TABLE>

Note (12)  Real Estate Held-for-Sale and ORE
<TABLE>
      The following  summarizes real estate properties owned by the Bank through
its real estate subsidiaries at December 31:
<CAPTION>

                                                   1998         1997
                                                   ----         ----
                                                    (In Thousands)
     <S>                                         <C>          <C>
     Real Estate Held-for-Sale:1 
       Condominium property2                     $ -          $2,752
       Land                                         130          130
       Buildings                                     50          140
       Accrued interest and other assets            641          372
       Liabilities                                 (313)        (417)
                                                 ------       ------
     Net Assets                                     508        2,977
                                                 ------       ------

     ORE:
       Cooperative apartments                       277          473
                                                 ------       ------

     Total Real Estate Held-for-Sale and ORE     $  785       $3,450
                                                 ======       ======

<FN>
1 On June 30, 1997,  all real estate  held-for-investment  was  reclassified  to
held-for-sale.  (See Note 11.) In addition to the  cooperative  apartments  that
comprised ORE, several of the Bank's  wholly-owned  subsidiaries own cooperative
apartments in various buildings, which are carried at zero cost and are included
in Real Estate  Held-for-Sale.  At December 31, 1998 and 1997,  126 and 138 such
cooperative apartments remained held-for-sale, respectively.

2 The condominium property resulted from a joint venture formed in the 1980's to
construct and  subsequently  sell an 84 unit condominium  complex.  The property
became  troubled and the Bank  ultimately  attained 100% ownership of the unsold
units.  Sales of the units  were  accounted  for  under  the full cost  recovery
method.  During 1998, 28 units were sold, which resulted in the full recovery of
amounts  invested and $299,000 of realized  gains.  At December 31, 1998,  the 6
units  held-for-sale were carried at zero cost, compared to 34 units at December
31 1997.
</FN>
</TABLE>

<PAGE>

NOTE (13)  Real Estate Operations, Net
<TABLE>
        Results of real estate operations for the years ended December 31, 1998,
1997 and 1996 were as follows:
<CAPTION>

                                                1998             1997            1996
                                                ----             ----            ----
                                                            (In Thousands)

<S>                                           <C>               <C>             <C>
Income from real estate held-
 for-investment, net  (See Note 11.)          $  -              $   604         $1,023
                                              -------           -------         ------

Real estate held-for-sale:
  Rental income, net of expenses                   23              (154)           173
  Gain on sale1                                   691             9,992            571
                                              -------           -------         ------
                                                  714             9,838            744
                                              -------           -------         ------

  Real estate operations, net                 $   714           $10,442         $1,767
                                              =======           =======         ======

<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. The 1997 gains
include a $9,163,000 pre-tax gain on the sale of an office tower. (See Note 11.)
</FN>
</TABLE>

NOTE (14)  Income Taxes
<TABLE>
      The 1998,  1997 and 1996  provisions  for income tax were comprised of the
following amounts:
<CAPTION>

                                 1998              1997               1996
                                 ----              ----               ----
                                              (In Thousands)

<S>                            <C>               <C>                <C>
Current:
  Federal                      $ 8,791           $18,877            $12,870
  State and local                3,597             5,652              5,630
                               -------           -------            -------
                                12,388            24,529             18,500
                               -------           -------            -------

Deferred:
  Federal                          465                66                703
  State and local                  435                30                349
                               -------           -------            -------
                                   900                96              1,052
                               -------           -------            -------

Provision for income taxes     $13,288           $24,625            $19,552
                               =======           =======            =======
</TABLE>

     For the  years  ended  December  31,  1998,  1997  and  1996,  the  Company
recognized  tax benefits  relating to its stock  option and other stock  benefit
plans of $3,222,000,  $688,000 and $599,000,  respectively,  which were credited
directly to stockholders' equity.

<PAGE>

<TABLE>
     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, 1998, 1997 and 1996 were as follows:
<CAPTION>

                                 1998                 1997               1996
                                 ----                 ----               ----
                                    % 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 Federal rate     $20,187   35.00%      $21,600    35.00%   $16,197   35.00%
Dividends received
 exclusion                    (247)   (.43)         (246)    (.40)      (235)   (.51)
State and local income
 taxes, net of Federal
 income tax benefit          2,621    4.54         3,693     5.98      3,886    8.40
Benefits realized from
 realignment of operating
 subsidiary                (10,667) (18.49)         -         -         -        -
Other, net                   1,394    2.42          (422)    (.68)      (296)   (.64)
                           -------   -----       -------    -----    -------   -----

Provision for income taxes $13,288   23.04%      $24,625    39.90%   $19,552   42.25%
                           =======   =====       =======    =====    =======   =====
</TABLE>

<PAGE>

<TABLE>
     At December  31, 1998 and 1997,  deferred tax assets and  liabilities  were
comprised of the following:
<CAPTION>
                                                    1998          1997   
                                                    ----          ----   
                                                       (In Thousands)
<S>                                               <C>           <C>
Deferred Tax Assets:
Deferred profits on unsold cooperative shares     $  1,582      $  1,955
Allowance for possible loan losses                   2,594         2,621
Benefit plan costs                                   4,684         4,400
Loan fees and mortgage discounts                       294           415
Other                                                  657           561
                                                  --------       -------
  Deferred tax assets                                9,811         9,952
                                                  --------       -------

Deferred Tax Liabilities:
Securities available-for-sale                      (31,852)      (22,905)
Benefit plan costs                                  (3,435)       (2,570)
Other                                                 -             (105)
                                                  --------       -------
  Deferred tax liabilities                         (35,287)      (25,580)
                                                  --------       -------

  Deferred tax liability, net                     $(25,476)     $(15,628)
                                                  ========      ========

</TABLE>

     Pursuant  to SFAS  No.  109  "Accounting  for  Income  Taxes",  the Bank is
generally not required to provide deferred taxes for the difference between book
and tax bad debt  expense  taken in years  prior to, or ending at  December  31,
1987, referred to as base year reserves. The Bank did not have any post 1987 tax
reserves.  The base year reserves of $85,107,000  and  supplemental  reserve are
frozen,  not  forgiven.  These  reserves  continue to be  segregated as they are
subject to  recapture  penalty if one of the  following  occurs:  (a) the Bank's
retained  earnings  represented by this reserve are used for purposes other than
to absorb  losses on loans,  including  excess  dividends  or  distributions  in
liquidation;  (b) the Bank  redeems  its  stock;  (c) the Bank fails to meet the
definition  provided by the Code for a Bank.  Future  changes in the Federal tax
law, could of course  further  affect the status of the base year reserve.  (See
Note 18.)

     New York State and the City of New York adopted  legislation  to reform the
franchise taxation of thrift reserves for loan losses.  The legislation  applies
to taxable years beginning after December 31, 1995. The legislation, among other
things, retained the reserve method for bad debt deductions.  The New York State
and the City of New  York bad debt  deduction  is no  longer  predicated  on the
Federal deduction which is now computed on the direct charge-off method.

NOTE (15)  Earnings Per Share
<TABLE>
        The  following  is a  reconciliation  of the  denominators  of basic and
diluted EPS  computations  for net income.  The numerator for  calculating  both
basic and diluted earnings per share for the Company is net income.
<CAPTION>
                                              For the Year Ended December 31,
                                              1998         1997          1996
                                              -------------------------------
                                             (In Thousands, Except EPS Amounts)

<S>                                          <C>          <C>          <C>    
Net Income - (Numerator)                     $44,388      $37,090      $26,725

Basic EPS: (Denominator)
  Weighted Average Shares                      9,793        9,858       10,062

Basic EPS                                      $4.53        $3.76        $2.66
                                               =====        =====        =====

Diluted EPS: (Denominator)
  Weighted Average Shares                      9,793        9,858       10,062
  Incremental shares-options                     281          332          374
                                              ------       ------       ------
  Weighted Average and Incremental Shares     10,074       10,190       10,436

Diluted EPS                                    $4.41        $3.64        $2.56
                                               =====        =====        =====
</TABLE>

<PAGE>

NOTE (16)  Deposits
<TABLE>
      Deposits at December 31, 1998 and 1997 are summarized as follows:
<CAPTION>
                                        1998                            1997              
                          ------------------------------     -----------------------------
                          Stated                             Stated
                           rate       Amount     Percent      rate       Amount   Percent
                           ----       ------     -------      ----       ------   -------
                                                (Dollars in Thousands)
<S>                    <C>         <C>            <C>      <C>        <C>          <C>
Balance by interest rate:
    Demand                 -  %    $   47,152       4.20%      -  %   $   33,662     3.00%
    Negotiable order of
     withdrawal ("NOW")   1.24         37,005       3.29      2.47        35,401     3.16
    Money market          2.32         62,747       5.58      2.96        77,477     6.92
    Passbook              2.22        522,671      46.49      2.71       546,447    48.74
    Lease security        2.22         21,031       1.87      2.71        18,683     1.66

    Certificates:      4.07- 5.00     200,635      17.85   4.67- 5.00     44,646     3.98
                       5.01- 6.00     213,121      18.96   5.01- 6.00    343,864    30.67
                       6.01- 6.82      19,804       1.76   6.01- 6.82     21,023     1.87
                                   ----------     ------              ----------   ------
                                      433,560      38.57                 409,533    36.52
                                   ----------     ------              ----------   ------
Total deposits                     $1,124,166     100.00%             $1,121,203   100.00%
                                   ==========     ======              ==========   ======
</TABLE>

<TABLE>
        At December 31, 1998 and 1997,  the scheduled  maturities of certificate
accounts were as follows:
<CAPTION>
                                     1998                        1997
                                     ----                        ----
                              Amount      Percent          Amount     Percent
                              ------      -------          ------     -------
                                          (Dollars in Thousands)

   <S>                       <C>          <C>             <C>         <C>   
   12 months or less         $367,226      84.70%         $344,893     84.22%
   13 to 24 months             37,388       8.62            35,437      8.65
   25 to 36 months             10,832       2.50            14,573      3.56
   37 to 48 months              9,134       2.11            14,630      3.57
   49 to 60 months              8,980       2.07              -          -  
                             --------     ------          --------    ------
                             $433,560     100.00%         $409,533    100.00%
                             ========     ======          ========    ======
</TABLE>

        At  December  31,  1998 and  1997,  certificate  accounts  in  excess of
$100,000,  were $48,517,000 and $41,551,000,  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, 1998, 1997 and 1996:
<CAPTION>
                                        1998        1997       1996
                                        ----        ----       ----
                                              (In Thousands)
<S>                                   <C>         <C>        <C>    
NOW                                   $   733     $   880    $   899
Money market                            2,092       2,549      2,819
Passbook                               13,011      15,186     16,267
Lease security                            482         491        455
Certificates                           21,973      20,768     19,777
                                      -------     -------    -------
Total interest expense                $38,291     $39,874    $40,217
                                      =======     =======    =======
</TABLE>

NOTE (17)  FHLB-NY Advances
         On December 8, 1998,  the Bank borrowed  $50.0 million from the FHLB-NY
at a fixed rate of 5.62% for ten years. Interest expense on FHLB-NY advances for
the year ended  December 31, 1998 was $185,000.  Prior to 1998, the Bank had not
borrowed  funds for its direct  activities  since  1984.  Pursuant  to a blanket
collateral  agreement  with the  FHLB-NY,  advances  are  secured by  qualifying
mortgage  loans  owned by the Bank in an  amount  at least  equal to 110% of the
advances outstanding.

<PAGE>

NOTE (18)  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 is decreased if the balances of eligible
deposits  decrease  on  the  annual  determination  dates.  The  balance  of the
liquidation  account was  $57,358,000  at December 31, 1998 and  $63,709,000  at
December 31, 1997.

     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, 1998 and 1997 includes  $85,107,000,  which
has been  segregated for federal income tax purposes as a bad debt reserve.  Any
use of this amount for purposes  other than to absorb losses on loans may result
in taxable income, under federal regulations, at current rates. The Bank did not
recognize any tax bad debt  deductions  during the years ended December 31, 1998
or 1997, and recognized $661,000 for the year ended December 31, 1996. (See Note
14.)

Note (19) Commitments and Contingencies
    
     Lease Commitments
     The Bank occupies premises covered by noncancelable  leases with expiration
dates through  October 31, 2002 (exclusive of renewal  options).  Rental expense
under these  leases for the years ended  December  31,  1998,  1997 and 1996 was
$270,000,  $272,000  and  $267,000,  respectively.  At  December  31,  1998  the
projected minimum rental payments (exclusive of possible rent escalation charges
and normal  recurring  charges  for  maintenance,  insurance  and taxes) were as
follows for the years ended December 31:
<TABLE>
                                     Amount
                                 (In Thousands)
                                 --------------
<CAPTION>
                       <S>           <C>   
                       1999          $  191
                       2000             166
                       2001             100
                       2002              50
                       Thereafter       -  
                                     ------
                       Total         $  507
                                     ======
</TABLE>

     Loan Commitments
     At December 31, 1998, commitments to originate mortgage loans, all of which
were at fixed rates,  were  $40,915,000 with stated rates ranging from 6.125% to
7.25%.  At December 31, 1998,  deposit  account  overdraft  lines available were
$832,000,  with stated rates  ranging from 10.00% to 12.00% and unused  business
lines of credit  were  $16,000,  with a stated rate of 15.00%.  At December  31,
1998, there were $175,000 of mortgage loans held-for-sale.

     Security Purchase Commitments
     At December 31, 1998,  there were  commitments  to purchase  $40,000,000 of
federal  agency  securities  at par with a three  month term to  maturity  and a
stated yield of 4.87%. There was a commitment to purchase $10,000,000 of CMOs at
101.07  of par.  This  security  had a stated  rate of 6.00%  and a  contractual
maturity of approximately  eight years. The anticipated  maturity of this CMO is
approximately  forty-eight  months and the  anticipated  yield is  approximately
5.50%.

        Litigation
     The Bank is a  defendant  in  several  lawsuits  arising  out of the normal
conduct of business.  In the opinion of management and 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.


NOTE (20)  Pension Plans and Other Postretirement Benefit Plans
        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.  In addition,  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
and 401(a)(17) of the Internal Revenue Code.  Payments under the Pension Restore
Plan will be paid out of the general assets of the Bank.

<PAGE>

     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,  or age 65, whichever comes first, 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 whole-life  coverage at the retiree's  cost. In
accordance  with SFAS No.  106,  costs of  postretirement  benefits  are accrued
during an employee's active working career.

     In accordance with Statement 132, the following tables set forth the Bank's
benefit obligations,  fair values of plan assets and funded status recognized in
the Company's consolidated financial statements for the Pension Plan and Pension
Restore Plan, as combined,  and other  postretirement  benefit plans at December
31:

<TABLE>
                                               Pension Benefits     Other Benefits
                                               ----------------     --------------
                                                1998      1997      1998    1997
                                                ----      ----      ----    ----
                                                          (In Thousands)
<CAPTION>
<S>                                           <C>      <C>       <C>       <C>
Change in benefit obligation
Balance at beginning of year                  $47,133  $ 41,308  $  1,596  $  1,527
  Service cost                                  1,239       998        24        24
  Interest cost                                 2,624     2,568        96        96
  Actuarial (gain)/loss                        (1,150)    3,930         -         -
  Benefits paid                                (1,745)   (1,671)      (53)      (51)
                                              -------------------------------------
Balance at end of year                        $48,101  $ 47,133  $  1,663  $  1,596
                                              =====================================

Change in plan assets
Balance at beginning of year                  $63,711  $ 52,873  $      -  $      -

  Actual return on plan assets,
   net of expenses                              9,020    12,475         -         -
  Employer contribution                            34        34        53        51
  Benefits paid                                (1,745)   (1,671)      (53)      (51)
                                              -------------------------------------
Balance at end of year                        $ 71,020 $ 63,711  $      -  $      -  
                                              =====================================

Funded status                                   22,919   16,578    (1,663)   (1,596)
Unrecognized net asset                          (2,885)  (3,340)        -         -

Unrecognized prior service cost                  1,428    1,572         -         -
Unrecognized actuarial (gain)/loss)            (17,658) (12,948)        -         -
                                              --------------------------------------
Net amount recognized                         $  3,804 $  1,862  $ (1,663) $ (1,596)
                                              ======================================

Amounts recognized in the statement of
 Financial position consist of:
 Prepaid benefit cost                         $  7,917 $  5,763  $      -  $      -

 Accrued benefit liability                      (4,113)  (4,036)   (1,663)   (1,596)
 Accumulated other comprehensive income              -      135         -         -
                                              --------------------------------------
 Net amount recognized                        $  3,804 $  1,862  $ (1,663) $ (1,596)
                                              ======================================
</TABLE>

<TABLE>

     Weighted-average assumptions were as follows as of December 31:

                                                       Pension Benefits              Other Benefits    
                                                   ------------------------     ------------------------
                                                   1998      1997     1996      1998     1997      1996
                                                   ----      ----     ----      ----     ----      ----
<CAPTION>
<S>                                                <C>       <C>      <C>       <C>       <C>       <C>  
Discount rate                                      5.75%     5.75%    6.50%     8.00%     8.00%     8.00%
Expected return on plan assets                     8.00%     8.00%    8.00%      N/A       N/A       N/A
Rate of compensation increase                      6.50%     6.50%    6.50%     6.50%     6.50%     6.50%
</TABLE>

<PAGE>

     The  components of net periodic  benefit cost were as follows for the years
ended December 31:
<TABLE>
                                                           Pension Benefits             Other Benefits      
                                                ----------------------------      -------------------------      
                                                   1998       1997      1996      1998       1997      1996
                                                   ----       ----      ----      ----       ----      ----
                                                                       (In Thousands)
<CAPTION>
<S>                                             <C>       <C>        <C>       <C>       <C>       <C>     
Service cost                                    $  1,239  $    998   $  1,078  $     24  $     24  $     24
Interest cost                                      2,624     2,568      2,513        96        96        97
Expected return on plan assets                    (5,032)   (4,167)    (3,719)        -         -         -
Amortization of unrecognized net asset              (454)     (454)      (454)        -         -         -

Amortization of prior service cost                   145       145        145         -         -         -
Recognized actuarial (gain)/loss                    (429)     (228)       253         -         -         -
                                                -----------------------------------------------------------
Net periodic benefit cost                       $ (1,907) $ (1,138)  $   (184) $    120  $    120  $    121
                                                ===========================================================
</TABLE>


         The projected benefit  obligation,  accumulated  benefit obligation and
fair  value  of plan  assets  for the  pension  plan  with  accumulated  benefit
obligations  (i.e.  the  Pension  Restore  Plan) in excess of plan  assets  were
$4,043,000,  $3,544,000  and $0,  respectively,  as of December  31,  1998,  and
$4,728,000, $4,036,000 and $0, respectively, as of December 31, 1997.

Note (21)  Incentive Savings Plan
     The Incentive  Savings Plan (the "Savings Plan") is a defined  contribution
and thrift  savings plan subject to the  provisions  of the Employee  Retirement
Income  Security Act of 1974 ("ERISA"),  as amended.  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.  The Bank bears the
costs of administering the Savings Plan.

     In connection  with the Bank's adoption of an Employee Stock Ownership Plan
("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.  Management  has  determined to continue the ESOP
and that contributions to the Savings Plan will 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 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. Pursuant to 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, 1998,
1997 and 1996,  98,046,  122,646 and  121,256  options  granted  under the Stock
Option Plan were  exercised,  respectively.  At December 31, 1998, the remaining
226,094 options granted under the Stock Option Plan were exercisable.

      Directors' Option Plan.  Each  member of the  Board of  Directors,  who is
neither an officer  nor an  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,  with limited rights,  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.  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.  During the years ended  December  31,  1998,  1997 and
1996, 106,250, 6,250, and 2,000 options granted under the Directors' Option Plan
were  exercised.  At  December  31,  1998,  40,500  options  granted  under  the
Directors' Option Plan were exercisable.

      The 1996 Stock Option Plan. The JSB Financial, Inc. 1996 Stock Option Plan
(the  "1996  Option  Plan"),  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.

         Pursuant to the 1996 Option Plan, each of the Company's Directors,  who
is neither an officer nor an  employee  of the  Company or the Bank,  is granted
annually,  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.  Options  granted
under the 1996 Option Plan are granted at an exercise  price equal to the market
closing price of the Company's  common stock on the business day prior to 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.  There were no options exercised from
the 1996 Option Plan during 1998.  During 1997,  8,000 options  granted from the
1996  Option  Plan were  exercised.  At December  31,  1998,  all of the 496,000
options  outstanding  under the 1996  Option  Plan were  exercisable.  Effective
January 1, 1999,  an additional  154,000  options were granted at an exercise of
$54.375 per share.

<TABLE>
         The following table presents option transactions  summarized for all of
the Company's stock option plans for the years ended December 31, 1996, 1997 and
1998.
<CAPTION>
                                                                          Weighted
                                                                          Average
                                                       Number of          Exercise
                                                        Shares             Price
                                                        ------            ---------
      <S>                                              <C>                <C>   
      Options outstanding at December 31, 1995          727,971           $10.00
      1996 Grants                                       165,000            31.63
      1996 Forfeitures                                   (4,929)           10.00
      1996 Exercises                                   (123,256)           10.00
                                                        -------

      Options outstanding at December 31, 1996          764,786            14.67
      1997 Grants                                       175,000            38.48
      1997 Forfeitures                                     -                 -
      1997 Exercises                                   (136,896)           11.45
                                                        -------

      Options outstanding at December 31, 1997          802,890            20.40
      1998 Grants                                       164,000            50.06
      1998 Forfeitures                                     -                 -
      1998 Exercises                                   (204,296)           10.00
                                                        -------

      Options outstanding at December 31, 1998          762,594           $29.57
                                                        =======

      Options exercisable at December 31, 1998          762,594           $29.57
                                                        =======
</TABLE>
         The range of  exercise  prices on options  outstanding  were  $10.00 to
$50.06, $10.00 to $47.88, and $10.00 to $31.63, for the years ended December 31,
1998, 1997 and 1996,  respectively.  The weighted average remaining  contractual
life for all stock options outstanding at December 31, 1998 was 5.4 years.

<TABLE>
         In accordance  with Statement  123, the Company used the  Black-Scholes
option-pricing  model to  determine  the fair  value of the 1998,  1997 and 1996
option grants, using the following weighted average assumptions:
<CAPTION>

                                                1998          1997          1996
                                                ----          ----          ----
<S>                                           <C>           <C>           <C>  
Dividend yield                                  3.07%         3.63%         3.63%
Expected volatility                            20.75         20.93         21.92
Risk-free interest rate                         5.74          6.28          5.44
Expected option lives                         5.7 Years     6 Years       6 Years

</TABLE>

<PAGE>

         On a pro forma basis, had  compensation  expense for the Company's 1996
Stock Option Plan been determined based on the fair value at the grant dates for
awards made under that plan, in accordance  with the expense method of Statement
123, the  Company's net income and earnings per share would have been reduced as
follows for the years ended December 31:
<TABLE>

                                                    1998       1997       1996
                                                    ----       ----       ----
<CAPTION>
            <S>                                <C>        <C>        <C>    
            Net income (as reported)           $44,388    $37,090    $26,725
            Pro forma net income               $43,378    $36,288     26,188

            Basic EPS (as reported)              $4.53      $3.76      $2.66
            Pro forma Basic EPS                  $4.43      $3.68      $2.60

            Diluted EPS (as reported)            $4.41      $3.64      $2.56
            Pro forma Diluted EPS                $4.31      $3.56      $2.51
</TABLE>

         The pro forma results  presented above may not be representative of the
effects reported in pro forma net income for future years, because Statement 123
was not applied to all outstanding, non-vested awards, as Statement 123 does not
apply to awards prior to January 1, 1996.

         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.  The Company  recognized  $270,000,  $73,000 and $99,000 of
expense related to the DER for the years ended December 31, 1998, 1997 and 1996,
respectively.  For 1996 the  Company  recognized  $330,000  in  expense  for the
difference  in market  closing  price  between the option grant date and date of
stockholder approval.

Note (23)  Stock Plans
     Employee Stock  Ownership Plan. Since 1990 the Bank has maintained an ESOP.
For 1996, 1997 and 1998, the Board of Directors authorized  contributions to the
ESOP, to purchase shares, 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.
Forfeited  shares 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  $574,000,  $566,000  and  $550,000
related  to the ESOP for the  years  ended  December  31,  1998,  1997 and 1996,
respectively.  There were eight and three unallocated shares in the ESOP Plan at
December 31, 1998 and 1997, respectively, and none at December 31, 1996.

     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  12,451,  15,342 and 17,633 for the years ended
December  31,  1998,  1997 and 1996,  respectively.  The Bank  bears the cost of
administering the ESOP.

     Directors' Stock Program. To further align the outside Directors'  interest
with those of the  Company's  stockholders,  on December  9, 1997,  the Board of
Directors of the Company  authorized  the issuance of up to 20,000 shares of the
Company's common stock to the Company's non-employee directors,  pursuant to the
Jamaica  Savings  Bank FSB  Directors'  Stock  Program  (the  "Directors'  Stock
Program").  Pursuant to the Directors'  Stock Program,  each year,  non-employee
Directors of the Bank will receive shares of the Company's common stock having a
fair market value equal to  approximately  one-third of the annual  directorship
fees  during  such year.  The stock will be issued in lieu of a cash  payment of
such fees.  Shares  distributed  thereunder will be from the Company's  treasury
stock.  The operation of the  Directors'  Stock  Program is automatic,  with the
determination of the appropriate  number of shares to be issued to each director
based on the fair  market  value of the  common  stock at the close of  business
prior to the date of issuance.  Directors do not have the option to receive cash
rather  than  stock in  payment  of the  portion  of their  fees  subject to the
Directors' Stock Program.  During 1998, the Company issued 1,800 shares pursuant
to this program.

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  benefits  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, 1998 and 1997,  the trust held 193,723 and 188,323 shares of common
stock,  respectively,  at  an  aggregate  cost  of  $4,477,000  and  $4,199,000,
respectively. The expense recognized for the Restore Plan in connection with the
ESOP for 1998, 1997 and 1996 was $7,000, $113,000 and $105,000, respectively.

Note (25)  Fair Value of Financial Instruments
     SFAS 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.

        The  following  methods and  assumptions  were utilized by management to
estimate the fair value of each class of financial  instruments  at December 31,
1998 and 1997:

     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, except for FHLB-NY stock, which
is reflected 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, 1998 and 1997 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, 1998 and 1997, respectively,  on a certificate with an initial term
to  maturity   equal  to  the  remaining   term  to  maturity  of  the  existing
certificates.

        FHLB-NY   Advances:   Fair  value  estimates  are  based  on  discounted
contractual  cash flows  using  rates which  approximate  the rates  offered for
borrowings of similar remaining maturities.

     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, 1998 and 1997,
would have been offered at substantially the same rates and under  substantially
the same terms that would have been offered at December 31, 1998 and 1997 to the
counterparties;  therefore the estimated fair value of the  commitments was zero
at those dates.

<PAGE>

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

                                           1998                      1997          
                                   --------------------      ----------------------
                                              Estimated                   Estimated
                                   Carrying     Fair          Carrying      Fair
                                     Value      Value           Value       Value  
                                   -------    ---------       --------    ---------
                                                   (In Thousands)
<S>                              <C>          <C>           <C>          <C>
Financial assets
   Cash and cash equivalents     $  112,849   $  112,849    $   74,924   $   74,924
   Securities available-for-sale     83,592       83,592        62,243       62,243
   Securities held-to-maturity      208,457      208,906       352,967      353,996
   Other investments                  8,922        8,922         7,645        7,645
   Mortgage loans, gross          1,155,358    1,197,873       979,810    1,031,586
   Other loans, gross                22,927       22,915        29,148       29,256
   Interest due and accrued           8,773        8,773         9,278        9,278

Financial liabilities
   Deposits                      $1,124,166   $1,126,151    $1,121,203   $1,121,903
   FHLB-NY advances                  50,000       50,249             -            -

</TABLE>

NOTE (26)  Regulatory Capital
     The Bank is subject to various regulatory capital requirements  established
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. (See also Note 18.)

     Quantitative  measures established by regulation to ensure capital adequacy
require the Bank to maintain minimum capital amounts and ratios. The most recent
notification  from the  Office of Thrift  Supervision  ("OTS"),  as of March 31,
1998,  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  "well
capitalized"  status.  The  following  table sets forth the required  ratios and
amounts and the Bank's actual capital ratios and amounts at December 31:
<TABLE>

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

<S>                           <C>       <C>     <C>        <C>      <C>        <C> 
1998
  Total risk-based capital
    (to risk weighted assets) $302,663  24.62%  $ 98,362   8.00%    $122,953   10.00%
  Tangible capital
    (to tangible assets)       276,364  18.25     22,717   1.50        N/A      N/A
  Tier I leverage (core)
   capital (to adjusted
   tangible assets)            276,364  18.25     45,434   3.00       75,723    5.00

1997
  Total risk-based capital
    (to risk weighted assets) $224,444  21.66%  $ 82,889   8.00%    $103,612   10.00%
  Tangible capital
    (to tangible assets)       229,168  16.35     21,020   1.50         N/A     N/A
  Tier I leverage (core)
   capital (to adjusted
   tangible assets)            229,168  16.35     42,040   3.00       51,806    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.  As a result of this  regulation,  the Bank  excluded  from its
regulatory  capital  $4,588,000  and  $6,827,000  at December 31, 1998 and 1997,
respectively.

     Distributions charged against an institution's  capital accounts,  such as,
the upstreaming of funds to holding companies are subject to certain limitations
under OTS regulations.  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.

Note (27)  Parent Only Financial Information
     The following  condensed  statements of financial condition at December 31,
1998 and 1997 and the condensed  statements of operations and cash flows for the
years ended December 31, 1998,  1997 and 1996, 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, 1998 and 1997
                                 (In Thousands)
<CAPTION>
                                                      1998            1997
                                                      ----            ----
<S>                                                <C>             <C>
ASSETS
Cash and cash equivalents                          $ 21,102        $ 17,164
Securities held-to-maturity, net (estimated fair
  value of $39,995 and $70,000, respectively)        40,000          70,000
Mortgage loans, net                                    -             15,195
Other assets, net                                       410             726
Investment in subsidiary                            321,155         264,464
                                                   --------        --------
      Total Assets                                 $382,667        $367,549
                                                   ========        ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities, net                                   $     30        $     35
Stockholders' equity                                382,637         367,514
                                                   --------        --------
       Total Liabilities and Stockholders' Equity  $382,667        $367,549
                                                   ========        ========
</TABLE>

<TABLE>
                       Condensed Statements of Operations
                        For the Years Ended December 31,
                                 (In Thousands)
<CAPTION>
                                                            1998        1997        1996
                                                            ----        ----        ----
<S>                                                      <C>         <C>         <C>    
Dividends from subsidiary                                $  -        $  -        $20,000
Interest income                                            4,596       6,080       6,589
Other income                                               1,087          13          18
                                                         -------     -------     -------
      Total income                                         5,683       6,093      26,607
                                                         -------     -------     -------

Expenses                                                     661         531         451
                                                         -------     -------     -------

Income Before Income Taxes and Equity in
  Undistributed Earnings of the Bank                       5,022       5,562      26,156

Provision for Income Taxes                                 1,542       1,781       2,100
                                                         -------     -------     -------

Income Before Equity in Undistributed Earnings
  of the Bank                                              3,480       3,781      24,056
Equity in Undistributed Earnings of the Bank,
  Net of Provision for Income Taxes                       40,908      33,309       2,669
                                                         -------     -------     -------
      Net Income                                         $44,388     $37,090     $26,725
                                                         =======     =======     =======
</TABLE>


<PAGE>

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

                                                          1998         1997         1996
                                                          ----         ----         ----

<S>                                                    <C>          <C>          <C>
Cash flows from operating activities:
Net income                                             $ 44,388     $ 37,090     $ 26,725
Adjustments to reconcile net income to cash
 provided by operating activities:
Equity in undistributed earnings of the Bank            (40,908)     (33,309)      (2,669)
Decrease (increase) in other assets                         316          (11)         697
Other                                                        88           (2)           - 
                                                       --------    ---------    ----------
   Net cash provided by operating activities              3,884        3,768       24,753
                                                       --------    ---------    ---------

Cash flows from investing activities:
Purchases of securities held-to-maturity               (205,000)    (260,000)    (205,021)
Proceeds from maturities of securities held-
 to-maturity                                            235,000      270,000      215,000
Principal payments on mortgage loans                     15,195           44           40
Accretion of discount in excess of amortization of
 premium on debt securities                                -               7           14
                                                       --------    ---------    ---------
   Net cash provided by investing activities             45,195       10,051       10,033
                                                       --------    ---------    ---------

Cash flows from financing activities:
Cash dividends paid to common stockholders              (15,716)     (13,805)     (12,090)
Payments to repurchase common stock                     (31,466)        -         (27,650)
Proceeds upon exercise of common stock options            2,041        1,568        1,233
                                                       --------    ---------    ---------
   Net cash used by financing activities                (45,141)     (12,237)     (38,507)
                                                       --------    ---------    ---------

Net increase (decrease) in cash and cash equivalents      3,938        1,582       (3,721)
Cash and cash equivalents at beginning of year           17,164       15,582       19,303
                                                       --------    ---------    ---------
Cash and cash equivalents at end of year               $ 21,102    $  17,164    $  15,582
                                                       ========    =========    =========
</TABLE>

<PAGE>


KPMG LLP LOGO


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, 1998 and 1997, and the
related consolidated  statements of operations,  changes in stockholders' equity
and cash flows for each of the years in the three year period ended December 31,
1998. 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,  1998  and  1997,  and the  results  of their
operations  and their cash flows for each of the years in the three year  period
ended  December 31, 1998,  in  conformity  with  generally  accepted  accounting
principles.


                                    KPMG LLP

Melville, New York
January 28, 1999


REPORT OF MANAGEMENT RESPONSIBILITY

To the Stockholders:

Management is responsible for the preparation and integrity of the  Consolidated
Financial  Statements and all other information  included in this Annual Report.
The financial  statements  were prepared in conformity  with generally  accepted
accounting  principles and reflect,  in all material respects,  the substance of
events and transactions  reported in the statements and  management's  judgments
and estimates  with respect to such  matters.  The other  financial  information
included in the Annual Report is consistent with the financial statements.

Management has established and maintains an internal control structure  designed
to provide  reasonable  assurance as to the  integrity  and  reliability  of the
financial  statements,  the  protection  of  assets  from  unauthorized  use  or
disposition,  the  execution of  transactions  in accordance  with  management's
authorizations,   and  the  prevention  and  detection  of  improper   financial
reporting.  Management  monitors the internal control  structure for compliance,
adequacy and cost effectiveness. Management believes that the Company's internal
control structure is adequate to accomplish the objectives discussed herein.

JSB Financial, Inc.'s independent auditors have been engaged to perform an audit
of the Consolidated  Financial  Statements in accordance with generally accepted
auditing  standards and the auditors'  report  expresses their opinion as to the
fair presentation of the Consolidated  Financial Statements and their conformity
with generally accepted accounting principles.  The Audit Committee of the Board
of Directors is responsible for overseeing the Company's financial reporting and
internal control  structure.  The Board of Directors' Audit Committee,  which is
composed  entirely of directors who are not employees of JSB Financial,  Inc. or
Jamaica Savings Bank, meets periodically with the independent auditors, internal
auditors and with management to discuss audit,  internal accounting controls and
financial reporting matters.

                                           Park T. Adikes
                                           Chairman of the Board and
                                           Chief Executive Officer


                                           Thomas R. Lehmann
                                           Chief Financial Officer and
                                           Executive Vice President






KPMG LLP LOGO






                          Independent Auditors' Consent


The Stockholders and the
   Board of Directors of
   JSB Financial, Inc.:


We consent to incorporation  by reference in the  Registration  Statements (Nos.
33-37217,  33-36491  and  33-36490)  on Form S-8 of JSB  Financial,  Inc. of our
report  dated  January 28,  1999,  relating to the  consolidated  statements  of
financial  condition of JSB  Financial,  Inc. and  subsidiary as of December 31,
1998 and 1997, and the related consolidated statements of operations, changes in
stockholders'  equity  and cash  flows for each of the  years in the  three-year
period ended December 31, 1998, which report is incorporated by reference to the
December 31, 1998 Annual Report on Form 10-K of JSB Financial, Inc.



                                    KPMG LLP


Melville, New York
March 29, 1999


<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
This  schedule  contains  summary  financial   information  extracted  from  the
Statement  of Financial  Condition as of December 31, 1998 and the  Consolidated
Statement of Operations for the year ended December 31, 1998 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-31-1998
<PERIOD-START>                                 Jan-01-1998
<PERIOD-END>                                   Dec-31-1998
<EXCHANGE-RATE>                                1
<CASH>                                         13,849
<INT-BEARING-DEPOSITS>                         0
<FED-FUNDS-SOLD>                               99,000
<TRADING-ASSETS>                               0
<INVESTMENTS-HELD-FOR-SALE>                    83,592
<INVESTMENTS-CARRYING>                         208,457
<INVESTMENTS-MARKET>                           208,906
<LOANS>                                        1,175,583
<ALLOWANCE>                                    5,924
<TOTAL-ASSETS>                                 1,621,649
<DEPOSITS>                                     1,124,166
<SHORT-TERM>                                   0
<LIABILITIES-OTHER>                            65,007
<LONG-TERM>                                    50,000
                          0
                                    0
<COMMON>                                       160
<OTHER-SE>                                     382,316
<TOTAL-LIABILITIES-AND-EQUITY>                 1,621,649
<INTEREST-LOAN>                                88,987
<INTEREST-INVEST>                              17,716
<INTEREST-OTHER>                               4,057
<INTEREST-TOTAL>                               110,760
<INTEREST-DEPOSIT>                             38,291
<INTEREST-EXPENSE>                             38,476
<INTEREST-INCOME-NET>                          72,284
<LOAN-LOSSES>                                  51
<SECURITIES-GAINS>                             0
<EXPENSE-OTHER>                                27,458
<INCOME-PRETAX>                                57,676
<INCOME-PRE-EXTRAORDINARY>                     44,388
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   44,388
<EPS-PRIMARY>                                  4.53
<EPS-DILUTED>                                  4.41
<YIELD-ACTUAL>                                 4.97
<LOANS-NON>                                    213
<LOANS-PAST>                                   236
<LOANS-TROUBLED>                               1,842
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                               5,880
<CHARGE-OFFS>                                  25
<RECOVERIES>                                   18
<ALLOWANCE-CLOSE>                              5,924
<ALLOWANCE-DOMESTIC>                           5,924
<ALLOWANCE-FOREIGN>                            0
<ALLOWANCE-UNALLOCATED>                        0
        


</TABLE>


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