RELIANCE BANCORP INC
10-K, 1996-09-30
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: HILITE INDUSTRIES INC, 10-K, 1996-09-30
Next: RELIANCE BANCORP INC, 8-K, 1996-09-30



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

                                    Form 10-K

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

                     For the fiscal year ended June 30, 1996

                                     0-23126
                             Commission File Number

                             RELIANCE BANCORP, INC.
             (Exact name of registrant as specified in its charter)

                   Delaware                             11-3187176
      (State or Other Jurisdiction of       (I.R.S. Employer Identification No.)
       Incorporation or Organization)

                 585 Stewart Avenue, Garden City, New York 11530
               (Address of Principal Executive Offices) (Zip Code)

                                 (516) 222-9300
              (Registrant's telephone number, including area code)

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

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

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                Yes [ X ] No [   ]

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

                                      [ X ]

As of September  17, 1996,  the  aggregate  market value of the shares of common
stock of the  registrant  outstanding  was  $151,004,000  excluding  the 522,625
shares held by all  directors  and  officers of the  registrant.  This figure is
based on the  closing  price by the  Nasdaq  National  Market for a share of the
registrant's common stock on September 17, 1996, which was $18.00 as reported in
the Wall  Street  Journal on  September  18,  1996.  The number of shares of the
registrant's  common stock  outstanding  as of September  17, 1996 was 8,911,739
shares.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions  of  the  definitive   Proxy   Statement  for  the  Annual  Meeting  of
Stockholders  to be  held  on  November  12,  1996  and  the  Annual  Report  to
Stockholders for fiscal year 1996 are  incorporated  herein by reference - Parts
II and III.



<PAGE>



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

                                                               PART I
                                                               ------
                                                                                                                            Page No.
                                                                                                                            --------
<S>                                                                                                                              <C>
Item 1.   Business
             Description of Business............................................................................................   1
             Statistical Data:
             Distribution of Assets, Liabilities, and Stockholders' Equity;
                 Interest Rates and Interest Differential.......................................................................  25
             Mortgage and Other Loan Activities.................................................................................  26
             Loan Maturity and Repricing........................................................................................  27
             Summary of Allowance for Loan Losses...............................................................................  28
             Composition of Loan Portfolio......................................................................................  30
             Money Market, Debt and Equity and Mortgage-Backed Securities Portfolio.............................................  31
             Maturity Listing for Money Market Investments, Debt and Equity
                 and Mortgage-Backed Securities Portfolio.......................................................................  32
             Deposit Activities.................................................................................................  33
             Borrowings.........................................................................................................  35
Item 2.   Properties............................................................................................................  36
Item 3.   Legal Proceedings.....................................................................................................  38
Item 4.   Submission of Matters to a Vote of Security Holders...................................................................  38

                                                               PART II
                                                               -------

Item 5.   Market for Company's Common Equity and Related
             Stockholder Matters................................................................................................  38
Item 6.   Selected Financial Data...............................................................................................  39
Item 7.   Management's Discussion and Analysis of Financial
             Condition and Results of Operations................................................................................  39
Item 8.   Financial Statements and Supplementary Data...........................................................................  39
          Reliance Bancorp, Inc. and Subsidiary:
             Independent Auditors' Report.......................................................................................  39
             Consolidated Statements of Condition...............................................................................  39
             Consolidated Statements of Income..................................................................................  39
             Consolidated Statements of Changes in Stockholders' Equity.........................................................  39
             Consolidated Statements of Cash Flows..............................................................................  39
             Notes to Consolidated Financial Statements..................................................................... .... 39
Item 9.   Changes in and Disagreements with Accountants on Accounting
             and Financial Disclosure...........................................................................................  39

                                                              PART III
                                                              --------

Item 10.  Directors and Executive Officers of the Company.......................................................................  39
Item 11.  Executive Compensation................................................................................................  39
Item 12.  Security Ownership of Certain Beneficial Owners and
             Management.........................................................................................................  39
Item 13.  Certain Relationships and Related Transactions........................................................................  40

                                                               PART IV
                                                               -------

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K......................................................  40

Signatures......................................................................................................................  42
</TABLE>


<PAGE>


                                     PART I

Item 1. Business

     Reliance Bancorp,  Inc. (the "Company") is a Delaware corporation organized
on November  16, 1993 at the  direction  of the Board of  Directors  of Reliance
Federal  Savings Bank (the "Bank") for the purpose of becoming a holding company
to own all of the outstanding capital stock of the Bank upon its conversion from
a mutual to a stock form of organization.  The stock conversion was completed on
March 31, 1994 which  raised  $103.6  million of net  proceeds  from the sale of
10,750,820  common  shares in the  conversion  including the issuance of 400,820
shares of stock to the Bank's  Recognition  and Retention  Plans and Trusts from
authorized but unissued shares at $10.00 per share.  The Company  retained $51.8
million of the net proceeds and used the  remaining net proceeds to purchase all
of the outstanding stock of the Bank.

     In addition to directing, planning and coordinating the business activities
of the Bank, the Company  invests  primarily in U.S.  Government  securities and
repurchase  agreements.  In addition,  the Company completed its acquisitions of
Bank of Westbury,  a Federal  Savings Bank, in August 1995 and Sunrise  Bancorp,
Inc. in January 1996.

General

     The primary  business of the Company is the operations of its  wholly-owned
subsidiary,  the Bank.  The  Bank's  principal  business  is  attracting  retail
deposits from the general  public and investing  those  deposits,  together with
funds generated from operations,  principal repayments and borrowings, primarily
in  mortgage,  multi-family,  consumer  loans  (primarily  home equity  lines of
credit,  home equity loans,  auto and guaranteed  student loans) and to a lesser
extent, commercial real estate and construction loans. In the past, the Bank has
also  invested  in loans  secured  by  cooperative  units  ("co-op  loans")  and
commercial   loans,  but  in  recent  years  has  discontinued  its  origination
activities in these areas.  In addition,  during periods in which the demand for
loans which meet the Bank's  underwriting,  investment  and  interest  rate risk
standards is lower than the amount of funds available for  investment,  the Bank
invests excess funding in mortgage-backed  securities,  securities issued by the
U.S. Government and agencies thereof and other investments  permitted by federal
laws and regulations.  The Bank's revenues are derived principally from interest
on its  loan and  mortgage-backed  securities  portfolios.  The  Bank's  primary
sources of funds are  deposits,  principal  and  interest  payments on loans and
mortgage-backed  and  investment   securities,   FHLB-NY  advances  and  reverse
repurchase agreements.

     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 the Bank, its wholly-owned  subsidiary.  At June 30, 1996, the
Company had total assets of $1.8 billion.

Acquisition of Bank of Westbury

     After the close of business on August 11, 1995,  the Company  completed its
acquisition  of the Bank of Westbury,  a Federal  Savings  Bank,  with 6 banking
offices located in Nassau County,  Long Island,  New York in a transaction which
was accounted for utilizing the purchase method. The cost of the acquisition was
approximately  $16.7  million in cash or $37.72 per share of common  stock.  The
excess of cost over the fair value of net assets acquired in the transaction was
$7.8 million, which will be amortized on a


                                        1


<PAGE>



straight  line  basis  over  15  years.  The  Company  provided  funds  for  the
acquisition  from its normal cash flow. As of the completion of the acquisition,
which was effected by merging the net assets  acquired  into the Bank,  the Bank
continued to exceed each of its regulatory capital requirements.

Acquisition of Sunrise Bancorp, Inc.

     After the close of business on January 11, 1996, the Company  completed the
acquisition of Sunrise  Bancorp,  Inc. in a transaction  which was accounted for
utilizing the purchase  method.  The cost of the acquisition  was  approximately
$106.3  million in cash,  or $32.00 per share of Sunrise  Bancorp,  Inc.  common
stock outstanding. The excess of cost over the fair value of net assets acquired
generated in the  transaction  was $43.6  million,  which will be amortized on a
straight  line  basis  over  15  years.  The  Company  provided  funds  for  the
acquisition  from  the  sale  of   mortgage-backed   securities   classified  as
available-for-sale.  As of the completion of the acquisition, which was effected
by merging the net assets  acquired  into the Bank,  the Bank has  continued  to
exceed each of its regulatory capital requirements.

Market Area and Competition

     The Bank has  been,  and  continues  to be,  a  community-oriented  savings
institution  offering a variety of  financial  services to meet the needs of the
communities  it  serves.   The  Bank's  deposit   gathering  area  is  primarily
concentrated in the communities  surrounding its full service banking offices in
the New York City  Borough of Queens and the New York State  Counties  of Nassau
and  Suffolk.  The Bank's  primary  lending  area  extends  beyond  its  deposit
gathering  area to the New  York  City  Boroughs  of  Brooklyn,  Staten  Island,
Manhattan and the Bronx and the New York State County of Westchester.

     The New York City metropolitan area has historically  benefited from having
a large number of corporate  headquarters  and a diversity of financial  service
industries.  In particular,  Long Island has historically benefited from a large
and  well-developed  suburban  market,  a  well-educated  employment  base and a
diversity  of  industrial,  service and high  technology  businesses.  In recent
periods,  however,  due in part to the  effects  of a  prolonged  decline in the
regional  economy,  layoffs in the  financial  services  industry and  corporate
relocations,  the  New  York  City  metropolitan  and  Long  Island  areas  have
experienced reduced levels of employment and significant  workforce  transition.
In  particular,  the  counties of Nassau and Suffolk  have  experienced  reduced
employment as a result of  restructuring  and downsizing in the high  technology
defense related industries,  which have historically been significant sources of
employment in the Bank's primary market area. These events,  in conjunction with
a surplus of available  commercial and  residential  property,  brought about an
overall  decline  in the  underlying  values of  properties  located in the area
followed by the current  stabilization  of values at lower  levels over the past
several years.

     The  Bank  faces  significant  competition  both  in  making  loans  and in
attracting  deposits.  The Bank's  market area has a high  density of  financial
institutions,  many of which are branches of significantly  larger  institutions
which  have  greater  financial  resources  than the Bank,  and all of which are
competitors of the Bank to varying  degrees.  The Bank's  competition  for loans
comes principally from savings banks,  savings and loan  associations,  mortgage
banking companies,  commercial banks, credit unions and insurance companies. Its
most direct competition for deposits has historically come from savings and loan
associations,  savings banks,  commercial banks and credit unions. The Bank also
faces  additional  competition  for  deposits  from money market  mutual  funds,
corporate and government  securities  funds and other  financial  intermediaries
such as brokerage firms and insurance companies.


                                        2


<PAGE>



Lending Activities

     Portfolio  Composition.  The Bank  offers a  variety  of loans to serve the
credit  needs  of its  communities.  The  Bank's  loan  portfolio  is  comprised
primarily  of first  mortgage  loans,  most of which  are  underwritten  to meet
Federal Home Loan Mortgage  Corporation  ("FHLMC") or Federal National  Mortgage
Association  ("FNMA")  standards  and  guidelines  and  are  secured  by one- to
four-family  residences,  including  co-op  loans and,  to a lesser  extent,  by
multi-family residences and commercial real estate. The Bank also emphasizes the
origination of consumer loans in the form of its home equity lines of credit and
home equity loans. The remainder of the Bank's loan portfolio, at June 30, 1996,
consisted of a variety of consumer and other loans, primarily guaranteed student
loans,  auto and loans on deposit  accounts.  At June 30, 1996,  the Bank's loan
portfolio  totalled  $822.2  million,  of  which,  $578.7  million  were one- to
four-family loans,  $131.3 million were consumer and other loans, $106.7 million
were  multi-family  and  commercial  real  estate  loans and $5.5  million  were
construction loans.

     The types of loans that the Bank may  originate are subject to federal laws
and  regulations.  Interest  rates  charged  by the Bank on loans  are  affected
principally by the demand for such loans, the cost and supply of money available
for lending purposes and rates offered by its competitors.  General and economic
conditions,  monetary policies of the federal  government  including the Federal
Reserve Board,  legislative tax policies and governmental budgetary matters also
affect interest rates charged by the Bank.

     One- to Four-Family Residential Mortgage Lending. The Bank currently offers
first mortgage loans secured by one- to four-family  residences and condominiums
located in the Bank's primary  lending area. The Bank offers such loans as fixed
rate mortgage loans and adjustable  rate mortgage loans ("ARMs") with maturities
ranging from five to 30 years.  Loan  originations  are generally  obtained from
existing  or  past  customers,  members  of the  local  communities  served,  or
referrals from local real estate agents, attorneys and builders. The Bank's one-
to four-family  residential mortgage loans are generally  underwritten according
to guidelines of the FHLMC, FNMA and other governmental  agencies.  However, the
Bank  originates  loans for its own portfolio with amounts in excess of the loan
amounts specified by such guidelines.

     At June  30,  1996,  $569.0  million,  or 69.2% of the  Bank's  total  loan
portfolio  consisted of one-to  four-family  residential  loans, of which $239.3
million,  or 42.1%, were ARM loans. The Bank currently offers one-year ARM loans
with terms of up to 30 years and loans  with  terms of up to 30 years  which are
fixed for three,  five,  seven and ten years and convert into one-year ARM loans
at the end of the  initial  fixed  period.  These ARM loans may carry an initial
interest rate which is less than the fully indexed rate for the loan.  These ARM
loans may be  originated on a point or no-point  basis (i.e.,  with or without a
loan origination fee based on a percentage of the loan amount). The maximum loan
amount for ARM loans  offered by the Bank is currently  $750,000 and the maximum
loan-to-value  ratio is 80.0% of the property's  appraised value or sales price,
whichever  is lower or over  80% if  private  mortgage  insurance  is  obtained.
Presently,  the Bank's interest rates on ARM loans fluctuate based upon a spread
above the weekly average yield of United States Treasury securities, adjusted to
a constant  maturity which corresponds to the adjustment period of the loan (the
"U.S.  Treasury  constant  maturity  index") as published  weekly by the Federal
Reserve  Board  and are  generally  subject  to  limitations  on  interest  rate
increases and decreases of 2.0% per adjustment period with a specified  lifetime
cap. At June 30, 1996,  the lifetime cap for point and no-point loans was 11.75%
and  12.75%,  respectively.  The  Bank's  ARM loans  typically  carry an initial
interest  rate  below the  fully-indexed  rate for the loan.  However,  the Bank
qualifies borrowers based upon the fully-indexed rate plus 200 basis points. The
Bank determines the initial discount rate in accordance


                                        3


<PAGE>



with market and  competitive  factors and, as of June 30, 1996, the rate offered
by the Bank on point loans was 275 basis points below the fully-indexed  rate of
8.50% as of such date. The rate offered by the Bank on no-point loans during the
same period was 175 basis points below the  fully-indexed  rate.  The volume and
types of ARM loans  originated  by the Bank have been  affected  by such  market
factors as the level of interest rates,  competition,  consumer  preferences and
the availability of funds.  During the past several years,  demand for ARM loans
has been weak due to a low interest rate environment and consumer preference for
fixed rate  loans.  Accordingly,  although  the Bank will  continue to offer ARM
loans,  there  can be no  assurance  that the Bank will be able to  originate  a
sufficient  volume  of ARM loans in the  future  to  increase  or  maintain  the
proportion that these loans currently bear to total loans.

     The Bank currently  offers fixed rate mortgage loans with terms of 10 to 30
years, secured by one-to four-family residences and condominiums.  The Bank also
offers  these loans on a point or no-point  basis with the  respective  interest
rates determined in accordance with prevailing  market and competitive  factors.
Fixed rate mortgage loans with terms exceeding 15 years are currently originated
by the  Bank for sale in the  secondary  market  to the  FHLMC,  FNMA and  other
investors.  The maximum loan amount for fixed rate loans  offered by the Bank is
currently  $750,000.  For  fixed  rate  loans  to be  retained  for  the  Bank's
portfolio,   the  Bank's  underwriting  standards  establish  an  80.0%  maximum
loan-to-value ratio or over 80% if private mortgage insurance is obtained. Fixed
rate loans  which meet the  eligibility  requirements  for sale to FHLMC or FNMA
will be  considered  for  amounts  up to 95.0% of the  appraised  value or sales
price,  whichever  is  lower.  Loan  applications  which  meet  the  eligibility
requirements  of the State of New York Mortgage  Agency  ("SONYMA") Low Interest
Rate Program will be considered for amounts up to 100.0% of the appraised  value
or sales price,  whichever is lower. At June 30, 1996, $329.7 million, or 57.9%,
of the Bank's one- to four-family  residential mortgage loan portfolio consisted
of fixed rate loans.

     In the past, the Bank originated co-op loans. However, since 1989, the Bank
has not  originated,  nor does it intend to originate  in the future,  any co-op
loans,  with the  exception  of  loans  to  facilitate  the  restructuring  of a
classified  asset or the sale of real estate owned. At June 30, 1996, the Bank's
co-op loans totalled $9.7 million,  or 1.2% of total loans.  The Bank also, from
1983 to 1989,  originated a number of "low  documentation"  loans. As with co-op
loans, the Bank has ceased originations of such loans.

     Multi-Family and Commercial Real Estate Lending.  The Bank currently offers
fixed  rate  loans and ARM loans  (one,  three,  five,  seven,  ten and 15 year)
secured by  multi-family  dwellings  (five or more  units) and  commercial  real
estate (e.g., office buildings,  retail stores,  mixed use properties,  shopping
centers,  etc.).  The maximum loan amounts for  multi-family and commercial real
estate  loans   offered  by  the  Bank  are  $5.0  million  and  $1.5   million,
respectively.  The Bank offers multi-family or commercial real estate loans with
terms up to 15 years, and amortizations of up to 30 years for multi-family loans
and 15 years for commercial real estate loans. The maximum  loan-to-value ratios
for   multi-family  and  commercial  real  estate  loans  is  70.0%  and  60.0%,
respectively,  of the property's  appraised  value or sales price,  whichever is
lower.

     During fiscal 1996,  the Bank  increased its  origination  of  multi-family
loans. For fiscal 1996, originations totalled $63.8 million as compared to $10.5
million in fiscal 1995 and $0 in fiscal 1994. The Bank increased its emphasis on
originations of 5 year ARM loans with terms of up to 15 years and  amortizations
up to 30 years. These ARM loans may carry an initial interest rate which is less
than the fully  indexed rate for the loan.  These ARM loans are  originated on a
point basis and no-point basis.  Presently,  the Bank's interest rates on 5 year
ARM loans fluctuate based upon a spread above the weekly average


                                        4


<PAGE>



yield of United States Treasury securities, adjusted to a constant maturity of 5
years which corresponds to the adjustment period of the loan (the "U.S. Treasury
constant maturity index for 5 years") as published weekly by the Federal Reserve
Board.  The Bank determines the initial  discount rate in accordance with market
and  competitive  factors and, as of June 30, 1996, the rate offered by the Bank
on point loans was 100 basis points below the fully-indexed rate of 9.125% as of
such date. The rate offered by the Bank on no-point loans during the same period
was 75 basis points below the fully-indexed rate.

     During  fiscal  1996,  the Bank  originated  commercial  real estate  loans
totalling $522,000.  The Bank did not originate any commercial real estate loans
during  fiscal year 1995 and 1994 other than a small loan for the sale of a real
estate owned  property in fiscal 1995.  Due to market  conditions and the Bank's
determination  to  originate  such  loans  on  a  selective  basis,  the  Bank's
commercial  real estate  originations in recent periods have been relatively low
in comparison to its other lending activities.  The Bank determines the interest
rate  and  term  of  each  multi-family  or  commercial  real  estate  loan on a
case-by-case  basis and in accordance  with  prevailing  market and  competitive
factors.  In making its  determination,  the Bank will  consider  the  financial
resources and income level of the borrower,  the borrower's experience in owning
or managing similar  property,  the marketability of the property and the Bank's
lending  experience with the borrower,  and the property's net operating  income
available for debt service.

     At June 30, 1996, the Bank's  multi-family  loans,  consisting of 79 loans,
totalled $79.6 million,  or 9.7% of the Bank's total loan portfolio.  Commercial
property loans,  consisting of 134 loans, totalled $27.1 million, or 3.3% of the
Bank's total loan  portfolio.  At June 30,  1996,  all  multi-family  loans were
current and  performing in accordance  with their terms.  At June 30, 1996,  the
Bank had 3  commercial  real  estate  loans  totalling  $739,000  which were not
performing in accordance with their loan terms and are on non-accrual status.

     Loans secured by commercial  properties  generally involve a greater degree
of risk than  residential  mortgage loans.  Because payments on loans secured by
commercial  properties  are  often  dependent  on the  successful  operation  or
management  of the  properties,  repayment  of such  loans may be  subject  to a
greater  extent to adverse  conditions in the real estate market or the economy.
Additionally,  the  recent  declines  in  real  estate  values  have  been  more
pronounced  with respect to  commercial  properties.  The Bank seeks to minimize
these risks by originating such loans on a selective basis.

     Construction  Lending. The Bank currently offers construction loans secured
by one- to four-family,  multi-family and commercial real estate properties on a
selective basis.  The Bank's  construction  loan  originations in recent periods
have  primarily  been made to finance the  construction  of one- to four- family
residential  properties.  As of June 30, 1996,  construction loans totalled $5.5
million  or  0.67%  of  total  loans.  At June  30,  1996,  the  Bank's  largest
outstanding  commitment  was $5.1 million for the  construction  of 35 pre-sold,
two-family dwellings located in Brooklyn, New York.

     Consumer and Other Lending.  The Bank currently  offers three general types
of  consumer  loans  consisting  of: (1) home equity  lines of credit,  (2) home
equity loans and (3) guaranteed  student loans. The Bank offers  adjustable rate
home  equity  lines of  credit  secured  by one- to  four-family  owner-occupied
properties (including  condominiums) which serve as the primary residence of the
borrower. Co-op units do not qualify as security for such loans. The Bank's home
equity line of credit loans include a standard home equity line of credit, which
may be secured only by a first or second  mortgage on the  underlying  property,
and a  mini-home  equity  line of credit,  which may be secured by any  recorded
mortgage on the underlying property. Both are open end lines of credit available
only to borrowers within the Bank's


                                        5


<PAGE>



lending  community.  The maximum  line of credit is  presently  $250,000 for the
standard home equity line of credit and $50,000 for the mini-home equity line of
credit. Each line of credit loan is limited to a maximum  loan-to-value ratio of
80.0%,  less any prior lien(s);  provided the maximum loan amount plus any prior
lien balance  does not exceed  $350,000.  For the  standard  home equity line of
credit,  borrowers  may draw on their  line for a period of 10 years and may pay
interest only on a monthly  basis.  At the end of the 10 year period,  borrowers
must repay  principal  and  interest  at a 20-year  amortization  rate.  For the
mini-home  equity line of credit,  borrowers may draw on their line for a period
of 5 years and may pay interest  only on a monthly  basis.  Borrowers  must then
repay principal and interest at a 10-year amortization rate. Advances under each
line of credit are accessed by the borrower  drawing a personal  check on his or
her  individual  account set up  specifically  for the  program.  The account is
separate and distinct from any other checking  account held by the borrower.  At
June 30, 1996, the Bank's home equity lines of credit totalled $81.2 million, or
9.9% of total loans.

     The Bank also offers fixed rate home equity  loans with terms  ranging from
one to 15 years.  Such loans are secured by one- to  four-family  owner-occupied
real property  (including  condominiums)  which is the primary  residence of the
borrower.  The loan is  available  only to borrowers  within the Bank's  lending
community and co-op units do not qualify as security for such loans. The maximum
loan amount is $50,000,  and the maximum  loan-to-value ratio is 75.0%, less any
prior liens;  provided that the loan amount plus any prior lien balance does not
exceed a total of  $350,000.  At June 30,  1996,  the Bank's home  equity  loans
totalled $16.7 million, or 2.0% of total loans.

     The Bank's  guaranteed  student  loans are made only  under the  Guaranteed
Student  Loan  Program  administered  by the New  York  State  Higher  Education
Services Corporation ("NYSHESC"). The Bank does not fix the amount, maturity, or
interest rate for its  Education  Loans;  however,  such terms meet the maximums
authorized by NYSHESC and therefore are guaranteed by NYSHESC. The Bank will not
approve an Education  Loan  application  for any course of study  offered by any
school with a default ratio above 15.0% on the most recent  Cohort  Default Rate
Listing  published  by the United  States  Department  of  Education.  Increased
competition  for  guaranteed  student  loans in general has  resulted in reduced
origination  activity by the Bank for such loans.  At June 30, 1996,  the Bank's
guaranteed student loans totalled $18.8 million, or 2.3% of total loans.

     Additionally,  the Bank offers loans fully secured by its deposit  accounts
which,  at June 30, 1996,  totalled $5.8 million,  or 0.70% of total loans.  The
Bank offered other consumer loans in the form of home improvement, auto and boat
loans;  however,  the Bank currently  offers only auto loans.  At June 30, 1996,
such loans totalled $7.9 million or 0.97% of total loans.

     Loan Approval  Procedures and Authority.  Loan approval  authority has been
granted by the Board of  Directors to the Bank's  Mortgage  Loan  Committee  and
Consumer Loan  Committee.  For all mortgage loans  originated by the Bank,  upon
receipt of a completed loan  application from a prospective  borrower,  a credit
report is ordered,  certain  other  information  is verified  and, if necessary,
additional financial  information is requested.  An appraisal of the real estate
intended to secure the proposed  loan is required and is currently  performed by
Board approved independent fee appraisers.  The Bank requires title insurance on
all mortgage  loans,  except for certain  consumer loans secured by real estate.
Borrowers must also obtain hazard  insurance and may be required to obtain flood
insurance prior to closing. Borrowers generally are required to advance funds on
a monthly  basis  together  with each  payment of  principal  and  interest to a
mortgage escrow account from which the Bank makes  disbursements  for items such
as real estate taxes and private mortgage insurance premiums, if required.


                                        6


<PAGE>



Delinquent Loans and Foreclosed Assets

     Loan  Collection.  When a borrower  fails to make a  required  payment on a
loan,  the Bank takes a number of specific  steps to induce the borrower to cure
the delinquency and restore the loan to a current status.

     The Bank's  collection  procedures  applicable to mortgage  loans include a
computerized delinquency notice being sent at the time a payment is over 15 days
past due,  with a second  notice being sent at the time payment  becomes 30 days
past due. A personal letter is generally sent after the 40th day of delinquency.
In the event  that  payment  is not  received  after the 60th  day,  a  division
supervisor  will be notified.  Such  supervisor will then order an inspection of
the property  within the next week and assume  control of the account within two
weeks. If personal  contact is made with the borrower  during  inspection or any
time prior to foreclosure,  the Bank will attempt to obtain full payment or work
out a repayment  schedule  with the borrower to avoid  foreclosure.  Foreclosure
notices are sent when a loan is 85-90 days delinquent.  Foreclosure commences on
the 91st day of delinquency.  Most loan  delinquencies  are cured within 90 days
and no legal action is taken.

     The Bank's collection  procedures applicable to home equity lines of credit
are  generally  similar  to those  discussed  above;  however,  if an  agreeable
resolution of the delinquency is not reached, a notice of intent to foreclose is
generally  sent after the 45th day of  delinquency  and the matter is  generally
transferred  to  the  supervisor  on the  same  day.  As  with  mortgage  loans,
foreclosures  for  home  equity  lines  of  credit  commence  on the 91st day of
delinquency.

     With respect to delinquent payments on other loans (e.g.,  mini-home equity
loans, automobile loans, etc.), delinquency letters are sent to borrowers at the
end of 26 and 40 days.  In the event such loans  become  delinquent  120 days or
more, the account is charged off and legal action is pursued.

     Non-Accrual  Loans.  The following table sets forth  information  regarding
non-accrual  loans and loans  delinquent  90 days or more,  on which the Bank is
accruing  interest at the dates  indicated.  It is the Bank's policy to classify
any  loans,   or  any  portion   thereof,   that  have  been  determined  to  be
uncollectible,  in whole or in part, as non-accrual loans. With the exception of
guaranteed  student loans,  the Bank also  classifies as  non-accrual  loans all
loans 90 days or more past due. When a loan is placed on non-accrual status, the
Bank ceases the  accrual of interest  owed and  previously  accrued  interest is
charged against  interest  income.  During the fiscal years ended June 30, 1996,
1995, and 1994, the amounts of additional  interest  income that would have been
recorded  on  non-accrual  loans,  had they  been  current,  totalled  $554,000,
$130,000  and  $122,000,  respectively.  These  amounts were not included in the
Bank's interest income for the respective periods.


                                        7


<PAGE>



<TABLE>
<CAPTION>
                                                                                          At June 30,
                                                            ------------------------------------------------------------------------
                                                             1996             1995           1994            1993            1992
                                                             ----             ----           ----            ----            ----
                                                                                    (Dollars in thousands)
<S>                                                         <C>             <C>             <C>             <C>             <C>    
Non-accrual mortgage loans delinquent
    more than 90 days ..............................        $12,277         $ 3,210         $ 2,666         $ 4,073         $ 4,879

Non-accrual other loans delinquent
    more than 90 days ..............................            352            --                88              95             105
                                                            -------         -------         -------         -------         -------
Total non-accrual loans ............................         12,629           3,210           2,754           4,168           4,984

Loans 90 days or more delinquent
    and still accruing .............................            350             461             843           1,099           1,019
                                                            -------         -------         -------         -------         -------
Total non-performing loans .........................         12,979           3,671           3,597           5,267           6,003
                                                            -------         -------         -------         -------         -------

Total foreclosed real estate, net of
    related allowance for losses ...................          1,564           1,558           2,911           3,909           5,815
                                                            -------         -------         -------         -------         -------

Total non-performing assets ........................        $14,543         $ 5,229         $ 6,508         $ 9,176         $11,818
                                                            =======         =======         =======         =======         =======

Non-performing loans to total loans ................           1.58%           1.10%           1.08%           1.43%           1.46%
Non-performing assets to total assets ..............           0.82%           0.56%           0.78%           1.25%           1.75%
</TABLE>

Potential Problem Loans

     As of June 30, 1996, there were  approximately  $2.2 million of other loans
not included in the table above where known  information  about possible  credit
problems of the borrowers  caused  management to have concerns as to the ability
of the borrower to comply with present loan repayment  terms. Set forth below is
a description of the largest potential problem loans.

     At June 30, 1996, the Bank had two loans outstanding totalling $1.2 million
secured  by a boat  marina in  Lindenhurst,  NY. The loans  were  originated  in
September  1994 in the form of a $687,500  first  mortgage on the  property  and
$550,000 second mortgage  building loan. As of June 30, 1996, the borrower is 29
days  delinquent  on the  first  mortgage  loan  and 59 days  delinquent  on the
building  loan.  Subsequent  to year  end,  the Bank has  commenced  foreclosure
proceedings and a receiver has been appointed.  The borrower has obtained a loan
commitment  subject to certain  conditions  which is  sufficient  to satisfy the
principal due on the loan; however, there is no guarantee the borrower will meet
all of the conditions of the loan commitment.

     At June 30, 1996, the Bank had two loans outstanding totalling $1.0 million
secured by a funeral home in Westbury,  NY. The loans were  originated in August
1995 in the form of a $580,000  first  mortgage  on the  property  and  $500,000
second  mortgage  building  loan. As of June 30, 1996, the borrower has $465,000
outstanding  on the building  loan.  An appraisal  dated March 1995,  valued the
property  at  $1.7  million.  As of  June  30,  1996,  the  borrower  is 59 days
delinquent  on the  first  and  second  mortgage  loans.  Because  of cash  flow
problems,  the Bank is  presently  monitoring  the loans  due to their  size and
inability  to obtain a takeout  of the  second  mortgage  position.  The Bank is
currently working with the borrower to bring these loans current.



                                        8

<PAGE>



Allowances  for Losses on Loans,  Investments  in Real  Estate  and Real  Estate
Owned.

     The Bank's allowance for loan losses is established and maintained  through
a  provision  for loan  losses  based  on  management's  evaluation  of the risk
inherent in the Bank's loan  portfolio and the condition of the local economy in
the Bank's market areas.  Such evaluation,  which includes a review of all loans
on which full  collectibility is not reasonably  assured,  considers among other
matters, the estimated fair market value of the underlying collateral,  economic
and  regulatory  conditions,  and other factors that warrant  recognition  of an
adequate loan loss  allowance.  The  evaluation  includes a system of ranges and
percentages  as a  supplemental  measure  for  reviewing  the  adequacy  of  the
allowance  for  loan  losses.  Although  management  believes  it uses  the best
information available to make determinations with respect to the adequacy of the
Bank's  allowance  for loan  losses,  future  adjustments  may be  necessary  if
economic and other  conditions  differ from the economic and other conditions in
the assumptions used in making the initial determinations which such adjustments
could have an adverse  impact on the  earnings  or  financial  condition  of the
Company.

     General  valuation  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. The Bank's  determination as to the classification of its assets
and the amount of its valuation allowances is subject to review by the Office of
Thrift  Supervision  ("OTS") and the Federal Deposit Insurance Company ("FDIC"),
both of which can order the establishment of additional general or specific loss
allowances.

     As a result of the declines in local and regional real estate market values
and the significant losses experienced by many financial institutions, there has
been a  greater  level  of  scrutiny  by  regulatory  authorities  of  the  loan
portfolios of financial  institutions  undertaken as part of the  examination of
the  institutions  by the OTS and the  FDIC.  While  the  Bank  believes  it has
established  an adequate  allowance  for loan losses,  there can be no assurance
that  regulators,  in reviewing the Bank's loan portfolio,  will not request the
Bank to materially increase at that time its allowance for loan losses,  thereby
negatively affecting the Bank's financial condition and earnings at that time.

Investment Activities

General

     As part of the present  investment policy, the Bank deploys a large portion
of its investable funds into mortgage-backed securities, and to a lesser extent,
U.S. Government and agency obligations, and state and municipal debt securities.
The investment  policy of the Bank,  which is approved by the Board of Directors
and implemented by the Bank's  Investment  Committee as authorized by the Board,
is  designed  primarily  to  generate a  favorable  return for the Bank  without
compromising the Bank's business  objectives or incurring undue interest rate or
credit risk, and to provide and maintain liquidity for the Bank.

     The Investment Committee,  which is comprised of the Bank's Chief Executive
Officer,  President,  Senior Vice  President -  Treasurer  and Vice  President -
Investment  Officer,  meets as needed  but not less  than on a monthly  basis to
monitor the Bank's  investment  transactions,  to  establish  future  investment
strategies and to set future spending parameters. The Board of Directors reviews
the Bank's  investment  policy on a  quarterly  basis and the Bank's  investment
activity on a monthly basis.  In  establishing  its investment  strategies,  the
Committee considers the Bank's business and growth plans, its interest rate


                                        9

<PAGE>



sensitivity  "gap" position,  the local and national economic  environment,  the
types of securities to be held and other factors.

     Although  federally-chartered savings institutions have authority to invest
in various types of assets,  including U.S. Treasury obligations,  securities of
various federal agencies,  certain  certificates of deposit of insured banks and
savings institutions, certain bankers acceptances,  repurchase agreements, loans
of  federal  funds,  and,  subject  to  certain  limits,  corporate  securities,
commercial  paper and mutual funds,  the Bank currently  favors  mortgage-backed
securities  over  other  types  of  securities  due to  the  Bank's  focus  upon
residential  mortgage  lending.  SFAS 115 requires  that  investments  in equity
securities  that have readily  determinable  fair values and all  investments in
debt  securities are to be classified in one of the following  three  categories
and  accounted  for  accordingly:   (1)  trading   securities;   (2)  securities
available-for-sale;  and (3) securities  held-to-maturity.  Unrealized  gains or
losses on trading  securities  would be  included  in the  determination  of net
income.  Unrealized  gains  and  losses  on  available-for-sale  securities  are
excluded from the earnings and reported as a separate  component of equity,  net
of taxes.  Upon the purchase of an investment  security the Bank and the Company
will make a determination as to the  classification of the securities.  However,
the Bank and the Company currently do not purchase securities with the intention
of trading such  securities,  nor does the Bank or the Company  maintain trading
portfolios.  With the exception of U.S. Treasury securities,  the Bank currently
purchases  securities  with the  intention and ability to hold them to maturity.
These  securities are stated at cost,  adjusted for  amortization of premium and
accretion of discount using the level-yield method.

Debt and Equity Securities

     At  June  30,  1996,  the  Bank's  debt  and  equity  securities  portfolio
classified   held-to-maturity  totalled  $48.3  million.  The  debt  and  equity
securities  held-to-maturity  portfolio  consisted  of  $35.0  million  in  U.S.
Government  agency  obligations,  $391,000 in  municipal  obligations  and $13.0
million of FHLB stock.  At June 30, 1996, the Bank's debt and equity  securities
portfolio  classified  available-for-sale  totalled $13.3 million.  The debt and
equity  securities  available-for-sale  portfolio  consisted of $10.2 million in
U.S.  Government  agency  obligations,  $3.0 million in U.S. Treasury notes, and
$61,000 in marketable equity  securities.  At June 30, 1996, the holding Company
did not hold any debt and equity  securities.  The Company  sold debt and equity
securities  available-for-sale  during the year to repurchase  its stock and pay
cash dividends. The Bank's current investment policy does not permit the Bank to
invest in non-investment grade bonds or high-risk mortgage derivatives.  At June
30,  1996,  the Company  and the Bank also had money  market  investments  which
consisted  of $1.0  million in  federal  funds and $9.5  million  in  repurchase
agreements.

Mortgage-Backed Securities

     The  Bank  invests  in   mortgage-backed   securities   and  utilizes  such
investments to complement its mortgage lending activities in periods of low loan
demand  for the  types of  mortgage  loans  the Bank  originates  to be held for
investment in conformance with its underwriting standards and interest rate risk
policies, namely, ARM loans and shorter-term fixed rate loans secured by one- to
four-family  properties  and  multi-family  loans.  At June 30, 1996, the Bank's
entire mortgage-backed  securities portfolio, was directly or indirectly insured
or  guaranteed  by the FNMA,  GNMA or FHLMC.  At June 30, 1996,  mortgage-backed
securities  totalled $776.2 million,  or 43.5% of total assets,  of which $184.5
million were classified as  held-to-maturity  and $591.7 million were classified
as  available-for-sale.  The Bank has increased its purchases of mortgage-backed
securities  as a result of the  lower  demand  for the  types of loans  held for
investment  by  the  Bank,   resulting  in  excess  funding  being  invested  in
adjustable-rate and shorter-


                                       10


<PAGE>



term mortgage-backed  securities.  In addition, the Bank increased its purchases
of  mortgage-backed  securities  available-for-sale  as part  of its  leveraging
strategy  in order to  improve  its  return on  equity.  At June 30,  1996,  the
mortgage-backed  securities  portfolio classified as  available-for-sale  had an
unrealized  loss  of $9.3  million.  The  market  value  of all  mortgage-backed
securities totalled approximately $776.7 million at June 30, 1996.

     As  of  June  30,  1996,   $363.6   million,   or  46.8%,   of  the  Bank's
mortgage-backed   securities   portfolio  carried   adjustable  rates  repricing
annually.  The portfolio had a weighted  average interest rate yield of 6.86% at
June 30, 1996.  Investments in  mortgage-backed  securities  involve a risk that
actual  prepayments  will  exceed  prepayments  estimated  over  the life of the
security  which may result in a loss of any  premium  paid for such  instruments
thereby  reducing the net yield on such  securities.  In  addition,  if interest
rates increase, the market value of such securities may be adversely affected.

Sources of Funds

     General.  Deposits,  loans and  mortgage-backed  securities  principal  and
interest payments,  FHLB-NY advances and reverse  repurchase  agreements are the
primary sources of the Bank's funds for use in lending,  investing and for other
general purposes.  The Bank utilizes  borrowings as part of its  asset/liability
management strategy.

     Deposits.  The Bank offers a variety of deposit  accounts having a range of
interest rates and terms.  The Bank presently  offers passbook  savings,  demand
deposit,  NOW, money market, and certificate  accounts.  The flow of deposits is
influenced  significantly by general economic conditions,  changes in prevailing
interest  rates,  pricing of deposits and  competition.  The Bank's deposits are
primarily  obtained  from areas  surrounding  its  offices,  and the Bank relies
primarily on marketing new  products,  service and  long-standing  relationships
with  customers  to attract  and retain  these  deposits.  The Bank does not use
brokers to obtain deposits,  nor does it offer a negotiated rate on large dollar
deposits.

     When  management  determines  the  levels  of  the  Bank's  deposit  rates,
consideration is given to local competition,  U.S. Treasury securities offerings
and the rates charged on other sources of funds.  The Bank has maintained a high
level of passbook, demand deposit and NOW accounts ("core deposits"),  which has
contributed to its low cost-of-funds. Passbook, demand deposits and NOW accounts
represented  41.7% of total  deposits  at June 30,  1996 as compared to 36.1% of
total deposits at June 30, 1995.

     Borrowings.  The Bank has utilized  borrowed funds to grow,  leveraging the
Bank's capital and improving the return on equity.  Borrowed funds,  principally
from the FHLB-NY and reverse  repurchase  agreements are utilized as a source of
funding in order to take advantage of favorable  rates of interest in comparison
to its other sources of funds. The Bank's FHLB-NY advances are generally secured
by a blanket lien against the Bank's  mortgage  portfolio,  mortgage-backed  and
investment  securities  portfolios and the Bank's investment in the stock of the
FHLB-NY.  The maximum  amount that the FHLB-NY will  advance for purposes  other
than for meeting  withdrawals,  fluctuates  from time to time in accordance with
the policies of the FHLB-NY.  At June 30, 1996,  total advances from the FHLB-NY
was $3.0 million.  The Bank has also entered into reverse repurchase  agreements
with  nationally  recognized  primary  securities  dealers.  Reverse  repurchase
agreements  are accounted for as  borrowings  and are secured by the  securities
sold with agreements to repurchase.  At June 30, 1996,  borrowings under reverse
repurchase agreements totalled $263.2 million.


                                       11


<PAGE>



Subsidiary Activities

     The Bank formed a number of  subsidiaries  in the  mid-1980s  to enter into
real estate-development joint ventures for the development of properties located
in the Bank's  primary  lending area, all of which are currently  inactive.  The
Bank does not currently intend to form any new subsidiaries or use any currently
inactive  subsidiaries to enter into new real estate development  projects.  The
Bank maintains the following active subsidiary.

     RFS Insurance  Agency Inc. RFS Insurance was organized by the Bank on April
15, 1983 for the purpose of engaging in the sale of savers life insurance issued
by  American  International  Life  Insurance  ("AILI")  through  its Savers Life
Insurance  Program.  AILI terminated this program on January 1, 1989; since that
time the Bank has  originated no new policies and has only accepted  renewals of
existing policies.  The Bank currently offers the sale of non-deposit investment
products  (annuities and mutual funds) to Bank customers through this subsidiary
and recognizes fee income from such sales.

Personnel

     As of June 30, 1996, the Bank had 325 full-time employees and 180 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.

                        FEDERAL, STATE AND LOCAL TAXATION

Federal Taxation

     General.  The Company and the Bank will report  their  income on a calendar
year basis using the accrual method of accounting and will be subject to federal
income taxation in the same manner as other  corporations  with some exceptions,
including  particularly  the Bank's reserve for bad debts discussed  below.  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
Bank or the Company.  The Bank is being audited by the Internal  Revenue Service
("IRS") for the calendar years 1989 and 1990. The IRS has  specifically  audited
the items related to joint  ventures  losses and has submitted the findings to a
joint committee for further action. Based upon preliminary  discussions with the
IRS,  management of the Bank believes that any actions taken by the IRS will not
materially  affect the  financial  condition  and results of  operations  of the
Company and the Bank.  In addition,  the Bank's and the Bank of  Westbury's  tax
returns  are being  audited  by New York  State for the 1992,  1993 and 1994 tax
years.

     Tax Bad Debt Reserves. For calendar years ended December 31, 1995 and 1994,
the Bank was  allowed a special bad debt  deduction  based on the greater of the
amount  calculated  under the  experience  method or the  percentage  of taxable
income method. The statutory  percentage under the latter method was 8% for 1995
and 1994. The percentage of taxable income method was allowable only if the Bank
maintained at least 60% of its total assets in qualifying assets, as defined. If
qualifying assets fell below 60%, the Bank would have been required to recapture
its tax bad debt reserve into taxable income over a four-year period. The Bank's
qualifying assets as a percentage of total assets exceeded the 60% limitation as
of and during the fiscal years ended June 30, 1996, 1995 and 1994. The Bank used
the percentage of taxable income method in its 1994 and 1995 tax return.


                                       12


<PAGE>



     Under  legislation  enacted  subsequent to June 30, 1996,  the Bank will no
longer be able to use the  percentage  of taxable  income method for federal tax
purposes,  but will be permitted to deduct bad debts only as they occur and will
additionally  be required to recapture  (that is, take into taxable  income) the
excess balance of its bad debt reserves as of December 31, 1995 over the balance
of such reserves as of December 31, 1987. However,  such recapture  requirements
would be suspended for each of two successive taxable years beginning January 1,
1996 in which the Bank originates a minimum amount of certain  residential loans
based upon the average of the  principal  amounts of such loans made by the Bank
during its six  taxable  years  preceding  January 1, 1996.  As a result of this
legislation,  the Bank will incur additional federal tax liability,  but with no
impact on the Bank's results of operations.  The New York State tax law has been
amended to prevent a similar  recapture of the Bank's bad debt  reserve,  and to
permit  continued  future use of the bad debt reserve  methods,  for purposes of
determining  the Bank's New York State tax  liability.  No amendments to the New
York City law have been made; therefore, the Company cannot predict whether such
changes to New York City law will be adopted and, if so, in what form.

     Distributions.  To the extent that (I) the Bank's tax bad debt  reserve for
losses on qualifying real property loans exceeds the amount that would have been
allowed  under  the  experience  method  and (ii) the  Bank  makes  "nondividend
distributions"  to the Company  that are  considered  to have been made from the
excess bad debt  reserve,  i.e.,  that  portion,  if any,  of the balance of the
reserve for qualifying real property loans  attributable  to certain  deductions
under the percentage of taxable income method,  or the supplemental  reserve for
losses  on  loans  ("Excess  Distributions"),   then  an  amount  based  on  the
distribution  will  be  included  in  the  Bank's  taxable  income.  Nondividend
distributions  include  distributions  in  excess  of  the  Bank's  current  and
accumulated  earnings and profits,  distributions  in redemption  of stock,  and
distributions in partial or complete liquidation. However, dividends paid out of
the Bank's  current or  accumulated  earnings and  profits,  as  calculated  for
federal income tax purposes,  will not be considered to result in a distribution
from the Bank's bad debt reserves. Thus, any dividends to the Company that would
reduce  amounts  appropriated  to the Bank's bad debt  reserves and deducted for
federal income tax purposes would create a tax liability for the Bank.

     The amount of additional taxable income created from an Excess Distribution
is an amount that when reduced by the tax attributable to the income is equal to
the amount of the distribution.  Thus, if after the Conversion, the Bank makes a
"nondividend  distribution",  approximately one and one-half times the amount so
used would be  includable  in gross  income  for  federal  income tax  purposes,
assuming a 35.0% corporate  income tax rate (exclusive of state and city taxes).
See "Regulation and Supervision-Limitations on Capital Distributions" for limits
on the  payment  of  dividends  by the  Bank.  The Bank  does not  intend to pay
dividends  that would  result in a recapture  of any portion of its tax bad debt
reserves.

     Corporate  Alternative  Minimum Tax. The Internal Revenue Code (the "Code")
imposes a tax on alternative minimum taxable income ("AMTI") at a rate of 20.0%.
The excess of the tax bad debt reserve deduction using the percentage of taxable
income  method  over the  deduction  that  would have been  allowable  under the
experience  method is treated as a preference item for purposes of computing the
AMTI. Only 90.0% of AMTI can be offset by net operating loss carryovers. AMTI is
increased by an amount equal to 75.0% of the amount by which the Bank's adjusted
current earnings exceeds its AMTI (determined  without regard to this preference
and prior to reduction for net operating losses). In addition,  an environmental
tax of .12% of the excess of AMTI (with certain modifications) over $2.0 million
is imposed on  corporations,  including the Bank,  whether or not an Alternative
Minimum Tax ("AMT") is paid.  The Bank does not expect to be subject to the AMT.
The Bank was subject to an  environmental  tax  liability for the tax year ended
December 31, 1995, which liability was not material.


                                       13


<PAGE>



     Dividends  Received  Deduction and Other  Matters.  The Company may exclude
from its income 100% of dividends received from the Bank as a member of the same
affiliated group of corporations.  The corporate dividends received deduction is
generally 70.0% in the case of dividends received from unaffiliated corporations
with which the  Company  and the Bank will not file a  consolidated  tax return,
except  that if the  Company  and the Bank own more than 20.0% of the stock of a
corporation  distributing  a dividend,  80.0% of any  dividends  received may be
deducted.

State and Local Taxation

     New York State and New York City  Taxation.  The Bank is subject to the New
York State  Franchise  Tax on  Banking  Corporations  in an amount  equal to the
greater of (I) 9.0% of "entire net income"  allocable to New York State,  during
the  taxable  year,  or  (ii)  the  applicable   alternative  minimum  tax.  The
alternative  minimum tax is  generally  the greater of (a) 3.0% of  "alternative
entire net income"  allocable  to New York State,  (b) 0.01% of the value of the
Bank's  assets  allocable to New York State with certain  modifications,  or (C)
$250. Entire net income is similar to federal taxable income, subject to certain
modifications  (including the addition of interest income on state and municipal
obligations,  the partial  exclusion of interest income on certain United States
Treasury,  New York State, and New York City obligations,  and an additional New
York State bad debt deduction). Alternative entire net income is equal to entire
net income without certain deductions which are allowable for the calculation of
entire net  income.  New York  State  also  imposes  several  surcharges  on the
Franchise   Tax  on  Banking   Corporations   including  a  17.0%   Metropolitan
Transportation  Business Tax Surcharge and an additional  7.5%  surcharge  which
currently apply to the Bank.

     The Bank is also  subject to the New York City  Financial  Corporation  Tax
calculated,  subject to a New York City  income  and  expense  allocation,  on a
similar basis as the New York State Franchise Tax. Currently, New York City does
not impose surcharges applicable to the Bank.

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


                                       14


<PAGE>



                           REGULATION AND SUPERVISION

General

     The Bank is subject to extensive regulation, examination and supervision by
the Office of Thrift  Supervision  ("OTS"),  as its chartering  agency,  and the
Federal Deposit Insurance Corporation ("FDIC"), as the deposit insurer. The Bank
is a member of the FHLB  System  and its  deposit  accounts  are  insured  up to
applicable limits by the Savings Association  Insurance Fund ("SAIF") 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 financial  institutions.  There are periodic examinations
by the OTS and the FDIC 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  policies,  whether by the OTS, the FDIC or through  legislation,
could  have a  material  adverse  impact  on the  Company,  the Bank  and  their
operations.  The Company,  as a savings and loan holding company, is required to
file certain  reports with, and otherwise  comply with the rules and regulations
of the OTS and of the  Securities  and  Exchange  Commission  ("SEC")  under the
federal  securities laws. Certain of the regulatory  requirements  applicable to
the Bank and to the Company are referred to below or elsewhere herein.

Federal Savings Institution Regulation

     Business  Activities.  The activities of federal savings  institutions  are
governed by the Home  Owner's  Loan Act, as amended (the "HOLA") and, in certain
respects,  the Federal Deposit  Insurance Act ("FDI Act").  The HOLA and the FDI
Act were amended by the Financial  Institution Reform,  Recovery and Enforcement
Act of 1989 ("FIRREA") and the Federal Deposit Insurance Corporation Improvement
Act of 1991 ("FDICIA").  FIRREA was enacted for the purpose of resolving problem
savings institutions, establishing a new thrift insurance fund, reorganizing the
regulatory structure applicable to savings institutions,  and imposing bank-like
standards on savings  institutions.  FDICIA,  among other things,  requires that
federal  banking  regulators  intervene  promptly when a depository  institution
experiences financial  difficulties,  mandates the establishment of a risk-based
deposit  insurance   assessment  system  and  requires  imposition  of  numerous
additional safety and soundness operational  standards and restrictions.  FIRREA
and FDICIA both contain provisions  affecting numerous aspects of the operations
and regulations of  federally-insured  savings banks and empower the OTS and the
FDIC,  among  other  agencies,  to  promulgate  regulations  implementing  their
provisions.  The description of statutory provisions and regulations  applicable
to  savings  institutions  set forth in this  document  do not  purport  to be a
complete  description of such statutes and  regulations and their effects on the
Bank.

     Loans to One Borrower.  Under the HOLA, savings  institutions are generally
subject  to the  national  bank  limits  on loans  to one  borrower.  Unless  an
exception applies,  savings institutions may not make a loan or extend credit to
a single  or  related  group  of  borrowers  in  excess  of 15.0% of the  Bank's
unimpaired capital and surplus. An additional amount may be lent, equal to 10.0%
of unimpaired capital and surplus, if such loan is secured by readily-marketable
collateral, which is defined to include certain securities and bullion, but does
not include real estate. At June 30, 1996, the Bank's largest aggregate


                                       15


<PAGE>



amount  of loans to one  borrower  consisted  of $7.0  million,  and the  second
largest borrower had an aggregate balance of $4.4 million,  which were below the
Bank's loans to one borrower  limit of $14.6  million at such date.  At June 30,
1996, both of these borrowers were current.

     QTL Test. The HOLA requires savings institutions to meet a qualified thrift
lender ("QTL") test.  Under the QTL test, as modified by FDICIA,  a savings bank
is required to maintain at least 65.0% of its  "portfolio  assets" (total assets
less (I) specified liquid assets up to 20.0% of total assets,  (ii) intangibles,
including goodwill, and (iii) the value of property used to conduct business) in
certain  "qualified thrift  investments"  (primarily  residential  mortgages and
related investments,  including certain  mortgage-backed and related securities)
on a monthly basis in 9 out of every 12 months.

     A savings institution that fails the QTL test must either convert to a bank
charter or operate under certain  restrictions.  If the savings institution does
not  convert  to a bank  charter,  generally  it will be  prohibited  from:  (I)
engaging in any new activity not  permissible  for a national bank,  (ii) paying
dividends not  permissible  under  national bank  regulations,  (iii)  obtaining
advances  from any  FHLB,  and (iv)  establishing  any new  branch  office  in a
location not permissible for a national bank in the institution's home state. In
addition,  beginning three years after the institution  failed the QTL test, the
institution  would be prohibited  from engaging in any activity not  permissible
for a national  bank and would have to repay any  outstanding  advances  from an
FHLB as promptly as possible. As of June 30, 1996, the Bank maintained 92.40% of
its portfolio assets in qualified thrift investments and, therefore, met the QTL
test.

     Limitation on Capital  Distributions.  OTS regulations  impose  limitations
upon all capital distributions by a savings institution, such as cash dividends,
payments to repurchase or otherwise acquire its shares, payments to shareholders
of another  institution  in a cash-out  merger and other  distributions  charged
against  capital.  The rule establishes  three tiers of institutions,  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 to 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) 75.0% of its net earnings for the previous four  quarters.  Any  additional
capital  distributions would require prior regulatory approval. In the event the
Bank's capital fell below its fully phased-in requirement or the OTS notified it
that it was in need of more than normal supervision,  the Bank's ability to make
capital distributions could be restricted. In addition, the OTS could prohibit a
proposed  capital  distribution  by any  institution,  which would  otherwise be
permitted by the regulation,  if the OTS determines that such distribution would
constitute  an unsafe or  unsound  practice.  Furthermore,  under the OTS prompt
corrective  action  regulations,  the Bank would be  prohibited  from making any
capital distribution if, after the distribution, the Bank would have (I) a total
risk-based  capital  ratio of less than 8.0%,  (ii) a Tier 1 risk-based  capital
ratio of less than 4.0% or (iii) a leverage ratio of less than 4.0%.

     Liquidity.  The Bank is required to  maintain an average  daily  balance of
liquid assets (cash,  certain time  deposits,  bankers'  acceptances,  specified
United States Government, state or federal agency obligations, shares of certain
mutual funds and certain  corporate debt securities and commercial  paper) equal
to a  monthly  average  of not  less  than a  specified  percentage  of its  net
withdrawable  deposit  accounts  plus  short-term  borrowings.   This  liquidity
requirement may be changed from time to time by the OTS to any amount within the
range of 4.0% to 10.0% depending upon economic conditions and the savings flows


                                       16


<PAGE>



of member institutions, and is currently 5.0%. OTS regulations also require each
savings  institution  to maintain an average daily balance of short-term  liquid
assets  at a  specified  percentage  (currently  1.0%)  of the  total of its net
withdrawable  deposit  accounts  and  borrowings  payable  in one  year or less.
Monetary   penalties  may  be  imposed  for  failure  to  meet  these  liquidity
requirements.  The Bank's average liquidity and short-term  liquidity ratios for
June 30, 1996 were 8.68% and 2.59%, respectively,  which exceeded the applicable
requirements.  The Bank has never been subject to monetary penalties for failure
to meet its liquidity requirements.

     Assessments.  Savings  institutions  are required to pay assessments to the
OTS  to  fund  the  agency's  operations.  The  general  assessment,  paid  on a
semi-annual  basis, is computed as a percentage  upon the savings  institution's
total assets,  including  consolidated  subsidiaries,  as reported in the bank's
latest quarterly thrift financial  report.  The assessments paid by the Bank for
the fiscal year ended June 30, 1996, totalled $264,000.

     Branching.  The  OTS  regulations  authorize  federally  chartered  savings
associations to branch nationwide to the extent allowed by federal statute. This
permits  federal  savings  and loan  associations  with  interstate  networks to
diversify   more   easily   their  loan   portfolios   and  lines  of   business
geographically.  The OTS authority preempts any state law purporting to regulate
branching by federal savings institutions. The branching powers afforded federal
savings banks are broader than the branching  authority  currently  available to
national  banks and  state  chartered  institutions,  which  generally  lack the
authority to branch outside their state of domicile. However, national banks and
state chartered banks and savings banks will have increased authority under 1995
legislation to establish interstate branches beginning no later than June 1997.

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

     Transactions  with  Related  Parties.  The  Bank's  authority  to engage in
certain  transactions  with related parties or "affiliates"  (i.e.,  any company
that  controls or is under common  control with an  institution,  including  the
Company and any non-savings institution subsidiaries) is limited by Sections 23A
and 23B of the Federal  Reserve Act  ("FRA").  Section 23A limits the  aggregate
amount of "covered transactions" (including extension of credit to, purchases of
assets from or the  issuance of a guarantee,  acceptance  or letter of credit on
behalf of affiliate)  with any individual  affiliate to 10.0% of the capital and
surplus of the  savings  institution  and also  limits the  aggregate  amount of
transactions with all affiliates to 20.0% of the savings  institution's  capital
and surplus.  Certain transactions with affiliates are required to be secured by
collateral in an amount and of a type  described in Section 23A and the purchase
of low quality  assets from  affiliates  is  generally  prohibited.  Section 23B
provides that certain transactions with affiliates, (including loan, asset sales
or purchases,  and any servicing,  leases or other  agreements) must be on terms
and under circumstances,  including credit standards, that are substantially the
same or at least as


                                       17


<PAGE>



favorable to the  institution  as those  prevailing  at the time for  comparable
transactions  with  nonaffiliated   companies.  In  the  absence  of  comparable
transactions,  such  transactions may only occur under terms and  circumstances,
including  credit  standards,  that in good  faith  would be offered to or would
apply to nonaffiliated companies.  Notwithstanding Sections 23A and 23B, savings
institutions  are  prohibited  from lending to any affiliate  that is engaged in
activities  that are not  permissible  for bank holding  companies under Section
4(C)  of  the  Bank  Holding  Company  Act  ("BHC  Act").  Further,  no  savings
institution   may  purchase  the  securities  of  any  affiliate  other  than  a
subsidiary.

     The Bank's authority to extend credit to executive officers,  directors and
principal  shareholders  (generally considered to be those owners controlling or
having  the  power to vote ten  percent  or more of any  class of the  Company's
stock) as well as entities controlled by such persons, are currently governed by
Sections  22(g) and 22(h) of the FRA, and the Federal  Reserve  Board's  ("FRB")
Regulation O thereunder.  Among other  things,  these  regulations  require such
loans  to  be  made  on  terms  substantially  the  same  as  those  offered  to
unaffiliated  individuals  and may not  involve  more  than the  normal  risk of
repayment.  Such  regulations  also place individual and aggregate limits on the
amount of loans the Bank may make to such persons based,  in part, on the Bank's
capital position,  and require certain Board approval procedures to be followed.
Loans to executive  officers  are subject to  additional  restrictions.  The OTS
regulations,  with  certain  minor  variances,  apply  Regulation  O to  savings
institutions.

     Enforcement.   Under  the  FDI  Act,   the  OTS  has  primary   enforcement
responsibility  over  savings  institutions  and  has  the  authority  to  bring
enforcement  action  against  all  "institution-affiliated  parties,"  including
officers, directors and controlling stockholders and other parties participating
in the control of the affairs of the  institution.  Civil penalties cover a wide
range of violations and actions and range up to $25,000 per day unless a finding
of reckless  disregard  is made,  in which case  penalties  may be as high as $1
million  per day.  Criminal  penalties  for most  financial  institution  crimes
include  fines of up to $1  million  and  imprisonment  for up to 30  years.  In
addition, regulators have substantial discretion to impose enforcement action on
an  institution   that  fails  to  comply  with  its  regulatory   requirements,
particularly with respect to the capital requirements,  or engages in unsafe and
unsound purchases.  Possible  enforcement action ranges from the imposition of a
capital  plan,  capital  directive  or cease and desist  order to  receivership,
conservatorship or the termination of deposit insurance.  Under the FDI Act, the
FDIC has the  authority to  recommend  to the  Director of OTS that  enforcement
action be taken with respect to a particular savings  institution.  If action is
not taken by the  Director,  the FDIC has  authority  to take such action  under
certain circumstances.

     Standards  for Safety  and  Soundness.  FDICIA as  amended,  required  each
federal banking agency to prescribe for all insured depository  institutions and
their holding companies  standards  relating to internal  controls,  information
systems and audit systems,  loan documentation,  credit  underwriting,  interest
rate risk exposure,  asset growth, and compensation,  fees and benefits and such
other operational and managerial  standards as the agency deems appropriate.  In
February,  1995,  the OTS,  together  with the  other  federal  bank  regulatory
agencies, adopted guidelines prescribing safety and soundness standards pursuant
to FDICIA, as amended.  The guidelines  establish general standards  relating to
internal  controls,   information  systems  and  internal  audit  systems,  loan
documentation,  credit  underwriting,  interest rate exposure,  asset growth and
employee  compensation.  In general, the guidelines require, among other things,
appropriate  systems and practices to identify and mange the risks and exposures
specified in the guidelines.  The guidelines prohibit excessive  compensation as
an unsafe and unsound practice and described  compensation as excessive when the
amounts paid are unreasonable or  disproportionate  to the services performed by
an executive officer, employee, director or principal shareholder. Additional


                                       18


<PAGE>



guidelines  to establish  general  standards for asset quality and earnings were
recently finalized. In addition,  regulations were adopted pursuant to FDICIA to
require a  savings  association  that is given  notice by the OTS that it is not
satisfying  any of such safety and  soundness  standards  to submit a compliance
plan to the OTS.  If, after being so notified,  a savings  association  fails to
submit  an  acceptable  compliance  plan or fails  in any  material  respect  to
implement  an accepted  compliance  plan,  the OTS may issue an order  directing
corrective actions including certain types of restrictions which a significantly
undercapitalized  institution  is subject under the "prompt  corrective  action"
provisions of FDICIA.

     Capital   Requirements.   The  OTS  capital   regulations  require  savings
institutions to meet three minimum capital  standards:  a 1.5% tangible  capital
standard,  a 3.0% leverage ratio (or core capital ratio) and an 8.0%  risk-based
capital  standard.  Core  capital  is  defined  as common  stockholder's  equity
(including retained earnings),  certain noncumulative  perpetual preferred stock
and related  surplus,  minority  interests  in equity  accounts of  consolidated
subsidiaries less intangibles other than certain qualifying supervisory goodwill
and  certain  mortgage  servicing  rights  ("MSRs")  and  purchased  credit card
relationships.  The OTS regulations require that, in meeting the leverage ratio,
tangible and risk-based capital standards,  institutions must deduct investments
in and loans to subsidiaries  engaged in activities as principal not permissible
for a  national  bank.  The OTS  also  has the  authority  to  establish  higher
individual capital requirements for specific institutions which have been deemed
by the OTS to pose an unusual  risk.  In  addition,  the OTS  prompt  corrective
action  regulation  provides  that a  savings  institution  that has a  leverage
capital  ratio of less than 4.0% (3.0% for  institutions  receiving  the highest
CAMEL  examination  rating) will be deemed to be  "undercapitalized"  and may be
subject to certain  restrictions unless the institution has received the highest
examination rating. See "Prompt Corrective Regulatory Action".

     The  risk-based  capital  standard  for savings  institutions  requires the
maintenance of Tier 1 (core) and total capital (which is defined as core capital
and   supplementary   capital)  to  risk  weighted  assets  of  4.0%  and  8.0%,
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 1 (core)
capital are equivalent to those discussed  earlier under the 3.0% leverage ratio
standard.  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 allowance for
loan and  lease  losses.  Allowance  for loan and  lease  losses  includable  in
supplementary  capital is limited to a maximum of 1.25%.  Overall, the amount of
supplementary  capital  included as part of total capital  cannot exceed 100% of
core capital.

     FDICIA  required that the OTS (and other federal banking  agencies)  revise
the risk-based capital standards,  with appropriate  transition rules, to ensure
that such  standards take account of interest rate risk,  concentration  of risk
and the risks of  nontraditional  activities.  The OTS regulations set forth the
methodology  for  calculating  an  interest  rate risk  component  that would be
incorporated into the OTS risk-based capital regulations. A savings institutions
with "above normal" interest rate risk exposure must deduct from total capital a
portion  of its  capital  to cover  such  interest  rate  risk for  purposes  of
calculating  their  risk-based  capital  requirements.  A savings  institution's
interest rate risk is measured by the decline in the net portfolio  value of its
assets (i.e., the difference between incoming and outgoing discounted cash flows
from assets, liabilities and off-balance sheet contracts) that would result from
a hypothetical  200-basis  point  increase or decrease in market  interest rates
(except when the 3-month  Treasury bond equivalent  yield falls below 4.0%, then
the decrease  will be equal to one-half of that  Treasury  rate)  divided by the
estimated  economic  value  of  the  institution's   assets,  as  calculated  in
accordance with guidelines set forth by the OTS.


                                       19


<PAGE>



A savings  institution  whose measured  interest rate risk exposure exceeds 2.0%
must deduct an interest rate  component in  calculating  its total capital under
the risk-based capital rule. The interest rate risk component is an amount equal
to one-half of the difference  between the institution's  measured interest rate
risk and 2.0%,  multiplied by the estimated economic value of the bank's assets.
That  dollar  amount  is  deducted  from  an  institution's   total  capital  in
calculating compliance with its risk-based capital requirement.  For the present
time, the OTS has deferred  implementation of the interest-rate  risk component.
If the Bank had been subject to an  interest-rate  risk component as of June 30,
1996,  the Bank would not have been subject to any  deduction  from capital as a
result of its interest rate risk position.

     At June  30,  1996,  the Bank met  each of its  capital  requirements.  The
following table sets forth in terms of dollars and percentages the OTS tangible,
leverage and risk-based capital requirements,  and the Bank's historical amounts
and percentages at June 30, 1996.

                                           At June 30, 1996
                     -----------------------------------------------------------
                       Capital             Actual              Excess
                     Requirement     %     Capital       %     Capital       %
                     -----------    ---    -------     ----    -------    ------

Tangible .........    $ 26,118      1.5%  $ 97,470      5.6%  $ 71,352      4.1%

Leverage .........      52,236      3.0     97,470      5.6     45,234      2.6

Risk-based .......      55,478      8.0    101,911     14.70    46,433      6.7


     Prompt Corrective  Regulatory Action. FDICIA establishes a system of prompt
corrective  action to resolve  the  problems of  undercapitalized  institutions.
Under  this  system,  the  banking  regulators  are  required  to  take  certain
supervisory actions against undercapitalized institutions, the severity of which
depends  upon  the  institution's  degree  of under  capitalization.  Generally,
subject to a narrow exception,  FDICIA requires the banking regulator to appoint
a   receiver   or   conservator   for  an   institution   that   is   critically
undercapitalized.  FDICIA authorizes the banking regulators to specify the ratio
of  tangible  capital  to  assets  at which an  institution  becomes  critically
undercapitalized and requires that ratio to be no less than 2.0% of assets.

     Under the OTS final rule  implementing  FDICIA, a savings  institution that
has a ratio of total risk-based  capital to risk-based  assets of less than 8.0%
or a leverage ratio or a Tier 1 capital to risk-based  assets ratio that is less
than 4.0% is considered to be "undercapitalized". A savings institution that has
a total risk-based  capital ratio of less than 6.0%, a Tier I risk-based capital
ratio of less than 3.0% or a leverage ratio that is less than 3.0% is considered
to be  "significantly  undercapitalized"  and a savings  institution  that has a
tangible  capital  to  assets  ratio  equal to or less than 2.0% is deemed to be
"critically  undercapitalized."  Generally,  a capital  restoration plan must be
filed with the OTS  within 45 days of the date an  institution  receives  notice
that it is "undercapitalized,"  "significantly  undercapitalized" or "critically
undercapitalized."  In addition,  numerous mandatory  supervisory actions become
immediately  applicable  to the  institution,  including,  but not  limited  to,
restrictions on growth, capital distributions and management fees. The OTS could
also take any one of a number of discretionary  supervisory  actions,  including
the issuance of a capital  directive  and the  replacement  of senior  executive
officers and directors.


                                       20


<PAGE>



     Insurance of Deposit Accounts.  Pursuant to FDICIA,  the FDIC established a
risk-based assessment system for insured depository institutions that takes into
account the risks  attributable to different  categories and  concentrations  of
assets and liabilities and other criteria  relevant to each  institution's  risk
profile as in regard to the  insurance  fund.  Under the  risk-based  assessment
system, the average  assessment paid by institutions  insured under the SAIF and
Bank Insurance Fund (BIF) was increased.  Under this system, the FDIC assigns an
institution  to one of  three  capital  categories  based  on the  institution's
financial information, as of the reporting period ending seven months before the
assessment period, consisting of 1) well capitalized,  2) adequately capitalized
or 3) undercapitalized,  and one of three supervisory  subcategories within each
capital group.  The supervisory  subgroup to which an institution is assigned is
based on a  supervisory  evaluation  provided  to the FDIC by the  institution's
primary  federal  regulator  and  information  which the FDIC  determines  to be
relevant to the  institution's  financial  conditions  and the risk posed to the
deposit insurance funds (which may include, if applicable,  information provided
by the institution's state supervisor). An institution's assessment rate depends
on the capital category and supervisory category to which it is assigned.  There
are nine assessment risk classifications  (i.e.,  combinations of capital groups
and  supervisory  subgroups) to which  different  assessment  rates are applied.
Assessment  rates range from 23 basis points for an  institution  in the highest
category  (i.e.,  well-capitalized  and  healthy)  to 31  basis  points  for  an
institution  in the lowest  category  (i.e.,  undercapitalized  and  substantial
supervisory concern). The Bank's assessment rate for fiscal year 1996 is .23% of
deposits.  The Bank paid $2.4 million for federal insurance premiums to the SAIF
for the fiscal year ended June 30, 1996.

     The FDI Act  requires  that the SAIF and BIF  funds  each be  recapitalized
until reserves are at least 1.25% of insured  deposits.  Upon reaching the 1.25%
reserve ratio, the assessment rates for that fund could be reduced. The FDIC has
concluded that the BIF has currently  attained the 1.25% reserve ratio, but that
the SAIF is not likely to reach the 1.25% reserve ratio until sometime after the
year 2000, at the earliest.  The FDIC has issued final regulations to reduce the
assessment  rates for the BIF.  Currently,  over 90% of BIF members pay only the
statutory  annual minimum of $2,000 for deposit  insurance.  Under the proposal,
BIF-insured  institutions  would pay an  average  of $0.04  per $100 of  insured
deposits.  The reduction in the BIF assessment  rates occurred during the latter
half of  calendar  year 1995.  The  resulting  disparity  in  deposit  insurance
assessments   between   SAIF  members  and  BIF  members   provide   BIF-insured
institutions  with certain  competitive  advantages  in the pricing of loans and
deposits,  because of lowered  operating  costs and may cause other  competitive
inequities. SAIF-insured institutions continue to pay assessments at the current
SAIF  assessment  rates.  Consequently,  the Bank will be adversely  affected in
comparison to BIF-insured institutions.

     To recapitalize  the SAIF,  legislation is being  considered by Congress to
assess a one time special assessment on SAIF insured  institutions.  The precise
amount of any such  assessment is uncertain but some  regulatory  officials have
estimated  that it would be 69 to 85 basis points of SAIF insured  deposits held
on  a  specified  date.  If  enacted,   such   legislation  will  would  have  a
significantly  adverse  effect on operating  expenses and results of operations.
Congress  is also  considering  legislation  that would  merge the SAIF and BIF,
eliminate the federal thrift charter and require savings  associations to become
banks. If this legislation is enacted, it may have adverse tax effects,  require
divestiture of certain activities or otherwise change the Company's operations.

     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


                                       21


<PAGE>



operations  or has violated  any  applicable  law,  regulation,  rule,  order or
condition  imposed by the FDIC or the OTS. The  management  of the Bank does not
know of any practice,  condition or violation  that might lead to termination of
deposit insurance.

Federal Home Loan Bank System

     The Bank is a member of the FHLB  System,  which  consists  of 12  regional
FHLBs.  The FHLB  provides  a  central  credit  facility  primarily  for  member
institutions. The Bank, as a member of the FHLB, is required to acquire and hold
shares of capital  stock in that FHLB in an amount at least equal to 1.0% 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,  whichever  is  greater.  The Bank was in  compliance  with this
requirement with an investment in FHLB stock at June 30, 1996, of $13.0 million.
FHLB advances must be secured by specified types of collateral and all long-term
advances may only be obtained for the purpose of providing funds for residential
housing finance.

     The FHLBs are  required to provide  funds for the  resolution  of insolvent
thrifts  and  to  contribute  funds  for  affordable  housing  programs.   These
requirements  could reduce the amount of  dividends  that the FHLBs pay to their
members and could also result in the FHLBs imposing a higher rate of interest on
advances to their  members.  For the years ended June 30,  1996,  1995 and 1994,
dividends from the FHLB to the Bank amounted to $725,000, $502,000 and $517,000,
respectively.  If dividends  were  reduced,  or interest on future FHLB advances
increased, the Bank's net interest income would likely also be reduced. Further,
there can be no assurance  that the impact of FDICIA and the FIRREA on the FHLBs
will not also cause a decrease in the value of the FHLB stock held by the Bank.

Federal Reserve System

     The   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  $52.0  million or less (subject to adjustment by the FRB)
the reserve  requirement is 3.0%;  and for accounts  greater than $52.0 million,
the reserve requirement is $1.6 million plus 10.0% (subject to adjustment by the
FRB between 8.0% and 14.0%) against that portion of total  transaction  accounts
in excess of $52.0  million.  The first  $4.3  million of  otherwise  reservable
balances  (subject  to  adjustments  by the FRB) are  exempted  from the reserve
requirements.  The Bank is in compliance  with the foregoing  requirements.  The
balances maintained to meet the reserve  requirements  imposed by the FRB may be
used to satisfy  liquidity  requirements  imposed by the OTS.  Because  required
reserves   must  be   maintained   in  the  form  of  either   vault   cash,   a
non-interest-bearing  account at a FRB or a  pass-through  account as defined by
the FRB,  the  effect  of this  reserve  requirement  is to  reduce  the  Bank's
interest-earning  assets. FHLB System members are also authorized to borrow from
the Federal Reserve "discount window," but FRB regulations require  institutions
to exhaust all FHLB sources before borrowing from a Federal Reserve Bank.

Holding Company Regulation

     The Company is a  non-diversified  unitary savings and loan holding company
within the meaning of the HOLA, as amended.  As such, the Company has registered
with the OTS and is subject to OTS  regulations,  examinations,  supervision and
reporting requirements. In addition, the OTS has enforcement


                                       22


<PAGE>



authority over the Company and its non-savings institution  subsidiaries.  Among
other things,  this authority permits the OTS to restrict or prohibit activities
that are  determined  to be a serious risk to the holding  company's  subsidiary
savings  institution.  The Bank must notify the OTS 30 days before declaring any
dividend to the Company.

     The  HOLA  prohibits  a  savings  and loan  holding  company,  directly  or
indirectly,  or through one or more subsidiaries,  from acquiring more than 5.0%
of the voting stock of another  savings  institution or holding  company without
prior  written  approval  of the  OTS;  acquiring  or  retaining,  with  certain
exceptions,  more than 5% of a nonsubsidiary company engaged in activities other
than  those  permitted  by the HOLA;  or  acquiring  or  retaining  control of a
depository   institution  that  is  not  insured  by  the  FDIC.  In  evaluating
applications by holding companies to acquire savings institutions,  the OTS must
consider the financial  and  managerial  resources  and future  prospects of the
company and institution  involved,  the effect of the acquisition on the risk to
the insurance  funds, the convenience and needs of the community and competitive
factors.

     As a unitary  savings and loan holding company (i.e. one that controls only
one thrift  subsidiary),  the Company  generally  will not be  restricted  under
existing  banking  laws as to the types of business  activities  in which it may
engage,  provided  that the Bank  continues to be a QTL.  See  "Federal  Savings
Institution  Regulation  - QTL Test" for a discussion  of the QTL  requirements.
Upon  any   nonsupervisory   acquisition  by  the  Company  of  another  savings
association  or  savings  bank  that  meets  the QTL test and is  deemed to be a
savings institution by 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 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,  subject to the prior approval of the OTS, and certain
other activities authorized by OTS regulation.

     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. Certain
states  do  not  authorize  interstate  acquisitions  under  any  circumstances;
however, federal law authorizing acquisitions in supervisory cases would preempt
such state law.

     Federal  law  generally  provides  that no  "person,"  acting  directly  or
indirectly or through or in concert with one or more other persons,  may acquire
"control," as that term is defined in OTS  regulations,  of a  federally-insured
savings  institution  without  giving at least 60 days written notice to the OTS
and providing the OTS an opportunity to disapprove of the proposed  acquisition.
Such acquisitions of control may be disapproved if it is determined, among other
things,  that (i) the acquisition would substantially  lessen competition;  (ii)
the financial  condition of the acquiring  person might jeopardize the financial
stability  of  the  savings  institution  or  prejudice  the  interests  of  its
depositors;  or (iii) the  competency,  experience or integrity of the acquiring
person or the proposed  management  personnel  indicates that it would not be in
the  interest  of the  depositors  or the  public to permit the  acquisition  of
control by such person.  This  requirement  would apply to  acquisitions  of the
Company's stock.


                                       23


<PAGE>


     In addition,  federal regulations  governing  conversions of mutual savings
institutions to the stock form of  organization  prohibit the direct or indirect
acquisition without prior OTS approval of more than 10.0% of any equity security
of a  savings  institution  within  three  years  of the  savings  institution's
conversion to stock form. This  limitation  applies to acquisitions of the stock
of the Company.  Such acquisition may be disapproved if it is found, among other
things,  that the proposed  acquisition  (a) would frustrate the purposes of the
provisions of the regulations regarding  conversions,  (b) would be manipulative
or  deceptive,  (c) would subvert the fairness of the  conversion,  (d) would be
likely  to  result  in  injury  to the  savings  institution,  (e)  would not be
consistent with economical  home financing,  (f) would otherwise  violate law or
regulation; or (g) would not contribute to the prudent deployment of the savings
institution's conversion proceeds.

Federal Securities Laws

     The Company's  Common Stock is  registered  with the SEC under the Exchange
Act of 1934, as amended (the "Exchange  Act").  The Company and its officers and
directors are subject to periodic  reporting,  proxy  solicitation  regulations,
insider trading restrictions and other requirements under the Exchange Act.

     The registration under the Securities Act of 1933 (the "Securities Act") of
shares of the Common Stock issued in the Conversion does not cover the resale of
such  shares.  Shares of the  Common  Stock  purchased  by  persons  who are not
affiliates of the Company may be resold without  registration.  Shares purchased
by an  affiliate of the Company  will be subject to the resale  restrictions  of
Rule 144 under the  Securities  Act.  If the Company  meets the  current  public
information requirements of Rule 144 under the Securities Act, each affiliate of
the Company who complies with the other  conditions of Rule 144 (including those
that require the  affiliate's  sale to be aggregated with those of certain other
persons) would be able to sell in the public  market,  without  registration,  a
number of shares not to exceed,  in any three-month  period,  the greater of (i)
1.0% of the outstanding  shares of the Company or (ii) the average weekly volume
of trading in such shares during the preceding  four calendar  weeks.  Provision
may be made in the  future by the  Company  to permit  affiliates  to have their
shares registered for sale under the Securities Act under certain circumstances.


                                       24


<PAGE>


STATISTICAL DATA

The detailed statistical data that follows is being presented in accordance with
Guide 3, prescribed by the Securities and Exchange Commission.  This data should
be read in conjunction  with the financial  statements and related notes and the
discussion  included in the  Management's  Discussion  and Analysis of Financial
Condition and Results of Operations incorporated herein by reference to the 1996
Annual Report to Stockholders included and as Exhibit 13.0 to this Form 10-K.

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

     A, B. Page 16 of the Company's 1996 Annual Report presents the distribution
     of assets,  liabilities and stockholders' equity and interest differential,
     under the caption  "Analysis  of Net Interest  Income" and is  incorporated
     herein by reference.

     C. Interest Differential
     Page  17  of  the  Company's  1996  Annual  Report  presents  the  interest
     differential under the caption  "Rate/Volume  Analysis" and is incorporated
     herein by reference.



                                       25


<PAGE>



A.  Mortgage and Other Loan Activities

The following  table sets forth the Bank's loan  originations,  loan  purchases,
sales, and principal repayments for the periods indicated:

<TABLE>
<CAPTION>
                                                                                           For the year ended June 30,
                                                                            --------------------------------------------------------
                                                                              1996                    1995                   1994
                                                                            ---------              ---------              ---------
                                                                                                 (In thousands)
<S>                                                                         <C>                    <C>                    <C>      
Mortgage loans (gross):
  At beginning of period ......................................             $ 224,841              $ 231,615              $ 263,507
  Mortgage loans originated:
    One-to four-family ........................................                38,557                 10,913                 22,907
    Co-operatives .............................................                    --                     86                     45
    Multi-family ..............................................                63,840                 10,500                     --
    Construction ..............................................                 4,159                 12,589                  6,846
    Commercial ................................................                   522                    155                     --
                                                                            ---------              ---------              ---------
      Total mortgage loans originated .........................               107,078                 34,243                 29,798
  Mortgage loans purchased ....................................               426,328                  1,236                     --
                                                                            ---------              ---------              ---------
      Total mortgage loans originated
        and purchased .........................................               533,406                 35,479                 29,798
  Transfer of mortgage loans
    to real estate owned ......................................                (1,450)                  (646)                (2,730)
  Principal repayments ........................................               (59,984)               (40,126)               (52,710)
  Sales of loans ..............................................                (5,830)                (1,481)                (6,250)
                                                                            ---------              ---------              ---------
       At end of period .......................................             $ 690,983              $ 224,841              $ 231,615
                                                                            =========              =========              =========

  Other loans (gross):
    At beginning of period ....................................             $ 108,653              $ 100,250              $ 103,645
    Other loans originated ....................................                35,816                 33,586                 28,148
    Other loans purchased .....................................                23,489                     --                     --
    Principal repayments ......................................               (37,548)               (25,183)               (31,543)
                                                                            ---------              ---------              ---------
       At end of period .......................................             $ 130,410              $ 108,653              $ 100,250
                                                                            =========              =========              =========
</TABLE>



                                       26


<PAGE>


B.  Loan Maturity and Repricing

The following table shows the maturity or period to repricing of the Bank's loan
portfolio at June 30, 1996.  Loans that have adjustable rates are shown as being
due in the period  during which the  interest  rates are next subject to change.
The table does not include  prepayments  or  scheduled  principal  amortization.
Prepayments and scheduled principal amortization on loans totalled $97.5 million
and $65.3  million,  $84.3 million,  respectively,  for the years ended June 30,
1996, 1995 and 1994.

<TABLE>
<CAPTION>
                                                                                     At June 30, 1996 
                                                    --------------------------------------------------------------------------------
                                                                                       Mortgage Loans
                                                    --------------------------------------------------------------------------------
                                                      One- to                            Multi-        Commercial                   
                                                    four-family      Co-operative        family        Real Estate     Construction 
                                                    -----------      ------------        ------        -----------     ------------ 
                                                                                                                      (In thousands)
<S>                                                   <C>              <C>              <C>              <C>             <C>     
Amounts due:                                                                                                          
Within one year ...............................       $221,495         $  8,596         $  5,300         $  9,505        $  5,560
After one year:
   One to three years .........................         10,999              361              733            7,029              -- 
   Three to five years ........................         17,904              272           73,430            9,600              -- 
   Five to ten years ..........................         92,731              122               --              136              -- 
   Ten to twenty years ........................        193,775               59              108              864              -- 
   Over twenty years ..........................         32,127              277               --               --              -- 
                                                      --------         --------         --------         --------        --------
Total due after one year ......................        347,536            1,091           74,271           17,629              -- 
                                                      --------         --------         --------         --------        --------
Total amounts due .............................       $569,031         $  9,687         $ 79,571         $ 27,134        $  5,560
                                                      ========         ========         ========         ========        ========

Discounts, premiums and              
   deferred loan fees, net ....................
Allowance for loan losses .....................
                                     
   Loans receivable, net ......................

<CAPTION>
                                                                                       At June 30, 1996 
                                                              ----------------------------------------------------------------------
                                                                                     Consumer and Other Loans
                                                              ----------------------------------------------------------------------
                                                                Home          
                                                               Equity               Home
                                                              Lines of             Equity                Other              Total
                                                               Credit               Loans                Loans            Receivable
                                                               ------               -----                -----            ----------
<S>                                                           <C>                  <C>                 <C>                <C>      
Amounts due:
Within one year ...............................               $  81,205            $     123           $  21,516          $ 353,300
After one year:
   One to three years .........................                      --                1,265               6,410             26,797
   Three to five years ........................                      --                3,959               3,277            108,442
   Five to ten years ..........................                      --                8,940                 701            102,630
   Ten to twenty years ........................                      --                2,460                 554            197,820
   Over twenty years ..........................                      --                   --                  --             32,404
                                                              ---------            ---------           ---------          ---------
Total due after one year ......................                      --               16,624              10,942            468,093
                                                              ---------            ---------           ---------          ---------
Total amounts due .............................               $  81,205            $  16,747           $  32,458            821,393
                                                              =========            =========           =========          =========

Discounts, premiums and
  deferred loan fees, net .....................                                                                                 848
Allowance for loan losses .....................                                                                              (4,495)
                                                                                                                          ---------
  Loans receivable, net .......................                                                                           $ 817,746
                                                                                                                          =========
</TABLE>

The following table sets forth, at June 30, 1996, the dollar amount of all fixed
rate loans  contractually  due after June 30, 1996,  and  adjustable  rate loans
repricing after June 30, 1996.
<TABLE>
<CAPTION>
                                                                                            Due After June  30, 1996
                                                                            --------------------------------------------------------
                                                                              Fixed                Adjustable                Total
                                                                              -----                ----------                -----
                                                                                                 (In thousands)
<S>                                                                         <C>                     <C>                     <C>     
Mortgage loans:
   One- to four-family .....................................                $328,920                $ 18,616                $347,536
   Co-operative ............................................                     465                     626                   1,091
   Multi-family ............................................                   1,788                  72,483                  74,271
   Commercial real estate ..................................                   2,381                  15,248                  17,629
Consumer and other loans ...................................                  27,566                      --                  27,566
                                                                            --------                --------                --------
Total loans ................................................                $361,120                $106,973                $468,093
                                                                            ========                ========                ========
</TABLE>


                                       27


<PAGE>



C. Summary of Allowance for Loan Losses

     The following table sets forth the Bank's  allowances for loan,  investment
in real estate and real estate owned losses at the dates indicated.

<TABLE>
<CAPTION>
                                                                                       Year Ended June 30,
                                                              ---------------------------------------------------------------------
                                                                1996           1995           1994           1993           1992
                                                              --------       --------       --------       --------       --------
                                                                                      (Dollars in thousands)
<S>                                                           <C>            <C>            <C>            <C>            <C>     
Allowance for loan losses:
Balance at beginning of period ..........................     $  1,729       $  1,417       $  1,344       $  1,110       $  2,179
Charge-offs:
   One- to four-family ..................................          (67)           (54)          (241)           (14)          (145)
   Multi-family .........................................           --             --             --             --             --
   Co-op ................................................          (76)           (28)           (74)            --           (767)
   Commercial real estate ...............................           --             --             --             --           (245)
   Consumer and other loans .............................         (122)           (31)           (79)           (54)           (25)
                                                              --------       --------       --------       --------       --------
      Total charge-offs .................................         (265)          (113)          (394)           (68)        (1,182)

Recoveries:
   Mortgage loans .......................................           35             17             14             51             --
   Consumer and other loans .............................           54              8             60             17              5
                                                              --------       --------       --------       --------       --------
      Total recoveries ..................................           89             25             74             68              5
    Allowances of acquired institutions .................        2,217             --             --             --             --
Provision for loan losses ...............................          725            400            393            234            108
                                                              --------       --------       --------       --------       --------

Balance at end of the period ............................     $  4,495       $  1,729       $  1,417       $  1,344       $  1,110
                                                              ========       ========       ========       ========       ========

Ratio of net charge-offs during the period
   to average loans outstanding  during
   the period ...........................................         0.03%          0.03%          0.09%            --           0.27%

Ratio of allowance for loan losses to total
   loans at the end of the period .......................         0.55%          0.52%          0.43%          0.37%          0.27%

Ratio of allowance for loan losses to non-
   performing loans at the end of the period ............        34.63%         47.10%         39.38%         25.52%         18.49%

Allowance for losses on investment
in real estate:
Balance at beginning of period ..........................     $     --       $     --       $     --       $ 44,157       $ 44,157
   Charge-offs ..........................................           --             --             --        (44,157)            --
Provision for losses ....................................           --             --             --             --             --
                                                              --------       --------       --------       --------       --------
Balance at the end of the period ........................     $     --       $     --       $     --       $     --       $ 44,157
                                                              ========       ========       ========       ========       ========

Allowance for losses on real estate owned:
Balance at beginning of period ..........................     $    589       $    632       $  2,288       $    416       $  1,061
   Charge-offs ..........................................         (384)          (103)        (2,740)          (253)          (901)
   Recoveries ...........................................           --             --             11             --             --
   Allowances of acquired institutions ..................          188             --             --             --             --
Provision for losses ....................................          375             60          1,073          2,125            256
                                                              --------       --------       --------       --------       --------
Balance at the end of the period ........................     $    768       $    589       $    632       $  2,288       $    416
                                                              ========       ========       ========       ========       ========
</TABLE>


                                       28


<PAGE>



The following  table sets forth the Bank's  allocation of the allowance for loan
losses by loan category and the percent of loans in each category to total loans
receivable at the dates indicated.  The portion of the allowance for loan losses
allocated to each loan  category  does not  represent  the total  available  for
future losses which may occur within the loan category since the total loan loss
reserve is a valuation reserve applicable to the entire loan portfolio.

<TABLE>
<CAPTION>
                                                                                   At June 30,
                                            ---------------------------------------------------------------------------------------
                                                        1996                          1995                         1994            
                                            ----------------------------   ----------------------------   -------------------------
                                                           % of Loans in                  % of Loans in               % of Loans in
                                                            Category to                    Category to                 Category to 
                                            Amount          Total Loans    Amount          Total Loans    Amount       Total Loans 
                                            ------          -----------    ------          -----------    ------       ----------- 
                                                                              (Dollars in thousands)
<S>                                         <C>               <C>          <C>               <C>          <C>            <C>    
One- to-four-family(1) ................     $3,336             70.46%      $1,249             60.84%      $1,073          65.73%
Commercial real estate ................        158              3.30           --              0.68           --           0.75
Multi-family ..........................        278              9.69           74              5.64           --           2.71
Construction and land .................         47              0.67           --              0.22           --           0.60
Consumer and other loans ..............        676             15.88          406             32.62          344          30.21
                                            ------            ------       ------            ------       ------         ------ 
     Total allowances .................      4,495            100.00%      $1,729            100.00%      $1,417         100.00%
                                            ======            ======       ======            ======       ======         ====== 

<CAPTION>
                                                                              1993                                  1992          
                                                               ---------------------------------       -----------------------------
                                                                                   % of Loans in                      % of Loans in
                                                                                    Category to                        Category to
                                                               Amount               Total Loans        Amount          Total Loans
                                                               ------               -----------        ------          -----------
<S>                                                            <C>                    <C>              <C>               <C>    
One- to-four-family(1) ................                        $1,104                  67.27%          $  883             70.17%
Commercial real estate ................                            --                   1.14               --              1.20
Multi-family ..........................                            --                   3.13               --              3.65
Construction and land .................                            --                   0.23               --                --
Consumer and other loans ..............                           240                  28.23              227             24.98
                                                               ------                 ------           ------            ------
     Total allowances .................                        $1,344                 100.00%          $1,110            100.00%
                                                               ======                 ======           ======            ======
</TABLE>

(1)  Includes allocations for co-op loans.



                                       29


<PAGE>



D.  Composition of Loan Portfolio

The following  table sets forth the  composition of the Bank's loan portfolio in
dollar amounts and in percentages of the portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                                                                    June 30,                                        
                                                  -----------------------------------------------------------------------------     
                                                          1996                         1995                        1994             
                                                  --------------------         --------------------        --------------------     
                                                               Percent                      Percent                     Percent     
                                                                 of                           of                          of        
                                                   Amount       Total            Amount      Total          Amount       Total      
                                                   ------       -----            ------      -----          ------       -----      
                                                                              (Dollars in thousands)                                
<S>                                               <C>          <C>             <C>          <C>            <C>          <C>        
Mortgage loans:
One- to four-family............................   $ 569,031     69.28%         $ 194,290     58.26%        $ 208,550     62.85%     
Co-operative...................................       9,687      1.18              8,774      2.63             9,567      2.88      
Multi-family...................................      79,571      9.69             18,774      5.63             8,991      2.71      
Commercial.....................................      27,134      3.30              2,258      0.68             2,504      0.75      
Construction...................................       5,560      0.67                745      0.22             2,003      0.60      
                                                  ---------    ------          ---------    ------         ---------    ------      
    Total mortgage loans.......................     690,983     84.12            224,841     67.42           231,615     69.79      
                                                  ---------    ------          ---------    ------         ---------    ------      

Consumer and other loans:
Home equity lines of credit....................      81,205      9.89             70,954     21.28            61,338     18.48      
Guaranteed student loans.......................      18,754      2.28             20,529      6.16            22,924      6.91      
Home equity loans..............................      16,747      2.04             15,774      4.73            14,334      4.32      
Loans on deposit accounts......................       5,782      0.70                980      0.29               982      0.30      
Other loans....................................       7,922      0.97                416      0.12               672      0.20      
                                                  ---------    ------          ---------    ------         ---------    ------      
Total  consumer and other loans................     130,410     15.88            108,653     32.58           100,250     30.21      
                                                  ---------    ------          ---------    ------         ---------    ------      
Total loans....................................     821,393    100.00%           333,494    100.00%          331,865    100.00%     
                                                               ======                       ======                      ======      

Discounts, premiums and
 deferred loan fees, net.......................         848                          315                         272                
Allowance for loan losses......................      (4,495)                      (1,729)                     (1,417)               
                                                  ---------                    ---------                   ---------                
Total loans, net...............................   $ 817,746                    $ 332,080                   $ 330,720                
                                                  =========                    =========                   =========                

<CAPTION>
                                                                        June 30,  
                                                  --------------------------------------------------- 
                                                          1993                          1992          
                                                  --------------------         ---------------------- 
                                                              Percent                        Percent 
                                                                of                             of    
                                                   Amount      Total           Amount         Total  
                                                   ------      -----           ------         -----  
                                                                (Dollars in thousands)                
<S>                                               <C>          <C>             <C>            <C>    
Mortgage loans:                                
One- to four-family............................   $ 236,798     64.50%         $ 276,079       67.24% 
Co-operative...................................      10,163      2.77             12,035        2.93  
Multi-family...................................      11,506      3.13             14,996        3.65  
Commercial.....................................       4,183      1.14              4,934        1.20  
Construction...................................         857      0.23                 --          --  
                                                  ---------    ------          ---------      ------  
    Total mortgage loans.......................     263,507     71.77            308,044       75.02  
                                                  ---------    ------          ---------      ------  
                                                                                                      
Consumer and other loans:                                                                             
Home equity lines of credit....................      59,513     16.21             54,509       13.28  
Guaranteed student loans.......................      24,871      6.77             27,291        6.65  
Home equity loans..............................      16,661      4.54             16,789        4.08  
Loans on deposit accounts......................       1,146      0.31              1,280        0.31  
Other loans....................................       1,454      0.40              2,700        0.66  
                                                  ---------    ------          ---------      ------  
Total  consumer and other loans................     103,645     28.23            102,569       24.98  
                                                  ---------    ------          ---------      ------  
Total loans....................................     367,152    100.00%           410,613      100.00% 
                                                               ======                         ======  
                                                                                                      
Discounts, premiums and                                                                               
 deferred loan fees, net.......................         105                          116              
Allowance for loan losses......................      (1,344)                      (1,110)             
                                                  ---------                    ---------              
Total loans, net...............................   $ 365,913                    $ 409,619              
                                                  =========                    =========              
</TABLE>


                                       30


<PAGE>



E. Money  Market,  Debt and Equity and  Mortgage-Backed  Securities  Composition
Table.

The following  table sets forth certain  information  regarding the carrying and
market values of the Company's  money market  investments  and its portfolios of
debt and equity and mortgage-backed securities at the dates
indicated:

<TABLE>
<CAPTION>
                                                                                            At June 30,
                                                                --------------------------------------------------------------------
                                                                         1996                   1995                    1994
                                                                --------------------    --------------------    --------------------
                                                                Carrying     Market     Carrying     Market     Carrying     Market
                                                                  Value      Value        Value      Value        Value      Value
                                                                --------    --------    --------    --------    --------    --------
                                                                                          (In thousands)
<S>                                                             <C>         <C>         <C>         <C>         <C>         <C>     
Money Market Investments                                                                   
Federal funds sold and repurchase agreements ...............    $ 10,450    $ 10,450    $  2,700    $  2,700    $  4,000    $  4,000
                                                                ========    ========    ========    ========    ========    ========

Debt and Equity Securities

Held-to-Maturity:
  United State Agency Obligations ..........................    $ 34,950    $ 34,612    $     --    $     --    $     --    $     --
  United States Treasury Notes .............................          --          --      14,997      14,972      30,002      29,902
  Obligations of New York State and
     local municipalities ..................................         391         435       1,394       1,412       1,397       1,451
  Obligations of other states ..............................          --          --          --          --       1,891       1,971
  FHLB stock ...............................................      12,989      12,989       7,499       7,499       6,202       6,202
                                                                --------    --------    --------    --------    --------    --------
     Total debt and equity securities
        held-to-maturity ...................................    $ 48,330    $ 48,036    $ 23,890    $ 23,883    $ 39,492    $ 39,526
                                                                ========    ========    ========    ========    ========    ========

Available-for-Sale:
   United States Agency Obligations ........................    $ 10,319      10,227    $     --    $     --    $     --    $     --
   United Sates Treasury Bills .............................          --          --      10,531      10,547      24,448      24,393
   United States Treasury Notes ............................       2,992       2,983      13,377      13,333      13,346      13,195
   Marketable equity securities ............................          42          61          --          --          --          --
                                                                --------    --------    --------    --------    --------    --------
     Total debt and equity securities
        available-for-sale .................................    $ 13,353    $ 13,271    $ 23,908    $ 23,880    $ 37,794    $ 37,588
                                                                ========    ========    ========    ========    ========    ========

Mortgage-Backed Securities

  Held-to-Maturity:
    Pass-through certificates guaranteed by
    GNMA ...................................................    $125,195    $125,700    $157,073    $160,939    $120,032    $118,175
    FHLMC ..................................................      14,967      15,005     188,611     186,727     213,585     206,180
    FNMA ...................................................      44,330      44,290      68,078      68,154      60,582      58,955
                                                                --------    --------    --------    --------    --------    --------
       Total mortgage-backed securities
         held-to-maturity ..................................    $184,492    $184,995    $413,762    $415,820    $394,199    $383,310
                                                                ========    ========    ========    ========    ========    ========

Available-for-Sale:
       Pass-through certificates guaranteed by
    GNMA ...................................................    $170,142    $169,753    $     --    $     --    $     --    $     --
    FHLMC ..................................................     255,498     249,598      77,072      78,195          --          --
    FNMA ...................................................     172,863     169,944      25,845      26,258          --          --
    REMIC ..................................................       2,503       2,445          --          --          --          --
                                                                --------    --------    --------    --------    --------    --------
      Total mortgage-backed securities
         available-for-sale ................................    $601,006    $591,740    $102,917    $104,453    $     --    $     --
                                                                ========    ========    ========    ========    ========    ========
</TABLE>


                                       31


<PAGE>



F.  Maturity  Listing  for  Money  Market  Investments,   Debt  and  Equity  and
Mortgage-Backed Securities Portfolio

     The table  below sets forth  certain  information  regarding  the  carrying
value,  weighted  average yields and  maturities of the Company's  federal funds
sold and repurchase  agreement,  debt and equity securities and  mortgage-backed
securities  at June 30,  1996.  There  were no debt  and  equity,  exclusive  of
obligations  of the U.S.  Treasury  securities,  issued by any one entity with a
total carrying value in excess of 10.0% of retained earnings at June 30, 1996.

<TABLE>
<CAPTION>
                                                                                   At June 30, 1996
                                                               ----------------------------------------------------------
                                                                    One Year or Less               One to Five Years       
                                                               --------------------------     ---------------------------  
                                                                               Annualized                      Annualized          
                                                                                Weighted                        Weighted           
                                                               Carrying         Average       Carrying           Average           
                                                                 Value           Yield          Value             Yield            
                                                                 -----           -----          -----             -----            
                                                                                  (Dollars in thousands)
<S>                                                             <C>               <C>          <C>                <C>  
Money Market Investments
Federal funds sold and repurchase agreement ............        $10,450           5.29%             --              -- 

Debt and Equity Securities
Held-to-Maturity:
United States Government Agency Obligations ............        $    --             --         $ 9,931            6.00%
Obligations of New York State and local municipalities .             --             --             391            7.88
FHLB stock .............................................             --             --              --              -- 
                                                                -------                        -------                 
     Total debt and equity securities held-to-maturity .        $    --             --         $10,322            6.07%
                                                                =======                        =======                 

Available-for-Sale:
United States Treasury Notes ...........................        $ 2,992           5.24%        $    --              -- 
United States Government Agency Obligations ............          3,342           6.08           6,977            6.05
Marketable Equities ....................................             --             --              --              -- 
                                                                -------                        -------                 
     Total debt and equity securities available-for-sale        $ 6,334           5.68%        $ 6,977            6.05%
                                                                =======                        =======                 

Mortgage-Backed  Securities
Held-to-Maturity:
Pass-through certificates guaranteed by
GNMA ...................................................        $    --             --               4            9.85%
FHLMC ..................................................             --             --              --              -- 
FNMA ...................................................             --                             --              -- 
                                                                -------                        -------                 
     Total mortgage-backed securities held-to-maturity .        $    --             --         $     4            9.85%
                                                                =======                        =======                 

Available-for-Sale:
Pass-through certificates guaranteed by
GNMA ...................................................        $    --                        $   254            7.85%
FHLMC ..................................................          1,959           8.00          23,626            6.16
FNMA ...................................................             --             --          30,785            6.50
FHLMC REMIC ............................................             --             --              --              -- 
                                                                -------                        -------                 
     Total mortgage-backed securities available-for-sale        $ 1,959           8.00%        $54,665            6.36%
                                                                =======                        =======                 

<CAPTION>
                                                                                   At June 30, 1996
                                                               ----------------------------------------------------------
                                                                    Five to Ten Years             More Than Ten Years           
                                                               --------------------------     ---------------------------       
                                                                               Annualized                      Annualized          
                                                                                Weighted                        Weighted           
                                                               Carrying         Average       Carrying           Average           
                                                                 Value           Yield          Value             Yield            
                                                                 -----           -----          -----             -----            
                                                                                  (Dollars in thousands)
<S>                                                             <C>               <C>          <C>                <C>  
Money Market Investments
Federal funds sold and repurchase agreement ............             --             --              --              -- 

Debt and Equity Securities
Held-to-Maturity:
United States Government Agency Obligations ............        $25,019           7.57%        $     --             -- 
Obligations of New York State and local municipalities .             --             --               --             -- 
FHLB stock .............................................             --             --           12,989           6.50
                                                                -------                        --------                
     Total debt and equity securities held-to-maturity .        $25,019           7.57%        $ 12,989           6.50%
                                                                =======                        ========                

Available-for-Sale: 
United States Treasury Notes ...........................             --             --         $     --             -- 
United States Government Agency Obligations ............             --             --               --             -- 
Marketable Equities ....................................             --             --               42           1.08
                                                                -------                        --------                
     Total debt and equity securities available-for-sale             --             --         $     42           1.08%
                                                                =======                        ========                

Mortgage-Backed  Securities
Held-to-Maturity:
Pass-through certificates guaranteed by
GNMA ...................................................             --             --         $125,191           6.78%
FHLMC ..................................................            146           7.82           14,821           7.03
FNMA ...................................................             --             --           44,330           7.27
                                                                -------                        --------                
     Total mortgage-backed securities held-to-maturity .        $   146           7.82%        $184,342           6.92%
                                                                =======                        ========                

Available-for-Sale:
Pass-through certificates guaranteed by
GNMA ...................................................        $ 2,381           7.76%        $167,507           6.72%
FHLMC ..................................................             --             --          229,913           7.38
FNMA ...................................................             --             --          142,078           7.28
FHLMC REMIC ............................................          2,503           6.50               --             -- 
                                                                -------                        --------                
     Total mortgage-backed securities available-for-sale        $ 4,884           7.11%        $539,498           7.15%
                                                                =======                        ========                

<CAPTION>
                                                                                   At June 30, 1996
                                                               ----------------------------------------------------------
                                                                                   Total Securities      
                                                               ----------------------------------------------------------
                                                                                                             Annualized  
                                                                  Average                     Approx.         Weighted         
                                                                    Life       Carrying       Market           Average    
                                                                 (in years)      Value        Value             Yield     
                                                                 ----------      -----        -----             -----     
<S>                                                                <C>         <C>           <C>                <C>  
Money Market Investments
Federal funds sold and repurchase agreement ............             --        $ 10,450      $ 10,450            5.29%

Debt and Equity Securities
Held-to-Maturity:
United States Government Agency Obligations ............            7.9        $ 34,950      $ 34,612            7.12%
Obligations of New York State and local municipalities .            3.8             391           435            7.88
FHLB stock .............................................             --          12,989        12,989            6.50
                                                                               --------      --------                 
     Total debt and equity securities held-to-maturity .            7.9        $ 48,330      $ 48,036            6.96%
                                                                               ========      ========                 

Available-for-Sale:
United States Treasury Notes ...........................            0.6        $  2,992      $  2,983            5.24%
United States Government Agency Obligations ............            1.9          10,319        10,227            6.06
Marketable Equities ....................................             --              42            61            1.08
                                                                               --------      --------                 
     Total debt and equity securities available-for-sale            1.6        $ 13,353      $ 13,271            5.86%
                                                                               ========      ========                 

Mortgage-Backed  Securities
Held-to-Maturity:
Pass-through certificates guaranteed by
GNMA ...................................................           5.86        $125,195      $125,700            6.78%
FHLMC ..................................................           4.57          14,967        15,005            7.04
FNMA ...................................................           5.52          44,330        44,290            7.27
                                                                               --------      --------                 
     Total mortgage-backed securities held-to-maturity .           5.67        $184,492      $184,995            6.92%
                                                                               ========      ========                 

Available-for-Sale:
Pass-through certificates guaranteed by
GNMA ...................................................           6.08        $170,142      $169,753            6.74%
FHLMC ..................................................           7.09         255,498       249,598            7.27
FNMA ...................................................           5.72         172,863       169,944            7.14
FHLMC REMIC ............................................           5.50           2,503         2,445            6.50
                                                                               --------      --------                 
     Total mortgage-backed securities available-for-sale           6.38        $601,006      $591,740            7.08%
                                                                               ========      ========                 
</TABLE>


                                       32


<PAGE>



G.  Deposit Activities

     The  following  table  presents  the  deposit  activity of the Bank for the
periods indicated.

<TABLE>
<CAPTION>
                                                                                           For the Years Ended
                                                                      --------------------------------------------------------------
                                                                         1996                     1995                     1994
                                                                      ----------               ----------               ----------
                                                                                             (In thousands)
<S>                                                                   <C>                      <C>                      <C>       
Opening balance ........................................              $  670,317               $  587,221               $  600,278
Bank of Westbury deposits assumed ......................                 151,992                       --                       --
Sunrise Bancorp, Inc. deposits assumed .................                 479,213                       --                       --
Excess of deposits (withdrawals) .......................                   1,679                   61,084                  (30,831)
Interest credited on deposits ..........................                  42,425                   22,012                   17,774
                                                                      ----------               ----------               ----------
Ending balance .........................................              $1,345,626               $  670,317               $  587,221
                                                                      ==========               ==========               ==========

Net increase (decrease) in deposits ....................              $  675,309               $   83,096               $  (13,057)
                                                                      ==========               ==========               ==========
Percentage increase (decrease) .........................                   100.7%                    14.2%                    (2.2%)
</TABLE>

     At June 30, 1996, the Bank has outstanding  $36.0 million in certificate of
deposit accounts in amounts of $100,000 or more, maturing as follows:

                                                                      Weighted
                                                     Amount         Average Rate
                                                     ------         ------------
                                                 (In thousands)
Maturity Period:
Three months or less .......................        $ 9,247            5.12%
Over three through six months ..............          7,462            5.39
Over six through 12 months .................          7,450            5.22
Over 12 months .............................         11,858            6.00
                                                    -------            ----
      Total ................................        $36,017            5.48%
                                                    =======            ====



                                       33


<PAGE>



The following  table sets forth the  distribution  of the Bank's average deposit
accounts for the periods  indicated and the weighted  average  nominal  interest
rates on each category of deposits presented.

<TABLE>
<CAPTION>
                                                                      For the year ended June  30,
                                 ---------------------------------------------------------------------------------------------------
                                               1996                                1995                             1994
                                 --------------------------------      -----------------------------    ----------------------------
                                                         Weighted                           Weighted                        Weighted
                                             Percent     Average                  Percent    Average              Percent    Average
                                  Average    of Total    Nominal       Average    of Total   Nominal    Average   of Total   Nominal
                                  Balance    Deposits     Rate         Balance    Deposits    Rate      Balance   Deposits    Rate
                                  -------    --------     ----         -------    --------    ----      -------   --------    ----
                                                                           (Dollars in thousands)
<S>                             <C>           <C>          <C>        <C>         <C>         <C>       <C>        <C>         <C>  
Passbook accounts.............  $  353,617     33.43%      2.50%      $ 236,047    38.09%     2.50%     $268,779    45.04%     2.57%
NOW accounts..................      58,576      5.54       1.95          25,275     4.08      1.90        25,927     4.34      1.93
                                ----------    ------                   --------   ------                --------   ------

Total passbook and
  NOW accounts................     412,193     38.97       2.42         261,322    42.17      2.44       294,706    49.38      2.51
                                ----------    ------                   --------   ------                --------   ------

Money market accounts.........      97,975      9.26       2.54          91,051    14.69      2.50       105,594    17.69      2.51
                                ----------    ------                   --------   ------                --------   ------
Certificate accounts:
     31 days..................          70      0.01       2.50              85     0.01      2.50           317     0.05      2.51
     91 days..................     23,655      2.24       4.79           2,565     0.41      3.31         3,512     0.59      2.53
      4 months................         447      0.04       4.31             317     0.05      2.80           453     0.08      2.53
      6 months................      78,709      7.44       5.08          46,687     7.53      4.24        47,120     7.89      2.95
      9 months................      55,401      5.24       5.49          17,732     2.86      5.83            --       --        --
     12 months................     145,466     13.76       5.07          81,499    13.15      4.58        71,969    12.06      3.37
     15 months................      60,638      5.73       6.22          31,777     5.13      6.32            --       --        --
     18 months................      79,042      7.47       6.14          38,857     6.27      5.38        23,773     3.98      4.02
     18 month variable IRA....          --        --         --              37     0.01      4.91           508     0.09      3.41
     24 months................      10,655      1.01       5.75              --       --        --            --       --        --
     30 months................      11,990      1.13       5.16          10,303     1.66      4.83         9,908     1.66      4.84
     36 months................      11,576      1.09       5.09          10,943     1.77      4.98        11,753     1.97      5.23
     42 months................       2,962      0.28       5.34           3,337     0.54      5.46         3,941     0.66      6.43
     48 months................      20,553      1.94       5.42          22,683     3.66      5.48        22,312     3.74      5.73
     60 months................      43,425      4.11       6.28              --       --        --            --       --        --
     72 months................          --        --         --             232     0.04      7.75           296     0.05      7.75
     96 months................          --        --         --             286     0.05      8.00           663     0.11      8.00
Other certificates............       2,973      0.28       5.28              --       --        --            --       --        --
                                ----------    ------                   --------   ------                --------   ------
Total certificates............     547,562     51.77       5.48        $267,340    43.14      5.04      $196,525    32.93      3.87
                                ----------    ------                   --------   ------                --------   ------
Total deposits................  $1,057,730    100.00%      4.02        $619,713   100.00%     3.57      $596,825   100.00%     2.96
                                ==========    ======                   ========   ======                ========   ======
</TABLE>


                                       34


<PAGE>



     The  following  table  presents,  by rate  categories,  the balances of the
Bank's certificate accounts outstanding,  interest rate categories,  at June 30,
1996, 1995 and 1994 and the remaining periods to maturity of certificate deposit
accounts outstanding at June 30, 1996.

<TABLE>
<CAPTION>
                                                    Period to maturity from
                                                         June 30, 1996                                      June 30,
                                      ------------------------------------------------        --------------------------------------
                                                      One to       Two to        Over
                                      Within           Two         Three         Three
                                      One Year        Years        Years         Years         1996           1995            1994
                                      --------        -----        -----         -----        ------         ------          -----
                                                                             (In thousands)
<S>                                   <C>           <C>          <C>          <C>            <C>            <C>             <C>     
Certificate accounts:
2.99% or less...................      $  1,410      $     --     $     --     $     --       $  1,410       $    837        $ 28,835
3.00% to 3.99%..................         2,388            --           --           --          2,388          2,907          80,172
4.00% to 4.99%..................       156,029        10,184          475            2        166,690         37,255          60,691
5.00% to 5.99%..................       254,913        73,346       18,561       16,100        362,920        160,180          17,730
6.00% to 6.99%..................        62,978        21,504        5,757       45,581        135,820        145,378           7,906
7.00% to 7.99%..................         4,914           236           --           89          5,239            237           1,672
8.00% to 8.99%..................            21            21          188            5            235             --              --
9.00% and greater...............            --            --          134           --            134            142             747
                                      --------      --------     --------     --------       --------       --------        --------
Total...........................      $482,653      $105,291     $ 25,115     $ 61,777       $674,836       $346,936        $197,753
                                      ========      ========     ========     ========       ========       ========        ========
</TABLE>


H. Borrowings

     The  following  table sets forth certain  information  regarding the Bank's
borrowed funds at or for the fiscal years ended on the dates indicated:

<TABLE>
<CAPTION>
                                                                                                  At or For the
                                                                                                Year Ended June 30,
                                                                               -----------------------------------------------------
                                                                                 1996                  1995                  1994
                                                                               --------              --------              --------
                                                                                                  (In thousands)
<S>                                                                            <C>                   <C>                   <C>     
FHLB-NY advances:
  Average balance outstanding ....................................             $ 29,882              $ 95,554              $ 62,531
   Maximum amount outstanding at any
       month-end during the period ...............................               71,218               126,000                88,000
   Balance outstanding at end of period ..........................                3,000                40,000                78,000
   Weighted-average interest rate during the period ..............                 7.29%                 6.00%                 3.57%
   Weighted-average interest rate at end of period ...............                 5.98%                 7.60%                 4.60%

Reverse repurchase agreements:
  Average balance outstanding ....................................             $150,173              $ 10,103              $     --
   Maximum amount outstanding at any
       month-end during the period ...............................              279,678                57,035                    --
   Balance outstanding at end of period ..........................              263,160                57,035                    --
   Weighted-average interest rate during the period ..............                 5.58%                 6.09%                   --
   Weighted-average interest rate at end of period ...............                 5.41%                 6.04%                   --

Total borrowings:
  Average balance outstanding ....................................             $180,055              $105,657              $ 62,531
   Maximum amount outstanding at any
       month-end during the period ...............................              282,678               183,035                88,000
   Balance outstanding at end of period ..........................              266,160                97,035                78,000
   Weighted-average interest rate during the period ..............                 5.87%                 6.01%                 3.57%
   Weighted-average interest rate at end of period ...............                 5.42%                 6.68%                 4.60%
</TABLE>


                                       35


<PAGE>



Item 2.  Properties

     The Bank  conducts its business  through its  administrative  office and 28
full-service   branch   offices.   Loan   originations   are  processed  at  the
administrative office.

<TABLE>
<CAPTION>
                                                                                                                      Net Book Value
                                                                                                                     of Property or
                                                                               Original Date       Date of             Leasehold
                                                                 Leased or       Leased or          Lease            Improvements at
       Location                                                   Owned          Acquired       Expiration(1)        June 30, 1996
       --------                                                   -----          --------       -------------        -------------
                                                                                                                      (In thousands)
<S>                                                                <C>              <C>               <C>               <C>   
Administrative Office:
585 Stewart Avenue
Garden City, NY  11530...................................          Leased           1977              2002              $   47

Banking Offices:
300 Garden City Plaza
Garden City, NY  11530
(Home Office)............................................          Leased           1979              2004                  --

983 Willis Avenue
Albertson, NY  11507.....................................           Owned           1965                --                 545

422 Hillside Avenue
Williston Park, NY  11596................................          Leased           1972              2017                 284

380 Hillside Avenue(2)
Williston Park, NY  11596................................           Owned           1964                --                 211

570 Stewart Avenue
Bethpage, NY  11714......................................          Leased           1963              2008                  38

341 Post Avenue
Westbury, NY  11590......................................           Owned           1995                --                 325

2530 Stewart Avenue
Westbury, NY  11590......................................           Owned           1995                --                 432

405 Jerusalem Avenue
Hicksville, NY  11801....................................          Leased           1995              2005                  29

2843 Jerusalem Avenue
North Bellmore, NY  11710................................          Leased           1995              2012                   6

172 New Hyde Park Road
Franklin Square, NY  11010...............................          Leased           1995              2020                  --

215 Glen Cove Road
Carle Place, NY  11514...................................          Leased           1995              1996                   1

312 Conklin Street
Farmingdale, NY  11735...................................           Owned           1996                --                 185

195 Merritt Road
South Farmingdale,  NY  11735............................           Owned           1996                --                 592

1074 Old Country Road
Plainview, NY  11803.....................................           Owned           1996                --                 140

300 S. Wellwood Avenue
Lindenhurst, NY  11757...................................           Owned           1996                --                 239
</TABLE>


                                       36


<PAGE>


<TABLE>
<CAPTION>
                                                                                                                      Net Book Value
                                                                                                                     of Property or
                                                                               Original Date       Date of             Leasehold
                                                                 Leased or       Leased or          Lease            Improvements at
       Location                                                   Owned          Acquired       Expiration(1)        June 30, 1996
       --------                                                   -----          --------       -------------        -------------
                                                                                                                      (In thousands)
<S>                                                       <C>                       <C>               <C>               <C>   
(Continued)
1134 Deer Park Avenue
North Babylon, NY  11703.................................          Leased           1996              1998                  --

2087 Deer Park Avenue
Deer Park, NY  11729.....................................           Owned           1996                --                 189

2080 Deer Park Avenue(2)
Deer Park, NY 11729......................................           Owned           1996                --                 159

434 Union Boulevard
West Islip, NY  11795....................................          Leased           1996              2004                  --

340 Washington Avenue
North Brentwood, NY  11717............................... Owned/Leased(6)           1996              2014                 141

742 Route 25 A
Kings Park, NY  11754....................................          Leased           1996              2002                  --

250 Smithtown Boulevard
Nesconset, NY  11767.....................................           Owned           1996                --                 249

245 Lake Avenue
St. James, NY  11780.....................................           Owned           1996                --                 206

335 Main Street
Farmingdale, NY 11735....................................          Leased           1996              2000                  --

375 Fulton Avenue
Farmingdale, NY 11735....................................          Leased           1996              2002                  --

233-15 Hillside Avenue
Queens Village, NY  11427................................           Owned           1961                --                 374

19-01 Utopia Parkway
Whitestone, NY  11357....................................       Leased(4)           1976              2026                  --

32-02 Francis Lewis Blvd
Flushing, NY  11358......................................           Owned           1957                --                 205

69-09 164th Street
Flushing, NY  11365......................................           Owned           1967                --                 674

204-12 Hillside Avenue(3)
Hollis, NY  11423........................................    Owned/Leased           1954              2003                  42

162-04 Jamaica Avenue
Jamaica, NY  11432.......................................       Leased(5)           1989              2001                 755

216-26 Jamaica Avenue
Queens Village, NY  11428................................           Owned           1939                --                  56
                                                                                                                        ------
          Total..........................................                                                               $6,124
                                                                                                                        ======
(Footnotes on next page)
</TABLE>


                                       37


<PAGE>


(1)  Leased property includes all option periods.
(2)  Drive-up facility.
(3)  The Bank owns one half of the property and leases the other half.
(4)  The Bank pays all real estate taxes on this property.
(5)  This branch was  originally  owned by the Bank.  The Bank has  subsequently
     sold the property and is now leasing it. The  transaction  is being treated
     as a capital lease (sale/leaseback).
(6)  The Bank owns the building and leases the land. Option to purchase the land
     at the end of the last lease option.

Item 3. Legal Proceedings

     The Bank is  involved  in various  legal  actions  arising in the  ordinary
course of its  business  which,  in the  aggregate,  involve  amounts  which are
believed by  management  to be not  material to the  financial  condition of the
Bank.

Item 4. Submission of Matters to a Vote of Security Holders

     None

                                     PART II

Item 5. Market for the Company's Common Equity and Related Stockholder Matters

     The  Company's  common  stock is traded on the Nasdaq  National  Market and
quoted under the symbol "RELY".  As of September 17, 1996, the Company had 1,100
stockholders of record,  not including the number of persons or entities holding
stock in nominee or street name through various brokers and banks.

     Information regarding the Company's common stock and its price for the 1996
fiscal  year  appears on page 55 of the 1996  Annual  Report  under the  caption
"Stockholder Information" and is incorporated herein by this reference.

     On  September  18,  1996,  the  Company's  Board  of  Directors  adopted  a
Stockholder  Protection  Rights Plan and  declared a dividend  of one  preferred
share purchase right ("Right") for each outstanding share of common stock of the
Company.  Each  Right,  initially,  will  entitle  stockholders  to  buy  a  one
one-hundredth  interest  in a share of a new  series of  preferred  stock of the
Corporation  at an  exercise  price of $60.00,  upon the  occurrence  of certain
events described in the Plan. Initially, Rights will not be exercisable and will
transfer  with and only with the  shares of common  stock.  The  Rights  will be
exercisable  and  separately  transferable  ten business  days after a person or
group of persons  acquires 10% or more of the common stock of Reliance  Bancorp,
Inc.  ("Acquiring  Person")  or a person or group of persons  announces a tender
offer,  the consummation of which would result in ownership by a person or group
of  persons  of  10% or  more  of  Company  common  stock.  Subject  to  certain
limitations, the Company's Board of Directors may reduce the 10% threshold.

     If a person or group of persons  becomes an Acquiring  Person,  each Right,
unless  redeemed by the Board of Directors  at a price of $0.01 per Right,  will
entitle its holder (other than such person or member of such group) to purchase,
at the  then-current  exercise  price of the Right, a number of shares of common
stock  of  Reliance  Bancorp,  Inc.  having a market  value  equal to twice  the
exercise  price of the  Right.  Alternatively,  at any time  after an  Acquiring
Person becomes such, but prior to the  acquisition by such person of 50% or more
of the Company's common stock, the Board of Directors may, at its option, direct
the  issuance of one share of common stock in exchange for each Right other than
those held by the Acquiring Person.


                                       38


<PAGE>



     The Rights dividend  distribution will be payable to stockholders of record
on October 3, 1996.  The Rights  will expire ten years later on October 3, 2006.
The distribution of the Rights is not taxable to stockholders.

Item 6. Selected Financial Data

     Information  regarding  selected  financial  data appears on page 10 of the
1996  Annual  Report  under  the  caption  "Selected   Financial  Data"  and  is
incorporated herein by this reference.

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

     Information  regarding  management's  discussion  and analysis of financial
condition and results of  operations  appears on pages 12 through 24 of the 1996
Annual  Report  under the  caption  "Management's  Discussion  and  Analysis  of
Financial  Condition and Results of Operations"  and is  incorporated  herein by
this reference.

Item 8. Financial Statements and Supplementary Data

     Information   regarding  the  financial   statements  and  the  Independent
Auditors' Report appears on pages 25 through 52 of the 1996 Annual Report and is
incorporated herein by this reference.

Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
          Financial Disclosure

     None

                                    PART III

Item 10. Directors and Executive Officers of the Company

     Information  regarding the directors and executive  officers of the Company
appears on pages 5 through 9 of the  Company's  Proxy  Statement  for the Annual
Meeting of  Stockholders  to be held on  November  12,  1996  under the  caption
"Information  With  Respect to the  Nominees,  Continuing  Directors,  and Named
Executive Officers" and is incorporated herein by this reference.

Item 11. Executive Compensation

     Information  regarding  executive  compensation  included under the caption
"Summary Compensation Table" appears on page 14 of the Company's Proxy Statement
for the Annual  Meeting of  Stockholders  to be held on November 12, 1996 and is
incorporated herein by this reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management

     Information  regarding  security  ownership  of certain  beneficial  owners
appears on page 3 and 4 of the Company's  Proxy Statement for the Annual Meeting
of  Shareholders  to be held  November  12,  1996  under the  caption  "Security
Ownership  of Certain  Beneficial  Owners"  and is  incorporated  herein by this
reference.


                                       39


<PAGE>



     Information  regarding  security ownership of management appears on pages 5
through  7  of  the  Company's   Proxy  Statement  for  the  Annual  Meeting  of
Stockholders to be held on November 12, 1996 under the caption "Information with
Respect to the Nominees,  Continuing Directors and Named Executive Officers" and
is incorporated herein by this reference.

Item 13. Certain Relationships and Related Transactions

     Information   regarding  certain  relationships  and  related  transactions
appears on page 19 of the Company's  Proxy  Statement for the Annual  Meeting of
Stockholders  to be held on November  12,  1996 under the caption  "Transactions
With Certain Related Persons" and is incorporated herein by this reference.

                                     PART IV

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

(a) 1. Financial Statements

     The following  financial  statements  are included in the Company's  Annual
Report  to  Stockholders  for the  fiscal  year  ended  June  30,  1996  and are
incorporated by this reference:

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

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

2. Financial Statement Schedules

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

(b) Reports on Form 8-K filed during the last quarter of 1996

     None


                                       40


<PAGE>


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

<TABLE>
<CAPTION>
           Exhibit
           Number
           ------
            <S>           <C>       
             3.1          Certificate of Incorporation of Reliance Bancorp, Inc. (1)
             3.2          By-Laws of Reliance Bancorp, Inc. (1)
            10.1(a)       Reliance Federal Savings Bank Recognition and Retention Plan for
                          Officers  and Employees (2)
            10.1(b)       Reliance Federal Savings Bank Recognition and Retention Plans for
                          Outside Directors (2)
            10.2          Reliance Bancorp, Inc. 1994 Incentive Stock Option Plan (2)
            10.3          Reliance Bancorp, Inc. 1994 Stock Option Plan for Outside Directors (2)
            10.4(a)       Form of Reliance Bancorp, Inc. Employee Stock Ownership Plan and
                          Trust (1)
            10.4(b)       Form of Reliance Federal Savings Bank Employee Stock Ownership
                          Trust Agreement (1)
            10.5          Form of Employment Agreement between Reliance Federal Savings
                          Bank and Certain Officers (1)
            10.6          Form of Employment Agreement between Reliance Bancorp, Inc.
                          and Certain Executive Officers (1)
            10.7          Form of Change-in-Control Agreement between Reliance Federal
                          Savings Bank and Certain Officers (1)
            10.8          Form of Change-in-Control Agreement among the Reliance Bancorp,
                          Inc. and Certain Officers (1)
            10.9          Form of Reliance Federal Savings Bank Employee Severance
                          Compensation  Plan (1)
            10.10         Form of Reliance Federal Savings Bank Supplemental Executive
                          Retirement Plan (1)
            10.11         ESOP Loan Commitment Letter and Form of ESOP Loan Documents (1)
            10.12         Form of Reliance Federal Savings Bank Outside Directors' Consultation
                          and Retirement Plan (1)
            10.13         Form of Reliance Bancorp, Inc. Employment Agreement
            11.0          Statement Re: Computation of Per Share Earnings
            13.0          1996 Annual Report to Stockholders
            21.0          Subsidiaries information incorporated herein by reference to Part 1 -
                          Subsidiaries
            23.0          Consent of Independent Auditors
            27.0          Financial Data Schedule
            99.0          Proxy Statement for the Annual Meeting of Stockholders to be held on
                          November 12, 1996
            99.1          Stockholders Protection Rights Agreement; dated as of September 18, 1996 (3)
</TABLE>

(1)  Incorporated  by reference  into this document from the Exhibits filed with
the Registration Statement on Form S-1, Registration No. 33-72476
(2)  Incorporated  by reference into this document from the Exhibits to the 1996
Proxy  Statement for the Annual Meeting of  Stockholders  to be held on November
12, 1996.
(3)  Incorporated  by reference  into this document from the Exhibits filed with
the registration statement on Form 8-A, filed on September 27, 1996.


                                       41


<PAGE>


                                   Signatures


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


                               Reliance Bancorp, Inc.      
                          -------------------------------
                                   (Registrant)            
                                                           
                                                           
                          /s/  Raymond A. Nielsen             September 18, 1996
                          -------------------------------
                                Raymond A. Nielsen         
                               Chief Executive Officer     
                                                       
Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dates indicated:

            NAME                        TITLE                        DATE
            ----                        -----                        ----

/s/ Raymond A. Nielsen      President and                     September 18, 1996
- --------------------------  Chief Executive Officer           ------------------
    Raymond A. Nielsen      

/s/ Paul D. Hagan           Chief Financial Officer           September 18, 1996
- --------------------------                                    ------------------
    Paul D. Hagan

/s/ Raymond L. Nielsen      Chairman of the Board and former  September 18, 1996
- --------------------------  Chief Executive Officer           ------------------
    Raymond L. Nielsen      

/s/ Thomas G. Davis, Jr.    Director                          September 18, 1996
- --------------------------                                    ------------------
    Thomas G. Davis, Jr.

/s/ Conrad J. Gunther, Jr.  Director                          September 18, 1996
- --------------------------                                    ------------------
    Conrad J. Gunther, Jr.

/s/ Douglas G. LaPasta      Director                          September 18, 1996
- --------------------------                                    ------------------
    Douglas G. LaPasta

/s/ Donald LaPasta          Director                          September 18, 1996
- --------------------------                                    ------------------
    Donald LaPasta

/s/ Peter F. Neumann        Director                          September 18, 1996
- --------------------------                                    ------------------
    Peter F. Neumann

/s/  J. William Newby       Director                          September 18, 1996
- --------------------------                                    ------------------
     J. William Newby


                                       42




                                                                    Exhibit 10.6

                                    TWO YEAR
                             RELIANCE BANCORP, INC.
                              EMPLOYMENT AGREEMENT
                         (As Amended September 11, 1996)

     This AGREEMENT,  originally effective as of July 1, 1994, and as amended as
of November 29, 1995 and  September  11, 1996,  is made by and between  Reliance
Bancorp, Inc. (the "Holding Company"), a corporation organized under the laws of
Delaware, with its principal administrative office at 585 Stewart Avenue, Garden
City,  New York,  and___________  ("Executive").  Any reference to "Bank" herein
shall mean Reliance Federal Savings Bank or any successor thereto.

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

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

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

1. POSITION AND RESPONSIBILITIES.

     During the period of his employment hereunder, Executive agrees to serve as
___________ of the Holding Company.  Executive shall render  administrative  and
management services to the Holding Company such as are customarily  performed by
persons in a similar  executive  capacity.  During said period,  Executive  also
agrees to serve, if elected, as an officer and director of any subsidiary of the
Holding  Company.  Failure to reelect  Executive as  ___________  of the Holding
Company or failure to reelect  Executive as  ___________ of the Bank without the
consent of Executive shall constitute a breach of this Agreement.

2. TERMS.

     (a) The period of  Executive's  employment  under this  Agreement  shall be
deemed to have  commenced  as July 1, 1996 and  shall  continue  for a period of
twenty-four (24) full calendar months thereafter;  provided,  however,  that for
purposes only of the  obligation  to make payments to the Executive  pursuant to
Section  5 of this  Agreement  (the  "Section  5  Obligation")  the term of this
Agreement  shall continue for a period of thirty-six  (36) full calendar  months
after  the  date of such  written  notice.  Commencing  on  July  1,  1996,  the
twenty-four  (24) or  thirty-six  (36) month,  as the case may be, terms of this
Agreement shall be extended for one day each day until such time as the Board of
Directors of the Holding Company (the "Board") or Executive elects not to extend
the terms of the  Agreement  by  giving  written  notice  to the other  party in
accordance with

                                        1

<PAGE>



Section 8 of this Agreement,  in which case the terms of this Agreement shall be
fixed  and  shall  end on the  second  anniversary  of the date of such  written
notice;  except as regards the Section 5  Obligation,  in which case the term of
the Section 5 Obligation  shall be fixed and shall end on the third  anniversary
of the date of such written notice.

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

     (c) In the event that Executive's duties and responsibilities  with respect
to the Bank are temporarily or permanently  terminated pursuant to Sections 7 or
16 of the Employment  Agreement  dated July 1, 1996,  between  Executive and the
Bank ("Bank Agreement") and the course of conduct upon which such termination is
based would not constitute  grounds for Termination for Cause under Section 7 of
this  Agreement  then Executive  shall  continue to serve  as___________  of the
Holding Company. However,  Executive shall not perform, in any respect, directly
or indirectly,  during the pendency of his temporary or permanent  suspension or
termination from the Bank, duties and responsibilities formerly performed at the
Bank as part of his duties and  responsibilities  as  ___________ of the Holding
Company.  Nothing in this provision  shall be  interpreted  as  restricting  the
Holding Company's right to remove Executive for cause in accordance with Section
7 of this  Agreement.  Notwithstanding  any other  provisions of this Agreement,
subsequent to Executive's temporary or permanent termination pursuant to Section
7 or 16 of the Bank Agreement, any benefits and payments to Executive for future
services  under this  Agreement  shall be made only to the extent those benefits
and payments are  commensurate  with the level of such future services  rendered
and time  expended by the Executive in connection  with  Executive's  duties and
responsibilities  performed under this Agreement subsequent to such termination.
In the event  Executive is  temporarily or  permanently  terminated  pursuant to
Section 7 or 16 of the Bank  Agreement  and  continues  his  duties  under  this
Agreement,  the Holding Company shall promptly  provide written  notification of
such occurrence to the Regional Director of the Office of Thrift Supervision.

3. COMPENSATION AND REIMBURSEMENT.

     (a) The  compensation  specified under this Agreement shall  constitute the
salary and  benefits  paid for the duties  described  in Section 1. The  Holding
Company shall pay Executive as  compensation a salary of not less than $________
per year ("Base Salary").  Base Salary shall include any amounts of compensation
deferred by Executive under any employee benefit plan

                                        2

<PAGE>



maintained  by the Bank or Holding  Company.  Such Base Salary  shall be payable
weekly.  During the period of this Agreement,  Executive's  Base Salary shall be
reviewed at least annually; the first such review will be made no later than one
year from the date of this  Agreement.  Such review  shall be  conducted  by the
Board or a  Committee  designated  by the  Board,  and the  Board  may  increase
Executive's  Base  Salary.  The  increased  Base Salary  shall  become the "Base
Salary" for purposes of this Agreement.  In addition to the Base Salary provided
in this Section 3(a),  the Holding  Company  shall also provide  Executive at no
cost to  Executive  with all such other  benefits as are  provided  uniformly to
permanent full-time employees of the Holding Company and the Bank.

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

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

4. PAYMENTS TO EXECUTIVE UPON AN EVENT OF TERMINATION.

     (a) Upon the  occurrence  of an Event of  Termination  (as herein  defined)
during  Executive's term of employment  under this Agreement,  the provisions of
this Section shall apply. As used in this  Agreement,  an "Event of Termination"
shall mean and include any one or more of the following:  (i) the termination by
the Holding Company of Executive's full-time employment hereunder for any reason
other  than a Change in  Control,  as  defined  in  Section  5(a)  hereof,  upon
Retirement,  as defined in Section 6 hereof or Termination for Cause, as defined
in Section 7 hereof;  (ii) Executive's  resignation  from the Holding  Company's
employ,  upon any (A)  failure to elect or  reelect  or to appoint or  reappoint
Executive as___________ , unless consented to by

                                        3

<PAGE>



Executive,   (B)  a  material  change  in  Executive's   function,   duties,  or
responsibilities, which change would cause Executive's position to become one of
lesser  responsibility,  importance,  or scope from the position and  attributes
thereof  described in Section 1, above,  (and any such material  change shall be
deemed a continuing  breach of this Agreement),  (C) a relocation of Executive's
principal  place of  employment by more than thirty (30) miles from its location
at the effective date of this Agreement, or a material reduction in the benefits
and  perquisites to Executive from those being provided as of the effective date
of this Agreement,  provided,  however,  that the Holding Company may materially
reduce benefits and perquisites generally provided on a nondiscriminatory  basis
to all employees  without  incurring the payments  pursuant to the provisions of
this Section,  (D) liquidation or dissolution of the Bank or Holding Company, or
(E) breach of this Agreement by the Holding Company.  Upon the occurrence of any
event described in clauses  (A),(B),(C),  (D), (E), above,  Executive shall have
the  right to  elect  to  terminate  his  employment  under  this  Agreement  by
resignation upon not less than sixty (60) days prior written notice given within
a  reasonable  period  of time not to  exceed,  except  in case of a  continuing
breach, four calendar months after the event giving rise to said right to elect.

     (b)  Upon  the  occurrence  of an  Event  of  Termination  on the  Date  of
Termination  as defined in Section 8, the Holding  Company shall be obligated to
pay Executive,  or, in the event of his  subsequent  death,  his  beneficiary or
beneficiaries, or his estate, as the case may be, as severance pay or liquidated
damages,  or both,  a sum  equal to:  (i) the  amount  of the  remaining  salary
payments  that the Executive  would have earned if he continued  his  employment
with the Holding  Company or Bank during the  remaining  unexpired  term of this
Agreement at the Executive's  Base Salary at the Date of  Termination;  (ii) the
average of the amount of bonus and any other  compensation paid to the Executive
during  the term of the  Agreement  times the  remaining  number of years of the
Agreement and any fraction thereof, and; (iii) an amount equal to the average of
the  annual  contributions  that  were  made on the  Executive's  behalf  to any
employee  benefit  plans of the  Holding  Company or Bank during the term of the
Agreement times the remaining  number of years of the Agreement and any fraction
thereof.  At the  election  of  Executive,  which  election is to be made within
thirty (30) days of the Date of  Termination,  such payments  shall be made in a
lump sum or paid monthly  during the remaining  term of the agreement  following
Executive's  termination.  In the event  that no  election  is made,  payment to
Executive  will be made on a monthly  basis  during  the  remaining  term of the
Agreement.  Such payments  shall not be reduced in the event  Executive  obtains
other employment following termination of employment.

     (c) Upon the  occurrence of an Event of  Termination,  the Holding  Company
will  cause to be  continued  life,  medical,  dental  and  disability  coverage
substantially  identical to the coverage  maintained  by the Bank or the Holding
Company  for  Executive  prior to his  termination,  except to the  extent  such
coverage  may be  changed  in its  application  to all bank or  Holding  Company
employees  on a  nondiscriminatory  basis.  Such  coverage  shall cease upon the
expiration of the remaining term of this Agreement.

     (d) Upon the  occurrence  of an event  of  Termination,  Executive  will be
entitled to receive  benefits  due him under or  contributed  by the Bank or the
Holding Company on his behalf pursuant

                                        4

<PAGE>



to any retirement, incentive, profit sharing, bonus, performance,  disability or
other  employee  benefit plan  maintained by the Bank or the Holding  Company on
Executive's  behalf  to the  extent  such  benefits  are not  otherwise  paid to
Executive under a separate provision of this Agreement.

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

5. CHANGE IN CONTROL.

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

                                        5

<PAGE>



cash or property or securities not issued by the Bank or the Holding  Company or
(E) a tender offer is made for 20% or more of the voting  securities of the Bank
or Holding Company then outstanding.

     (b) If any of the events  described in Section 5(a) hereof  constituting  a
Change in Control  have  occurred or the Board has  determined  that a Change in
Control has occurred,  Executive  shall be entitled to the benefits  provided in
paragraphs  (c),  (d),  (e), (f) and (g) of this  Section 5 upon his  subsequent
termination  of employment at any time during the term of this  Agreement due to
(1) Executive's dismissal or (2) Executive's voluntary resignation following any
demotion,  loss of title,  office or  significant  authority or  responsibility,
reduction in annual  compensation  or benefits or  relocation  of his  principal
place of employment by more than 30 miles from its location immediately prior to
the Change in  Control,  unless  such  termination  is because of his death,  or
Termination for Cause.

     (c) Upon the  occurrence  of a Change in Control  followed  by  Executive's
termination of employment as provided in Section 5(b), the Holding Company shall
pay  Executive,  or in the event of his  subsequent  death,  his  beneficiary or
beneficiaries, or his estate, as the case may be, as severance pay or liquidated
damages,  or  both,  a sum  equal to the  greater  of the  payments  due for the
remaining  term of the Agreement or three (3) times  Executive's  average annual
compensation for the two (2) preceding taxable years,  such annual  compensation
shall include any Base Salary, commissions,  bonuses, pension and profit sharing
plan benefits,  severance payments,  retirement benefits,  director or committee
fees, fringe benefits, or any other amount in the nature of compensation earned,
recognized or paid or to be earned,  recognized or paid to Executive  during any
such year.  At the election of  Executive,  which  election is to be made within
thirty (30) days of the Date of Termination  following a Change in Control, such
payment may be made in a lump sum or paid in equal monthly  installments  during
the twenty-four (24) months following Executive's termination. In the event that
no election is made, payment to Executive will be made on a monthly basis during
the twenty-four (24) months following Executive's termination.

     (d) Upon the occurrence of a Change in Control,  Executive will be entitled
to receive  benefits  due him under or  contributed  by the Bank or the  Holding
Company on his behalf  pursuant to any  retirement,  incentive,  profit sharing,
bonus, performance,  disability or other employee benefit plan maintained by the
Bank or the Holding  Company on  Executive's  behalf to the extent such benefits
are  not  otherwise  paid  to  Executive  under  a  separate  provision  of this
Agreement.

     (e) Upon the  occurrence  of a Change in Control  followed  by  Executive's
termination of employment,  the Holding Company will cause to be continued life,
medical  and  disability  coverage  substantially   identical  to  the  coverage
maintained by the Bank or Holding  Company for Executive prior to his severance,
except to the extent that such coverage may be changed in its  applications  for
all  Bank or  Holding  Company  employees  on a  nondiscriminatory  basis.  Such
coverage and payments shall cease upon the  expiration of twenty-four  (24) full
calendar months following the Date of Termination.


                                        6

<PAGE>



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

     (g)  Notwithstanding  the  preceding  paragraphs of this Section 5, for any
taxable year in which it is determined  that the  Executive  shall be liable for
the payment of an excise tax under Section 4999 of the Code, with respect to any
payment in the nature of the compensation made by the Holding Company, the Bank,
or any affiliate or successor thereof to (or for the benefit of) Executive,  the
Company  shall pay to the  Executive an amount  determined  under the  following
formula:

     An amount equal to: (E x P) + X

WHERE:

     X =              E x P
         --------------------------------
         1 - [(FI x (1 - SLI)) + SLI + E]

     E         =     the rate at which the excise tax is assessed  under Section
                     4999 of the Code;

     P         =     the  amount  with  respect  to  which  such  excise  tax is
                     assessed, determined without regard to this paragraph (g);

     FI        =     the highest  marginal rate of federal income tax applicable
                     to  Executive  under  the  Code  for  the  taxable  year in
                     question; and

     SLI       =     the sum of the highest marginal rates of income and payroll
                     tax  applicable  to Executive  under  applicable  state and
                     local laws for the taxable year in question.

With  respect to any payment in the nature of  compensation  that is made to (or
for the benefit of) Executive under the terms of this Agreement or otherwise and
on which an excise  tax under  Section  4999 of the Code will be  assessed,  the
payment  determined  under this  Section  5(g) shall be made to Executive on the
earlier of (i) the date the Holding Company is required to withhold such tax, or
(ii) the date the tax is required to be paid by Executive.

     (h) Notwithstanding  the foregoing,  if it shall subsequently be determined
in a final judicial determination or a final administrative  settlement to which
Executive  is a party  that the excess  parachute  payment as defined in Section
4999 of the Code, is different  from the amount  determined as "P",  above (such
different  amount  being  hereafter  referred  to as the  "Determinative  Excess
Parachute  Payment") then the Holding  Company's  independent  accountants shall
determine

                                        7

<PAGE>



the amount  (the  "Adjustment  Amount")  the  Executive  must pay to the Holding
Company,  or the Holding Company must pay to the Executive,  in order to put the
Executive (or the Holding  Company,  as the case may be) in the same position as
the  Executive (or the Holding  Company,  as the case may be) would have been if
the amount  determined as "P" above had been equal to the  Determinative  Excess
Parachute  Payment.  In  determining  the  Adjustment  Amount,  the  independent
accountants  shall take into account any and all taxes  (including any penalties
and  interest)  paid  by or  for  Executive  or  refunded  to  Executive  or for
Executive's benefit. As soon as practicable after the Adjustment Amount has been
so determined,  the Holding Company shall pay the Adjustment amount to Executive
or the Executive shall repay the Adjustment  Amount to the Holding  Company,  as
the case may be.

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

6. TERMINATION UPON RETIREMENT.

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

7. TERMINATION FOR CAUSE.

     The term  "Termination  for  Cause"  shall  mean  termination  because of a
material  loss  to the  Holding  Company  or one of  its  affiliates  caused  by
Executive's  intentional failure to perform stated duties,  personal dishonesty,
willful violation of any law, rule, regulation (other than traffic violations or
similar  offenses) or final cease and desist  order,  or any material  breach of
this

                                        8

<PAGE>



Agreement.  For  purposes  of this  Section,  no act,  or the failure to act, on
Executive's  part shall be "willful"  unless done, or omitted to be done, not in
good faith and without  reasonable belief that the action or omission was in the
best  interest of the Holding  Company or its  affiliates.  Notwithstanding  the
foregoing,  Executive  shall not be deemed  to have  been  terminated  for Cause
unless and until there shall have been  delivered to him a Notice of Termination
which shall include a copy of a resolution duly adopted by the affirmative  vote
of not less than  three-fourths  of the members of the Board at a meeting of the
Board called and held for that purpose (after reasonable notice to Executive and
an opportunity  for him,  together with counsel,  to be heard before the Board),
finding  that in the good faith  opinion of the Board,  Executive  was guilty of
conduct justifying  Termination for Cause and specifying the particulars thereof
in detail.  Executive shall not have the right to receive  compensation or other
benefits  for any period  after  Termination  for Cause.  Any stock  options and
related  limited rights granted to Executive under any stock option plan, or any
unvested  awards granted to Executive  under any stock benefit plan of the Bank,
the Holding  Company or any subsidiary or affiliate  thereof,  shall become null
and void effective upon  Executive's  receipt of Notice of Termination for Cause
pursuant to Section 8 hereof,  and shall not be  exercisable  by or delivered to
Executive at any time subsequent to such Termination for Cause.

8. NOTICE.

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

     (b) "Date of  Termination"  shall mean the date  specified in the Notice of
Termination  (which,  in the case of a Termination for Cause,  shall not be less
than thirty (30) days from the date such Notice of Termination is given).

     (c) If, within thirty (30) days after any Notice of  Termination  is given,
the party  receiving such Notice of Termination  notifies the other party that a
dispute exists concerning the termination,  the Date of Termination shall be the
date on which the  dispute  is  finally  determined,  either  by mutual  written
agreement  of  the  parties,  by a  binding  arbitration  award,  or by a  final
judgment,  order or decree of a court of  competent  jurisdiction  (the time for
appeal  therefrom  having  expired  and no appeal  having  been  perfected)  and
provided  further that the Date of Termination  shall be extended by a notice of
dispute  only if such  notice is given in good faith and the party  giving  such
notice  pursues  the  resolution  of such  dispute  with  reasonable  diligence.
Notwithstanding  the  pendency of any such  dispute,  the Holding  Company  will
continue to pay Executive his full compensation in effect when the notice giving
rise to the dispute was given  (including,  but not limited to, Base Salary) and
continue him as a participant in all  compensation,  benefit and insurance plans
in which he was participating when the notice of dispute was given,

                                        9

<PAGE>



until the dispute is finally resolved in accordance with this Agreement. Amounts
paid under this  Section  are in  addition  to all other  amounts due under this
Agreement and shall not be offset  against or reduce any other amounts due under
this Agreement.

9. POST-TERMINATION OBLIGATIONS.

     (a) All payments and benefits to Executive  under this  Agreement  shall be
subject to  Executive's  compliance  with paragraph (b) of this Section 9 during
the term of this  Agreement  and for one (1) full year after the  expiration  or
termination hereof.

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

10. NON-COMPETITION.

     (a) Upon any termination of Executive's  employment  hereunder  pursuant to
Section 8 hereof,  Executive  agrees  not to  compete  with the Bank  and/or the
Holding  Company for a period of one (1) year following such  termination in any
city,  town or county in which the Bank and/or the Holding Company has an office
or has filed an  application  for  regulatory  approval to  establish an office,
determined as of the  effective  date of such  termination,  except as agreed to
pursuant to a resolution duly adopted by the Board. Executive agrees that during
such period and within said cities, towns and counties, Executive shall not work
for or advise,  consult or otherwise  serve with,  directly or  indirectly,  any
entity whose business materially competes with the depository,  lending or other
business activities of the Bank and/or the Holding Company.  The parties hereto,
recognizing that  irreparable  injury will result to the Bank and/or the Holding
Company,  its business and property in the event of  Executive's  breach of this
Subsection  10(a) agree that in the event of any such breach by  Executive,  the
Bank  and/or the  Holding  Company  will be  entitled,  in addition to any other
remedies and damages  available,  to an  injunction  to restrain  the  violation
hereof  by  Executive,   Executive's  partners,  agents,  servants,   employers,
employees and all persons acting for or with Executive. Executive represents and
admits  that in the  event of the  termination  of his  employment  pursuant  to
Section  8  hereof,  Executive's  experience  and  capabilities  are  such  that
Executive can obtain employment in a business engaged in other lines and/or of a
different  nature  than  the  Bank  and/or  the  Holding  Company,  and that the
enforcement  of a remedy by way of injunction  will not prevent  Executive  from
earning a livelihood.  Nothing herein will be construed as prohibiting  the Bank
and/or the Holding  Company from  pursuing any other  remedies  available to the
Bank and/or the Holding Company for such breach or threatened breach,  including
the recovery of damages from Executive.

     (b)  Executive  recognizes  and  acknowledges  that  the  knowledge  of the
business activities and plans for business activities of the Holding Company and
affiliates  thereof,  as it may exist from time to time, is a valuable,  special
and unique  asset of the  business of the Bank.  Executive  will not,  during or
after the term of his employment, disclose any knowledge of the past, present,

                                       10

<PAGE>



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

11. SOURCE OF PAYMENTS.

     All  payments  provided in this  Agreement  shall be timely paid in cash or
check  from the  general  funds of the  Holding  Company  subject  to Section 13
hereof.

12. EFFECT ON PRIOR AGREEMENTS AND EXISTING BENEFITS PLANS.

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

13. EFFECT OF ACTION UNDER BANK AGREEMENT.

     Notwithstanding  any provision  herein to the contrary,  to the extent that
payments and benefits, as provided by this Agreement, are paid to or received by
Executive under the Employment  Agreement dated July 1, 1994,  between Executive
and the Bank, such  compensation  payments and benefits paid by the Bank will be
subtracted  from any  amount  due  simultaneously  to  Executive  under  similar
provisions of this Agreement.

14. NO ATTACHMENT.

     (a) Except as  required  by law,  no right to receive  payments  under this
Agreement  shall be  subject to  anticipation,  commutation,  alienation,  sale,
assignment,  encumbrance,  charge,  pledge, or  hypothecation,  or to execution,
attachment, levy, or similar process or assignment by operation

                                       11

<PAGE>



of law, and any attempt,  voluntary  or  involuntary,  to affect any such action
shall be null, void, and of no effect.

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

15. MODIFICATION AND WAIVER.

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

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

16. SEVERABILITY.

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

17. HEADINGS FOR REFERENCE ONLY.

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

18. GOVERNING LAW.

     This  Agreement  shall be  governed  by the laws of the State of  Delaware,
unless otherwise specified herein.

19. ARBITRATION.

     Any  dispute  or  controversy  arising  under or in  connection  with  this
Agreement shall be settled exclusively by arbitration,  conducted before a panel
of three  arbitrators  sitting in a location  selected by Executive within fifty
(50) miles from the  location  of the Holding  Company's  executive  office,  in
accordance  with the rules of the  American  Arbitration  Bank  then in  effect.
Judgment  may  be  entered  on  the  arbitrator's  award  in  any  court  having
jurisdiction; provided,

                                       12

<PAGE>



however,  that Executive  shall be entitled to seek specific  performance of his
right to be paid  until  the Date of  Termination  during  the  pendency  of any
dispute or controversy arising under or in connection with this Agreement.

     In the event any dispute or controversy arising under or in connection with
Executive's termination is resolved in favor of Executive,  whether by judgment,
arbitration  or  settlement,  Executive  shall be entitled to the payment of all
back-pay,  including  salary,  bonuses and any other cash  compensation,  fringe
benefits and any compensation and benefits due Executive under this Agreement.

20. PAYMENT OF LEGAL FEES.

     All reasonable  legal fees and other expenses paid or incurred by Executive
pursuant to any dispute or question of interpretation relating to this Agreement
shall be paid or reimbursed by the Holding  Company,  if Executive is successful
pursuant to a legal judgment, arbitration or settlement.

21. INDEMNIFICATION.

     The Holding Company shall provide Executive (including his heirs, executors
and  administrators)  with coverage  under a standard  directors'  and officers'
liability insurance policy at its expense,  or in lieu thereof,  shall indemnify
Executive (and his heirs,  executors and  administrators)  to the fullest extent
permitted  under  Delaware law against all expenses and  liabilities  reasonably
incurred  by him in  connection  with  or  arising  out of any  action,  suit or
proceeding  in which he may be  involved by reason of his having been a director
or officer of the Holding Company  (whether or not he continues to be a director
or officer at the time of incurring such expenses or liabilities), such expenses
and liabilities to include,  but not be limited to,  judgments,  court costs and
attorneys' fees and the cost of reasonable settlements.

22. SUCCESSOR TO THE HOLDING COMPANY.

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



                                       13

<PAGE>



                                   SIGNATURES

     IN WITNESS WHEREOF,  Reliance Bancorp,  Inc. has caused this Agreement,  as
originally  executed  on July 1, 1994 and  amended on  November  29,  1995 to be
executed as amended on September 11, 1996 and its seal to be affixed hereunto by
its duly  authorized  officer and its  directors,  and Executive has signed this
Agreement, as amended, on the 11th day of September, 1996.


ATTEST:                                       RELIANCE BANCORP, INC.


                                              BY:
- -----------------------                           ----------------------
Robert F. Pelosi
Secretary


                     [SEAL]




WITNESS:



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


                                       14

<PAGE>



                                                                    Exhibit 10.6

                                    FIVE YEAR
                             RELIANCE BANCORP, INC.
                              EMPLOYMENT AGREEMENT
                         (As Amended September 11, 1996)

     This  AGREEMENT is made  effective as of September 11, 1996, by and between
Reliance Bancorp,  Inc. (the "Holding Company"),  a corporation  organized under
the laws of Delaware,  with its principal  administrative  office at 585 Stewart
Avenue, Garden City, New York, and ___________  ("Executive").  Any reference to
"Bank" herein shall mean Reliance Federal Savings Bank or any successor thereto.

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

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

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

1.   CONSIDERATION PROVIDED BY THE EXECUTIVE.

     During the period of his employment hereunder, Executive agrees to serve as
___________ of the Holding Company.  Executive shall render  administrative  and
management services to the Holding Company such as are customarily  performed by
persons in a similar  executive  capacity.  During said period,  Executive  also
agrees to serve, if elected, as an officer and director of any subsidiary of the
Holding  Company.  Failure to reelect  Executive as  ___________  of the Holding
Company,  failure to reelect Executive as ___________ of the Bank or, failure to
nominate or reelect  Executive to the Board of Directors of the Holding  Company
or Bank,  without the consent of  Executive  shall  constitute  a breach of this
Agreement.

2.   TERMS.

     (a) The period of  Executive's  employment  under this  Agreement  shall be
deemed to have  commenced as of the date first above written and shall  continue
for a period of sixty (60) full calendar  months  thereafter.  Commencing on the
date of the execution of this  Agreement,  the term of this  Agreement  shall be
extended  for one day each day until such time as the Board of  Directors of the
Holding Company (the "Board") or Executive  elects not to extend the term of the
Agreement by giving written notice to the other party in accordance with Section
8 of this Agreement, in which case the term of this Agreement shall be fixed and
shall end on the fifth anniversary of the date of such written notice.


                                        1

<PAGE>



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

     (c) In the event that Executive's duties and responsibilities  with respect
to the Bank are temporarily or permanently  terminated pursuant to Sections 7 or
16 of the Employment  Agreement dated July 1, 1994, as amended between Executive
and the Bank  ("Bank  Agreement")  and the  course of  conduct  upon  which such
termination  is based would not  constitute  grounds for  Termination  for Cause
under Section 7 of this  Agreement,  then  Executive  shall continue to serve as
___________ of the Holding Company. However, Executive shall not perform, in any
respect,  directly  or  indirectly,  during the  pendency  of his  temporary  or
permanent  suspension or termination from the Bank, duties and  responsibilities
formerly  performed  at the Bank as part of his duties and  responsibilities  as
___________  of  the  Holding  Company.  Nothing  in  this  provision  shall  be
interpreted as restricting the Holding  Company's right to remove  Executive for
cause in accordance with Section 7 of this Agreement.  Notwithstanding any other
provisions of this Agreement,  subsequent to Executive's  temporary or permanent
termination pursuant to Section 7 or 16 of the Bank Agreement,  any benefits and
payments to Executive for future  services  under this  Agreement  shall be made
only to the extent those benefits and payments are  commensurate  with the level
of  such  future  services  rendered  and  time  expended  by the  Executive  in
connection with  Executive's  duties and  responsibilities  performed under this
Agreement subsequent to such termination.  In the event Executive is temporarily
or permanently  terminated pursuant to Section 7 or 16 of the Bank Agreement and
continues his duties under this  Agreement,  the Holding  Company shall promptly
provide written  notification of such occurrence to the Regional Director of the
Office of Thrift Supervision.

3.   CONSIDERATION PROVIDED BY THE HOLDING COMPANY.

     (a) The  compensation  specified under this Agreement shall  constitute the
consideration  paid by the Holding Company in exchange for the duties  described
in Section 1. The Holding  Company shall pay Executive as  compensation a salary
of not less than $ _______ per year ("Base  Salary").  Base Salary shall include
any amounts of  compensation  deferred by Executive  under any employee  benefit
plan  maintained  by the Bank or  Holding  Company.  Such Base  Salary  shall be
payable  weekly.  During the period of this Agreement,  Executive's  Base Salary
shall be reviewed at least annually; the first such review will be made no later
than one year from the date of this Agreement. Such review shall be conducted by
the Board or a Committee  designated  by the Board,  and the Board may  increase
Executive's Base Salary. The increased Base Salary shall

                                        2

<PAGE>



become the "Base Salary" for purposes of this Agreement. In addition to the Base
Salary  provided in this Section  3(a),  the Holding  Company shall also provide
Executive at no cost to Executive  with all such other  benefits as are provided
uniformly to permanent full-time employees of the Holding Company and the Bank.

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

     (c) In addition to the Base Salary  provided for by  paragraph  (a) of this
Section 3 and other  compensation  provided for by paragraph (b) of this Section
3, the Holding  Company  shall pay or  reimburse  Executive  for all  reasonable
travel and other  reasonable  expenses  including  out time or capital  expenses
associated  with  membership  in clubs or  organizations  as mutually  agreed to
between  the  Board and the  executive  incurred  by  Executive  performing  his
obligations under this Agreement and may provide such additional compensation in
such form and such amounts as the Board may from time to time determine.

     (d) Except as otherwise  provided in this Section 3(d), the Holding Company
will  provide  to  Executive  for each  calendar  year  during  the term of this
Agreement and for the remaining  term of this  Agreement  after a termination of
employment  following  an Event of  Termination  as defined in Section 4 of this
Agreement,  no later than 90 days after the close of the calendar  year to which
such payment pertains  ("Benefit  Year"), a "Benefit Equity Payment" in addition
to the  contributions  actually made (or benefits actually accrued) with respect
to such year to any tax-qualified or  non-tax-qualified  compensation or benefit
plan, arrangement,  policy or program funded or sponsored by the Holding Company
or the Bank, including but not limited to those of the following types: deferred
compensation, retirement, defined benefit pension, defined contribution pension,
supplemental  executive retirement,  profit sharing, stock option or stock bonus
award,  life  insurance,   health,  medical,   dental,   disability,   incentive
compensation  or bonus plan,  perquisites,  or other fringe  benefits  ("Benefit
Plans")  made on his  behalf  or  otherwise  accrued  as  consideration  for his
services described in Section 1 of this Agreement. The Benefit

                                        3

<PAGE>



Equity Payment shall be an amount  calculated by an actuary  accountant or other
licensed  professional  to equal  the  amount  of the  contributions  (or  other
benefits)  which would have been made or accrued for the Executive for such year
pursuant to all Benefit  Plans as  consideration  for his services  described in
Section 1 of this Agreement but were not made or accrued  because (i) any of the
Benefit Plans were terminated or not funded, or (ii) the Executive was no longer
employed or will not be employed by the Holding Company or Bank.

     For purposes of  calculating  the Benefit  Equity Payment for Benefit Years
during which the Executive was employed by the Holding Company for the full year
and for the first partial year of this Agreement, the difference between (i) and
(ii) is deemed to be zero (0).

     (e) To the extent that the Holding  Company or Bank  continues to offer any
life,  medical,  health,  disability  or  dental  insurance  in which  Executive
participates in on the last day of his employment (each being a "Welfare Plan"),
after an Event of Termination (as herein defined),  Executive and his dependents
shall be continued as  participants  in such Welfare  Plans  subject to the same
premium  contributions  on the part of  Executive as were  required  immediately
prior to the Event of  Termination  until the  earlier of (i) his death (ii) his
employment by another  employer other than one of which he is the majority owner
or (iii) the end of the remaining term of this Agreement. If the Holding Company
or Bank does not offer the Welfare  Plans after the Event of  Termination,  then
the Holding  Company  shall  provide the  Executive  with a payment equal to the
actuarial value of the provision of such benefit for the period which runs until
the earlier of (i) his death (ii) his employment by another  employer other than
one of which he is the majority  owner or (iii) the end of the remaining term of
this Agreement.

     (f) The use or provision of any  membership,  license,  automobile  use, or
other  perquisites shall be continued during the remaining term of the Agreement
on the same financial terms and obligations as were in place  immediately  prior
to the  Change In  Control.  To the  extent  that any item  referred  to in this
paragraph will at the end of the term of this Agreement,  no longer be available
to the Executive, the Executive will have the option to purchase all rights then
held by the  Holding  Company or Bank to such item for a price equal to the then
fair market value of the item.

4.   PAYMENTS TO EXECUTIVE UPON AN EVENT OF TERMINATION.

     (a) Upon the  occurrence  of an Event of  Termination  (as herein  defined)
during  Executive's term of employment  under this Agreement,  the provisions of
this Section shall apply. As used in this  Agreement,  an "Event of Termination"
shall mean and include any one or more of the following:  (i) the termination by
the Holding Company of Executive's full-time employment hereunder for any reason
other than, upon  Retirement,  as defined in Section 6 hereof or Termination for
Cause, as defined in Section 7 hereof;  (ii)  Executive's  resignation  from the
Holding Company's employ, upon any (A) failure to elect or reelect or to appoint
or reappoint  Executive as ___________ of the Holding Company,  failure to elect
or reelect or to appoint or reappoint  Executive as ___________ of the Bank, or,
failure to nominate or reelect Executive to

                                        4

<PAGE>



the Board of Directors of the Holding Company or Bank, unless any such event was
consented to by Executive (B) a material change in Executive's function, duties,
or responsibilities, which change would cause Executive's position to become one
of lesser responsibility,  importance, or scope from the position and attributes
thereof  described in Section 1, above,  (and any such material  change shall be
deemed a continuing  breach of this Agreement),  (C) a relocation of Executive's
principal  place of  employment by more than thirty (30) miles from its location
at the effective date of this Agreement, or a material reduction in the benefits
and  perquisites to Executive from those being provided as of the effective date
of this Agreement,  provided,  however,  that the Holding Company may materially
reduce benefits and perquisites generally provided on a nondiscriminatory  basis
to all employees  without  incurring the payments  pursuant to the provisions of
this Section,  (D) liquidation or dissolution of the Bank or Holding Company, or
(E) breach of this Agreement by the Holding Company.  Upon the occurrence of any
event  described in clauses (A), (B), (C), (D) or (E),  above,  Executive  shall
have the right to elect to  terminate  his  employment  under this  Agreement by
resignation upon not less than sixty (60) days prior written notice given within
a  reasonable  period  of time not to  exceed,  except  in case of a  continuing
breach, four calendar months after the event giving rise to said right to elect.

     (b)  Upon  the  occurrence  of an  Event  of  Termination  on the  Date  of
Termination  as defined in Section 8, the Holding  Company shall be obligated to
pay Executive,  or, in the event of his  subsequent  death,  his  beneficiary or
beneficiaries,  or his  estate,  as the  case  may  be:  (i) the  amount  of the
remaining  payments (or  benefits)  that the  Executive  would have earned if he
continued his employment  with the Holding  Company or Bank during the remaining
unexpired term of this Agreement,  based on the  Executive's  Base Salary at the
Date of Termination, as set out in Sections 3(a)(b) and (d) and the amount still
due the Executive  under any paragraph of Section 3 for service through the Date
of  Termination.  At the  election of  Executive,  which  election is to be made
within thirty (30) days of the Date of Termination,  such payments shall be made
in a lump  sum or paid  monthly  during  the  remaining  term  of the  agreement
following  Executive's  termination.  In the  event  that no  election  is made,
payment to  Executive  will be made in a lump sum.  Such  payments  shall not be
reduced in the event Executive obtains other employment following termination of
employment.

     (c) Upon the  occurrence  of an Event  of  Termination,  Executive  will be
entitled to receive  benefits  due him under or  contributed  by the Bank or the
Holding  Company on his behalf  pursuant to any  retirement,  incentive,  profit
sharing,  bonus,   performance,   disability  or  other  employee  benefit  plan
maintained  by the Bank or the  Holding  Company  on  Executive's  behalf to the
extent  such  benefits  are not  otherwise  paid to  Executive  under a separate
provision of this Agreement.

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

                                        5

<PAGE>



5.   CHANGE IN CONTROL.

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

     (b) If any of the events  described in Section 5(a) hereof  constituting  a
Change in Control  have  occurred or the Board has  determined  that a Change in
Control has occurred,  Executive  shall be entitled to the benefits  provided in
paragraphs  (c),  (d),  (e), (f) and (g) of this  Section 5 upon his  subsequent
termination  of employment at any time during the term of this  Agreement due to
(1) Executive's dismissal or (2) Executive's voluntary resignation following any
demotion,  loss of title,  office or  significant  authority or  responsibility,
reduction in annual

                                        6

<PAGE>



compensation or benefits or relocation of his principals  place of employment by
more than 30 miles from its location immediately prior to the Change in Control,
unless  such  termination  is  because of his death,  or  Termination  for Cause
provided, however, that such payments shall be reduced by any payment made under
Section 4 of this agreement.

     (c) Upon the  occurrence  of a Change in Control  followed  by  Executive's
termination of employment as provided in Section 5(b), the Holding Company shall
pay  Executive,  or in the event of his  subsequent  death,  his  beneficiary or
beneficiaries, or his estate, as the case may be, as severance pay or liquidated
damages,  or both,  a sum equal to the greater of: 1) the  payments  due for the
remaining term of the Agreement or 2) five (5) times Executive's  average annual
compensation for the three (3) preceding taxable years. Such annual compensation
shall  include  Base  Salary and any other  taxable  income,  including  but not
limited to amounts  related to the  granting,  vesting or  exercise  of stock or
stock  option  awards,  commissions,  bonuses,  pension and profit  sharing plan
benefits,  severance payments,  retirement benefits,  director or committee fees
and fringe benefits paid or to be paid to Executive during any such year. At the
election of Executive,  which  election is to be made within thirty (30) days of
the Date of Termination  following a Change in Control, such payment may be made
in a lump sum or paid in equal monthly installments during the sixty (60) months
following  Executive's  termination.  In the  event  that no  election  is made,
payment to Executive will be made on a monthly basis during the thirty-six  (36)
months following Executive's termination.

     (d) Upon the occurrence of a Change in Control,  Executive will be entitled
to receive  benefits  due him under or  contributed  by the Bank or the  Holding
Company on his behalf  pursuant to any  retirement,  incentive,  profit sharing,
bonus, performance,  disability or other employee benefit plan maintained by the
Bank or the Holding  Company on  Executive's  behalf to the extent such benefits
are  not  otherwise  paid  to  Executive  under  a  separate  provision  of this
Agreement.

     (e) Upon the  occurrence  of a Change in Control  followed  by  Executive's
termination of employment,  the Holding Company will cause to be continued life,
medical  and  disability  coverage  substantially   identical  to  the  coverage
maintained  by  the  Bank  or  Holding  Company  for  Executive  and  any of his
dependents  covered  under  such  plans  prior to the  Change in  Control.  Such
coverage  and  payments  shall  cease  upon the  expiration  of sixty  (60) full
calendar months following the Date of Termination.

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

     (g)  Notwithstanding  the  preceding  paragraphs of this Section 5, for any
taxable  year in which the  Executive  shall be liable,  as  determined  for the
payment of an excise tax under  Section  4999 of the Code,  with  respect to any
payment in the nature of the compensation made

                                        7

<PAGE>



by the  Company or the Bank to (or for the benefit  of)  Executive,  the Company
shall pay to the Executive an amount determined under the following formula:

     An amount equal to: (E x P) + X

WHERE:

     X  =                    E x P
               --------------------------------
               1 - [(FI x (1 - SLI)) + SLI + E]


     E         =     the rate at which the excise tax is assessed  under Section
                     4999 of the Code;

     P         =     the  amount  with  respect  to  which  such  excise  tax is
                     assessed, determined without regard to this Section 2;

     FI        =     the highest marginal rate of deferral income tax applicable
                     to  Executive  under  the  Code  for  the  taxable  year in
                     question; and

     SLI       =     the sum of the highest marginal rates of income and payroll
                     tax  applicable  to Executive  under  applicable  state and
                     local laws for the taxable year in question.

With  respect to any payment in the nature of  compensation  that is made to (or
for the benefit of) Executive under the terms of this Supplemental  Agreement or
otherwise  and on which an  excise  tax under  Section  4999 of the Code will be
assessed, the payment determined under this Section 2 shall be made to Executive
on the earlier of (i) the date the Company is required to withhold  such tax, or
(ii) the date the tax is required to be paid by Executive.

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


                                        8

<PAGE>



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

6.   TERMINATION UPON RETIREMENT.

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

7.   TERMINATION FOR CAUSE.

     The term  "Termination  for  Cause"  shall  mean  termination  because of a
material  loss  to the  Holding  Company  or one of  its  affiliates  caused  by
Executive's  intentional failure to perform stated duties,  personal dishonesty,
willful violation of any law, rule, regulation (other than traffic violations or
similar  offenses) or final cease and desist  order,  or any material  breach of
this Agreement.  For purposes of this Section, no act, or the failure to act, on
Executive's  part shall be "willful"  unless done, or omitted to be done, not in
good faith and without  reasonable belief that the action or omission was in the
best  interest of the Holding  Company or its  affiliates.  Notwithstanding  the
foregoing,  Executive  shall not be deemed  to have  been  terminated  for Cause
unless and until there shall have been  delivered to him a Notice of Termination
which shall include a copy of a resolution duly adopted by the affirmative  vote
of not less than  three-fourths  of the members of the Board at a meeting of the
Board called and held for that purpose (after reasonable notice to Executive and
an opportunity  for him,  together with counsel,  to be heard before the Board),
finding  that in the good faith  opinion of the Board,  Executive  was guilty of
conduct justifying  termination for Cause and specifying the particulars thereof
in detail.  Executive shall not have the right to receive  compensation or other
benefits for any period after Termination

                                        9

<PAGE>



for Cause.  Any stock options and related  limited  rights  granted to Executive
under any stock option plan, or any unvested  awards granted to Executive  under
any stock  benefit plan of the Bank,  the Holding  Company or any  subsidiary or
affiliate thereof, shall become null and void effective upon Executive's receipt
of Notice of Termination  for Cause pursuant to Section 8 hereof,  and shall not
be  exercisable  by or delivered to  Executive  at any time  subsequent  to such
Termination for Cause.

8.   NOTICE.

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

     (b) "Date of  Termination"  shall mean the date  specified in the Notice of
Termination  (which,  in the case of a Termination for Cause,  shall not be less
than  thirty  (30) days from the date such  Notice  of  Termination  is  given);
provided,  however,  that if a dispute  regarding  the  Executive's  termination
exists, the "Date of Termination" shall be determined in accordance with Section
8(c) of this Agreement.

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

9.   POST-TERMINATION OBLIGATIONS.

     (a) All payments and benefits to Executive  under this  Agreement  shall be
subject to  Executive's  compliance  with paragraph (b) of this Section 9 during
the term of this  Agreement  and for one (1) full year after the  expiration  or
termination hereof.

                                       10

<PAGE>



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

10.  NON-COMPETITION.

     (a) Upon any termination of Executive's  employment  hereunder  pursuant to
Section 8 hereof,  Executive  agrees  not to  compete  with the Bank  and/or the
Holding  Company for a period of one (1) year following such  termination in any
city,  town or county in which the Bank and/or the Holding Company has an office
or has filed an  application  for  regulatory  approval to  establish an office,
determined as of the  effective  date of such  termination,  except as agreed to
pursuant to a resolution duly adopted by the Board. Executive agrees that during
such period and within said cities, towns and counties, Executive shall not work
for or advise,  consult or otherwise  serve with,  directly or  indirectly,  any
entity whose business materially competes with the depository,  lending or other
business activities of the Bank and/or the Holding Company.  The parties hereto,
recognizing that  irreparable  injury will result to the Bank and/or the Holding
Company,  its business and property in the event of  Executive's  breach of this
Subsection  10(a) agree that in the event of any such breach by  Executive,  the
Bank  and/or the  Holding  Company  will be  entitled,  in addition to any other
remedies and damages  available,  to an  injunction  to restrain  the  violation
hereof  by  Executive,   Executive's  partners,  agents,  servants,   employers,
employees and all persons acting for or with Executive. Executive represents and
admits  that in the  event of the  termination  of his  employment  pursuant  to
Section  8  hereof,  Executive's  experience  and  capabilities  are  such  that
Executive can obtain employment in a business engaged in other lines and/or of a
different  nature  than  the  Bank  and/or  the  Holding  Company,  and that the
enforcement  of a remedy by way of injunction  will not prevent  Executive  from
earning a livelihood.  Nothing herein will be construed as prohibiting  the Bank
and/or the Holding  Company from  pursuing any other  remedies  available to the
Bank and/or the Holding Company for such breach or threatened breach,  including
the recovery of damages from Executive.

     (b)  Executive  recognizes  and  acknowledges  that  the  knowledge  of the
business activities and plans for business activities of the Holding Company and
affiliates  thereof,  as it may exist from time to time, is a valuable,  special
and unique  asset of the  business of the Bank.  Executive  will not,  during or
after the term of his employment,  disclose any knowledge of the past,  present,
planned or considered  business  activities of the Bank or affiliates thereof to
any  person,  firm,  corporation,  or other  entity  for any  reason or  purpose
whatsoever.  Notwithstanding the foregoing, Executive may disclose any knowledge
of banking,  financial and/or economic  principles,  concepts or ideas which are
not solely and exclusively derived from the business plans and activities of the
Holding  Company.  Further,  Executive  may disclose  information  regarding the
business  activities  of the Bank or  Holding  Company  to the  Office of Thrift
Supervision  ("OTS")  and the Federal  Deposit  Insurance  Corporation  ("FDIC")
pursuant to a formal regulatory  request. In the event of a breach or threatened
breach by Executive of the provisions of this Section,  the Holding Company will
be entitled to an injunction restraining Executive from disclosing,  in whole or
in part, the knowledge of the past, present, planned or considered business

                                       11

<PAGE>



activities of the Holding Company or affiliates  thereof,  or from rendering any
services to any person, firm, corporation,  other entity to whom such knowledge,
in whole or in  part,  has been  disclosed  or is  threatened  to be  disclosed.
Nothing  herein  will be  construed  as  prohibiting  the Holding  Company  from
pursuing any other remedies  available to the Holding Company for such breach or
threatened breach, including the recovery of damages from Executive.

11.  SOURCE OF PAYMENTS.

     All  payments  provided in this  Agreement  shall be timely paid in cash or
check  from the  general  funds of the  Holding  Company  subject  to Section 13
hereof.

12.  EFFECT ON PRIOR AGREEMENTS AND EXISTING BENEFITS PLANS.

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

13.  EFFECT OF ACTION UNDER BANK AGREEMENT.

     Notwithstanding  any provision  herein to the contrary,  to the extent that
payments and benefits, as provided by this Agreement, are paid to or received by
Executive under the Employment  Agreement dated July 1, 1994,  between Executive
and the Bank, such  compensation  payments and benefits paid by the Bank will be
subtracted  from any  amount  due  simultaneously  to  Executive  under  similar
provisions of this Agreement.

14.  NO ATTACHMENT.

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

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


                                       12

<PAGE>



15.   MODIFICATION AND WAIVER.

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

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

16.  SEVERABILITY.

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

17.  HEADINGS FOR REFERENCE ONLY.

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

18.  GOVERNING LAW.

     This  Agreement  shall be  governed  by the laws of the State of  Delaware,
unless otherwise specified herein.

19.  ARBITRATION.

     Any  dispute  or  controversy  arising  under or in  connection  with  this
Agreement shall be settled exclusively by arbitration,  conducted before a panel
of three  arbitrators  sitting in a location  selected by Executive within fifty
(50) miles from the  location  of the Holding  Company's  executive  office,  in
accordance  with the rules of the  American  Arbitration  Bank  then in  effect.
Judgment  may  be  entered  on  the  arbitrator's  award  in  any  court  having
jurisdiction;  provided,  however,  that  Executive  shall be  entitled  to seek
specific  performance  of his  right to be paid  until  the Date of  Termination
during the pendency of any dispute or controversy arising under or in connection
with this Agreement.

20.  PAYMENT OF COSTS AND LEGAL FEES AND REINSTATEMENT OF BENEFITS.


                                       13

<PAGE>



     In the event any dispute or controversy arising under or in connection with
Executive's  termination  is  resolved  in favor of the  Executive,  whether  by
judgment, arbitration or settlement,  Executive shall be entitled to the payment
of: (1) all legal fees  incurred  by  Executive  in  resolving  such  dispute or
controversy,  and (2) any back-pay, including salary, bonuses and any other cash
compensation,  fringe benefits and any  compensation  and benefits due Executive
under this Agreement.

21.  INDEMNIFICATION.

     During the term of this  Agreement  and for an  additional  period of seven
years  thereafter,  the Holding Company shall provide  Executive  (including his
heirs,  executors and administrators)  with coverage under a standard directors'
and officers'  liability  insurance policy at its expense,  and shall indemnify,
hold harmless and defend Executive (and his heirs, executors and administrators)
to the fullest  extent  permitted  under  Delaware  law against all expenses and
liabilities  reasonably incurred by him in connection with or arising out of any
action,  suit or  proceeding in which he may be involved by reason of his having
been a director or officer of the Holding  Company  (whether or not he continues
to be a  director  or  officer  at  the  time  of  incurring  such  expenses  or
liabilities),  such expenses and liabilities to include,  but not be limited to,
judgments,   court  costs  and  attorneys'  fees  and  the  cost  of  reasonable
settlements.

22.  SUCCESSOR TO THE HOLDING COMPANY.

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

23.  MISCELLANEOUS.

     (a) Unless  otherwise  subject to law, all lump sum  calculations  shall be
done in using the methods,  rates and assumptions setout in Code Section 1274(d)
and the regulations and statements issued thereunder by the IRS.




                                       14

<PAGE>


                                   SIGNATURES

     IN WITNESS WHEREOF,  Reliance Bancorp, Inc. has caused this Agreement to be
executed and its seal to be affixed hereunto by its duly authorized  officer and
its  directors,  and  Executive  has signed this  Agreement,  on the 11th day of
September, 1996.


ATTEST:                                   RELIANCE BANCORP, INC.




                                          BY:
- --------------------------                   ------------------------
Robert F. Pelosi
Secretary



                     [SEAL]




WITNESS:                                  Executive




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




                                       15


<TABLE>
<CAPTION>
                                                                                                                  EXHIBIT 11.0

                                                 STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS

                                                                                                Year Ended June 30,
                                                                                         ---------------------------------
                                                                                          1996                      1995
                                                                                         -------                   -------
                                                                                      (In thousands, except per share amount)
<S>                                                                                      <C>                       <C>    
Net Income                                                                               $11,723                   $ 9,702
                                                                                         =======                   =======

Weighted average common shares outstanding                                                 8,594                     9,327

Common stock equivalents due to dilutive
    effect of stock option                                                                   323                        60
                                                                                         -------                   -------

Total weighted average common shares and
    equivalents outstanding                                                                8,917                     9,387
                                                                                         =======                   =======

Earnings per common and common share equivalents                                         $  1.31                   $  1.03
                                                                                         =======                   =======

Total weighted average common shares and
    equivalents outstanding                                                                8,917                     9,387

Additional dilutive shares using ending period
    market value versus average market value for
    the period when utilizing the treasury stock
    method regarding stock options                                                            29                        17
                                                                                         -------                   -------

Total shares for fully dilutive earnings per share                                         8,946                     9,404
                                                                                         =======                   =======

Fully diluted earnings per common and
common share equivalents                                                                 $  1.31                   $  1.03
                                                                                         =======                   =======
</TABLE>



                                       43




Reliance Bancorp, Inc. and Subsidiary
Financial Section
- --------------------------------------------------------------------------------


                   Contents
                   -------------------------------------------------------------

                   Selected Consolidated Financial and Other Data
                   of the Company..........................................   10
                   -------------------------------------------------------------
                   Management's Discussion and Analysis of
                   Financial Condition and Results of Operations...........   12
                   -------------------------------------------------------------
                   Consolidated Statements of Condition as of
                   June 30, 1996 and 1995..................................   25
                   -------------------------------------------------------------
                   Consolidated Statements of Income for
                   the years ended June 30, 1996, 1995 and 1994............   26
                   -------------------------------------------------------------
                   Consolidated Statements of Changes in
                   Stockholders' Equity for the years ended
                   June 30, 1996, 1995 and 1994............................   27
                   -------------------------------------------------------------
                   Consolidated Statements of Cash Flows for
                   the years ended June 30, 1996, 1995 and 1994............   28
                   -------------------------------------------------------------
                   Notes to Consolidated Financial Statements..............   30
                   -------------------------------------------------------------
                   Independent Auditors' Report............................   51
                   -------------------------------------------------------------
                   Selected Consolidated Quarterly Financial Data..........   52
                   -------------------------------------------------------------



                                        9

<PAGE>

Reliance Bancorp, Inc. and Subsidiary
Selected Consolidated Financial and Other Data of the Company
- --------------------------------------------------------------------------------

(Dollars in thousands, except per share data)


Set forth below are the selected  consolidated  financial  and other data of the
Company.  This  financial data is derived in part from, and it should be read in
conjunction  with the Company's  consolidated  financial  statements and related
notes.

<TABLE>
<CAPTION>
                                                                                           At June 30,
                                                                      ----------------------------------------------------
Selected Financial Data:                                                 1996        1995       1994       1993       1992
                                                                      ====================================================
<S>                                                                   <C>         <C>        <C>        <C>       <C>     
Total Assets.......................................................   $1,782,550  $931,436   $830,501   $736,276  $676,054
Loans Receivable, Net..............................................      817,746   332,080    330,720    365,913   409,619
Debt and Equity Securities Available-for-Sale......................       13,271    23,880     37,588         --        --
Debt and Equity Securities Held-to-Maturity(1).....................       48,330    23,890     39,492     38,819    48,613
Mortgage-Backed Securities Held-to-Maturity........................      184,492   413,762    394,199    304,490   169,858
Mortgage-Backed Securities Available-for-Sale......................      591,740   104,453         --         --        --
Excess of Cost Over Fair Value of Net Assets Acquired..............       49,429        --         --         --        --
Real Estate Owned, Net.............................................        1,564     1,558      2,911      3,909     5,815
Deposits...........................................................    1,345,626   670,317    587,221    600,278   610,908
FHLB Advances......................................................        3,000    40,000     78,000     65,000        --
Securities Sold Under Agreements to Repurchase.....................      263,160    57,035         --         --        --
Total Stockholders' Equity(2)......................................      153,619   153,733    157,851     61,412    54,779

<CAPTION>
                                                                                     For the Year Ended June 30,
                                                                      ----------------------------------------------------
Selected Operating Data:                                                  1996       1995        1994       1993      1992
                                                                      ====================================================

Interest Income....................................................   $  100,372  $ 61,260    $ 47,224  $ 48,178  $ 55,058
Interest Expense...................................................       52,985    28,361      20,024    21,322    32,313
                                                                      ----------------------------------------------------
  Net Interest Income..............................................       47,387    32,899      27,200    26,856    22,745
Less Provision for Loan Losses.....................................          725       400         393       234       108
                                                                      ----------------------------------------------------
  Net Interest Income After Provision for Loan Losses..............       46,662    32,499      26,807    26,622    22,637

Non-Interest Income:
Loan Fees and Service Charges......................................          826       269         260       234       219
Other Operating Income.............................................        1,606       841         859       960       908
Net Gain on Securities.............................................          678       147          --        --     3,634
                                                                      ----------------------------------------------------
    Total Non-Interest Income......................................        3,110     1,257       1,119     1,194     4,761
                                                                      ----------------------------------------------------

Non-Interest Expense:
Compensation and Benefits..........................................       13,395     9,562       7,068     6,534     6,382
Occupancy and Equipment............................................        4,481     2,462       2,336     2,252     2,670
Federal Deposit Insurance Premiums.................................        2,399     1,376       1,374       820     1,282
Advertising........................................................        1,152     1,158         670       658       413
Other Operating Expenses...........................................        4,169     3,039       2,366     2,078     2,165
                                                                      ----------------------------------------------------
    Total General and Administrative Expenses......................       25,596    17,597      13,814    12,342    12,912
Real Estate Operations, Net........................................          579      (385)      1,080     3,598     3,317
Amortization of Excess of Cost Over Fair
  Value of Net Assets Acquired.....................................        1,928        --          --        --        --
                                                                      ----------------------------------------------------
    Total Non-Interest Expense.....................................       28,103    17,212      14,894    15,940    16,229
                                                                      ----------------------------------------------------

  Income Before Income Taxes and Cumulative
    Effect of Change in Accounting Principle.......................       21,669    16,544      13,032    11,876    11,169
Income Tax Expense.................................................        9,946     6,842       5,538     5,243     4,643
                                                                      ----------------------------------------------------
  Income Before Cumulative Effect of
  Change in Accounting Principle...................................       11,723     9,702       7,494     6,633     6,526
Cumulative Effect of Change in
  Accounting Principle(3)..........................................           --        --       1,200        --        --
                                                                      ----------------------------------------------------
    Net Income.....................................................   $   11,723  $  9,702    $  8,694  $  6,633  $  6,526
                                                                      ====================================================
Earnings Per Share(4)..............................................   $     1.31  $   1.03    $   0.22       N/A       N/A

</TABLE>

(See footnotes on following page)

                                       10

<PAGE>


<TABLE>
<CAPTION>
Reliance Bancorp, Inc. and Subsidiary
Selected Consolidated Financial and Other Data of the Company
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                At or for the Year Ended June 30,
                                                                   -------------------------------------------------------------
                                                                    1996           1995         1994          1993        1992
                                                                   =============================================================
Selected Financial Ratios and Other Data:
<S>                                                               <C>            <C>           <C>           <C>        <C>   
Performance Ratios:
Return on Average Assets(3) .................................        0.83%         1.08%         1.15%         0.97%      0.96%
Return on Average Stockholders' Equity(3) ...................        7.58          6.17          9.82         11.19      12.05
Return on Average Tangible Stockholders' Equity(3) ..........        9.18          6.17          9.82         11.19      12.05
Average Stockholders' Equity to Average Assets ..............       10.92         17.60         11.68          8.65       7.98
Stockholders' Equity to Total Assets ........................        8.62         16.51         19.01          8.34       8.10
Tangible Stockholders' Equity to Tangible Assets ............        6.01         16.51         19.01          8.34       8.10
Core Deposits to Total Deposits .............................       41.68         36.12         49.08         47.92      40.79
Net Interest Spread .........................................        3.17          3.11          3.36          3.77       3.10
Net Interest Margin(5) ......................................        3.52          3.77          3.69          4.03       3.45
Operating Expense to Average Assets(6) ......................        1.81          1.97          1.82          1.80       1.90
Operating Income to Average Assets(7) .......................        0.16          0.14          0.15          0.17       0.17
Average Interest-Earning Assets to
  Average Interest-Bearing Liabilities ......................        1.09X         1.20X         1.12X         1.08X      1.07X

Asset Quality Ratios:
Non-Performing Loans to Total Loans(8) ......................        1.58%         1.10%         1.08%         1.43%      1.46%
Non-Performing Loans to Total Assets ........................        0.73          0.39          0.43          0.72       0.89
Non-Performing Assets to Total Assets(9) ....................        0.82          0.56          0.78          1.25       1.75
Allowance for Loan Losses to Total Loans ....................        0.55          0.52          0.43          0.37       0.27
Allowance for Loan Losses to Non-Performing Loans ...........       34.63         47.10         39.38         25.52      18.49

Other Data:
Number of Deposit Accounts ..................................     164,368        68,617        63,416        67,143     71,813
Full-Service Banking Offices ................................          28            11            11            11         11
                                                                  -------------------------------------------------------------

</TABLE>


(1)  Includes marketable equity securities of $5.0 million at June 30, 1992.

(2)  For 1992 and 1993, amounts represent only retained earnings,  substantially
     restricted,  and at June 30, 1996, 1995 and 1994 includes retained earnings
     of  $84.0  million,   $76.2  million  and  $70.1   million,   respectively,
     substantially  restricted.  

(3)  Reflects the  cumulative  effect of the Company's  adoption of Statement of
     Financial  Accounting  Standard No. 109,  "Accounting for Income Taxes," in
     the fiscal year ended June 30, 1994. 

(4)  Earnings  per share for fiscal  year ended 1994 is based on net income from
     March 31, 1994 to June 30, 1994.

(5)  Calculation  is based upon net interest  income  before  provision for loan
     losses divided by average interest- earning assets.

(6)  Operating expense  represents total  non-interest  expense less real estate
     operations,  net and  amortization of excess of cost over fair value of net
     assets acquired.

(7)  Operating income represents total non-interest income less net gain on sale
     of debt and equity securities.

(8)  Non-performing  loans consist of all loans 90 days or more past due and any
     other  loans,  or any  portion  thereof,  that have been  determined  to be
     uncollectible.

(9)  Non-performing assets consist of non-performing loans,  investments in real
     estate and real estate owned.


                                       11

<PAGE>

Reliance Bancorp, Inc.
Management's Discussion and Analysis of Financial 
Condition and Results of Operations
- -------------------------------------------------------------------------------


General

     Reliance Bancorp, Inc. (the "Company") is a Delaware corporation organized
on November 16, 1993 and is the holding company for Reliance Federal Savings
Bank (the "Bank"). On March 31, 1994, the Company issued 10,750,820 shares of
common stock at $10.00 per share raising total net proceeds of $103.6 million of
which $51.8 million was retained by the Company with the remaining net proceeds
being used by the Company to purchase all of the outstanding stock of the Bank.

     The Company is headquartered in Garden City, New York and its primary
business currently consists of the operation of its wholly-owned subsidiary, the
Bank. In addition to directing, planning and coordinating the business
activities of the Bank, the Company currently invests primarily in U.S.
Government securities and repurchase agreements. In addition, the Company
completed the acquisitions of the Bank of Westbury, a Federal Savings Bank, in
August 1995 and Sunrise Bancorp, Inc. in January 1996, both of which were merged
into the Bank. The Company had no operations prior to March 31, 1994 and,
accordingly, the results of operations prior to that date reflect only those of
the Bank and its subsidiaries.

     The Bank's principal business is attracting retail deposits from the
general public and investing those deposits, together with funds generated from
operations and borrowings, primarily in mortgage, multi-family and consumer
loans (primarily in the form of home equity loans and home equity lines of
credit, secured by one- to four-family, owner occupied, residential properties,
auto and guaranteed student loans), and to a lesser extent, commercial real
estate and construction loans. In the past, the Bank has also invested in loans
secured by co-operative units ("co-op loans") and commercial loans, however, in
recent years the Bank has discontinued its origination activities in these
areas. In addition, during periods in which the demand for loans which meet the
Bank's underwriting and interest rate risk standards and policies is lower than
the amount of funds available for investment, the Bank invests in
mortgage-backed securities, securities issued by the U.S. Government and
agencies thereof and other investments permitted by federal laws and
regulations.

     The Company's results of operations are dependent primarily on interest
income from its securities investments and earnings of the Bank. The Bank's
results of operations are primarily dependent on its net interest income, which
is the difference between the interest earned on its assets, primarily its loan
and securities portfolios, and its cost of funds, which consists of the interest
paid on its deposits and borrowings. The Bank's net income also is affected by
its provision for loan losses as well as non-interest income, general and
administrative expense, other non-interest expense, and income tax expense.
General and administrative expense consists primarily of compensation and
benefits, occupancy expenses, federal deposit insurance premiums, advertising
expense and other general and administrative expenses. Other non-interest
expense consists of real estate operations, net and amortization of excess of
cost over the fair value of net assets acquired. The earnings of the Company and
Bank are also significantly affected by general economic and competitive
conditions, particularly changes in market interest rates, government policies
and actions of regulatory authorities.

Acquisition of Bank of Westbury

     At the close of business on August 11, 1995, the Company completed its
acquisition of the Bank of Westbury, a Federal Savings Bank, with 6 banking
offices located in Nassau County, Long Island, New York in a transaction which
was accounted for as a purchase. The cost of the acquisition was approximately
$16.7 million in cash or $37.72 per share of common stock. The excess of cost
over the fair value of net assets acquired in the transaction was $7.8 million
which is being amortized on a straight line basis over 15 years. The Company
provided funds for the acquisition from its normal cash flow. As of the
completion of the acquisition, which was effected by merging the net assets
acquired into the Bank, the Bank continued to exceed each of its regulatory
capital requirements.

Acquisition of Sunrise Bancorp, Inc.

     On January 11, 1996, the Company completed the acquisition of Sunrise
Bancorp, Inc., with 11 banking offices located in the counties of Nassau and
Suffolk, Long Island, New York, in a transaction which was accounted for as a
purchase. The cost of the acquisition was approximately $106.3 million in cash,
or $32.00 per share of 

                                       12

<PAGE>



Sunrise Bancorp, Inc. common stock outstanding. The excess of cost over the fair
value of net assets acquired generated in the transaction was $43.6 million,
which is being amortized on a straight line basis over 15 years. The Company
provided funds for the acquisition from the sale of mortgage-backed securities
classified as available-for-sale. As of the completion of the acquisition, which
was effected by merging the net assets acquired into the Bank, the Bank
continued to exceed each of its regulatory capital requirements. See Note 3 of
the Notes to the Consolidated Financial Statements for the pro forma unaudited
combined condensed consolidated financial information of the Company and the
Bank of Westbury and Sunrise Bancorp, Inc. for the fiscal years ended June 30,
1996 and 1995.

Financial Condition

     As of June 30, 1996, total assets were $1.8 billion, deposits were $1.3
billion and total stockholders' equity was $153.6 million.

     In accordance with an implementation guide for Statement of Financial
Accounting Standards (SFAS) No. 115, "Accounting for Certain Investments in Debt
and Equity Securities," released by the Financial Accounting Standards Board
(FASB) on November 15, 1995, the Bank realigned its mortgage-backed securities
portfolio in December 1995 by transferring approximately $283.2 million from the
held-to-maturity to the available-for-sale category. The Bank realigned its
mortgage-backed securities portfolio in order to be more flexible and better
positioned for managing the portfolio under changing interest rates and other
market conditions. Mortgage-backed securities held-to-maturity decreased from
$413.8 million at June 30, 1995 to $184.5 million at June 30, 1996, a decrease
of $229.3 million, or 55.4%; mortgage-backed securities available-for-sale
increased to $591.7 million at June 30, 1996, from $104.5 million at June 30,
1995, an increase of $487.3 million, or 466.5%. At June 30, 1996, the unrealized
depreciation on securities available-for-sale, net of taxes was $5.3 million as
compared to unrealized appreciation of $839,000 at June 30, 1995. The increase
in the unrealized depreciation on available-for-sale securities was due to the
increase in interest rates during the second half of year ended June 30, 1996.

     The mortgage-backed securities portfolio increased $258.0 million, or
49.8%, from $518.2 million at June 30, 1995 to $776.2 million at June 30, 1996
with the increase primarily due to $197.3 million of mortgage-backed securities
acquired from Bank of Westbury and Sunrise Bancorp, Inc. and increased purchases
of adjustable-rate and longer term fixed-rate mortgage-backed securities offset
by amortization and prepayments and sales. The Company sold approximately $180.6
million of mortgage-backed securities available-for-sale in order to fund the
purchase of Sunrise Bancorp, Inc. as well as reposition the portfolio
composition.

     Mortgage loans increased from $224.4 million at June 30, 1995 to $691.0
million at June 30, 1996, an increase of $466.4 million, or 207.9%. The increase
in mortgage loans is primarily due to $423.0 million of mortgage loans acquired
from the Sunrise Bancorp, Inc. and Bank of Westbury as well increased
multi-family loan originations.

     Funding for the purchases of mortgage-backed securities and loans was
through a combination of new deposit growth, borrowings and cash flows. Deposits
increased $675.3 million, or 100.7%, from $670.3 million at June 30, 1995 to
$1.3 billion at June 30, 1996. The increase in deposits is mainly the result of
the $628.9 million in deposits acquired from Sunrise Bancorp, Inc. and Bank of
Westbury as well as new certificate of deposit products. Borrowings increased
from $97.0 million at June 30, 1995 to $266.2 million at June 30, 1996, an
increase of $169.2 million, or 174.3%, as the Bank leveraged its capital and
improved returns on average tangible equity.

     Non-performing loans totalled $13.0 million, or 1.58% of total loans at
June 30, 1996, an increase of $9.3 million, or 253.6% from $3.7 million, or
1.10% of total loans at June 30, 1995, primarily due to non-performing loans
acquired from Sunrise Bancorp, Inc. and Bank of Westbury. Non-performing loans
at June 30, 1996 were comprised of $12.0 million of loans secured by one- to
four-family residences, $350,000 of guaranteed student loans and two commercial
properties with loan balances totalling $655,000. The Company's allowance for
loan losses totalled $4.5 million at June 30, 1996 which represents a ratio of
allowance for loan losses to non-performing loans and to total loans of 34.63%
and 0.55%, respectively, as compared to 47.10% and 0.52%, respectively at June
30, 1995. The decrease in the ratio of the allowance to non-performing loans is
the result of the generally lower reserve levels maintained by the Sunrise
Bancorp, Inc. and the Bank of Westbury. Management believes the reserve at June
30, 1996 is adequate on non-performing loans and total loans. The Company's
non-performing assets to total assets ratio was 0.82% at June 30, 1996. For the
fiscal year ended June 30, 1996, the Company experienced net loan charge-offs of
$176,000.

                                       13

<PAGE>

Reliance Bancorp, Inc.
Management's Discussion and Analysis of Financial 
Condition and Results of Operations
- -------------------------------------------------------------------------------
(continued)

Asset/Liability Management

     One of the Bank's primary long-term financial objectives has been and will
continue to be to monitor the sensitivity of its earnings to interest rate
fluctuations by maintaining an appropriate matching of the maturities and
interest rate repricing characteristics of its assets and liabilities in
relation to the current and anticipated interest rate environment. In an effort
to realize this objective and minimize the Bank's exposure to interest rate
risk, the Bank emphasizes the origination of adjustable-rate mortgage ("ARMs")
and consumer loans, shorter-term fixed rate mortgage and consumer loans and the
purchase of adjustable-rate and shorter-term fixed rate mortgage-backed
securities. However, there can be no assurances that the Bank will be able to
originate adjustable rate loans or acquire mortgage-backed securities with terms
and characteristics which conform with the Bank's underwriting standards,
investment criteria or interest rate risk policies.

     At June 30, 1996, $819.3 million, or 49.2%, of the Bank's interest-earning
assets consisted of adjustable-rate loans and mortgage-backed securities. The
Bank's mortgage loan portfolio totalled $691.0 million, of which, $354.5
million, or 51.3%, were adjustable-rate loans and $336.4 million, or 48.7%, were
fixed-rate loans. In addition, at June 30, 1996, the Bank's consumer loan
portfolio totalled $131.3 million, of which, $102.0 million, or 77.7%, were
adjustable-rate home equity lines of credit and guaranteed student loans and
$29.3 million, or 22.3%, were fixed-rate home equity and other consumer loans.
At June 30, 1996, the mortgage-backed securities portfolio totalled $776.2
million of which $591.7 million was classified as available-for-sale and $184.5
million was classified as held-to-maturity. Of the securities classified as
available-for-sale, $241.3 million, or 40.8%, of the mortgage-backed portfolio
were adjustable-rate securities and $350.4 million, or 59.2%, were fixed-rate
securities. Of the $184.5 million classified as held-to-maturity, $121.4
million, or 65.8%, of the mortgage-backed portfolio were adjustable-rate
securities and $63.1 million, or 34.2%, were fixed-rate securities. The Bank
expects to continue to invest in adjustable-rate and shorter term fixed-rate
mortgage-backed securities to reduce credit risk as well as minimize exposure to
volatile interest rates. However, during the year ended June 30, 1996 the Bank
increased its investment in 30 year fixed rate mortgage-backed securities in
order to hedge its adjustable rate portfolio against prepayment risk. It should
be noted that adjustable-rate loans and mortgage-backed securities backed by ARM
loans initially bear rates of interest below that of comparable fixed rate loans
or mortgage-backed securities backed by fixed rate loans. Accordingly, increased
emphasis on adjustable-rate loans and mortgage-backed securities may, under
certain interest rate conditions, result in the Bank's yield on interest-earning
assets being lower than it could be if fixed rate loans were emphasized.

     At June 30, 1996, the Bank's estimated one year interest sensitivity "gap"
(the difference between assets that reprice or mature within such period
expressed as a percentage of total assets) was $49.3 million, or a positive
2.78%, of total assets, based on the following table setting forth the
interest-earning assets and interest-bearing liabilities outstanding at June 30,
1996. A gap is considered positive when the amount of interest rate sensitive
assets maturing or repricing within a specified time frame exceeds the amount of
interest rate sensitive liabilities repricing or maturing within that same time
period. A gap is considered negative when interest rate sensitive liabilities
maturing or repricing within a specified time period exceeds the amount of
interest rate sensitive assets repricing or maturing within that same time
period. Accordingly, in a rising interest rate environment, the Bank's positive
gap position will better position the Bank to have the yield on its assets
increasing at a pace more closely matching the increase in the cost of
interest-bearing liabilities than if the Bank had a negative gap.

Interest Rate Sensitivity Analysis

     The following table sets forth the amounts of interest-earning assets and
interest-bearing liabilities outstanding at June 30, 1996, which are anticipated
by the Bank, using certain assumptions based on its historical experience and
other data available to management, to reprice or mature in each of the future
time periods shown. This table does not necessarily indicate the impact of
general interest rate movements on the Bank's net interest income because the
actual repricing of various assets and liabilities is subject to customer
discretion and competitive and other pressures and, therefore, actual experience
may vary from that indicated.


                                       14

<PAGE>

<TABLE>
<CAPTION>
                                                                           At June 30, 1996
                                            ---------------------------------------------------------------------------------------
                                                        More Than
                                                        3 Months     More Than    More Than     More Than 
                                            3 Months      to 12      1 Year to    3 Years to    5 Years to    More Than
                                             or Less     Months       3 Years       5 Years      10 Years     10 Years         Total
                                            =======================================================================================
                                                                        (Dollars in thousands)
<S>                                         <C>          <C>         <C>           <C>          <C>          <C>         <C>       
Interest-Earning Assets:
  Mortgage Loans(1) .....................   $109,624     $240,520    $ 144,323     $103,652     $ 66,754     $ 26,110    $  690,983
  Other Loans(1) ........................     89,199       26,941        8,488        2,595        1,805        1,382       130,410
  Mortgage-Backed Securities ............    162,445      263,754      125,719       53,668       75,288      100,929       781,803
  Federal Funds Sold ....................      1,000         --           --           --           --           --           1,000
  Debt and Equity Securities ............       --         19,339        9,600        7,890       25,000           42        61,871
                                            --------------------------------------------------------------------------------------- 
    Total Interest-Earning Assets .......    362,268      550,554      288,130      167,805      168,847      128,463     1,666,067
  Net Premiums, Unearned Discount
    and Deferred Fees(2) ................        978        1,450          726          342          352          506         4,354
                                            ---------------------------------------------------------------------------------------
    Net Interest-Earning Assets .........    363,246      552,004      288,856      168,147      169,199      128,969     1,670,421
                                            ---------------------------------------------------------------------------------------
Interest-Bearing Liabilities:
  Passbook Accounts .....................     33,479       86,468      153,953       83,937       78,558       22,129       458,524
  NOW Accounts ..........................      4,030       10,938       22,234       14,854       18,989       10,908        81,953
  Money Market Accounts .................      8,043       20,767       36,951       20,124       18,801        5,267       109,953
  Certificate of Deposit Accounts .......    187,643      295,010      130,406       61,777         --           --         674,836
  Borrowed Funds ........................    169,234       50,304       46,622         --           --           --         266,160
                                            ---------------------------------------------------------------------------------------
    Total Interest-Bearing Liabilities ..    402,429      463,487      390,166      180,692      116,348       38,304     1,591,426
                                            ---------------------------------------------------------------------------------------
Interest Rate Sensitivity Gap ...........   $(39,183)    $ 88,517    $(101,310)    $(12,545)    $ 52,851     $ 90,665    $   78,995
                                            =======================================================================================

Cumulative Interest Rate Sensitivity Gap    $(39,183)    $ 49,334    $ (51,976)    $(64,521)    $(11,670)    $ 78,995
                                            =========================================================================
Cumulative Interest Rate Sensitivity Gap
  as a Percentage of Total Assets .......      (2.20)%       2.78%       (2.92)%      (3.63)%      (0.66)%       4.44%
Cumulative Net Interest-Earning Assets as
  a Percentage of Cumulative Interest-
Bearing Liabilities .....................      90.26%      105.70%       95.86%       95.51%       99.25%      104.96%
                                            ---------------------------------------------------------------------------------------
</TABLE>

(1)  For purposes of the GAP analysis, mortgage and other loans are not reduced
     for the allowance for loan losses and non-performing loans.

(2)  For purposes of the GAP analysis, premiums, unearned discount and deferred
     loan fees are pro rated.

     Certain shortcomings are inherent in the method of analysis presented in
the foregoing table. For example, although certain assets and liabilities may
have similar maturities or periods to repricing, they may react in different
degrees to changes in market interest rates. Also, the interest rates on certain
types of assets and liabilities may fluctuate in advance of changes in market
interest rates, while interest rates on other types may lag behind changes in
market rates. Additionally, certain assets, such as ARM loans, have features
which limit adjustments to interest rates on a short-term basis and over the
life of the asset. Further, in the event of a change in interest rates,
prepayment and early withdrawal levels may deviate significantly from those
assumed in calculating the table. Finally, the ability of borrowers to service
their ARM loans may decrease in the event of an interest rate increase. The
table reflects the estimates of management as to periods to repricing at
particular points in time. Among the factors considered, management monitors
both current trends and its historical repricing experience with respect to
particular or similar products. For example, the Bank has a number of deposit
accounts, including passbook savings, NOW accounts and money market accounts
which, subject to certain regulatory exceptions not relevant here, may be
withdrawn at any time. The Bank, based upon its historical experience, assumes
that while all customers in these account categories could withdraw their funds
on any given day, they will not do so, even if market interest rates were to
change. As a result, different assumptions may be used at different points in
time.

                                       15

<PAGE>

Reliance Bancorp, Inc.
Management's Discussion and Analysis of Financial 
Condition and Results of Operations
- -------------------------------------------------------------------------------
(continued)


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 volume of interest-earning assets and
interest-bearing liabilities and the interest rates earned or paid on them.

     The following table sets forth certain information relating to the
Company's consolidated statements of condition and the consolidated statements
of income for the years ended June 30, 1996, 1995, and 1994 and reflects the
average yields on assets and average cost of liabilities for the periods
indicated. Such yields and costs are derived by dividing income or expense by
the average balance of assets or liabilities, respectively, for the fiscal years
shown. Average balances are derived from daily balances. The average balance of
loans receivable includes loans on which the Bank has discontinued accruing
interest. The yields and costs include fees, premiums and discounts which are
considered adjustments to yields.


<TABLE>
<CAPTION>
                                                                           For the year ended June 30
                                            ----------------------------------------------------------------------------------------
                                                       1996                               1995                      1994
                                            ----------------------------------------------------------------------------------------
                                                                   Average                       Average                    Average
                                            Average                Yield/    Average             Yield/   Average            Yield/
                                            Balance   Interest     Cost      Balance   Interest   Cost    Balance   Interest  Cost
                                            ----------------------------------------------------------------------------------------
                                                                               (Dollars in thousands)

<S>                                        <C>          <C>         <C>    <C>        <C>         <C>    <C>        <C>       <C>
Assets:
  Interest-Earning Assets:
  Mortgage Loans, Net...................    $  473,427   $ 39,073    8.25%  $226,299   $17,701     7.82%  $242,627   $17,552   7.23%
  Consumer and Other Loans, Net.........       121,565     10,942    9.00    104,754     9,540     9.11    101,773     8,059   7.92
  Mortgage-Backed Securities(1).........       685,348     46,084    6.72    459,468    29,469     6.41    333,635    18,440   5.53
  Money Market Investments..............        17,349        991    5.71     14,590       804     5.51     12,358       422   3.41
  Debt and Equity Securities(1).........        49,203      3,282    6.67     67,508     3,746     5.55     47,236     2,751   5.82
                                            ----------  ---------          ---------  --------            --------   -------
    Total Interest-Earning Assets.......     1,346,892    100,372    7.45    872,619    61,260     7.02    737,629    47,224   6.40
                                                        ---------                     --------                       -------
Non-Interest Earning Assets.............        63,883                        21,930                        20,520
                                            ----------                     ---------                      --------
    Total Assets........................    $1,410,775                      $894,549                      $758,149
                                            ==========                     =========                      ========
                                            
Liabilities and Stockholders' Equity:      
  Interest-Bearing Liabilities:            
    Passbook Accounts...................       353,617      8,942    2.53   $236,047     5,926     2.51   $268,779     7,012   2.61
    NOW Accounts........................        58,576      1,161    1.98     25,275       485     1.92     25,927       488   1.88
    Money Market Accounts...............        97,975      2,515    2.57     91,051     2,283     2.51    105,594     2,666   2.52
    Certificate of Deposit Accounts.....       547,562     29,807    5.44    267,340    13,318     4.98    196,525     7,625   3.88
    Borrowed Funds......................       180,055     10,560    5.87    105,657     6,349     6.01     62,531     2,233   3.57
                                             ---------  ---------          ---------  --------             -------   -------
    Total Interest-Bearing                 
      Liabilities.......................     1,237,785     52,985    4.28    725,370    28,361     3.91    659,356    20,024   3.04
                                                        ---------                     --------                       -------
Non-Interest Bearing Liabilities........        18,919                        11,719                        10,259
                                            ----------                     ---------                      --------
                                           
    Total Liabilities...................     1,256,704                       737,089                       669,615
Stockholders' Equity....................       154,071                       157,460                        88,534
                                            ----------                     ---------                      --------
    Total Liabilities and                  
      Stockholders' Equity..............    $1,410,775                      $894,549                      $758,149
                                            ==========                      ========                      ========
Net Interest Income/Interest               
  Rate Spread(2)........................                 $ 47,387    3.17%             $32,899     3.11%             $27,200   3.36%
                                                         ========    ====              =======     ====              =======   ====
Net Interest-Earning Assets/               
  Net Interest Margin(3)................    $  109,107               3.52%  $147,249               3.77%  $ 78,273             3.69%
                                            ==========               ====   ========               ====   ========             ==== 
                                           
Ratio of Interest-Earning Assets to        
  Interest-Bearing Liabilities..........                             1.09x                         1.20x                       1.12x
                                                                     ====                          ====                        ==== 
</TABLE>                                   
                                           
                                        
(1) Includes securities available-for-sale.
(2) Net 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.

                                       16

<PAGE>


Rate/Volume Analysis

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


<TABLE>
<CAPTION>
                                                  Year ended June 30, 1996              Year ended June 30, 1995
                                                       Compared to                            Compared to
                                                  Year ended June 30, 1995              Year ended June 30, 1994
                                              =================================      ===============================
                                                    Increase (Decrease)                    Increase (Decrease)
                                                  in Net Interest Income                 in Net Interest Income
                                              ---------------------------------      -------------------------------
                                                     Due to                                 Due to
                                              --------------------                   --------------------
                                              Volume        Rate         Net         Volume       Rate         Net
                                              ---------------------------------      -------------------------------
                                                                         (In Thousands)
<S>                                           <C>           <C>         <C>          <C>          <C>        <C>    
Interest-Earning Assets:
  Mortgage Loans, Net.......................  $20,347       $1,025      $21,372      $(1,227)     $1,376     $   149
  Consumer and Other Loans, Net.............    1,518         (116)       1,402          242       1,239       1,481
  Mortgage-Backed Securities................   15,127        1,488       16,615        7,756       3,273      11,029
  Money Market Investments..................      156           31          187           87         295         382
  Debt and Equity Securities................   (1,133)         669         (464)       1,128        (133)        995
                                              ---------------------------------      -------------------------------
    Total...................................   36,015        3,097       39,112        7,986       6,050      14,036
                                              ---------------------------------      -------------------------------
Interest-Bearing Liabilities:
  Passbook Accounts.........................    2,969           47        3,016         (827)       (259)     (1,086)
  NOW Accounts..............................      660           16          676          (12)          9          (3)
  Money Market Accounts.....................      177           55          232         (372)        (11)       (383)
  Certificate of Deposits Accounts..........   15,154        1,335       16,489        3,186       2,507       5,693
  Borrowed Funds............................    4,363         (152)       4,211        2,067       2,049       4,116
                                              ---------------------------------      -------------------------------
    Total...................................   23,323        1,301       24,624        4,042       4,295       8,337
                                              ---------------------------------      -------------------------------
Net Change in Net Interest Income...........  $12,692       $1,796      $14,488      $ 3,944      $1,755     $ 5,699
                                              =================================      ===============================
</TABLE>


Comparison of Operating Results for the Years Ended June 30, 1996 and 1995.

General. Net income for fiscal 1996 was $11.7 million, an increase of $2.0
million, or 20.8%, from $9.7 million for fiscal 1995. Net income for fiscal 1996
and fiscal 1995 represent a return on average assets of 0.83% and 1.08%,
respectively, and a return on average equity of 7.58% and 6.17%, respectively.

Interest Income. Interest income increased by $39.1 million, or 63.8%, from
$61.3 million for fiscal 1995, to $100.4 million for fiscal 1996. The increase
resulted primarily from a $474.3 million increase in average interest-earning
assets from $872.6 million for fiscal 1995 to $1.3 billion for fiscal 1996 and
from a 43 basis point increase in the average yield of interest-earning assets
from 7.02% in fiscal 1995 to 7.45% in fiscal 1996. The increase in the average
interest-earning assets was primarily due to assets acquired in the Bank of
Westbury and Sunrise Bancorp, Inc. acquisitions. Interest income on
mortgage-backed securities increased $16.6 million, or 56.4%, from $29.5 million
for fiscal 1995 to $46.1 million for fiscal 1996, primarily due to an increase
of $225.9 million, or 49.2%, in the average balance of these securities, and an
increase in the average yield on these securities of 31 basis points from 6.41%
for fiscal 1995 to 6.72% for fiscal 1996 due to upward repricing of these
assets. Mortgage-backed securities generally bear interest rates lower than
loans. Accordingly, to the extent the demand for loans which meet the Bank's
underwriting standard remains low and the Company continues to increase its
investments in mortgage-backed securities, yields on interest-earning assets may
tend to be lower than if loan demand were to be stronger. Interest income from
mortgage loans increased by $21.4 million, or 120.7%, due to a $247.1 million,
or 109.2%, increase in the average balance of mortgage loans and from a 43 basis
point increase in the average yield on mortgage loans from 7.82% for fiscal 1995
to 8.25% for fiscal 1996. The increase in the average mortgage loans was
primarily due to loans acquired in the Bank of Westbury and Sunrise Bancorp,
Inc. acquisitions and increased originations of multi-family loans. The increase
in the average

                                       17

<PAGE>


Reliance Bancorp, Inc.
Management's Discussion and Analysis of Financial 
Condition and Results of Operations
- -------------------------------------------------------------------------------
(continued)

yield resulted primarily from the upward repricing of the Company's
adjustable-rate loans and higher rates earned on the multi-family loans.

Interest Expense. Interest expense for fiscal 1996 was $53.0 million, an
increase of $24.6 million, or 86.8%, from the $28.4 million recorded for fiscal
1995. The increase is primarily the result of a $512.4 million, or 70.6%,
increase in the average balance of interest-bearing liabilities from $725.4
million for fiscal 1995 to $1.2 billion for fiscal 1996 and from a 37 basis
point increase in the cost of interest-bearing liabilities from 3.91% for fiscal
1995 to 4.28% for fiscal 1996. The increase in the average balance of
interest-bearing liabilities was primarily due to deposits acquired in the Bank
of Westbury and Sunrise Bancorp, Inc. acquisitions and additional borrowings.
Interest expense on total deposits increased $20.4 million, or 92.7%, from $22.0
million for fiscal 1995 to $42.4 million for fiscal 1996, primarily as a result
of a $426.3 million, or 68.8% increase in the average balance of deposits from
$619.7 million in fiscal 1995 to $1.0 billion in fiscal 1996 and from a 46 basis
point increase in the average cost of such deposits from 3.55% in fiscal 1995 to
4.01% in fiscal 1996. The increase in the average cost of deposits resulted
primarily from the Bank competitively raising interest rates on certificate of
deposit accounts to attract new deposits. The average balance of certificate
accounts increased $280.2 million, or 104.8%, from $267.3 million for fiscal
1995 to $547.6 million for fiscal 1996. In addition to the increase in the
average balance of certificate accounts, the average balance of core deposits
also increased $150.9 million, or 57.7%, from $261.3 million for fiscal 1995 to
$412.2 million for fiscal 1996. The increase relates to core deposits acquired
in the Bank of Westbury and Sunrise Bancorp, Inc. acquisitions which resulted in
the core deposit ratio increasing from 36.12% at June 30, 1995 to 41.68% at June
30, 1996. Interest expense on borrowed funds increased $4.2 million, or 66.3%,
from $6.3 million for fiscal 1995 to $10.6 million for fiscal 1996. Borrowings
averaged $180.0 million for fiscal 1996, an increase of $74.4 million, or 70.4%,
from the $105.7 million for fiscal 1995. The Company continues to utilize
borrowed funds to grow, leveraging the Bank's capital and improving the return
on equity. Borrowed funds, principally from the FHLB-NY and reverse repurchase
agreements, have been invested by the Company primarily in mortgage-backed
securities and multi-family loans.

Net Interest Income. Net interest income for fiscal 1996 increased $14.5
million, or 44.0%, from $32.9 million for fiscal 1995 to $47.4 million for
fiscal 1996. The increase in net interest income primarily relates to an
increase in the net interest spread coupled with the significant growth in the
average balances of interest-earning assets and interest-bearing liabilities.
The net interest rate spread increased from 3.11% for fiscal 1995 to 3.17% for
fiscal 1996 as a result of higher yielding loans acquired from the Bank of
Westbury and Sunrise Bancorp, Inc. acquisitions. Average interest-earning assets
increased $474.3 million, or 54.4%, from $872.6 million in fiscal 1995 to $1.3
billion in fiscal 1996 while average interest-bearing liabilities increased
$512.4 million, or 70.6%, from $725.4 in fiscal 1995 to $1.2 billion in fiscal
1996. As a result of leveraging the Bank's capital with the two acquisitions,
net interest margin decreased from 3.77% in fiscal 1995 to 3.52% in fiscal 1996.
In addition, the ratio of average interest-earning assets to interest-bearing
liabilities declined from 1.20x in fiscal 1995 to 1.09x in fiscal 1996.

Provision for Loan Losses. The provision for loan losses for fiscal 1996 was
$725,000, an increase of $325,000, or 81.3%, from $400,000 for fiscal 1995. When
determining the provision for loan losses, management assesses the risk inherent
in its loan portfolio based on information available to management at such time
relating to trends in the national and local economies, trends in the real
estate market and trends in the Company's level of non-performing loans and
assets and net charge-offs. Non-performing loans increased from $3.7 million at
the end of fiscal 1995 to $13.0 million at the end of fiscal 1996 and net
charge-offs increased from $88,000 for fiscal 1995 to $176,000 for fiscal 1996.
Management increased the provision for loan losses during fiscal 1996 due to its
assessment of the loan portfolio and to increase loan loss coverage on
non-performing loans acquired from Sunrise Bancorp, Inc. and Bank of Westbury to
bring such reserves in line with Company policy. In addition, the Company has
increased its origination of multi-family loans which may possess a greater
credit risk than one- to four-family loans and requires greater general reserve
levels. Management believes that based upon information currently available its
allowance for loan losses is adequate to cover future loan losses. However, if
general economic conditions and real estate values within the Bank's primary
lending area decline, the level of non-performing loans may increase resulting
in larger provisions for loan losses which, in turn, would adversely affect net
income.

Non-Interest Income. Non-interest income for fiscal 1996 increased $1.9 million,
or 147.4%, from $1.2 million for fiscal 1995 to $3.1 million for fiscal 1996.
The increase in non-interest income relates to a gain of $678,000 in fiscal 1996
from the sale of mortgage-backed securities classified as available-for-sale in
order to fund the purchase of Sunrise Bancorp, Inc. In addition, the increase
relates to increased servicing income, and deposit fee income as it relates to
the two acquisitions and a recovery of claim which was previously written off.

                                       18

<PAGE>

Non-Interest Expense. Non-interest expense totalled $28.1 million for the fiscal
year ended June 30, 1996 as compared to $17.2 million for the fiscal year ended
June 30, 1995, an increase of $10.9 million, or 63.3%. The increase is mainly
the result of banking office personnel, deposit insurance premiums, goodwill
amortization and other occupancy costs associated with the Sunrise Bancorp, Inc.
and Bank of Westbury acquisitions, however, the operating expense to average
assets ratio decreased from 1.97% for the fiscal year ended June 30, 1995 to
1.81% for the fiscal year ended June 30, 1996 primarily due to the increased
asset base and acquisition related efficiencies. For the fiscal year ended June
30, 1996, compensation and benefits expense increased to $13.4 million, an
increase of $3.8 million, or 40.1%, from $9.6 million for the fiscal year ended
June 30, 1995. The increase in compensation and benefits expense is due to the
aforementioned addition of banking office personnel, higher benefit expenses and
normal salary adjustments. Occupancy and equipment expense increased $2.0
million, or 82.0%, from $2.5 million for the fiscal year ended June 30, 1995 to
$4.5 million for the fiscal year ended June 30, 1996 due to costs associated
with the operation of the seventeen new banking offices as well as miscellaneous
data processing costs. Other operating expenses increased $1.2 million, or
37.2%, from $3.0 million during the fiscal year ended June 30, 1995 to $4.2
million for the fiscal year ended June 30, 1996 as a result of general expenses
related to the addition of the seventeen new banking offices.

     For the fiscal year ended June 30, 1996, real estate owned expenses were
$579,000 as compared to income of $385,000 in the prior year period. The
increase in real estate owned expenses primarily relates to the reduction in net
gains on the sale of real estate owned from $657,000 in fiscal 1995 to $19,000
in fiscal 1996. In addition, during the fiscal year ended June 30, 1996, the
Bank established a provision for REO losses of $375,000 as compared to $60,000
for the prior year period. Additional reserves on real estate owned were
established in order to facilitate the sale of such properties in the current
market place.

     During fiscal year 1996, the Bank recognized amortization of excess of cost
over fair value of net assets acquired of $1.9 million as compared to no
amortization in fiscal 1995. The amortization of cost over fair value of net
assets acquired relates to the Company accounting for the acquisitions of Bank
of Westbury and Sunrise Bancorp, Inc. using the purchase method.

    Income Tax Expense.  Income tax expense  increased $3.1 million,  or 45.4%,
from $6.8 million for fiscal 1995 to $9.9 million for fiscal 1996. The effective
income tax rate was 45.9% for fiscal 1996 as compared to 41.4% for fiscal  1995.
The  increase  in the  effective  tax rate  primarily  relates to no tax benefit
provided  for the  amortization  of excess of cost over fair value of net assets
acquired and other employee benefit expenses.

Comparison of Operating Results for the Years Ended June 30, 1995 and 1994.

General. Net income for fiscal 1995 was $9.7 million, an increase of $1.0
million, or 11.6%, from $8.7 million for fiscal 1994. Net income for fiscal 1995
and fiscal 1994 represent a return on average assets of 1.08% and 1.15%,
respectively, and a return on average equity of 6.17% and 9.82%, respectively.
Excluding the recording of a one time non-recurring benefit for the positive
cumulative effect of a change in accounting for income taxes of $1.2 million in
1994, net income increased $2.2 million, or 29.5%, primarily due to a $5.7
million, or 21.0%, increase in net interest income offset in part, by a $2.3
million increase in non-interest expense and a $1.3 million increase in income
tax expense.

Interest Income. Interest income increased by $14.0 million, or 29.7%, from
$47.2 million for fiscal 1994, to $61.2 million for fiscal 1995. The increase
resulted primarily from an increase in the average yield of interest-earning
assets from 6.40% to 7.02%, a 62 basis point increase, and from an increase of
$135.0 million, or 18.3%, in the average balance of such assets from $737.6
million for fiscal 1994 to $872.6 million for fiscal 1995. The increase in the
average yield on interest-earning assets was primarily due to the upward
repricing of the Company's adjustable-rate mortgage backed securities. Interest
income on mortgage-backed securities increased $11.0 million, or 59.8%, from
$18.4 million for fiscal 1994 to $29.4 million for fiscal 1995, primarily due to
an increase of $125.8 million, or 37.7%, in the average balance of these
securities, and an increase in the average yield on these securities of 88 basis
points from 5.53% for fiscal 1994 to 6.41% for fiscal 1995 due to upward
repricing of these assets. Mortgage-backed securities generally bear interest
rates lower than loans. Accordingly, to the extent the demand for loans which
meet the Bank's underwriting standard remains low and the Company continues to
increase its investments in mortgage-backed securities, yields on interest
earning assets may tend to be lower than if loan demand were to be stronger.
Interest income from mortgage loans increased by $149,000, or 0.8%, due to a 59
basis point increase in the average yield on

                                       19

<PAGE>

Reliance Bancorp, Inc.
Management's Discussion and Analysis of Financial 
Condition and Results of Operations
- -------------------------------------------------------------------------------
(continued)


mortgage loans from 7.23% for fiscal 1994 to 7.82% for fiscal 1995 offset by a
$16.3 million, or 6.7%, decrease in the average balance of mortgage loans. The
increase in the average yield resulted primarily from the upward repricing of
the Company's adjustable rate loans. Interest income on consumer loans increased
$1.5 million, or 18.3%, from $8.0 million for fiscal 1994 to $9.5 million for
fiscal 1995. The increase is primarily due to the upward repricing of the prime
rate based home equity lines during fiscal 1995. Interest income on debt and
equity securities increased $1.0 million, or 36.2%, from $2.7 million for fiscal
1994 to $3.7 million for fiscal 1995. The increase is the result of the Company
purchasing U.S. Treasury securities with proceeds from the conversion.

Interest Expense. Interest expense for fiscal 1995, was $28.3 million, an
increase of $8.3 million, or 41.6% from the $20.0 million recorded for fiscal
1994. The increase is primarily the result of an 87 basis point increase in the
cost of interest-bearing liabilities from 3.04% for fiscal 1994 to 3.91% for
fiscal 1995, and by a $66.0 million, or 10.0%, increase in the average balance
of interest-bearing liabilities from $659.4 million for fiscal 1994 to $725.4
million for fiscal 1995. The increase in the average balance of interest-bearing
liabilities was primarily due to the leverage strategy employed during fiscal
1995 the effect of which was to increase the average balance of certificate of
deposit accounts and borrowed money, consisting primarily of FHLB advances and
reverse repurchase agreements. The average balance of certificate accounts
increased $70.8 million, or 36.0%, from $196.5 million for fiscal 1994 to $267.3
million for fiscal 1995. Borrowings averaged $105.6 million for fiscal 1995, an
increase of $43.1 million, or 69.0%, from the $62.5 million for fiscal 1994.
While the average balance of certificates accounts and borrowings increased,
core deposits decreased $33.4 million, or 11.3%, from $294.7 million for fiscal
1994 to $261.3 million for fiscal 1995 partially due to account holders
investing funds from core deposit accounts into higher yielding certificate
accounts. The increase in the average cost of interest-bearing liabilities
resulted primarily from increased utilization of FHLB advances and reverse
repurchase agreements which generally bear higher interest rates than deposits
and the generally higher interest rate environment which resulted in higher
borrowing costs. Additionally, such increase resulted from the Bank
competitively raising interest rates on certificate of deposit accounts to
attract new deposits and leverage the Bank's capital. Interest expense on total
deposits increased $4.2 million, or 23.7% from $17.8 million for fiscal 1994 to
$22.0 million for fiscal 1995, primarily as a result of a 57 basis point
increase in the average cost of such deposits and a $22.9 million increase in
the average balance of deposits. Interest expense on borrowed funds increased
$4.1 million, or 184.3%, from $2.2 million for fiscal 1994 to $6.3 for fiscal
1995. During this period, and from time to time in the past, the Company has
utilized borrowed funds to grow, leveraging the Bank's capital and improving the
return on equity. Borrowed funds, principally from the FHLB-NY and reverse
repurchase agreements, have been invested by the Company primarily in
mortgage-backed securities in response to lower loan demand.

Net Interest Income. Net interest income for fiscal 1995 increased $5.7 million,
or 21.0%, from $27.2 million for fiscal 1994 to $32.9 million for fiscal 1995.
The increase in net interest income is the result of a $135.0 million, or 18.3%,
increase in average interest-earning assets from $737.6 million in fiscal 1994
to $872.6 million in fiscal 1995 as compared to a $66.0 million, or 10.0%,
increase in average interest-bearing liabilities. The higher increase in average
interest-earning assets was the result of the stock conversion proceeds being
invested in mortgage-backed securities and U.S. government securities. While the
Bank's leveraging strategy has had the effect of increasing net income and net
interest income, net interest spread has compressed as a result of a flattening
of the yield curve. The net interest rate spread decreased from 3.36% for fiscal
1994 to 3.11% for fiscal 1995 however, the net interest margin increased from
3.69% to 3.77%.

Provision for Loan Losses. The provision for loan losses for fiscal 1995 was
$400,000, as compared to $393,000 for fiscal 1994. When determining the
provision for loan losses, management assesses the risk inherent in its loan
portfolio based on information available to management at such time relating to
trends in the national and local economies, trends in the real estate market and
trends in the Company's level of non-performing loans and assets and net
charge-offs. Non-performing loans increased slightly from $3.6 million at the
end of fiscal 1994 to $3.7 million at the end of fiscal 1995 while net
charge-offs decreased from $320,000 for fiscal 1994 to $88,000 for fiscal 1995.
Although, non-performing loans increased slightly and net charge-offs decreased,
management determined to keep the provision for loan losses relatively stable
during fiscal 1995 due to its assessment of the loan portfolio in consideration
of the continued weakness in the local economy attributed to workforce
transition, high real property taxes and other occupancy costs. In addition, the
Company has increased its origination of multi-family loans which may possess a
greater credit risk than one- to four-family loans. Management believes that
based upon information

                                       20

<PAGE>

currently available its allowance for loan losses is adequate to cover future
loan losses. However, if general economic conditions and real estate values
within the Bank's primary lending area decline, the level of non-performing
loans may increase resulting in larger provisions for loan losses which, in
turn, would adversely affect net income.

Non-Interest Income. Non-interest income for fiscal 1995 increased $138,000, or
12.3%, from $1.1 million for fiscal 1994 to $1.3 million for fiscal 1995. The
increase is due to a gain on the call of a debt security.

Non-Interest Expense. Non-interest expense totalled $17.2 million for fiscal
1995 as compared to $14.9 million for fiscal 1994, an increase of $2.3 million,
or 15.6%. The increase is mainly the result of the increase in compensation and
benefits expense, advertising expense and other operating expenses offset by a
significant reduction in real estate operations expense. Expenses related to
real estate operations decreased from $1.1 million for fiscal 1994 to income of
$385,000 for fiscal 1995. This decrease was directly attributable to the gain on
the sale of real estate owned and lower provisions for losses associated with
real estate operations. For fiscal 1995 compensation and benefits expense
increased to $9.6 million as compared to $7.1 million for fiscal 1994. The
increase in compensation and benefits expense is due primarily to establishment
of stock based benefit plans in connection with the conversion of the Bank and
normal salary increases. Advertising expense totalled $1.2 million for fiscal
1995, an increase of $488,000, or 72.8%, due primarily to the Bank aggressively
marketing its deposit products and its "Lifetime Prime" home equity line of
credit. Other operating expenses increased $673,000, or 28.4%, due primarily to
costs associated with operating as a public company. The Company's operating
expenses to average assets ratio was 1.97% for fiscal 1995 as compared to 1.82%
for fiscal 1994.

Income Tax Expense. Income tax expense increased $1.3 million, or 23.5%, from
$5.5 million for fiscal 1994 to $6.8 million for fiscal 1995. The effective
income tax rates were 41.4% for fiscal 1995 as compared to 42.5% for fiscal
1994. The decrease in the effective tax rate primarily reflects the change in
the calculation of tax bad debt for state and local tax purposes.

Cumulative Effect of Change in Accounting for Income Taxes. Income from the
cumulative effect of change in accounting for income taxes occurred in fiscal
1994 due to the recording of the one-time benefit with the adoption of SFAS No.
109 "Accounting for Income Taxes" in fiscal 1994.

Liquidity and Capital Resources

     The Company's current primary sources of funds are principal and interest
payments and sales of securities available-for-sale and dividends from the Bank.
Dividend payments to the Company from the Bank are subject to the profitability
of the Bank and to applicable laws and regulations. During fiscal year 1996,
1995 and 1994, the Bank did not make any dividend payments to the Company. The
Company's liquidity is also available to, among other things, support future
expansion of operations or diversification into other banking related
businesses, payments of dividends or repurchase its common stock. In this
regard, the Company declared cash dividends of $3,924,000 and $3,641,000 during
fiscal year 1996 and 1995, respectively. The Company did not declare any
dividends in fiscal year 1994.

     During fiscal 1994, the Company repurchased 362,375 shares at an aggregate
cost of $3,744,000. During fiscal 1995, the Company repurchased 998,930 shares
at an aggregate cost of $13,040,000. On May 7, 1996, the Company announced the
approval of its fourth five percent stock repurchase plan which allows the
Company to repurchase up to 461,287 common shares. As of June 30, 1996, 97,000
shares under this program were repurchased at an aggregate cost of $1,488,000.
During fiscal 1996, the Company repurchased 260,776 shares at an aggregate cost
of $3,829,000. Through June 30, 1996, all repurchases were funded by the
Company, therefore, the capital and liquidity of the Bank were not affected. On
August 11, 1995, the Company completed the acquisition of Bank of Westbury for
approximately $16.7 million in cash. The Company had sufficient liquidity
available to fund the purchase and as of August 11, 1995, the Bank met all of
its regulatory capital requirements.

     On January 11, 1996, the Company completed the acquisition of Sunrise
Bancorp, Inc. for approximately $106.3 million in cash. The Company provided
funds for the acquisition from the sale of mortgage-backed securities classified
as available-for-sale. As of the completion of the acquisition, the Bank
continued to exceed each of its regulatory capital requirements.


                                       21

<PAGE>

Reliance Bancorp, Inc.
Management's Discussion and Analysis of Financial 
Condition and Results of Operations
- -------------------------------------------------------------------------------
(continued)


     The Bank's primary sources of funds are deposits, principal and interest
payments on loans, mortgage-backed securities and debt and equity securities,
advances from the FHLB-NY, borrowings under reverse repurchase agreements and
loan sales. While maturities and scheduled amortization of loans,
mortgage-backed securities and debt securities are predictable sources of funds,
deposit flows and mortgage prepayments are strongly influenced by changes in
general interest rates, economic conditions and competition.
 
    The Bank is required to maintain an average daily balance of liquid assets
and short-term liquid assets as a percentage of net withdrawable deposit
accounts plus short-term borrowings as defined by OTS regulations. The minimum
required liquidity and short-term liquidity ratios are currently 5.0% and 1.0%,
respectively. The Bank's liquidity and short-term liquidity ratios averaged
8.68% and 2.59%, respectively, for the fiscal year ended June 30, 1996. The
Bank's short-term liquidity ratio was 1.97% at June 30, 1996.

     The Bank's most liquid assets are cash and short-term investments. The
levels of the Bank's liquid assets are dependent on the Bank's operating,
financing, lending and investing activities during any given period. At June 30,
1996, assets qualifying for short-term liquidity, including cash and short-term
investments, totalled $31.5 million.

     The primary investment activity of the Bank is the origination of mortgage
loans and consumer loans, and the purchase of mortgage-backed securities. During
the fiscal year ended June 30, 1996, the Bank originated mortgage loans and
consumer loans in the amount of $107.1 million and $35.8 million, respectively.
During the fiscal year ended June 30, 1996, the Bank purchased $399.1 million of
mortgage-backed securities of which $384.2 million, or 95.7%, were classified as
available-for-sale and purchased as part of the Bank's growth strategy. These
activities were funded primarily by deposits, principal repayments on loans and
mortgage-backed securities and borrowings from the FHLB-NY and reverse
repurchase agreements. At June 30, 1996, borrowings from the FHLB-NY and reverse
repurchase agreements totalled $3.0 million and $263.2 million, respectively. At
June 30, 1996, the Bank had outstanding loan commitments of $16.5 million and
open lines of credit of $45.0 million. The Bank anticipates that it will have
sufficient funds available to meet its current loan origination commitments.
Certificates of deposit which are scheduled to mature in one year or less from
June 30, 1996 totalled $482.7 million. Management believes that a significant
portion of such deposits will remain with the Bank.

     At June 30, 1996, the Bank exceeded each of the OTS capital requirements.
The Bank's tangible, core, and risked-based ratios were 5.60%, 5.60% and 14.70%,
respectively. The Bank qualifies as "well capitalized" under the prompt
corrective action provisions of the Federal Deposit Insurance Corporation
Improvements Act of 1991.

Impact of Inflation and Changing Prices

     The consolidated financial statements and notes thereto presented herein
have been prepared in accordance with generally accepted accounting principles
("GAAP"), which require the measurements of financial position and operating
results in terms of historical dollars without considering the changes in the
relative purchasing power of money over time due to inflation. The impact of
inflation is reflected in the increased cost of the Company's operations. Unlike
industrial companies, nearly all the assets and liabilities of the Company are
monetary in nature. As a result, interest rates have a greater impact on the
Company's performance than do the effects of general levels of inflation.
Interest rates do not necessarily move in the same direction or, to the same
extent, as the price of goods and services.

Impact of New Accounting Standards

     In March 1995, the FASB issued SFAS No. 121, "Accounting for the Impairment
of Long-Lived Assets and for Long Lived Assets to be Disposed of." SFAS No. 121
establishes accounting standards for recognizing and measuring impairment of
long-lived assets and certain identifiable intangibles to be disposed of. SFAS
No. 121 requires that long-lived assets and certain identifiable intangibles to
be held and used by an entity be reviewed for impairment whenever events or
changes in circumstances indicate that the carrying amount of an asset may not
be recoverable. SFAS No. 121 is effective for financial statements for fiscal
years beginning after December 15, 1995. SFAS No. 121, when adopted, is not
expected to have a material adverse effect on the Company's financial condition.
In June 1995, the FASB issued SFAS No.122, "Accounting for Mortgage Servicing
Rights." SFAS No. 122 amends SFAS No. 65, "Accounting for Certain Mortgage
Banking Activities" to eliminate the accounting distinction between rights to
service mortgage loans that are acquired through loan origination and those
acquired through purchase. Thus, if mortgage loans are sold or securitized but
the rights to service those loans are retained, the total cost of such loans
(whether originated or acquired) should be allocated to (1) the mortgage
servicing rights, and (2) the loan themselves based on their relative fair
value. SFAS 122 is effective for fiscal years beginning after December 15, 1995
to loan origination or securitization of mortgage servicing rights and to
impairment evaluations of all capitalized

                                       22

<PAGE>

Reliance Bancorp, Inc.
Management's Discussion and Analysis of Financial 
Condition and Results of Operations
- -------------------------------------------------------------------------------
(continued)


mortgage servicing rights, including those purchased prior to the effective date
of SFAS No. 122. SFAS No. 122, when adopted, is not expected to have a material
adverse effect on the Company's financial condition.

     In October 1995, the FASB issued SFAS No. 123, "Accounting for Stock-Based
Compensation" ("SFAS No. 123"). SFAS No. 123 applies to all transactions in
which an entity acquires goods or services by issuing equity instruments or by
incurring liabilities where the payment amounts are based on the entity's common
stock price, except for employee stock ownership plans. SFAS No. 123 established
a fair value based method of accounting for stock-based compensation arrangement
with employees, rather then the intrinsic value based method that is contained
in Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to
Employees" ("APB No.25"). SFASNo. 123 does not require an entity to adopt the
new fair value based method for purposes of preparing its basic financial
statements. While the SFAS No. 123 fair value based method is considered by the
FASB to be preferable to the APB No. 25 method, entities are allowed to continue
to use the APB No. 25 method for preparing its basic financial statements.
Entities not adopting the fair value based method under SFAS No. 123 are
required to present pro forma net income and earnings per share information, in
the notes to the financial statements, as if the fair value based method had
been adopted. 

     The accounting requirements of SFAS No. 123 are effective for transactions
entered into during fiscal years that begin after December 15, 1995, but may
also be adopted upon the issuance of SFAS No. 123. The disclosure requirements
are effective for financial statements for fiscal years beginning after December
15, 1995, or for an earlier fiscal year for which SFAS No. 123 is initially
adopted for recognizing compensation cost. Pro forma disclosures required for
entities that elect to continue to measure compensation cost using the APB No.
25 method must include the effects of all awards granted in fiscal years that
begin after December 15, 1994. Pro forma disclosures for awards granted in the
first fiscal year beginning after December 15, 1994 need not be included in
financial statements for that fiscal year but should be presented subsequently
whenever financial statements for that fiscal year are presented for comparative
purposes with financial statements for a later fiscal year. The Company
currently does not intend to adopt the provisions of this statement early.

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

     SFAS No. 125 requires that liabilities and derivatives incurred or obtained
by transferors as part of a transfer of financial assets be initially measured
at fair value, if practicable. It additionally requires that servicing assets
and other retained interests in transferred assets be measured by allocating the
previous carrying amount between the assets sold, if any, and retained
interests, if any, based on their relative fair values at the date of transfer.
Servicing assets and liabilities must be subsequently measured by amortization
in proportion to and over the period of estimated net servicing income or loss
and assessed for asset impairment, or increased obligation, based on their fair
value.

     This Statement supersedes the FASB's SFAS No. 76, "Extinguishment of Debt",
and SFAS No. 77, "Reporting by Transferors for Transfers of Receivables with
Recourse." SFAS No. 125 amends SFAS No. 115, "Accounting for Certain Investments
in Debt and Equity Securities," ("SFAS No. 115") to prohibit the classification
of a debt security as held-to-maturity if it can be prepaid or otherwise settled
in such a way that the holder of the security would not recover substantially
all of its recorded investment. It further requires that loans and other assets
that can be prepaid or otherwise settled in such a way that the holder would not
recover substantially all of its recorded investment shall be subsequently
measured like debt securities classified as available-for-sale or trading under
SFAS No. 115, as amended by SFAS No. 125. SFAS No. 125 also amends and extends
to all servicing assets and liabilities the accounting standards for mortgage
servicing rights now in SFAS No. 65, "Accounting for Certain Mortgage Banking
Activities," and supersedes SFAS No. 122, "Accounting for Mortgage Servicing
Rights."

     SFAS No. 125 is effective for transfers and servicing of financial assets
and extinguishments of liabilities occurring after December 31, 1996, and is to
be applied prospectively. Earlier or retroactive application is not permitted.
The Company is currently reviewing the impact of the implementation of SFAS No.
125 on its consolidated financial statements.

                                       23

<PAGE>

Reliance Bancorp, Inc.
Management's Discussion and Analysis of Financial 
Condition and Results of Operations
- -------------------------------------------------------------------------------
(continued)


Impact of Legislation

Recapitalization of SAIF Fund. Legislation is pending in Congress to mitigate
the effect of the Bank Insurance Fund ("BIF") and Savings Association Insurance
Fund ("SAIF") premium disparity. Under the legislation a special assessment
would be imposed on the amount of deposits held by SAIF-member institutions,
including the Bank, as of a specified date, currently March 31, 1995, to
recapitalize the SAIF. The amount of the special assessment would be left to the
discretion of the FDIC but is generally estimated at between 79 to 85 basis
points of insured deposits. The legislation would also require that the BIF and
SAIF be merged, provided that subsequent legislation is enacted requiring
federal savings associations to become national banks or state chartered banks
or thrifts, and that the Financing Insurance Company ("FICO") payments be spread
across all BIF and SAIF members. The payment of the special assessment would
have the effect of immediately reducing the capital of SAIF-member institutions,
net of any tax effect; however, it would not affect the Bank's compliance with
its regulatory capital requirements. Management cannot predict whether
legislation imposing such an assessment will be enacted, or, if enacted, the
specific terms of such legislation including the amount of any special
assessment and when and whether ongoing SAIF premiums will be reduced to a level
equal to that of BIF premiums. Management can also not predict whether or when
the BIF and SAIF will merge. A significant increase in SAIF insurance premiums
or a significant special assessment to recapitalize the SAIF would likely have
an adverse effect on the operating expenses of the Company. The assessment of a
79 to 85 basis point fee to recapitalize the SAIF would result in a $5.6 million
to $6.0 million payment on an after-tax basis.

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

     Under the Small Business Job Protection Act of 1996 (the "1996 Act"),
signed into law in August, 1996, Section 593 of the Code was amended, and the
Bank, as a "large bank" (one with assets having an adjusted basis of more than
$500 million), will be unable to make additions to its tax bad debt reserve, but
will be permitted to deduct bad debts only as they occur and will additionally
be required to recapture (that is, take into taxable income) over a multi-year
period, beginning with the Bank's taxable year beginning on January 1, 1996, the
excess of the balance of its bad debt reserves (other than the supplemental
reserve) as of December 31, 1995 over the balance of such reserves as of
December 31, 1987, or over a lesser period if the Bank's loan portfolio has
decreased since December 31, 1987. However, such recapture requirements would be
suspended for each of two successive taxable years beginning January 1, 1996 in
which the Bank originates a minimum amount of certain residential loans based
upon the average of the principal amounts of such loans made by the Bank during
its six taxable years preceding January 1, 1996. As a result of passage of the
1996 Act, the Bank will incur additional federal tax liability, which has been
accrued in the statements of condition. However, the Act will have no impact on
the Bank's results of operations. The New York State tax law has been amended to
prevent a similar recapture of the Bank's bad debt reserve, and to permit
continued future use of the bad debt reserve methods, for purposes of
determining the Bank's New York State tax liability. The Bank's officers and
industry leaders continue to seek such amendments to the New York City tax law;
however, the Company cannot predict whether such changes to New York City law
will be adopted and, if so, in what form.

                                       24

<PAGE>

Reliance Bancorp, Inc. and Subsidiary
Consolidated Statements of Condition
- --------------------------------------------------------------------------------
(Dollars in thousands, except share amounts)
<TABLE>
<CAPTION>
  
                                                                                                          June 30,
                                                                                               -------------------------------
                                                                                                  1996                   1995
                                                                                               ===============================
<S>                                                                                            <C>                   <C>     
Assets
Cash and due from banks....................................................................    $   22,420             $ 14,237
Money market investments...................................................................        10,450                2,700
Debt and equity securities available-for-sale..............................................        13,271               23,880
Debt and equity securities held-to-maturity (with estimated
  market values of $48,036 and $23,883, respectively)......................................        48,330               23,890
Mortgage-backed securities available-for-sale..............................................       591,740              104,453
Mortgage-backed securities held-to-maturity (with estimated
  market values of $184,995 and $415,820, respectively)....................................       184,492              413,762
Loans receivable:
  Mortgage loans...........................................................................       690,967              224,448
  Consumer and other loans.................................................................       131,274              109,361
    Less allowance for loan losses.........................................................        (4,495)              (1,729)
                                                                                               -------------------------------
      Loans receivable, net................................................................       817,746              332,080

Accrued interest receivable, net...........................................................        11,312                6,668
Office properties and equipment, net.......................................................        13,821                4,765
Prepaid expenses and other assets..........................................................        14,070                3,443
Purchased mortgage servicing rights........................................................         3,905                   --
Excess of cost over fair value of net assets acquired......................................        49,429                   --
Real estate owned, net.....................................................................         1,564                1,558
                                                                                               -------------------------------
      Total assets.........................................................................    $1,782,550             $931,436
                                                                                               ===============================
Liabilities and Stockholders' Equity
Deposits...................................................................................    $1,345,626             $670,317
FHLB advances..............................................................................         3,000               40,000
Securities sold under agreements to repurchase.............................................       263,160               57,035
Advance payments by borrowers for taxes and insurance......................................         8,846                3,468
Accrued expenses and other liabilities.....................................................         8,299                6,883
                                                                                               -------------------------------
      Total liabilities....................................................................     1,628,931              777,703
                                                                                               -------------------------------
Commitments
Stockholders' Equity
Preferred stock, $.01 par value, 4,000,000 shares authorized; none issued..................            --                   --
Common stock, $.01 par value, 20,000,000 shares authorized;
  10,750,820 shares issued; 9,128,739 and 9,389,515 shares outstanding, respectively.......           108                  108
Additional paid-in capital.................................................................       104,041              103,655
Retained earnings, substantially restricted................................................        83,966               76,167
Unrealized appreciation (depreciation) on securities available-for-sale, net of taxes......        (5,281)                 839
Less:
Unallocated common stock held by ESOP......................................................        (6,210)              (7,038)
Unearned common stock held by Recognition and Retention Plan (RRP).........................        (2,392)              (3,214)
Treasury stock, at cost (1,622,081 and 1,361,305 shares, respectively).....................       (20,613)             (16,784)
                                                                                               -------------------------------
  Total stockholders' equity...............................................................       153,619              153,733
                                                                                               -------------------------------
    Total liabilities and stockholders' equity.............................................    $1,782,550             $931,436
                                                                                               ===============================
</TABLE>
               

See accompanying notes to consolidated financial statements.

                                       25
<PAGE>

Reliance Bancorp, Inc. and Subsidiary
Consolidated Statements of Income
- --------------------------------------------------------------------------------
(Dollars in thousands, except share amounts)

<TABLE>
<CAPTION>
                                                                                           For the Year Ended June 30,
                                                                                ------------------------------------------------
                                                                                  1996                 1995                1994
                                                                                ================================================
<S>                                                                              <C>                  <C>                <C>    
Interest Income:
  First Mortgage Loans....................................................       $ 39,073            $ 17,701            $17,552
  Consumer and Other Loans................................................         10,942               9,540              8,059
  Mortgage-Backed Securities..............................................         46,084              29,469             18,440
  Money Market Investments................................................            991                 804                422
  Debt and Equity Securities..............................................          3,282               3,746              2,751
                                                                                ------------------------------------------------
    Total Interest Income.................................................        100,372              61,260             47,224
                                                                                ------------------------------------------------
Interest Expense:
  Deposits................................................................         42,425              22,012             17,791
  Borrowed Funds..........................................................         10,560               6,349              2,233
                                                                                ------------------------------------------------
    Total Interest Expense................................................         52,985              28,361             20,024
                                                                                ------------------------------------------------
  Net Interest Income Before Provision for Loan Losses....................         47,387              32,899             27,200
Provision for Loan Losses.................................................            725                 400                393
                                                                                ------------------------------------------------
  Net Interest Income After Provision for Loan Losses.....................         46,662              32,499             26,807
                                                                                ------------------------------------------------
Non-Interest Income:
  Loan Fees and Service Charges...........................................            826                 269                260
  Other Operating Income..................................................          1,606                 841                859
  Net Gain on Securities..................................................            678                 147                 --
                                                                                ------------------------------------------------
    Total Non-Interest Income.............................................          3,110               1,257              1,119
                                                                                ------------------------------------------------
Non-Interest Expense:
  Compensation and Benefits...............................................         13,395               9,562              7,068
  Occupancy and Equipment.................................................          4,481               2,462              2,336
  Federal Deposit Insurance Premiums......................................          2,399               1,376              1,374
  Advertising.............................................................          1,152               1,158                670
  Other Operating Expenses................................................          4,169               3,039              2,366
                                                                                ------------------------------------------------
    Total General and Administrative Expenses.............................         25,596              17,597             13,814
  Real Estate Operations, Net.............................................            579                (385)             1,080
  Amortization of Excess of Cost Over Fair Value of Net Assets Acquired...          1,928                  --                 --
                                                                                ------------------------------------------------
     Total Non-Interest Expense...........................................         28,103              17,212             14,894
                                                                                ------------------------------------------------
Income Before Income Taxes and Cumulative Effect of
  Change in Accounting Principle..........................................         21,669              16,544             13,032
Income Tax Expense........................................................          9,946               6,842              5,538
                                                                                ------------------------------------------------
Income Before Cumulative Effect of Change in Accounting Principle.........         11,723               9,702              7,494
Cumulative Effect of Change in Accounting for Income Taxes................             --                  --              1,200
                                                                                ------------------------------------------------
Net Income................................................................       $ 11,723            $  9,702           $  8,694
                                                                                ================================================
Earnings Per Share (1994 based on net income from
  March 31, 1994 to June 30, 1994)........................................       $   1.31            $   1.03           $   0.22
</TABLE>

See accompanying notes to consolidated financial statements.

                                
                                       26

<PAGE>

<TABLE>
<CAPTION>
Reliance Bancorp, Inc. and Subsidiary
Consolidated Statements of Changes in Stockholders' Equity
====================================================================================================================================
(Dollars in thousands, except share amounts)

                                                                                             For the Year Ended June 30,
                                                                                ----------------------------------------------------
                                                                                 1996                1995                1994
                                                                                ----------------------------------------------------
<S>                                                                            <C>                 <C>                 <C> 
Common Stock (Par Value: $.01):
  Balance at Beginning of Year ............................................    $    108            $    108             $     --
  Shares Issued Pursuant to Initial Common
    Stock Offering (10,750,820 shares) ....................................          --                  --                  108
                                                                                ----------------------------------------------------
Balance at End of Year ....................................................         108                 108                  108
                                                                                ----------------------------------------------------

Additional Paid in Capital:
  Balance at Beginning of Year ............................................     103,655             103,479                   --
  Initial Common Stock Offering ...........................................          --                  --              103,467
  Allocation of ESOP Stock and Earned Portion of RRPs .....................         386                 176                   12
                                                                                ----------------------------------------------------
  Balance at End of Year ..................................................     104,041             103,655              103,479
                                                                                ----------------------------------------------------
Retained Earnings:
  Balance at Beginning of Year ............................................      76,167              70,106               61,412
  Net Income ..............................................................      11,723               9,702                8,694
  Dividends Declared ......................................................      (3,924)             (3,641)                  --
                                                                                ----------------------------------------------------
  Balance at End of Year ..................................................      83,966              76,167               70,106
                                                                                ----------------------------------------------------

Unrealized Appreciation (Depreciation) in
  Securities Available-for-Sale, Net of Tax:
  Balance at Beginning of Year ............................................         839                (118)                  --
  Unrealized Appreciation on Securities Transferred from
  Held-to-Maturity to Available-for-Sale, Net of Tax ......................       1,144                  --                   --
  Change in Unrealized Appreciation (Depreciation), Net of Tax ............      (7,264)                957                 (118)
                                                                                ----------------------------------------------------
  Balance at End of Year ..................................................      (5,281)                839                 (118)
                                                                                ----------------------------------------------------

Employee Stock Ownership Plan:
  Balance at Beginning of Year ............................................      (7,038)             (8,004)                  --
  Common Stock Acquired by ESOP ...........................................          --                  --               (8,280)
  Allocation of ESOP Stock ................................................         828                 966                  276
                                                                                ----------------------------------------------------
  Balance at End of Year ..................................................      (6,210)             (7,038)              (8,004)
                                                                                ----------------------------------------------------

Recognition and Retention Plans:
  Balance at Beginning of Year ............................................      (3,214)             (3,976)                  --
  Common Stock Acquired by RRPs ...........................................          --                  --               (4,140)
  Earned Portion of RRPs ..................................................         822                 762                  164
                                                                                ----------------------------------------------------
  Balance at End of Year ..................................................      (2,392)             (3,214)              (3,976)
                                                                                ----------------------------------------------------

Treasury Stock:
  Balance at Beginning of Year ............................................     (16,784)             (3,744)                  --
  Common Stock Purchased, at Cost (260,776, 998,930
  and 362,375 shares) .....................................................      (3,829)            (13,040)              (3,744)
                                                                                ----------------------------------------------------
  Balance at End of Year ..................................................     (20,613)            (16,784)              (3,744)
                                                                                ----------------------------------------------------
Total Stockholders' Equity ................................................    $153,619            $153,733             $157,851
                                                                                ----------------------------------------------------
</TABLE>


See accompanying notes to consolidated financial statements.

                                        27

<PAGE>

<TABLE>
<CAPTION>
Reliance Bancorp, Inc. and Subsidiary
Consolidated Statements of Cash Flows
====================================================================================================================================
(Dollars in thousands)

                                                                                           For the Year Ended June 30,
                                                                               -----------------------------------------------------
                                                                                  1996                1995                 1994
                                                                               =====================================================
<S>                                                                             <C>                  <C>                   <C>     
Cash Flows From Operating Activities:
Net Income ................................................................    $ 11,723            $  9,702             $  8,694
Adjustments to Reconcile Net Income to Net Cash
  Provided by Operating Activities:
   Provision for Loan Losses ..............................................         725                 400                  393
   Provision for Losses on Real Estate Owned ..............................         375                  60                1,073
   Amortization of Premiums (Accretion of Discounts), Net .................        (567)             (1,459)                 500
   Depreciation and Amortization ..........................................       1,027                 467                  387
   Net Gain on Securities .................................................        (678)               (147)                  --
  Amortization Relating to Allocation and Earned Portions of
    Stock Plans ...........................................................       2,036               1,904                  452
  Amortization of Excess of Cost Over Fair Value of
    Net Assets Acquired ...................................................       1,928                  --                   --
  Amortization of Purchased Mortgage Servicing Rights .....................         240                  --                   --
    Net Gain on Loans Sold ................................................         (30)                 --                  (35)
    Net Gain on Sale of Real Estate Owned .................................         (19)               (657)                 (34)
    Cumulative Effect of Change in Accounting for Income Taxes ............          --                  --               (1,200)
    (Increase) Decrease in Accrued Interest Receivable ....................         738              (1,657)                 181
    (Increase) Decrease in Prepaid Expenses and Other Assets ..............       3,037                (263)                (901)
  Increase (Decrease) in Accrued Expenses and Other Liabilities ...........      (6,413)              1,318               (1,896)
                                                                               -----------------------------------------------------
    Net Cash Provided by Operating Activities .............................      14,122               9,668                7,614
                                                                               -----------------------------------------------------
Cash Flows From Investing Activities:
  Principal Repayments on Loans, Net of Originations
   and Purchased Loans ..........................................               (44,258)             (3,820)              26,307
  Purchases of Mortgage-Backed Securities Held-to-Maturity ......               (16,472)            (63,894)            (167,714)
  Purchases of Mortgage-Backed Securities Available-for-Sale ....              (382,645)           (105,654)                --
  Proceeds from Sales of Mortgage-Backed Securities Available-for-Sale          180,590                --                   --
  Principal Repayments from Mortgage-Backed Securities ..........               148,059              47,586               77,230
  Proceeds from Call of Debt Securities .........................                21,800                --                   --
  Proceeds from Sales of Debt Securities Available-for-Sale .....                29,245              11,146                 --
  Purchases of Debt Securities Available-for-Sale ...............                  --               (19,654)             (37,565)
  Purchases of Debt and Equity Securities Held-to-Maturity ......               (20,000)             (1,296)                (671)
  Proceeds from Maturities of Debt Securities ...................                28,100              40,338                 --
  Purchases of Premises and Equipment ...........................                (2,595)             (1,610)                (624)
  Proceeds from Loans Sold ......................................                 5,860               1,481                6,250
  Proceeds from Sale of Real Estate Owned .......................                 1,715               2,572                2,369
  Cash Paid for Bank of Westbury Net of Cash and
   Cash Equivalents Acquired ....................................                  (165)               --                   --
  Cash Paid for Sunrise Bancorp, Inc. Net of Cash and
   Cash Equivalents Acquired ....................................               (94,259)               --                   --
                                                                               -----------------------------------------------------
    Net Cash Used in Investing Activities .......................              (145,025)            (92,805)             (94,418)
                                                                               -----------------------------------------------------
</TABLE>


                                       28
<PAGE>

<TABLE>
<CAPTION>
Reliance Bancorp, Inc. and Subsidiary
Consolidated Statements of Cash Flows Continued
====================================================================================================================================
(Dollars in thousands)


                                                                                           For the Year Ended June 30,
                                                                                -------------------------------------------------
                                                                                 1996                1995                 1994
                                                                                =================================================
<S>                                                                            <C>                 <C>                 <C>       
Cash Flows from Financing Activities:
Increase (Decrease) in Deposits ...........................................    $ 44,558            $ 83,096             $(13,057)
Decrease in Advance Payments by Borrowers
 for Taxes and Insurance ..................................................      (9,210)                (12)                (261)
Net Proceeds from Issuance of Common Stock ................................          --                  --              103,575
Purchase of Stock for RRPs ................................................          --                  --               (4,140)
Purchase of Stock for ESOP ................................................          --                  --               (8,280)
Proceeds from FHLB Advances ...............................................          --             344,000              307,000
Repayment of FHLB Advances ................................................     (87,000)           (382,000)            (294,000)
Proceeds from Reverse Repurchase Agreements ...............................     824,727              98,694                   --
Repayment of Reverse Repurchase Agreements ................................    (618,602)            (41,659)                  --
Purchase of Treasury Stock ................................................      (3,829)            (13,040)              (3,744)
Dividends Paid ............................................................      (3,808)             (2,707)                  --
                                                                                                                        --------
Net Cash Provided by Financing Activities .................................     146,836              86,372               87,093
                                                                                -------------------------------------------------
Net Increase in Cash and Cash Equivalents .................................      15,933               3,235                  289
Cash and Cash Equivalents at Beginning of Year ............................      16,937              13,702               13,413
                                                                                                                        --------
Cash and Cash Equivalents at End of Year ..................................    $ 32,870            $ 16,937             $ 13,702
                                                                                =================================================
Supplemental Disclosures of Cash Flow Information
Cash Paid During the Year for:
Interest ..................................................................    $ 50,847            $ 28,211             $ 20,077
                                                                                =================================================

Income Taxes ..............................................................    $  8,384            $  5,965             $  6,366

Non-cash Investing Activities:
Transfers from Loans to Real Estate Owned .................................    $  1,311            $    622             $  2,410
                                                                                =================================================

  Transfers of Mortgage-Backed Securities From Held-to-Maturity
    to Available-for-Sale .................................................    $283,245            $     --                  $--
                                                                                =================================================

Supplemental Information to the Consolidated Statements of Cash Flows Relating
to the Bank of Westbury and Sunrise Bancorp, Inc. Acquisitions

     Non-cash investing and financing transactions relating to the Bank of
Westbury and Sunrise Bancorp, Inc. acquisitions not reflected in the
Consolidated Statements of Cash Flows for the year ended June 30, 1996 are
listed below:

Fair Value of Assets Acquired, Excluding Cash and
  Cash Equivalents Acquired ..........................................         $745,341
Liabilities Assumed ..................................................         (702,273)
                                                                               --------
Excess of Cost Over Fair Value of Net Assets Acquired ................           51,356
Cash Paid for Bank of Westbury and Sunrise Bancorp, Inc.,
  Net of Cash and Cash Equivalents Acquired ..........................         $ 94,424
                                                                               ========
</TABLE>


See accompanying notes to financial statements.

                                        29

<PAGE>


Reliance Bancorp, Inc. and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

1. Summary of Significant Accounting Policies

     The accounting and reporting policies of Reliance Bancorp, Inc. (the
"Company") and subsidiary conform to generally accepted accounting principles
and to general practice within the financial services industry. The following is
a description of the more significant policies which the Company follows in
preparing and presenting its consolidated financial statements.

(a)  Basis of Presentation

     The accompanying consolidated financial statements include the accounts of
the Company and its wholly-owned subsidiary Reliance Federal Savings Bank (the
"Bank"). All significant intercompany transactions and balances are eliminated
in consolidation.

     As more fully discussed in Note 2, Reliance Bancorp Inc., a Delaware
corporation, was organized by the Bank for the purpose of acquiring all of the
capital stock of the Bank pursuant to the conversion of the Bank from a
federally chartered mutual savings bank to a federally chartered stock savings
bank. The Company is subject to the financial reporting requirements of the
Securities and Exchange Act of 1934, as amended.

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

(b)  Cash and Cash Equivalents

     For purposes of reporting cash flows, cash and cash equivalents include
cash and due from banks, federal funds sold and repurchase agreements with an
original term to maturity of less than three months.

(c)  Securities Available-for-Sale

     At June 30, 1994, the Company adopted Statement of Financial Accounting
Standards (SFAS) No.115, "Accounting for Certain Investments in Debt and Equity
Securities." SFAS No. 115 requires securities, including debt, equity and
mortgage-backed securities, classified as available-for-sale to be recorded at
estimated fair value. Such securities, prior to the adoption of SFAS No. 115,
were recorded at the lower of cost or estimated market value with aggregate
declines in market value below amortized cost charged against earnings. Under
SFAS No. 115, changes in unrealized gains or losses of available-for-sale
securities are reported net of tax as a separate component in stockholders'
equity. The adoption of SFAS No. 115 had no impact on fiscal 1994 net income.
The Company's ability and intent as of June 30, 1994 regarding the holding of
securities to maturity was utilized to then classify securities as either
held-to-maturity or available-for-sale.

     In accordance with an implementation guide for SFAS No. 115, released by
the Financial Accounting Standards Board (FASB) on November 15, 1995, the Bank
realigned its mortgage-backed securities portfolio in December 1995 by
transferring approximately $283.2 million from the held-to-maturity to the
available-for-sale category. The Bank realigned its mortgage-backed securities
portfolio in order to be more flexible and better positioned for managing the
portfolio under changing interest rates and other market conditions.

     Debt securities are classified as available-for-sale when management
intends to hold the securities for indefinite periods of time or when the
securities may be utilized for tactical asset/liability management strategy and
may be sold from time to time to effectively manage interest rate exposure and
resultant prepayment risk and liquidity needs. Premiums and discounts are
amortized or accreted, respectively, using the level-yield method. Readily
marketable equity securities are also classified as available-for-sale. Gains or
losses on the sales of the securities are recognized when sold using the
specific identification method.

(d)  Debt and Equity Securities Held-to-Maturity

     Debt and equity securities classified as held-to-maturity are carried at
cost unless there is a permanent impairment of value, at which time they are
valued at the lower of cost or market value resulting in a new cost basis for
the security. The debt securities are adjusted for amortization of premiums and
accretion of discounts over the term of the security using the level-yield
method. The Company currently has the ability and intent to hold the debt
securities until maturity. Equity securities classified held-to-maturity are not
readily marketable.

(e)  Mortgage-Backed Securities Held-to-Maturity

     Mortgage-backed securities represent participating interests in pools of
long-term first mortgage loans originated and serviced by the issuers of the
securities. Mortgage-backed securities held-to-maturity are carried at current

                                       30

<PAGE>

unpaid principal balances, adjusted for unamortized premiums and unaccreted
discounts. Premiums are amortized and discounts are accreted to income over the
estimated life of the respective securities using the level-yield method. The
Company currently has the ability and intent to hold the securities until
maturity.

(f)  Loans

     Loans are stated at the principal amount outstanding, less unearned
discounts and net deferred loan origination fees, if applicable. Interest on
loans not made on a discounted basis is credited to income based on the
principal amount outstanding during the period. Unearned income on discounted
loans originated by the Bank, principally education loans, is recognized as
income using the level-yield method. Gains and losses on the sale of loans are
determined using the specific identification method. 

     Interest on loans is recognized on the accrual basis. Loans are placed on
nonaccrual status when principal or interest becomes 90 days or more past due
for mortgage loans and commercial loans and 120 days past due for other loans,
unless the obligation is both well secured and in the process of collection.
Accrued interest receivable previously recognized is reserved when a loan is
placed on nonaccrual status. Loans remain on nonaccrual status until principal
and interest payments are current or the obligation is considered both well
secured and in the process of collection. A loan is considered a troubled debt
restructuring when changes, such as reduction in interest rates or deferral of
interest or principal payments, are made to contractual terms due to a
borrower's weakened financial condition.

     The Company defers loan origination fees on multi-family loans, less
certain direct costs, and subsequently recognizes them as an adjustment of the
loan's yield over the contractual life of the loan using the level-yield method
or, in the case of loans with below-market introductory rates, generally over
the applicable introductory period, using the interest method. 

     Effective July 1, 1995, the Company adopted SFAS No. 114, "Accounting by
Creditors for Impairment of a Loan" ("SFAS No. 114") and SFAS No. 118,
"Accounting by Creditors for Impairment of a Loan-Income Recognition and
Disclosures" ("SFAS No. 118"). Under SFAS No. 114 and SFAS No. 118, a loan is
considered impaired when, based upon current information and events, it is
probable that a creditor will be unable to collect all amounts due including
principal and interest, according to the contractual terms of the loan
agreement. These statements require that impaired loans that are within their
scope be measured based on the present value of expected future cash flows
discounted at the loan's effective interest rate or as a practical expedient, at
the loan's current observable market price, or the fair value of the collateral
if the loan is collateral dependent. The amount by which the recorded investment
of an impaired loan exceeds the measurement value is recognized by creating a
valuation allowance through a charge to the provision for loan losses. In
connection with the adoption of SFAS No. 114, the Company has, for all years
prior to its adoption, reclassified in-substance foreclosed loans, net of the
related allowance for losses, if any, from real estate owned to loans receivable
in the Company's statements of condition. Interest income received on impaired
loans is recognized on a cash basis. The adoption of SFAS No. 114 and No. 118
had no impact on fiscal 1996 net income.

(g)  Allowance for Loan Losses

     A provision for loan losses charged to income is reflected as an addition
to a valuation allowance which is netted against loans receivable. Management's
periodic evaluation of the adequacy of the valuation allowance considers the
Bank's past loan loss experience, known and inherent risks in the portfolio,
adverse situations which may affect the borrower's ability to repay, estimated
value of the underlying collateral and the current real estate markets and
economic condition in the Bank's lending areas. In addition, the Bank's
regulators, as an integral part of their examination process, periodically
review the Bank's allowance for losses on loans and real estate. Accordingly,
the Bank may be required to take certain charge-offs and recognize additions to
the allowance based on the regulators' judgments concerning information
available to them during their examination.

(h)  Office Properties and Equipment

     Depreciation and amortization are provided on a straight-line method over
the estimated useful lives of the assets. The cost of leasehold improvements is
being amortized using the straight-line method over the shorter of the term of
the related leases or the estimated useful lives.

(i)  Excess of Cost Over Fair Value of Net Assets Acquired

     The excess of cost over the fair value of net assets acquired in the fiscal
1996 acquisitions of Bank of Westbury and Sunrise Bancorp, Inc. is amortized
using the straight line method over fifteen years. The excess of cost over the
fair value of net assets acquired is evaluated periodically by the Company for
impairment in response to changes in circumstances or events.

                                       31
<PAGE>
Reliance Bancorp, Inc. and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
(continued)

(j)  Real Estate Owned

     Real estate acquired through foreclosure are recorded at the lower of cost
(unpaid loan balance plus foreclosure costs) or fair market value at the time of
acquisition. The carrying value of individual properties is subsequently
adjusted to the extent it exceeds estimated fair market value less costs to
sell. Operating expenses of holding real estate, net of related income, are
charged against income as incurred. Gains on sales of real estate are recognized
when down payment and other requirements are met; otherwise such gains are
deferred and recognized on the installment method of accounting. Losses on the
disposition of real estate, including expenses incurred in connection with the
disposition, are charged to income. A valuation allowance is maintained through
provisions for real estate losses charged to income for any decrease in the fair
value of property less costs to sell, which is netted against real estate owned.

(k)  Taxes on Income

     The Company files a calendar-year Federal income tax return on a
consolidated basis with its subsidiary.

     Effective July 1, 1993, the Bank adopted SFAS No. 109, "Accounting for
Income Taxes." SFAS No. 109 requires a change from the deferred method to the
asset and liability method of accounting for income taxes. Under the asset and
liability method, deferred income taxes are recognized for the tax consequences
of "temporary differences" by applying enacted statutory tax rates applicable to
future years to differences between the financial statement carrying amounts and
tax bases of existing assets and liabilities. Under SFAS No. 109, the effect on
deferred taxes of a change in tax rates is recognized in income in the period
that includes the enactment date, whereas under the deferred method, deferred
taxes were not adjusted for subsequent changes in tax rates. The cumulative
effect at July 1, 1993 of this change in the method of accounting for income
taxes has been included in the Consolidated Statements of Income for the year
ended June 30, 1994.

(l)  Retirement Plan

     The Bank's retirement plan is non-contributory and covers substantially all
eligible employees. The plan conforms to the provisions of the Employee
Retirement Income Security Act of 1974, as amended. The Bank's policy is to
accrue for all pension costs and to fund the maximum amount allowable for tax
purposes. 

     Actuarial gains and losses that arise from changes in assumptions
concerning future events, used in estimating pension costs, are amortized over a
period that reflects the long range nature of pension expense.

(m)  Treasury Stock

     Repurchases of common stock are recorded as treasury stock at cost.

(n)  Earnings Per Share

     Earnings per share is computed by dividing net income by the weighted
average number of shares of common stock and dilutive common stock equivalents
outstanding, adjusted for the unallocated portion of shares held by the Employee
Stock Ownership Plan ("ESOP") in accordance with the American Institute of
Certified Public Accountants' Statement of Position 93-6. For the years ended
June 30, 1996 and 1995 and for the period from March 31, 1994, (date of
conversion) to June 30, 1994, the weighted average number of shares of common
stock and common stock equivalents outstanding (adjusted for unallocated ESOP
shares) were 8,946,000, 9,404,000 and 9,762,000, respectively.

     Earnings per share for fiscal year 1994 was computed on earnings for the
period March 31, 1994 (conversion date) through June 30, 1994. Earnings per
share are not presented for periods prior to conversion to stock form, as no
stock was outstanding.

2.   Stock Form of Ownership

     On September 16, 1993, the Board of Directors of the Bank adopted a Plan of
Conversion to convert from a federally chartered mutual savings bank to a
federally chartered stock savings bank with the concurrent formation of a
holding company. As part of the conversion, the Company was incorporated under
Delaware law on November 16, 1993. The Company completed its initial public
offering on March 31, 1994 and issued 10,750,820 shares of common stock
resulting in net proceeds of approximately $103,575,000. The Company retained
$51,787,500 of the net proceeds and used the remaining net proceeds to purchase
all of the outstanding stock of the Bank. The financial position and results of
operations of the Company as of and for the years ended June 30, 1996 and 1995
and for the period from March 31, 1994 to June 30, 1994 are presented in Note
20.

                                       32
<PAGE>


     During fiscal 1994, the Company repurchased 362,375 shares at an aggregate
cost of $3,744,000. During fiscal 1995, the Company repurchased 998,930 shares
at an aggregate cost of $13,040,000. On May 7, 1996, the Company announced the
approval of its fourth five percent stock repurchase plan which allows the
Company to repurchase up to 461,287 common shares. As of June 30, 1996, 97,000
shares under this program were repurchased at an aggregate cost of $1,488,000.
During fiscal 1996, the Company repurchased 260,776 shares at an aggregate cost
of $3,829,000. Through June 30, 1996, all repurchases were funded by the
Company, therefore, the capital and liquidity of the Bank were not affected.

     At the time of the conversion, the Bank established a liquidation account
with a balance equal to its retained earnings reflected in its statement of
condition. The balance in the liquidation account at June 30, 1996 and 1995 was
approximately $30,416,000 and $36,969,000, respectively. The liquidation account
will be maintained for the benefit of eligible account holders who continue to
maintain their accounts at the Bank after the conversion. The liquidation
account will be reduced annually to the extent that eligible account holders
have reduced their qualifying deposits as of each anniversary date. Subsequent
increases will not restore an eligible account holder's interest in the
liquidation account. In the event of a complete liquidation, each eligible
account holder will be entitled to receive a distribution from the liquidation
account in an amount proportionate to the current adjusted qualifying balances
for accounts then held.

     The Company may not declare or pay cash dividends on or repurchase any of
its shares of common stock if the effect thereof would cause stockholders'
equity to be reduced below applicable regulatory capital maintenance
requirements, the amount required for the liquidation account, or if such
declaration and payment would otherwise violate regulatory requirements. During
fiscal 1996, the Company declared cash dividends totalling $3,924,000.

3.   Acquisitions

Bank of Westbury Acquisition

     After the close of business day on August 11, 1995, the Company completed
the acquisition of the Bank of Westbury in a transaction which was accounted for
as a purchase. The cost of the acquisition was $16.7 million. In addition, the
Company incurred approximately $422,000 of acquisition-related costs and
$225,000 for the lease buyout of data processing equipment. The excess of cost
over the fair value of net assets acquired generated in the transaction was $7.8
million, which will be amortized on a straight line basis over 15 years. The
Company provided funds for the acquisition from its normal cash flow. As of the
completion of the acquisition, which was effected by merging the net assets
acquired into the Bank, the Bank continued to exceed each of its regulatory
capital requirements. The Company's consolidated results of operations include
Bank of Westbury's results of operations commencing August 12, 1995.

     A summary of the net assets acquired (at their estimated fair values) in
the Bank of Westbury acquisition is as follows:

                                                     After the Close of Business
                                                         on August 11, 1995
                                                     ===========================
                                                             (In thousands)
Assets acquired:
  Cash and cash equivalents ................................    $ 17,219
  Investment securities ....................................       2,713
  Mortgage-backed securities ...............................      68,140
  Loans receivable, net ....................................      72,741
  Net deferred tax asset ...................................         911
  Real estate owned ........................................         376
  Other assets .............................................       4,106
                                                                --------
    Total assets acquired ..................................     166,206
                                                                --------

Liabilities assumed:
  Deposits .................................................     151,992
  Borrowed funds ...........................................       3,000
  Other liabilities ........................................       1,605
                                                                --------
    Total liabilities assumed ..............................     156,597
                                                                --------
    Net assets acquired ....................................    $  9,609
                                                                ========


                                       33

<PAGE>
Reliance Bancorp, Inc. and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
(continued)

Sunrise Bancorp, Inc. Acquisition

     After the close of business day on January 11, 1996, the Company completed
the acquisition of Sunrise Bancorp, Inc. in a transaction which was accounted
for as a purchase. The cost of the acquisition was approximately $106.3 million
in cash, or $32.00 per share of Sunrise Bancorp, Inc. common stock outstanding
at January 11, 1996. In addition, the Company incurred approximately $893,000 of
acquisition related expenses. The excess of cost over the fair value of net
assets acquired generated in the transaction was $43.6 million, which will be
amortized on a straight line basis over 15 years. The Company provided funds for
the acquisition from the sale of mortgage-backed securities classified as
available-for-sale. As of the completion of the acquisition, which was effected
by merging the net assets acquired into the Bank, the Bank continued to exceed
each of its regulatory capital requirements. The Company's consolidated results
of operations include Sunrise Bancorp, Inc.'s results of operation commencing
January 12, 1996.

     A summary of the net assets acquired (at their fair values) in the Sunrise
Bancorp, Inc. acquisition is as follows:

                                                     After the Close of Business
                                                        on January 11, 1996
                                                     ===========================
                                                            (In thousands)
Assets acquired:
  Cash and cash equivalents ................................    $ 12,906
  Investment securities ....................................      69,880
  Mortgage-backed securities ...............................     129,994
  Loans receivable, net ....................................     373,826
  Purchased mortgage servicing rights ......................       3,404
  Office properties and equipment ..........................       6,022
  Real estate owned ........................................         651
  Other assets .............................................      12,577
                                                                --------
    Total assets acquired ..................................     609,260
                                                                --------

Liabilities assumed:
  Deposits .................................................     479,213
  Borrowed funds ...........................................      47,000
  Other liabilities ........................................      17,178
  Net deferred tax liability ...............................       2,285
                                                                --------

    Total liabilities assumed ..............................     545,676

      Net assets acquired ..................................    $ 63,584
                                                                ========


  The following  summarizes the actual and unaudited  projected  amortization of
discounts  and premiums  relating to the fair market value  adjustments  and the
excess of cost over fair value of net assets acquired:

<TABLE>
<CAPTION>
                                   Excess of Cost                                                                         Total
                                   Over Fair Value   Net Discount     Net Discount        Net              Net        Net Decrease
                                    of Net Assets    (Premium) on     (Premium) on     Premium on      Premium on       In Income
                                      Acquired        Securities          Loans       Other Assets     Liabilities    Before Taxes
===================================================================================================================================
                                                                           (In Thousands)
<S>                                   <C>              <C>                <C>            <C>              <C>           <C>
Amortization:
1996 actual.......................    $ (1,928)         $  89             $  45          $  (123)         $  454        $ (1,463)
1997 projected....................      (3,424)          (334)             (196)            (310)            597          (3,667)
1998 projected....................      (3,424)          (182)             (169)            (262)            467          (3,570)
1999 projected....................      (3,424)           (92)             (140)            (241)            457          (3,440)
2000 projected....................      (3,424)           (38)             (112)            (207)            300          (3,481)
thereafter estimated..............     (35,732)           144              (158)          (1,367)              9         (37,104)
- -----------------------------------------------------------------------------------------------------------------------------------

                                      $(51,356)         $(413)            $(730)         $(2,510)         $2,284        $(52,725)
====================================================================================================================================

</TABLE>

     Set forth below is unaudited pro forma combined condensed consolidated
results of operations of the Company, the Bank of Westbury and Sunrise Bancorp,
Inc. for the years ended June 30, 1996 and 1995. This information was prepared
as if the acquisitions of the Bank of Westbury and Sunrise Bancorp, Inc. had
been consummated at the beginning of each period and is based on the historical
financial statements of the Company, the Bank of Westbury and Sunrise Bancorp,
Inc. after giving effect to the acquisition under the purchase method of
accounting.

                                       34
<PAGE>


     Subjective estimates have been utilized in determining the pro forma
adjustments applied to the historical results of operations of the Company, the
Bank of Westbury and Sunrise Bancorp, Inc. Accordingly, the following pro forma
unaudited combined condensed consolidated financial information is not intended
to be indicative of the results of operations which would have been attained had
the acquisition been consummated at either of the foregoing dates or which may
be attained in the future.

<TABLE>
<CAPTION>
                                                                   Year ended June 30, 1996             Year ended June 30, 1995
                                                                --------------------------------------------------------------------
                                                                           (Unaudited)                       (Unaudited)
                                                                  Historical                            Historical
                                                                   Reliance                             Reliance
                                                                 Bancorp, Inc.      Pro forma         Bancorp, Inc.       Pro forma
                                                                and Subsidiary     Combined(1)       and Subsidiary      Combined(1)
                                                                ====================================================================

<S>                                                                 <C>             <C>                 <C>             <C>        
Interest income ...............................................      $100,372       $121,074(2)         $ 61,260        $107,106(2)
Interest expense ..............................................        52,985         65,124              28,361          51,168
                                                                --------------------------------------------------------------------
Net interest income ...........................................        47,387         55,950              32,889          55,938
Provision for loan losses .....................................           725            846                 400             880
                                                                --------------------------------------------------------------------
Net interest income after provision for loan losses ...........        46,662         55,104              32,499          55,058
Non-interest income ...........................................         3,110          4,538               1,257           3,838
Non-interest expense ..........................................        28,103         39,034(3)           17,212          40,131
                                                                --------------------------------------------------------------------
Income before income taxes ....................................        21,669         20,608              16,544          18,765
Income tax expense ............................................         9,946          9,891(4)            6,842           9,007(4)
                                                                --------------------------------------------------------------------
Net income ....................................................      $ 11,723       $ 10,717            $  9,702        $  9,758
                                                                ====================================================================
Earnings per common share .....................................      $   1.31       $   1.20            $   1.03        $   1.04
                                                                ====================================================================
</TABLE>


(1)  Pro forma combined results of operations for the year ended June 30, 1996
     were calculated, in part, based upon actual unaudited results of operations
     of the combined institutions since the date of each acquisition (the Bank
     of Westbury on August 11, 1995 and Sunrise Bancorp, Inc. on January 11,
     1996), and adding such results to the Bank of Westbury's earnings for the
     month of July 1995 and the 11 day period from August 1, 1995 to August 11,
     1995 and Sunrise Bancorp, Inc. earnings from July 1995 to December 1995 and
     the 11 day period from January 1, 1996 to January 11, 1996; and applying
     pro forma adjustments to amortize the excess of cost over fair value of net
     assets acquired and purchase accounting premiums and discounts.

          Pro forma combined results of operations for the year ended June 30,
     1995 were calculated, in part, based upon actual unaudited results of
     operations for the year ended June 30, 1995; and applying pro forma
     adjustments to amortize the excess of cost over fair value of net assets
     acquired and purchase accounting premiums and discounts. As such, the pro
     forma results of operations stated herein reflect the valuation of the
     assets and liabilities acquired in the Bank of Westbury and Sunrise
     Bancorp, Inc. acquisitions and the subsequent accretion of discount, at a
     point in time other than that assumed for the acquisition in the year end
     data presented above and, in addition, regardless of later changes in the
     affected assets or liabilities. As a result, the pro forma information set
     forth should not be relied upon as an indication of what the performance of
     the Company would have been had the acquisition of Bank of Westbury and
     Sunrise Bancorp, Inc. occurred on the date assumed in calculating the year
     ended pro forma data above.

(2)  Pro forma interest income for the year ended June 30, 1996 and 1995 was
     adjusted by approximately $3.6 million and $7.2 million, respectively, for
     the effect on interest income for the sale of mortgage-backed securities
     used to fund the purchase of Sunrise Bancorp, Inc.

(3)  Pro forma non-interest expense for the year ended June 30, 1996 was\
     adjusted for various non-recurring employee benefit expenses and other
     transaction related expenses totalling approximately $19.0 million for the
     Sunrise Bancorp, Inc. acquisition.

(4)  An effective income tax rate of 48.0% was assumed for the pro forma
     combined income for the years ended June 30, 1996 and 1995.

4.   Money Market Investments

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

                                                                   June 30,
                                                               -----------------
                                                                1996      1995
                                                               =================
                                                               (In thousands)
Federal Funds Sold..........................................  $ 1,000    $1,000
Repurchase Agreements.......................................    9,450     1,700
                                                               -----------------

Total Money Market Investments..............................  $10,450    $2,700
                                                               =================


     The Company purchases securities under agreements to resell (repurchase
agreements). These agreements represent short-term loans and are reflected as an
asset in the consolidated statements of condition. The same securities are to be
resold at maturity of the repurchase agreements.

                                       35
<PAGE>

Reliance Bancorp, Inc. and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
(continued)

     Securities purchased under repurchase agreements averaged $7,225,000 for
the year ended June 30, 1996 and $3,807,000 for the year ended June 30, 1995.
The maximum amount of such agreements outstanding at any month-end during the
fiscal year ended June 30, 1996 and 1995 was $11,000,000 and $13,300,000,
respectively.

5.   Debt and Equity Securities

     A summary of the amortized cost and estimated market values of debt and
equity securities are as follows:
<TABLE>
<CAPTION>
                                                                                       June 30, 1996
                                                               -----------------------------------------------------------------
                                                                                        Gross          Gross          Estimated
                                                                    Amortized        unrealized      unrealized        market
                                                                      cost              gain           loss            value
                                                               =================================================================
                                                                                      (In thousands)
<S>                                                                 <C>             <C>                <C>              <C>     
Held-to-Maturity:
U.S. Government Agency Obligations ............................      $ 34,950       $   --              $   (338)       $ 34,612
Obligations of New York State and Local Municipalities ........           391             44                --               435
FHLB Stock ....................................................        12,989           --                  --            12,989
                                                               -----------------------------------------------------------------
                                                                     $ 48,330       $     44            $   (338)       $ 48,036
                                                               =================================================================
Available-for-Sale:
U.S. Government Agency Obligations ............................      $ 10,319       $   --              $    (92)       $ 10,227
United States Treasury Notes ..................................         2,992           --                    (9)          2,983
Marketable Equity Securities ..................................            42             19                --                61

                                                                     $ 13,353       $     19            $   (101)       $ 13,271
                                                               =================================================================


                                                                                       June 30, 1996
                                                               -----------------------------------------------------------------
                                                                                        Gross          Gross          Estimated
                                                                    Amortized        unrealized      unrealized        market
                                                                      cost              gain           loss            value
                                                               =================================================================
                                                                                      (In thousands)
<S>                                                                 <C>             <C>                <C>              <C>     
Held-to-Maturity:
U.S. Government Treasury Notes ................................      $ 14,997       $   --              $    (25)       $ 14,972
Obligations of New York State and Local Municipalities ........         1,394             18                --             1,412
FHLB Stock ....................................................         7,499           --                  --             7,499
                                                               -----------------------------------------------------------------
Available-for-Sale:
United States Treasury Bills ..................................      $ 10,531       $     16            $   --          $ 10,547
United States Treasury Notes ..................................        13,377           --                   (44)         13,333
                                                               -----------------------------------------------------------------
                                                                     $ 23,908       $     16            $    (44)       $ 23,880
                                                               =================================================================
</TABLE>


     The amortized cost and estimated market value of debt and equity securities
at June 30, 1996 and 1995, by contractual maturity are shown below:

<TABLE>
<CAPTION>
                                                           June 30, 1996                             June 30, 1995
                                            -----------------------------------------   --------------------------------------------
                                             Held-to-maturity    Available-for-sale      Held-to-maturity      Available-for-sale
                                            -----------------------------------------   --------------------------------------------
                                                      Estimated             Estimated              Estimated              Estimated
                                            Amortized  market    Amortized   market     Amortized   market     Amortized   market
                                              cost      value      cost       value       cost       value       cost       value
                                            =======================================================================================
                                                                              (In thousands)

<S>                                           <C>        <C>       <C>       <C>         <C>         <C>         <C>       <C>    
Due in One Year or Less ..................    $    --    $    --   $ 6,334   $ 6,318     $15,998     $15,988     $23,908   $23,880
Due After One Year
  Through Five Years .....................     10,322     10,220     6,977     6,892         393         396          --        --
Due after Five Years
  Through Ten Years ......................     25,019     24,827        --        --          --          --          --        --
Equity Securities ........................     12,989     12,989        42        61       7,499       7,499          --        --
                                                                                                                           -------
                                              $48,330    $48,036   $13,353   $13,271     $23,890     $23,883     $23,908   $23,880
                                                                                                                           =======


</TABLE>

                                       36
<PAGE>



     There were no sales of debt and equity securities in fiscal 1994. In fiscal
1996 and 1995, gross proceeds from the sale of debt and equity securities
available-for-sale totalled $30,345,000 and $11,146,000, respectively. For
fiscal 1996 and 1995 gross realized gains totalled $20,000 and $153,000,
respectively, and gross realized losses totalled $15,000 and $6,000,
respectively.

6.   Mortgage-Backed Securities

     The amortized cost and estimated market values of mortgage-backed
securities are summarized as follows:
<TABLE>
<CAPTION>
                                                                                June 30, 1996
                                                           ------------------------------------------------------------------
                                                                                   Gross            Gross         Estimated
                                                             Amortized           unrealized       unrealized        market
                                                                cost                gain             loss           value
                                                           ==================================================================
                                                                                          (In thousands)
<S>                                                             <C>                 <C>            <C>            <C>     
Held-to-Maturity:
Pass-through Certificates Guaranteed by:
  GNMA .................................................        $125,195            $    511       $     (6)      $125,700
  FHLMC ................................................          14,967                  38           --           15,005
  FNMA .................................................          44,330                  71           (111)        44,290
                                                           ------------------------------------------------------------------
                                                                $184,492            $    620       $   (117)      $184,995
                                                           ==================================================================

Available-for-Sale:
Pass-through Certificates Guaranteed by:
  GNMA .................................................        $170,142            $  1,110       $ (1,499)      $169,753
  FHLMC ................................................         255,498                 828         (6,728)       249,598
  FNMA .................................................         172,863                 756         (3,675)       169,944
  REMIC ................................................           2,503                --              (58)         2,445
                                                           ------------------------------------------------------------------
                                                                $601,006            $  2,694       $(11,960)      $591,740
                                                           ==================================================================

                                                                                June 30, 1996
                                                           ------------------------------------------------------------------
                                                                                   Gross            Gross         Estimated
                                                             Amortized           unrealized       unrealized        market
                                                                cost                gain             loss           value
                                                           ==================================================================
                                                                                          (In thousands)
<S>                                                             <C>                 <C>            <C>            <C>     
Held-to-Maturity:
Pass-through Certificates Guaranteed by:
  GNMA .................................................        $157,073            $  3,866       $     --       $160,939
  FHLMC ................................................         188,611                 601         (2,485)       186,727
  FNMA .................................................          68,078                 410           (334)        68,154
                                                           ------------------------------------------------------------------
                                                                $413,762            $4,877 $         (2,819)      $415,820
                                                           ==================================================================

Available-for-Sale: 
Pass-through Certificates Guaranteed by:
  FHLMC ................................................        $ 77,072            $  1,123       $     --       $ 78,195
  FNMA .................................................          25,845                 413             --         26,258
                                                           ------------------------------------------------------------------
                                                                $102,917            $  1,536       $     --       $104,453
                                                           ==================================================================

</TABLE>

     There were no sales of mortgage-backed securities during the fiscal years
ended June 30, 1995 and 1994. In fiscal 1996, gross proceeds from the sale of
mortgage-backed securities available-for-sale totalled $180,587,000. Gross
realized gains totalled $1,881,000 and gross realized losses totalled
$1,208,000.


                                       37
<PAGE>

Reliance Bancorp, Inc. and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
(continued)
<TABLE>
<CAPTION>
7. Loans

  Loans are summarized as follows:
                                                              June 30,                  
                                                      ------------------------          
                                                        1996            1995
                                                          (In thousands)
                                                      ========================
<S>                                                    <C>           <C>     
Mortgage Loans:
  One- to four-family................................. $569,031      $194,290
  Co-op...............................................    9,687         8,774
  Multi-family........................................   79,571        18,774
  Commercial Real Estate..............................   27,134         2,258
  Construction........................................    5,560           745
                                                      ------------------------
                                                        690,983       224,841

Less:
  Unearned Discount, Premiums and Deferred Loan 
   Origination Fees, Net.........................           (16)         (393)
                                                      ------------------------
    Total Mortgage Loans.........................       690,967       224,448
                                                      ------------------------
Consumer and Other Loans:
  Home Equity Lines of Credit....................        81,205        70,954
  Guaranteed Student Loans.......................        18,754        20,529
  Home Equity Loans..............................        16,747        15,774
  Loans on Deposit Accounts......................         5,782           980
  Other Loans....................................         7,922           416
                                                      ------------------------

                                                        130,410       108,653
  Net Deferred Loan Origination Costs............           864           708
                                                      ------------------------

    Total Consumer and Other Loans...............       131,274       109,361

Less Allowance for Loan Losses...................        (4,495)       (1,729)

  Loans Receivable, Net..........................      $817,746      $332,080
                                                      ========================


                                                            June 30,
                                                      ------------------------
                                                       1996           1995
                                                      ========================
                                                          (In thousands)
Commitments Outstanding:
  Mortgage Loans.................................      $ 8,650       $ 7,573
                                                      ========================
  Consumer and Other Loans.......................      $ 7,865       $ 6,987
                                                      ========================
  Unused Lines of Credit.........................      $45,044       $38,036
                                                      ========================
</TABLE>

     At June 30, 1996 and 1995, the Company had commitments to sell loans of
$1,734,000 and $224,000, respectively. At June 30, 1996, the Company had
commitments to purchase loans of $1,945,000. At June 30, 1995, there were no
commitments to purchase loans.

     The principal balance of loans in arrears three months or more: 

<TABLE>
<CAPTION>
                                                                           June 30,
                                                      ------------------------------------------------
                                                               1996                       1995
                                                      ================================================
                                                       No. of                    No. of
                                                        loans       Amounts       loans       Amounts
                                                      ------------------------------------------------
                                                                   (Dollars in thousands)
<S>                                                      <C>         <C>            <C>        <C>   
One- to four-family Mortgages.....................       142         $11,538         30        $3,210
Consumer and Other Loans..........................        77             702         84           461
Commercial Real Estate............................         3             739         --            --
                                                      ------------------------------------------------
                                                         222         $12,979        114        $3,671
                                                      ================================================
</TABLE>



                                       38
<PAGE>



     Interest income that would have been recorded under the original terms of
loans classified as non-accrual and interest income actually recognized are as
follows:

<TABLE>
<CAPTION>
                                                                                           Year Ended June 30,
                                                                                       ------------------------
                                                                                        1996      1995     1994
                                                                                       =========================
                                                                                            (In thousands)
<S>                                                                                     <C>       <C>      <C> 
Interest Income that would have been Recorded.....................................      $622      $175     $191
Interest Income Recognized........................................................       (68)      (45)     (69)
                                                                                       ------------------------
Interest Income Foregone..........................................................      $554      $130     $122
                                                                                       =========================
</TABLE>


     In accordance with SFAS No. 114, the Company deems certain loans impaired
when, based upon current information and events, it is probable that the Company
will be unable to collect all amounts due, both principal and interest,
according to the contractual terms of the loan agreement. SFAS No. 114 generally
does not apply to large groups of smaller-balance homogeneous loans that are
collectively evaluated for impairment, such as one- to four-family mortgage
loans and consumer loans. Loans individually reviewed for impairment by the
Company are limited to multi-family loans, commercial loans, construction and
land loans, loans modified in a troubled debt restructuring 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. In
addition, SFAS No. 114 amended SFAS No. 15 to limit the application of the
concept of an in-substance foreclosure to those situations where the creditor
has obtained physical possession of the loan collateral, regardless of whether
formal foreclosure proceedings have occurred.

     At June 30, 1996, the Company had two commercial loans totalling $655,000
with no related allowance which were considered impaired. The Company's average
recorded investment in impaired loans for the year ended June 30, 1996 was
$493,000. The Company did not recognize any interest income on impaired loans
for the year ended June 30, 1996.

     The Bank generally originates fixed rate loans with terms greater than 15
years for sale to FHLMC, FNMA or other secondary market investors. At June 30,
1996 and 1995, there were no fixed rate loans classified as held for sale.
Included in mortgage loans at June 30, 1996 and 1995 are $354,551,000 and
$144,616,000, respectively, of adjustable rate mortgage loans.

     Proceeds from the sale of first mortgage loans were $5,860,000, $1,481,000
and $6,250,000 during the fiscal years ended June 30, 1996, 1995 and 1994. Gross
realized gains and losses resulting from sale of first mortgage loans were as
follows: 

<TABLE>
<CAPTION>
                                                                                               Year ended June 30,
                                                                                   ---------------------------------------
                                                                                       1996         1995          1994
                                                                                   =======================================
                                                                                                (In thousands)
<S>                                                                                   <C>           <C>         <C>  
Gross Realized Gains............................................................      $  34         $  1        $  50
Gross Realized Losses...........................................................         (4)          (1)         (15)
                                                                                   ---------------------------------------
                                                                                      $  30         $ --        $  35
                                                                                   =======================================
</TABLE>


     The Bank services mortgage loans for investors which are not included in
the accompanying consolidated statements of condition. A summary of the
principal balance, custodial escrow, servicing income and number of loans
serviced for others by the Bank are as follows:

<TABLE>
<CAPTION>
                                                                                      At or for the year ended June 30,
                                                                                   ---------------------------------------
                                                                                       1996           1995         1994
                                                                                   =======================================
                                                                                            (Dollars in thousands)
<S>                                                                                  <C>           <C>          <C>    
Principal Balances..............................................................     $  455,626    $  32,367    $  34,743
                                                                                   =======================================
Custodial Escrow................................................................     $    6,980    $     357    $     375
                                                                                   =======================================
Servicing Income (Excludes PMSR Amortization)...................................     $      861    $     120    $     131
                                                                                   =======================================
Number of Loans.................................................................          7,497          333          352
                                                                                   =======================================
</TABLE>



                                       39
<PAGE>
Reliance Bancorp, Inc. and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
(continued)


     Fees earned for servicing loans are reported as income when the related
mortgage payments are collected. PMSRs are amortized as a reduction to loan
service fee income on a method that approximates the level-yield basis over the
estimated remaining life of the underlying mortgage loans. PMSRs are carried at
fair value and impairment, if any, is recognized through a valuation allowance.
For the year ended June 30, 1996, no impairment existed in the PMSRs and as a
result, no valuation allowance was required.

     PMSR activity is summarized as follows:

<TABLE>
<S>                                                                                                         <C> 
Balance at July 1, 1995.................................................................................    $    --
PMSRs Acquired in Acquisitions of Bank of Westbury and Sunrise Bancorp, Inc.............................      4,145
Less Amortization.......................................................................................        240
                                                                                                            --------
Balance at June 30, 1996................................................................................    $ 3,905
                                                                                                            ========
</TABLE>

8. Allowance for Loan Losses

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

<TABLE>
<CAPTION>
                                                                                          Year Ended June 30,
                                                                                 -----------------------------------
                                                                                     1996        1995        1994
                                                                                 ===================================
                                                                                            (In thousands)
<S>                                                                                  <C>         <C>        <C>    
Balance at Beginning of the Year................................................     $1,729      $1,417     $ 1,344
Provision for Loan Losses.......................................................        725         400         393
Allowances of Acquired Institutions.............................................      2,217          --          --
Charge-offs.....................................................................       (265)       (113)       (394)
Recoveries......................................................................         89          25          74
                                                                                 -----------------------------------
Balance at End of the Year......................................................     $4,495      $1,729     $ 1,417
                                                                                 ===================================
</TABLE>

9. Real Estate Owned

<TABLE>
<CAPTION>

  Real estate owned, net is summarized as follows:
                                                                                                     June 30, 
                                                                                              ----------------------
                                                                                                 1996        1995
                                                                                              ======================
                                                                                                  (In thousands)
<S>                                                                                                 <C>          <C>  
One- to four-family Residences..................................................               $1,293       $ 841
Co-ops..........................................................................                1,039       1,306
Allowance for Losses on Real Estate Owned.......................................                 (768)       (589)
                                                                                              ----------------------
                                                                                               $1,564     $ 1,558
                                                                                              ======================
</TABLE>


     Results of operating real estate owned for the years ended June 30, 1996,
1995 and 1994 are summarized as follows:

<TABLE>
<CAPTION>
                                                                                            Year ended June 30,
                                                                                     -------------------------------
                                                                                        1996        1995        1994
                                                                                     ===============================
                                                                                            (In thousands)
<S>                                                                                  <C>        <C>         <C> 
Net Gain on Sale on Real Estate Owned...........................................     $   19     $   657     $    34
Net Expenses of Holding Property................................................       (223)       (212)        (41)
Provision for Losses............................................................       (375)        (60)     (1,073)
                                                                                     -------------------------------
                                                                                     $ (579)    $   385     $(1,080)
                                                                                     ===============================
</TABLE>


     Activity in the allowance for losses in real estate owned is summarized as
follows:

<TABLE>
<CAPTION>
                                                                                             Year Ended June 30,
                                                                                     -------------------------------
                                                                                       1996        1995        1994
                                                                                     ===============================
                                                                                            (In thousands)
<S>                                                                                   <C>         <C>       <C>    
Balance at Beginning of the Year................................................     $  589       $ 632     $ 2,288
Provision for Losses............................................................        375          60       1,073
Allowance of Acquired Institutions..............................................        188          --          --
Charge-offs.....................................................................       (384)       (103)     (2,740)
Recoveries......................................................................         --          --          11
                                                                                     -------------------------------
Balance at End of the Year......................................................     $  768       $ 589     $   632
                                                                                     ===============================
</TABLE>

                                       40

<PAGE>

<TABLE>
<CAPTION>
10. Accrued Interest Receivable

     Accrued interest receivable is summarized as follows:
                                                                                                         June 30,
                                                                                                -----------------------
                                                                                                    1996          1995
                                                                                                =======================
                                                                                                     (In thousands)
<S>                                                                                                <C>          <C>   
Debt Securities..............................................................................     $   657     $    420
Mortgage-Backed Securities...................................................................       4,860        3,746
Loans Receivable, Net of Reserves for Uncollectible Interest of $1,030 and $243, respectively       5,795        2,502
                                                                                                -----------------------
Accrued Interest Receivable, Net.............................................................     $11,312      $ 6,668
                                                                                                =======================
</TABLE>


11. Office Properties and Equipment

     A summary of office properties and equipment is as follows:

<TABLE>
<CAPTION>
                                                                                                       June 30,
                                                                                                -----------------------
                                                                                                   1996          1995
                                                                                                =======================
                                                                                                   (In thousands)
<S>                                                                                              <C>           <C>   
Land......................................................................................       $ 4,094       $  574
Buildings.................................................................................         8,495        2,445
Furniture, Fixtures and Equipment.........................................................        11,047        4,458
Leasehold Improvements....................................................................         2,812        1,746
Capital Lease.............................................................................         1,470        1,470
                                                                                                -----------------------
Office Properties and Equipment, at Cost..................................................        27,918       10,693
Less Accumulated Depreciation and Amortization............................................        14,097        5,928
                                                                                                -----------------------
  Office Properties and Equipment, Net....................................................       $13,821      $ 4,765
                                                                                                =======================
</TABLE>


     In October 1989, the Bank sold a building used for a branch operation
located in Jamaica, New York for approximately $2.3 million, and subsequently
leased back a portion of the building to conduct the branch operation. The Bank
received approximately $2 million in cash from the transaction, after expenses
of the sale, which generated a gain of approximately $1.1 million. The gain has
been deferred and is being amortized over the twelve-year lease period. Deferred
gain on sale amounted to approximately $497,000, $590,000 and $683,000 at June
30, 1996, 1995 and 1994, respectively and is included in accrued expenses and
other liabilities. The leaseback is recorded as a capital lease in the amount of
$1,470,000 at June 30, 1996 and 1995 (refer to the above table) and the related
obligation under capital leases of $802,000 and $923,000 at June 30, 1996 and
1995 is reflected in accrued expenses and other liabilities. The projected
annual lease payments amount to $215,000 per year (including interest) and total
$1,148,000 through the duration of the lease.

     Depreciation and amortization of office properties and equipment, included
in occupancy and equipment expense, was approximately, $995,000, $467,000 and
$387,000 for the fiscal years ended June 30, 1996, 1995 and 1994, respectively.

12.  Deposits

     Deposits are summarized as follows:
<TABLE>
<CAPTION>
                                                                                      June 30,
                                                ------------------------------------------------------------------------------------
                                                                    1996                                      1995
                                                -------------------------------------------  ---------------------------------------
                                                 Weighted                                     Weighted
                                                  average                                      average
                                                   rate            Amount         Percent       rate          Amount       Percent
                                                ===========================================  =======================================
                                                                              (Dollars in thousands)
<S>                                                   <C>          <C>               <C>           <C>         <C>             <C>
NOW ....................................                2.17%      $ 81,953              6%        1.90%      $ 25,685            4%
Passbook ...............................                2.50        458,524             34         2.50        216,414           32
Money Market ...........................                2.64        109,953              8         2.50         81,282           12
Certificates of Deposit ................                5.40        674,836             50         5.74        346,936           52
Non-Interest Bearing Demand Deposit ....                  --         20,360              2           --             --           --
                                                ------------------------------------------------------------------------------------
                                                                 $1,345,626            100%                   $670,317          100%
                                                ===========================================  =======================================

</TABLE>


                                       41
<PAGE>
Reliance Bancorp, Inc. and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
(continued)

<TABLE>
<CAPTION>

                                                                                                    June 30,
                                                                                 -------------------------------------------------
                                                                                         1996                        1995
                                                                                 ----------------------     ----------------------
                                                                                 Amount        Percent       Amount        Percent
                                                                                 ======================     ======================
                                                                                             (Dollars in thousands)
Contractual Maturity of Certificate of Deposit Accounts:
<S>                                                                               <C>            <C>          <C>           <C>
Under 12 months.................................................................  $482,653       72%          $284,342       82%
Over 12 months to 36 months.....................................................   130,406       19             55,342       16
Over 36 months..................................................................    61,777        9              7,252        2
                                                                                 ----------------------     ----------------------
                                                                                  $674,836      100%          $346,936      100%
                                                                                 ======================     ======================
</TABLE>

     The aggregate amount of certificates of deposit accounts with a minimum
denomination of $100,000 was approximately $36,017,000 and $15,420,000 at June
30, 1996 and 1995, respectively. Interest expense on deposits is summarized as
follows: 

<TABLE>
<CAPTION>
                                                                                   For the year ended June 30,
                                                                                 ----------------------------------
                                                                                   1996         1995         1994
                                                                                 ----------------------------------
                                                                                          (In thousands)
<S>                                                                               <C>           <C>          <C>   
NOW.............................................................................  $ 1,161       $  485       $  488
Passbook........................................................................    8,942        5,926        7,012
Money Market....................................................................    2,515        2,283        2,666
Certificates of Deposit.........................................................   29,807       13,318        7,625
                                                                                 ----------------------------------
                                                                                  $42,425      $22,012      $17,791
                                                                                 ==================================
</TABLE>


13. Borrowed Funds

  The Bank was obligated for borrowings as follows:
<TABLE>
<CAPTION>
                                                                             June 30, 1996                   June 30, 1995
                                                                         ---------------------------------------------------------
                                                                         Weighted                        Weighted
                                                                         average                         average
                                                                           rate      Amount                rate         Amount
                                                                         ========================================================
                                                                                            (Dollars in thousands)
<S>                                                                      <C>        <C>                 <C>             <C>
Advances from FHLB--NY ........................................          5.98%      $  3,000                7.60%       $ 40,000
Reverse Repurchase Agreements .................................          5.41%       263,160                6.04%         57,035
                                                                                    --------                            --------
                                                                                    $266,160                            $ 97,035
                                                                                    ========                            ========
</TABLE>

     Information concerning borrowings under reverse repurchase agreements is
summarized as follows:

<TABLE>
<CAPTION>
                                                                                                         At or For the Year
                                                                                                           Ended June 30,
                                                                                                    ---------------------------
                                                                                                       1996             1995
                                                                                                    ===========================
                                                                                                      (Dollars in thousands)
<S>                                                                                                   <C>             <C>    
Average Balance during the Year.....................................................................  $150,173        $10,103
Average Interest Rate during the Year...............................................................      5.58%          6.09%
Maximum Month-end Balance during the Year...........................................................  $279,678        $57,035
Mortgage-Backed Securities Pledged as Collateral under Reverse Repurchase Agreements at Year End:
  Carrying Value....................................................................................  $284,124        $59,600
  Estimated Value...................................................................................  $277,652        $59,524

</TABLE>

     As a member of the Federal Home Loan Bank System (FHLB), the Bank borrows
from the FHLB on a secured basis. Borrowings at June 30, 1996 and 1995 were
secured by a blanket lien over all assets equal to 110% of borrowings.

14.  Income Taxes

     The Company files a consolidated Federal income tax return on a
calendar-year basis. For calendar years ended December 31, 1995 and 1994, the
Bank was allowed a special bad debt deduction based on the greater of the amount
calculated under the experience method or the percentage of taxable income
method. The statutory percentage under the latter method was 8% for 1995 and
1994. The percentage of taxable income method was allowable only if

                                       42
<PAGE>


the Bank maintained at least 60% of its total assets in qualifying assets, as
defined. If qualifying assets fell below 60%, the Bank would have been required
to recapture its tax bad debt reserve into taxable income over a four-year
period. The Bank's qualifying assets as a percentage of total assets exceeded
the 60% limitation as of and during the fiscal years ended June 30, 1996, 1995
and 1994. The Bank used the percentage of taxable income method in its 1994 and
1995 tax return.

     Under legislation enacted subsequent to June 30, 1996, the Bank will no
longer be able to use the percentage of taxable income method for federal tax
purposes, but will be permitted to deduct bad debts only as they occur and will
additionally be required to recapture (that is, take into taxable income) the
excess balance of its bad debt reserves as of December 31, 1995 over the balance
of such reserves as of December 31, 1987. However, such recapture requirements
would be suspended for each of two successive taxable years beginning January 1,
1996 in which the Bank originates a minimum amount of certain residential loans
based upon the average of the principal amounts of such loans made by the Bank
during its six taxable years preceding January 1, 1996. As a result of this
legislation, the Bank will incur additional federal tax liability, but with no
impact on the Bank's results of operations. The New York State tax law has been
amended to prevent a similar recapture of the Bank's bad debt reserve, and to
permit continued future use of the bad debt reserve methods, for purposes of
determining the Bank's New York State tax liability. No amendments to the New
York City law have been made; therefore, the Company cannot predict whether such
changes to New York City law will be adopted and, if so, in what form.

     The Company files state and local tax returns on a calendar-year basis.
State and local taxes imposed on the Company consist of New York State franchise
tax, New York City Financial Corporation tax and Delaware franchise tax. The
Company's annual liability for New York State and New York City purposes is the
greater of a tax on income or an alternative tax based on a specified formula.
The Company's liability for Delaware franchise tax is based on the lesser of a
tax based on an authorized shares method or an assumed par value capital method;
however under either method, the Company's total tax will not exceed $150,000.
For the fiscal year ended June 30, 1996 and 1995, the Company's Delaware
franchise tax was based on the assumed par value capital method. The Company
provided for New York State and New York City taxes based on taxable income for
the years ended June 30, 1996, 1995 and 1994.

     As discussed in Note 1, the Company adopted SFAS No. 109 as of January 1,
1993. The cumulative effect of this change in accounting for income taxes of
$1,200,000 is determined as of July 1, 1993 and is reported separately in the
consolidated statement of income for the fiscal year ended June 30, 1994. The
cumulative effect of the change in accounting represents the difference between
the net deferred tax asset at July 1, 1993 of $95,000 and the net deferred tax
liability recorded at June 30, 1993 of $1,105,000.

     In connection with the acquisitions of the Bank of Westbury and Sunrise
Bancorp, Inc. a net deferred tax asset of $911,000 and a net deferred tax
liability of $2,285,000, respectively, were recognized for temporary differences
between the book basis and tax basis of assets and liabilities acquired.

     The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities at June 30,
1996 and June 30, 1995 are presented below:

<TABLE>
<CAPTION>
                                                                                            June 30,       June 30, 
                                                                                             1996            1995
                                                                                            =======================
                                                                                                 (In thousands)
<S>                                                                                         <C>            <C>   
Deferred Tax Assets:
  Provisions for Losses on Loans and Real Estate Owned .................................    $    --        $   426
  Office Properties and Equipment, Primarily due to Depreciation and Amortization ......         --            469
  Unrealized Loss on Available-for-Sale Securities .....................................      4,058             12
  Deferred Fees ........................................................................        264             --
  Deposits .............................................................................        795             --
  Other ................................................................................        600             19
                                                                                            ----------------------
    Total Deferred Tax Assets ..........................................................      5,717            926
                                                                                            ----------------------

Deferred Tax Liabilities:
  Provision for Losses on Loans and Real Estate Owned ..................................    $   326        $    --
  Mortgage Loans .......................................................................        950             --
  Debt and Equity and Mortgage-Backed Securities .......................................        218             --
  Office Properties and Equipment ......................................................        690             --
  Purchased Mortgage Servicing Rights ..................................................        629             --
  Unrealized Gain on Available-for-Sale Securities .....................................         --            667
  Deferred Fees ........................................................................         --            234
  Other ................................................................................        261            221
                                                                                            ----------------------
    Total Deferred Tax Liabilities .....................................................      3,074          1,122
                                                                                            ----------------------
Net Deferred Tax Asset (Liability) .....................................................    $ 2,643        $  (196)
                                                                                            =======================
</TABLE>

                                       43

<PAGE>
Reliance Bancorp, Inc. and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
(continued)

     The total income tax provision for the years ended June 30, 1996, 1995 and
1994 differs from the amount of tax provision that would result by applying the
statutory United States Federal income tax rate of 35% for fiscal 1996 and 34%
for fiscal 1995 and 1994 to income before income taxes and cumulative effect of
change in accounting principle for the following reasons: 
<TABLE>
<CAPTION>
                                                                                     For the years ended June 30,
                                                                                1996               1995                 1994
                                                                         =======================================================
                                                                          Amount      %      Amount      %      Amount       %
                                                                         -------------------------------------------------------
                                                                                           Dollars in thousands)
<S>                                                                        <C>       <C>      <C>        <C>     <C>        <C>  
Tax Provision Statutory Rate............................................   $7,584    35.0%    $5,625     34.0%   $4,431     34.0%
Tax Exempt Interest on Municipal Investments............................      (23)   (0.01)      (73)    (0.4)      (75)    (0.5)
Amortization of Excess of Cost Over Fair Value of Net Assets Acquired...      675     3.1         --     --          --     --
State and Local Income Tax, Net of Federal Income Tax Benefit...........    1,684     7.8      1,114      6.7     1,179      9.0
Other, Net..............................................................       26     0.1        176      1.1         3     --
                                                                         -------------------------------------------------------

  Income Tax Expense....................................................   $9,946    45.9%    $6,842     41.4%   $5,538     42.5%
                                                                         =======================================================
</TABLE>


     The components of the provision for income taxes for the years ended June
30, 1996, 1995 and 1994 are as follows:

<TABLE>
<CAPTION>
                                                                                            June 30,
                                                                                --------------------------------
                                                                                 1996        1995        1994
                                                                                ================================
                                                                                         (In thousands)
Current:
<S>                                                                              <C>         <C>        <C>    
  Federal....................................................................   $6,746      $4,708     $ 4,443
  State and Local............................................................    2,460       1,470       2,124
                                                                                --------------------------------
                                                                                 9,206       6,178       6,567
                                                                                --------------------------------
Deferred:
  Federal....................................................................       497         446        (691)
  State and Local............................................................       243         218        (338)
                                                                                --------------------------------
                                                                                    740         664      (1,029)
                                                                                --------------------------------
                                                                                 $9,946      $6,842     $ 5,538
                                                                                ================================
</TABLE>

15. Commitments

     At June 30, 1996 the Company was obligated under a number of non-cancelable
operating leases on property used for banking purposes. Rental expense under
these leases for the fiscal years ended June 30, 1996, 1995 and 1994 is
approximately $819,000, $577,000 and $571,000, respectively. The projected
minimum annual rentals under the terms of these leases, exclusive of taxes and
other charges, are summarized as follows:
                                                                  Amount
                                                              =============
                                                             (In thousands)
Year ended June 30:
1997....................................................         $1,031
1998....................................................            925
1999....................................................            801
2000....................................................            693
2001....................................................            582
Thereafter..............................................          1,159
                                                              -------------

                                                                 $5,191
                                                              =============



     The Bank is a party to financial instruments with off-balance sheet risk in
order to meet the financing needs of its customers and to reduce its own
exposure to fluctuations in interest rates. Standby letters of credit are
conditional commitments issued by the Bank to guarantee the performance of the
purchaser to a third party. The Bank, in connection with its service
corporations, at June 30, 1996 and 1995, has outstanding balances on letters of
credits of $500,000 at each year end. The credit risk involved in issuing
letters of credit is essentially the same as that involved in extending loan
facilities to customers (See Note 7).


                                       44
<PAGE>


16.  Retirement Plan

     The following table sets forth the Plan's funded status and amounts
recognized in the Company's consolidated statements of condition at June 30:
<TABLE>
<CAPTION>
                                                                                       1996        1995
                                                                                      ===================
                                                                                       (In thousands)
Actuarial Present Value of Benefits Obligations:
<S>                                                                                    <C>        <C>   
  Vested Benefit Obligation.....................................................       $6,933     $6,391
  Accumulated Benefit Obligation................................................        7,000      6,444
                                                                                      ===================

Plan Assets at Fair Value.......................................................        8,435      7,899
Projected Benefit Obligation for Service Rendered to Date.......................        8,655      7,845
                                                                                      -------------------

Plan Assets (Less Than) in Excess of Projected Benefit Obligation...............         (220)        54
Unrecognized Net Asset Value Being Amortized over 15 Years......................          (26)       (32)
Unrecognized Prior Service Cost.................................................          (66)       (74)
Unrecognized Net Loss Due to Past Experience Different from Assumptions Made....          710        617
                                                                                      -------------------

Prepaid Pension Cost............................................................       $  398     $  565
                                                                                      ===================
</TABLE>


     The components of net pension expense for the years ended June 30 are as
follows:

<TABLE>
<CAPTION>
                                                                                     1996        1995      1994
                                                                                     ============================
                                                                                           (In thousands)
<S>                                                                                   <C>        <C>       <C>  
Service Cost-benefits Earned during the Year....................................      $ 330      $ 282     $ 270
Interest Cost on Projected Benefit Obligation...................................        553        502       468
Net Amortization and Deferral...................................................         64          9      (460)
Actual Return on Plan Assets....................................................       (778)      (680)     (198)
                                                                                     ----------------------------

Net Pension Expense.............................................................      $ 169      $ 113      $ 80
                                                                                     ============================
<CAPTION>

                                                                                         1996      1995      1994
                                                                                     ============================
<S>                                                                                      <C>       <C>       <C> 
Assumptions Used:
  Weighted Average Discount Rate....................................................     7.0%      7.0%      7.0%
  Rate of Increase in Compensation Levels...........................................     5.0%      5.0%      5.0%
  Expected Long-term Rate of Return on Assets.......................................     9.0%      9.0%      9.0%
</TABLE>

17.  Stock Benefit Plans

     The following plans became effective upon the Conversion of the Bank from
mutual to stock form.

Stock Option Plan

The Company maintains the 1994 Incentive Stock Option Plan (the "Stock Option
Plan"). Under the Stock Option Plan, 824,895 stock options (which expire ten
years from the date of grant, March 31, 1994) have been granted to the executive
officers and officers of the Company and its affiliate, the Bank. Each option
entitles the holder to purchase one share of the Common stock at an exercise
price equal to $10.00 per share (the initial public offering price). Options
will be exercisable in whole or in part over 5 years. However, all options
become 100% exercisable in the event that the employee terminates his employment
due to death, disability, normal retirement, or in the event of a change in
control of the Bank or the Company. Simultaneous with the grant of these
options, the Personnel Committee of the Board of Directors granted "Limited
Rights" with respect to the shares covered by the options. Limited Rights
Franted 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. At June 30, 1996, 329,958 options granted
were exercisable but none were exercised.

Stock Option Plan for Outside Directors

The Company maintains the 1994 Stock Option Plan for Outside Directors (the
"Directors' Option Plan"). Each member of the Board of Directors who is not an
officer or employee of the Company or the Bank was granted a non-statutory
option to purchase shares of the Common Stock. In the aggregate, members of the
Board of Directors of the Company were granted options to purchase 196,650
shares of the Common Stock of the Company at an exercise price equal to $10.00
per share (the initial public offering price). All of the options granted under
the Directors' Option Plan become exercisable in three equal installments
commencing one year after the date of grant and expire upon the earlier of 10
years following the date of grant or one year following the date the optionee
ceases to be a 

                                       45
<PAGE>

Reliance Bancorp, Inc. and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
(continued)

director. On June 19, 1996, 6,727 options were granted to a new director at an
exercise price of $15.25 per share. An additional 6,728 options have been
reserved for future grant. At June 30, 1996, 131,100 options granted were
exercisable but none were exercised.

Employees Stock Ownership Plan ("ESOP")

The Bank has established an Employee Stock Ownership Plan and Trust ("ESOP") for
eligible employees. Full-time employees employed with the Bank as of January 1,
1993, and full-time employees of the Company or the Bank employed after such
date who have been credited with at least 1,000 hours during a twelve-month
period and who have attained age 21 are eligible to participate.

     The ESOP borrowed $8,280,000 from the Company and used the funds to
purchase 828,000 shares of Common Stock issued in the Conversion. The loan will
be repaid principally from the Bank's discretionary contributions to the ESOP
over a 10 year period. At June 30, 1996 and 1995, the loan had an outstanding
balance of $6,472,000 and $7,303,000, respectively, and an interest rate of
8.25% and 9.0%, respectively. Interest expense for the obligation was $588,000
and $655,000, respectively, for the years ended June 30, 1996 and 1995. Shares
purchased with the loan proceeds are held in a suspense account for allocation
among participants as the loan is paid. Contributions to the ESOP and shares
released from the loan collateral in an amount proportional to the repayment of
the ESOP loan will be allocated among participants on the basis of compensation,
as described in the plan, in the year of allocation. Benefits generally become
100% vested after five years of credited service. However, in the event of a
change in control, as defined in the plan, any unvested portion of benefits
shall vest immediately. Forfeitures will be reallocated among participating
employees, in the same proportion as contributions. Benefits are payable upon
death, retirement, disability, or separation from service based on vesting
status and share allocations made.

     In fiscal 1994, the Company adopted Statement of Position 93-6, "Employers'
Accounting for Employee Stock Ownership Plans" ("SOP 93-6"). SOP 93-6 provides
guidance for accounting for all ESOPs and significantly changes the way
employers report transactions with leveraged ESOPs. SOP 93-6 requires that the
issuance or sales of treasury shares to the ESOP be reported when the issuance
or sale occurs, and that compensation expense be recognized for shares committed
to be released to directly compensate employees equal to the fair value of the
shares committed. In addition, SOP 93-6 requires that leveraged ESOP debt and
related interest expense be reflected in the employer's financial statements.
Prior practice was to recognize compensation expense based on the employer's
contributions to the ESOP. The adoption by the Bank and the application of SOP
93-6 will result in fluctuations in compensation expense as a result of changes
in the fair value of the Company's common stock; however, any such compensation
expense fluctuations will result in an offsetting adjustment to paid in capital.
Therefore, total capital will not be affected.

     As of June 30, 1996, 165,600 shares were allocated to participants and
41,400 shares were committed to be released. As shares are released from
collateral, the shares become outstanding for earnings per share computations.
As of June 30, 1996 and 1995, the fair market value of the 621,000 and 703,800
unearned shares, respectively, was $9,703,000 and $10,029,150, respectively.

Recognition and Retention Plans and trusts ("RRPs")

The Bank maintains a Recognition and Retention Plan for Officers and a
Recognition and Retention Plan for Outside Directors (the "RRPs"). The purpose
of the RRPs is to provide executive officers, officers, and directors of the
Bank with a proprietary interest in the Company in a manner designed to
encourage such persons to remain with the Bank. The RRPs acquired an aggregate
of 414,000 shares of the Company's common stock in the Conversion of which
410,895 shares have been awarded to Officers and Directors (327,715 at the time
of the Conversion and 83,180 thereafter). On June 19, 1996, 1,552 shares were
awarded to a new director. An additional 1,550 shares have been reserved for
future awards to directors. Such amounts represent deferred compensation and
have been accounted for as a reduction of stockholders' equity. Awards vest at a
rate of 20% per year for directors and officers, commencing one year from the
date of award. Awards become 100% vested upon termination of employment due to
death, disability, or following a change in control of the Bank or the Company.

The Company recorded compensation expenses for the ESOP and RRP of $2.0 million,
$1.9 million and $452,000, respectively, for the years ended June 30, 1996 and
1995 and for the period from the Conversion date to June 30, 1994.

18. Regulatory Matters

     Federal regulations require institutions to have a minimum regulatory
tangible capital equal to 1.5% of total assets, a 3% core capital ratio and an
8% risk-based capital ratio. The OTS prompt corrective action standards
effectively establish a minimum 2% tangible capital ratio, a minimum 4% leverage
ratio (core) capital ratio and a minimum 4%

                                       46
<PAGE>


Tier 1 risked based capital ratio. As of June 30, 1996 and 1995, the Bank was in
compliance with the regulatory capital requirements.
  
     Additionally, under prompt corrective action regulations, the regulators
have adopted rules, which require them to take action against undercapitalized
institutions, based upon five categories of capitalization: "well capitalized,"
"adequately capitalized," "undercapitalized," "significantly undercapitalized,"
and "critically undercapitalized." The rules adopted generally provide that an
insured institution whose risk-based capital ratio is 10% or greater, Tier 1
risk-based capital is 6% or greater, and leverage ratio is 5% or greater is
considered a "well capitalized" institution. As of June 30, 1996, 1995 and 1994,
the Bank is considered a "well capitalized" institution.

     Dividend payments to the Company from the Bank are subject to the
profitability of the Bank and by applicable laws and regulations. During fiscal
1996, 1995 and 1994, the Bank did not make any dividend payments to the Company.

     The following table sets forth in terms of dollars and percentages the OTS
tangible, leverage and risk-based capital requirements, and the Bank's
historical amounts and percentages at June 30, 1996.

<TABLE>
<CAPTION>
                                                                            At June 30, 1996
                                             ---------------------------------------------------------------------------
                                               Capital                     Actual                      Excess
                                             Requirement          %        Capital          %          Capital       %
                                             ===========================================================================
<S>                                             <C>              <C>        <C>              <C>       <C>           <C> 
Tangible..............................          $26,118          1.5%       $ 97,470         5.6%      $71,352       4.1%
Leverage..............................           52,236          3.0          97,470         5.6        45,234       2.6
Risk-based............................           55,478          8.0         101,911        14.70       46,433       6.7

</TABLE>

19. Fair Value of Financial Instruments

     SFAS No. 107, "Disclosures about Fair Value of Financial Instruments"
("SFAS No. 107"), requires disclosure of estimated fair value information for
the Company's financial instruments. Fair values are most commonly derived from
quoted market prices available in the formal trading marketplaces. In many
cases, the Company's financial instruments are not bought or sold in formal
trading marketplaces. Accordingly, in cases where quoted market prices are not
available, fair values are derived or estimated based on a variety of valuation
techniques. These techniques are sensitive to the various assumptions and
estimates used and the resulting fair value estimates may be materially affected
by minor variations in those assumption or estimates. In that regard, it is
likely that amounts different from the fair value estimates would be realized by
the Company in immediate settlement of the financial instruments.

     SFAS No. 107 excludes certain financial instruments as well as all
nonfinancial instruments from fair value disclosure. Accordingly, the fair
values presented do not represent the Company's fair value as a going concern.
In addition, the differences between the carrying amounts and the fair values
presented may not be realized since the Company generally intends to hold these
financial instruments to maturity and realize their recorded value.

     SFAS No. 107 provides minimal guidance and no limitations with regard to
assumptions and estimates to be used. Therefore, while disclosure of estimated
fair values is required, the fair value amounts presented in the financial
statements do not represent the underlying value of the Company, nor do they
provide any basis for comparison of the value of this Company with similar
companies. June 30,
<TABLE>
<CAPTION>
                                                                     ----------------------------------------------------------
                                                                               1996                             1995
                                                                     ==========================================================
                                                                     Carrying           Estimated      Carrying       Estimated
                                                                      Amount           Fair Value       Amount       Fair Value
                                                                     ----------------------------------------------------------
                                                                                       (In thousands)
On Balance Sheet:
<S>                                                                <C>              <C>                 <C>             <C>     
Cash and Due from Banks .......................................      $ 22,420       $ 22,420            $ 14,237        $ 14,237
Money Market Investments ......................................        10,450         10,450               2,700           2,700
Debt and Equity Securities Available-for-Sale .................        13,271         13,271              23,880          23,880
Debt and Equity Securities Held-to-Maturity ...................        48,330         48,036              23,890          23,883
Mortgage-Backed Securities Available-for-Sale .................       591,740        591,740             104,453         104,453
Mortgage-Backed Securities Held-to-Maturity ...................       184,492        184,995             413,762         415,820
Loans Receivable, Net .........................................       817,746        814,988             332,080         338,153
Purchased Mortgage Servicing Rights ...........................         3,905          4,555                --              --
Deposits ......................................................     1,345,626      1,342,419             670,317         671,499
Borrowed Funds ................................................       266,160        265,867              97,035          97,409

Off Balance Sheet:
Outstanding Commitments .......................................        61,559         61,559              52,596          52,596
Letters of Credit .............................................           500            500                 500             500
</TABLE>

                                       47
<PAGE>

Reliance Bancorp, Inc. and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
(continued)

     Methods and assumptions used to produce fair value are stated below:

Cash and Due from Banks

The carrying amounts reported in the consolidated statements of condition
approximate the assets' fair values.

Money Market Investments

The carrying amounts of federal funds sold and repurchase agreements approximate
their fair values because these investments all mature in three months or less.

Debt, Equity and Mortgage-Backed Securities

Fair values for debt, equity and mortgage-backed securities are based on
published market or securities dealers' estimated prices.

Loans

Fair value estimates are calculated for pools of loans with similar
characteristics. The loans are first segregated by type, such as 1-4 family
residential, other residential, commercial, construction, and consumer, and then
further segregated into fixed and adjustable rate categories. 

Fair value is estimated by discounting expected future cash flows. Expected
future cash flows are based on contractual cash flows, adjusted for prepayments.
Prepayment estimates are based on a variety of factors including the Bank's
experience with respect to each loan category, the effect of current economic
and lending conditions, and regional statistics for each loan category, if
available. The discount rates used are based on market rates for new loans of
similar type and purpose, adjusted, when necessary, for factors such as
servicing cost, credit risk, and term.

As mentioned previously, this technique of estimating fair value is extremely
sensitive to the assumptions and estimates used. While management has attempted
to use assumptions and estimates which are the most reflective of the loan
portfolio and the current market, a greater degree of subjectivity is inherent
in these values than those determined in formal trading marketplaces. As such,
readers are again 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.

Purchased Mortgage Servicing Rights

The fair value is estimated based upon a third party valuation which stratifies
the mortgage servicing portfolio based upon the predominate risk characteristics
of the underlying cash flows utilizing current market assumptions regarding
discount rates, prepayment speeds, delinquency rates, etc.

Other Receivables and Payables

The carrying amounts of short-term receivables and payables, including accrued
interest approximate their fair values.

Deposits

SFAS No. 107 stipulates that the fair values of deposits with no stated
maturity, such as demand deposits, savings, NOW accounts and money market
accounts, are equal to the amount payable on demand. The relative insensitivity
of the majority of these deposits to interest rate changes creates a significant
inherent value which is not reflected in the fair value reported.

     The fair value of certificates of deposit are based on discounted
contractual cash flows using rates which approximate the rates offered by the
Company for deposits of similar remaining maturities.

Other Borrowings

Fair value estimates are based on discounting contractual cash flows using rates
which approximate the rates offered for borrowings of similar remaining
maturities.

Outstanding Commitments

Fair value of commitments outstanding are estimated based on the fees that would
be charged for similar agreements, considering the remaining term of the
agreement, the rate offered and the creditworthiness of the parties.


                                       48
<PAGE>


20.  Parent-Only Financial Information

     The following condensed statements of condition at June 30, 1996 and 1995
and condensed statements of income and cash flows for the years ended June 30,
1996 and 1995 and for the period March 31, 1994 (date of conversion) to June 30,
1994 for Reliance Bancorp, Inc. (parent company only) reflects the Company's
investment in its wholly-owned subsidiary, the Bank, using the equity method of
accounting. The Company had no results of operation prior to March 31, 1994.

CONDENSED STATEMENTS OF CONDITION

<TABLE>
<CAPTION>
                                                                                                          June 30,
                                                                                                 ---------------------------
                                                                                                      1996           1995
                                                                                                 ===========================
                                                                                                       (In thousands)
<S>                                                                                                <C>            <C>   
Assets
Cash ................................................................................              $    361       $    178
Money Market Investments ............................................................                 9,450          1,700
Debt Securities Available-for-Sale ..................................................                    --         23,880
ESOP Loan Receivable ................................................................                 6,472          7,303
Other Assets ........................................................................                   909            836
Investment in Reliance Federal Savings Bank .........................................               137,680        120,921
                                                                                                 ---------------------------

  Total Assets ......................................................................              $154,872       $154,818
                                                                                                 ===========================

Liabilities and Stockholders' Equity
Accrued Expenses.............................................................................         $ 1,253       $ 1,085
Stockholders' Equity.........................................................................         153,619       153,733
                                                                                                 ---------------------------

  Total Liabilities and Stockholders' Equity.................................................        $154,872      $154,818
                                                                                                 ===========================
</TABLE>


CONDENSED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
                                                                                                                 For the Period
                                                                               For the year     For the year      March 31,1994
                                                                                   Ended            Ended       (conversion date)
                                                                               June 30, 1996    June 30, 1995   to June 30, 1994
                                                                              ======================================================
                                                                                                  (In thousands)
<S>                                                                             <C>                <C>                  <C>   
Interest Income--Securities and Repurchase Agreements .....................    $    958            $  1,804             $    471
Interest Income--ESOP Loan Receivable .....................................         588                 655                  146
                                                                              ------------------------------------------------------
  Total Interest Income ...................................................       1,546               2,459                  617
Other Operating Income ....................................................           3                  --                   --
Other Operating Expense ...................................................        (551)               (497)                 (73)
                                                                              ------------------------------------------------------
Income Before Income Taxes and Equity in Undistributed Earnings of the Bank         998               1,962                  544
Provision for Income Taxes ................................................        (445)               (810)                (231)
                                                                              ------------------------------------------------------
Income before Equity in Undistributed Earnings of the Bank ................         553               1,152                  313
Equity in Undistributed Earnings of Reliance Federal Savings Bank .........      11,170               8,550                1,826
                                                                              ------------------------------------------------------
  Net Income ..............................................................    $ 11,723            $  9,702             $  2,139
                                                                              ======================================================

</TABLE>


                                       49
<PAGE>

Reliance Bancorp, Inc. and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
(continued)

CONDENSED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                                                                    For the Period
                                                                                For the year     For the year       March 31,1994
                                                                                    Ended            Ended        (conversion date)
                                                                                June 30, 1996    June 30, 1995    to June 30, 1994
                                                                                ====================================================
                                                                                                 (In thousands)
<S>                                                                                <C>              <C>                  <C>    
Cash from Operating Activities:
Net Income...................................................................      $ 11,723         $  9,702             $ 2,139
Equity in Undistributed Earnings of the Bank.................................       (11,170)          (8,550)             (1,826)
Accretion of Discounts.......................................................                           (906)               (229)
Net Gain on Sale of Securities...............................................            (3)              --                  --
Increase in Other Assets.....................................................           (73)            (491)               (332)
Increase (Decrease) in Accrued Expenses......................................            52             (107)                258
                                                                                ----------------------------------------------------
  Net Cash Provided by (Used in) Operating Activities........................           529             (352)                 10
                                                                                ----------------------------------------------------
Cash Flows from Investing Activities:
Purchase of Debt Securities Available-for-Sale...............................            --          (19,654)            (37,565)
Maturities of Debt Securities Available-for-Sale.............................            --           23,300                  --
Proceeds from Sales of Debt Securities Available-for-Sale....................        23,883           11,146                  --
Principal Payments (Funding) of ESOP Loan Receivable.........................           831              977              (8,280)
Payments for Investments in Subsidiary.......................................        (9,673)              --             (51,788)
                                                                                ----------------------------------------------------
  Net Cash Provided by (Used in) Investing Activities........................        15,041           15,769             (97,633)
                                                                                ----------------------------------------------------
Cash Flows from Financing Activities:
Proceeds from the Issuance of Common Stock...................................            --               --             103,575
Purchase of Treasury Stock...................................................        (3,829)         (13,040)             (3,744)
Dividends Paid...............................................................        (3,808)          (2,707)                 --
                                                                                ----------------------------------------------------
  Net Cash Provided by (Used in) Financing Activities........................        (7,637)         (15,747              99,831
                                                                                ----------------------------------------------------
Net Increase (Decrease) in Cash and Cash Equivalents.........................         7,933             (330)              2,208
Cash and Cash Equivalents at Beginning of Period.............................         1,878            2,208                  --
                                                                                ----------------------------------------------------
Cash and Cash Equivalents at the End of Period...............................       $ 9,811         $  1,878             $ 2,208
                                                                                ====================================================
</TABLE>


                                       50
<PAGE>

Independent Auditors' Report
- --------------------------------------------------------------------------------

[LOGO] KPMG    Peat Marwick LLP


               Certified Public Accountants

               One Jericho Plaza
               Jericho, NY 11753

To the Board of Directors and Stockholders of
Reliance Bancorp, Inc.

     We have audited the accompanying consolidated statements of condition of
Reliance Bancorp, Inc. and subsidiary as of June 30, 1996 and 1995 and the
related consolidated statements of income, changes in stockholders' equity and
cash flows for each of the years in the three-year period ended June 30, 1996.
These consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the consolidated financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the consolidated financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Reliance
Bancorp, Inc. and subsidiary as of June 30, 1996 and 1995, and the results of
their operations and their cash flows for each of the years in the three-year
period ended June 30, 1996, in conformity with generally accepted accounting
principles.

     As discussed in note 1(k) to the consolidated financial statements,
effective July 1, 1993, the Company adopted the provisions of Statement of
Financial Accounting Standards No. 109 (Accounting for Income Taxes). In
addition, as discussed in note 1(c) to the consolidated financial statements,
effective June 30, 1994, the Company adopted the provisions of Statement of
Financial Accounting Standards No. 115 (Accounting for Certain Investments in
Debt and Equity Securities).



/s/ KPMG Peat Marwick LLP
July 18, 1996

                                       51
<PAGE>

Reliance Bancorp, Inc. and Subsidiary
Selected Consolidated Quarterly Financial Data
- --------------------------------------------------------------------------------
(unaudited)

<TABLE>
<CAPTION>
                                                                           For the Fiscal 1996 Quarter Ended
                                                          --------------------------------------------------------------------------
                                                             September 30,            December 31,           March 31,      June 30,
                                                                           (Dollars in thousands, except per share data)
                                                          ==========================================================================
<S>                                                            <C>                     <C>                  <C>             <C>    
Interest Income.........................................       $18,956                 $21,132              $29,156         $31,128
Interest Expense........................................         9,862                  11,197               15,601          16,325
                                                          --------------------------------------------------------------------------
Net Interest Income.....................................         9,094                   9,935               13,555          14,803
Provision for Loan Losses...............................           100                     100                  425             100
                                                          --------------------------------------------------------------------------
Net Interest Income after Provision for Loan Losses.....         8,994                   9,835               13,130          14,703
Non-Interest Income.....................................           316                     389                1,405           1,000
General and Administrative Expense......................        (5,097)                 (5,390)              (7,286)         (7,823)
Real Estate Operations, net.............................           (48)                    (16)                (366)           (149)
Amortization of Excess of Cost Over Fair Value of
  Net Assets Acquired...................................           (86)                   (130)                (856)           (856)
                                                          --------------------------------------------------------------------------
Income Before Provision for Income Taxes................         4,079                   4,688                6,027           6,875
Income Tax Expense......................................         1,719                   2,048                2,904           3,275
                                                          --------------------------------------------------------------------------
Net Income..............................................       $ 2,360                 $ 2,640              $ 3,123         $ 3,600
                                                          ==========================================================================
Earnings Per Share......................................       $  0.26                 $  0.30              $  0.35         $  0.40
                                                          ==========================================================================

<CAPTION>

                                                                            For the Fiscal 1995 Quarter Ended
                                                          --------------------------------------------------------------------------
                                                             September 30,            December 31,           March 31,      June 30,
                                                          ==========================================================================

<S>                                                            <C>                     <C>                  <C>             <C>    
Interest Income.........................................       $13,667                 $14,404              $16,182         $17,007
Interest Expense........................................         5,613                   6,318                7,857           8,573
                                                          --------------------------------------------------------------------------
Net Interest Income.....................................         8,054                   8,086                8,325           8,434
Provision for Loan Losses...............................           100                     100                  100             100
                                                          --------------------------------------------------------------------------
Net Interest Income after Provision for Loan Losses.....         7,954                   7,986                8,225           8,334
Non-Interest Income.....................................           413                     286                  276             282
General and Administrative Expense......................        (4,372)                 (4,254)              (4,463)         (4,508)
Real Estate Operations, net.............................          (114)                    (28)                 556             (29)
                                                          --------------------------------------------------------------------------
Income Before Provision for Income Taxes................         3,881                   3,990                4,594           4,079
Income Tax Expense......................................         1,703                   1,604                1,871           1,664
                                                          --------------------------------------------------------------------------
Net Income..............................................       $ 2,178                 $ 2,386              $ 2,723         $ 2,415
                                                          ==========================================================================
Earnings Per Share......................................       $  0.23                 $  0.25              $  0.29         $  0.26
                                                          ==========================================================================
</TABLE>


                                       52
<PAGE>

RELIANCE BANCORP, INC.
- --------------------------------------------------------------------------------
                               BOARD OF DIRECTORS
Raymond L. Nielsen
Chairman of the Board and
former Chief Executive Officer

Raymond A. Nielsen
Chief Executive Officer
and President

Thomas G. Davis, Jr.
Retired--President and Director
Institutional Mortgage Investors
Management Corp.

Donald LaPasta
Retired--Chairman of the Board
 and Chief Executive Officer
Reliance Federal Savings Bank

Douglas G. LaPasta
Principal of Stonehill
Management Consultants

Conrad J. Gunther, Jr.
Vice President
Allied Coverage Corp.

Peter F. Neumann
President
Bradley & Parker
Flynn-Neumann Agency, Inc.

J. William Newby
Owner/President
Beacon Mortgage Company

                               EXECUTIVE OFFICERS

Raymond A. Nielsen
Chief Executive Officer
and President

Joseph F. Lavelle
Senior Vice President
Retail Banking Division

Gerald M. Sauvigne
Executive Vice President and
Treasurer

Paul D. Hagan
Vice President
Chief Financial Officer

Robert F. Pelosi
Senior Vice President and
Corporate Secretary

John F. Traxler
Vice President
Investment Officer


RELIANCE FEDERAL SAVINGS BANK*
- --------------------------------------------------------------------------------
                               EXECUTIVE OFFICERS
                 *Executive officers of Reliance bancorp, Inc.
                        also serve as executive officers
                        of Reliance Federal Savings Bank

                                VICE PRESIDENTS

John C. Correll
Home Mortgage

Frank A. Dreiss, Jr.
Data Processing

John J. Hogan
Marketing

James F. Kramer
Controller

William J. McKenna
Loan Servicing

Jeannette Sabatelli
Consumer Credit

Frances Secondo
Internal Audit

Kevin J. Talty
Mortgage Originations

                           ASSISTANT VICE PRESIDENTS

John Brackx
Dorothy J. Brown
Joseph C. Byrne
Christine Gerber

Diane M. Holland
Steven F. Leibow
John Martingale
Vincent Martucci

Francis J. McHale, Jr.
Stephen Plezia
Ronald Session

<PAGE>


QUEENS

Auburndale
32-02 Francis Lewis Boulevard
Flushing, New York 11358
Mary Wright
AVP--Branch Manager

Hillcrest
69-09 164th Street
Flushing, New York 11365
Carol Murray
AVP--Branch Manager

Hollis
204-12 Hillside Avenue
Hollis, New York 11423
Pat Klos
AVP--Branch Manager

Jamaica
162-04 Jamaica Avenue
Jamaica, NY 11432
Ruby Griffin
AVP--Branch Manager

Queens Village
216-26 Jamaica Avenue
Queens Village, New York 11428
Lucille Rocco
AVP--Branch Manager

Whitestone
19-01 Utopia Parkway
Whitestone, New York 11357
Ligia Delgado
Branch Manager

Winchester
233-15 Hillside Avenue
Queens Village, New York 11427
Margaret Modesti
AVP--Branch Manager


NASSAU

Albertson
983 Willis Avenue
Albertson, New York 11507
Hope Scorcia
AVP--Branch Manager

Bethpage
570 Stewart Avenue
Bethpage, New York 11714
Joanne Alexander
AVP--Branch Manager

Carle Place
215 Glen Cove Road
Carle Place, New York 11514

Farmingdale
312 Conklin Street
Farmingdale, New York 11735
Sidney Johnsen
Branch Manager

South Farmingdale
195 Merritt Road
So. Farmingdale, New York 11735
Rosemary Demeo
AVP--Branch Manager

Franklin Square
172 New Hyde Park Road
Franklin Square, New York 11010
Janet Heck
Branch Manager

Hicksville
405 Jerusalem Avenue
Hicksville, New York 11801
Jacqueline Harrison
Branch Manager

North Bellmore
2843 Jerusalem Avenue
North Bellmore, New York 11710
Maureen Milo
Branch Manager

Roosevelt Field
300 Garden City Plaza
Garden City, New York 11530
Jean Hahn
Branch Manager

Salisbury
2530 Stewart Avenue
Westbury, New York 11590
Ann Marie Richartz
Branch Manager

Westbury
341 Post Avenue
Westbury, New York 11590
Thomas Rose
AVP--Branch Manager

Williston Park
422 Hillside Avenue
Williston Park, New York 11596
Dennis Holzbaur
AVP--Branch Manager


SUFFOLK

Deer Park
2087 Deer Park Avenue
Deer Park, New York 11729
Emil Savoia
AVP--Branch Manager

Kings Park
742 Route 25A
Kings Park, New York 11754
Rosemarie DiPiano
Branch Manager

Lindenhurst
300 S. Wellwood Avenue
Lindenhurst, New York 11757
Richard Griesche
Branch Manager

Nesconset
250 Smithtown Boulevard
Nesconset, New York 11767
Catherine Maidhof
Branch Manager

North Babylon
1134 Deer Park Avenue
North Babylon, New York 11703
Anthony Ferrante
Branch Manager

North Brentwood
340 Washington Avenue
North Brentwood, New York 11717
Richard Morrison
Branch Manager

Plainview
1074 Old Country Road
Plainview, New York 11803
Sandra McGrath
Branch Manager

St. James
245 Lake Avenue
St. James, New York 11780
Doreen Midili
Branch Manager

West Islip
434 Union Boulevard
West Islip, New York 11795
Lisa Guariglia
Branch Manager


<TABLE> <S> <C>


<ARTICLE>                                            9
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              JUN-30-1996
<PERIOD-START>                                 JUL-01-1995
<PERIOD-END>                                   JUN-30-1996
<CASH>                                              22,420
<INT-BEARING-DEPOSITS>                                   0
<FED-FUNDS-SOLD>                                    10,450
<TRADING-ASSETS>                                         0
<INVESTMENTS-HELD-FOR-SALE>                        605,011
<INVESTMENTS-CARRYING>                             232,822
<INVESTMENTS-MARKET>                               233,031
<LOANS>                                            822,241
<ALLOWANCE>                                          4,495
<TOTAL-ASSETS>                                   1,782,550
<DEPOSITS>                                       1,345,626
<SHORT-TERM>                                       266,160
<LIABILITIES-OTHER>                                 17,145
<LONG-TERM>                                              0
                              104,149
                                              0
<COMMON>                                                 0
<OTHER-SE>                                          49,470
<TOTAL-LIABILITIES-AND-EQUITY>                   1,782,550
<INTEREST-LOAN>                                     50,015
<INTEREST-INVEST>                                   49,366
<INTEREST-OTHER>                                       991
<INTEREST-TOTAL>                                   100,372
<INTEREST-DEPOSIT>                                  42,425
<INTEREST-EXPENSE>                                  52,985
<INTEREST-INCOME-NET>                               47,387
<LOAN-LOSSES>                                          725
<SECURITIES-GAINS>                                     678
<EXPENSE-OTHER>                                     28,103
<INCOME-PRETAX>                                     21,669
<INCOME-PRE-EXTRAORDINARY>                          21,669
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                        11,723
<EPS-PRIMARY>                                         1.31
<EPS-DILUTED>                                         1.31
<YIELD-ACTUAL>                                        7.45
<LOANS-NON>                                         12,629
<LOANS-PAST>                                           350
<LOANS-TROUBLED>                                       382
<LOANS-PROBLEM>                                      2,200
<ALLOWANCE-OPEN>                                     1,729
<CHARGE-OFFS>                                          265
<RECOVERIES>                                            89
<ALLOWANCE-CLOSE>                                    4,495
<ALLOWANCE-DOMESTIC>                                 4,495
<ALLOWANCE-FOREIGN>                                      0
<ALLOWANCE-UNALLOCATED>                              3,498
        


</TABLE>


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