RELIANCE BANCORP INC
10-K, 1998-09-28
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: OSULLIVAN INDUSTRIES HOLDINGS INC, 10-K, 1998-09-28
Next: SKYLINE MULTIMEDIA ENTERTAINMENT INC, 10KSB, 1998-09-28



                                  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, 1998

                                     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 
          Incorporation or Organization)        Identification No.)
                         

                 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  15, 1998 the  aggregate  market  value of the shares of common
stock of the  registrant  outstanding  was  $240,542,578  excluding  the 498,237
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 15, 1998, which was $27.75 as reported in
the Wall  Street  Journal on  September  16,  1998.  The number of shares of the
registrant's  common stock  outstanding  as of September  15, 1998 was 9,166,438
shares.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions  of  the  definitive   Proxy   Statement  for  the  Annual  Meeting  of
Stockholders  to be  held  on  November  10,  1998  and  the  Annual  Report  to
Stockholders for fiscal year 1998 are  incorporated  herein by reference - Parts
II and III.


                                                                 1

<PAGE>



<TABLE>
<CAPTION>

                                                  FORM 10-K CROSS REFERENCE INDEX

                                                                                                                    Page


<S>                                                                                                                   <C>
PART I   ..............................................................................................................3
         Item 1.    Business...........................................................................................3
                    General............................................................................................3
                    Completion of Acquisition of Continental Bank......................................................3
                    Market Area and Competition........................................................................4
                    Lending Activities.................................................................................5
                    Delinquent Loans and Foreclosed Assets.............................................................9
                    Allowances for Losses on Loans, Investments in Real Estate and Real Estate Owned..................10
                    Investment Activities.............................................................................11
                           General  ..................................................................................11
                           Debt and Equity Securities.................................................................12
                           Mortgage-Backed Securities.................................................................12
                    Sources of Funds..................................................................................13
                    Subsidiary Activities.............................................................................14
                    Personnel.........................................................................................15
         FEDERAL, STATE AND LOCAL TAXATION............................................................................15
                    Federal Taxation..................................................................................15
                    State And Local Taxation..........................................................................16
         REGULATION AND SUPERVISION...................................................................................17
                    General...........................................................................................17
                    Federal Savings Institution Regulation............................................................18
                    Federal Home Loan Bank System.....................................................................23
                    Federal Reserve System............................................................................24
                    Holding Company Regulation........................................................................24
                    Federal Securities Laws...........................................................................25
         Item 2.    Properties........................................................................................37
         Item 3.    Legal Proceedings.................................................................................39
         Item 4.    Submission of Matters to a Vote of Security Holders...............................................39

PART II  .............................................................................................................40
         Item 5.    Market for the Company's Common Equity and Related Stockholder Matters............................40
         Item 6.    Selected Financial Data...........................................................................40
         Item 7.    Management's Discussion and Analysis of Financial Condition and Results of Operations.............40
         Item 7A.   Quantitative and Qualitative Disclosures About Market Risk........................................40
         Item 8.    Financial Statements and Supplementary Data.......................................................40
         Item 9.    Changes in and Disagreements with Accountants on Accounting and Financial Disclosure..............40

PART III .............................................................................................................41
         Item 10.   Directors and Executive Officers of the Company...................................................41
         Item 11.   Executive Compensation............................................................................41
         Item 12.   Security Ownership of Certain Beneficial Owners and Management ...................................41
         Item 13.   Certain Relationships and Related Transactions....................................................41

PART IV  .............................................................................................................41
         Item 14.   Exhibits, Financial Statement Schedules and Reports on Form 8-K...................................41
                    1.     Financial Statements.......................................................................41
                    2.     Financial Statement Schedules..............................................................41

Signatures............................................................................................................43


                                                                 2
</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.

         In  addition to  directing,  planning  and  coordinating  the  business
activities  of the  Bank,  the  Company  invests  primarily  in U.S.  Government
securities,  corporate debt and equity securities and repurchase agreements.  In
addition,  the Company completed its acquisitions of Bank of Westbury, a Federal
Savings  Bank,  in August  1995,  Sunrise  Bancorp  Inc.,  in  January  1996 and
Continental Bank ("Continental"), a commercial bank, in October 1997.

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, commercial, consumer (primarily home equity
lines of  credit,  home  equity  loans,  auto  and  guaranteed  student  loans),
commercial  real estate and  construction  loans. In the past, the Bank has also
invested in loans secured by  cooperative  units  ("co-op  loans") but in recent
years has  discontinued  its  origination  activities in this area. 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 Bank also operates five
Money Center check cashing  operations which generate  additional fee income for
the Bank.

         The information presented in the consolidated  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, 1998, the Company had total assets of $2.5 billion.

Completion of Acquisition of Continental Bank

On October 17, 1997, the Company  completed the  acquisition of  Continental,  a
commercial  bank with two full  service  banking  offices  located in Nassau and
Suffolk  counties in Long Island,  New York, a commercial  lending  facility and
five Money Center check cashing facilities in Manhattan.  In accordance with the
terms of the merger,  Reliance  issued 1.10 shares of its common  stock for each
outstanding  common  share  of  Continental.  The  cost of the  acquisition  was
approximately $24.4 million. The Company accounted for the transaction using the
purchase  method of  accounting,  which resulted in excess of cost over the fair
value of net  assets  acquired  ("goodwill")  of $17.7  million,  which is being
amortized on a straight  line basis over 15 years.  As of the  completion of the
acquisition, which was effected by merging

                                                         3

<PAGE>



the net assets  acquired into the Bank, the Bank 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 greater New York metropolitan area has historically benefitted from having a
large number of  corporate  headquarters  and a diversity  of financial  service
industries.  The New York  State  counties  of  Nassau  and  Suffolk  have  also
continued  to benefit  from a large and  well-developed  suburban  market,  well
educated  employment  base  and a  diversity  of  industrial,  service  and high
technology businesses.  After a prolonged period of decline, which was marked by
layoffs  in  the  financial   services  and  defense  industries  and  corporate
relocations and  downsizings,  the economy in the greater New York  metropolitan
area  performed  well during fiscal 1998.  Durable  goods,  retail trade and the
service  sector are driving  economic  growth in the  suburbs,  while  financial
services and securities  industries are responsible for growth in New York City.
In addition,  the pool of skilled labor, access to international markets and the
growing  media  industry  in the  area  have  kept  the  region  one of the most
attractive in the country.  The healthy  economy has also benefitted the greater
New York  metropolitan  area office  market where the overall and class A office
vacancy rates have significantly declined. This decline in the vacancy rate kept
asking  rents  for all  types of space on the  upswing.  The  improved  economic
environment  is also  evident  in the  Long  Island,  New  York  area,  which is
experiencing a rebound in its residential, commercial and industrial real estate
markets not seen in a number of years. The residential real estate market in the
greater New York  metropolitan  area was also favorably  impacted  during fiscal
year 1998 by increased  demand for housing during the period of low unemployment
and generally low stable interest rates.

During  fiscal  year  1998,  much of the  stimulation  in the  greater  New York
metropolitan  area commercial real estate market was from purchases made by real
estate investment trusts ("REITs").  Recently,  investor confidence in REITs has
eroded which may curtail  purchases  and  adversely  affect values of commercial
real estate.

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  commercial  banks,   savings  banks,  credit  unions,   savings  and  loan
associations and mortgage  banking  companies.  Its most direct  competition for
deposits  has  historically  come from  savings and loan  associations,  savings
banks, commercial banks and credit unions. The Bank faces additional competition
for  deposits  from  short-term  money  market  funds  and other  corporate  and
government  securities funds, as well as from other financial  institutions such
as brokerage firms and insurance  companies.  Competition may also increase as a
result  of  the  lifting  of  federal  restrictions  on the  interstate  banking
operations  for  financial  institutions  and  the  entrance  of  non-depository
financial  institutions  into the industry through the formation and acquisition
of thrift institutions.

                                                         4

<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, 1998,
consisted  of a variety  of  commercial,  consumer  and other  loans,  primarily
secured and unsecured  commercial,  guaranteed  student loans, auto and loans on
deposit accounts.

         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,  1998,  $500.3  million,  or 51.1% of the Bank's total loan
portfolio consisted of one- to four-family residential and co-op loans loans, of
which  $205.2  million,  or 41.0%,  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 and specified  lifetime caps. The Bank's ARM loans
typically carry an initial  interest rate below the  fully-indexed  rate for the
loan.  However,  to recognize the credit risks associated with ARM loans offered
at initial discounts below market interest rates, the Bank generally underwrites
its  one-year  ARM loans  assuming  a rate  equal to 200 basis  points  over the
initial  discount  rate.  For ARM loans  with  longer  adjustment  periods,  and
therefore,  less risk due to the longer  period for the  borrower's's  income to
adjust to anticipated  higher future  payments,  the Bank  underwrites the loans
using

                                                         5

<PAGE>



the initial  rate,  which may be  discounted.  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, 1998, $295.1 million, or 59.0%,
of the Bank's one- to four-family  residential mortgage loan portfolio consisted
of fixed rate 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.

         For fiscal 1998,  originations  of  multi-family  loans  totalled $60.7
million as compared to $115.9 million in fiscal 1997 and $63.8 million in fiscal
1996. 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  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.

         During fiscal 1998, the Bank  originated  commercial  real estate loans
totalling  $1.1 million as compared to $650,000 for fiscal 1997 and $522,000 for
fiscal 1996. 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.


                                                         6

<PAGE>



         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, 1998,  the Bank's  multi-family  loans,  consisting of 221
loans,  totalled  $243.1  million,  or 24.8% of the Bank's total loan portfolio.
Commercial property loans,  consisting of 208 loans,  totalled $43.6 million, or
4.5% of the Bank's  total loan  portfolio.  At June 30, 1998,  all  multi-family
loans were current and  performing in accordance  with their terms.  At June 30,
1998,  the Bank had seven  commercial  real estate loans  totalling $2.1 million
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 past 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, 1998,  construction  loans
totalled $4.9 million or 0.50% of total loans. In addition, as of June 30, 1998,
the Bank has outstanding commitments to fund construction loans in the amount of
$12.7 million, of which $4.9 million has been disbursed.

         Commercial  Lending.  A key  management  objective  is to maintain  the
quality  of the  commercial  loan  portfolio,  substantially  all of  which  was
acquired in the  Continental  Bank  acquisition.  This  objective is achieved by
maintaining high underwriting  standards coupled with regular  evaluation of the
creditworthiness of and the designation of lending limits for each borrower. The
portfolio  strategies seek to avoid  concentrations  by industry or loan size in
order to minimize  credit  exposure and to originate loans in markets with which
it is familiar. At June 30, 1998, the Bank's commercial loans, consisting of 462
loans, totalled $49.9 million, or 5.1% of the Bank's total loan portfolio. Loans
in this category are  typically  made to small and medium sized  businesses  and
range between  $25,000 and $5 million.  The primary  source of repayment is from
the  borrower's   operating  profits  and  cash  flows.  Based  on  underwriting
standards, loans may be secured in whole or in part by collateral such as liquid
assets, accounts receivable, equipment, inventory or real property.

         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

                                                         7

<PAGE>



underlying  property.  Both are  open end  lines  of  credit  available  only to
borrowers  within the Bank's  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.  The  maximum  total debt  permitted  to
encumber a property  varies based upon the  loan-to-value  ratio.  When the loan
balance plus any prior liens is: (1) $400,000 or less, the maximum loan-to-value
ratio is 80%,  (2) greater  than  $400,000  but  $500,000  or less,  the maximum
loan-to-value  ratio is 70%, (3) greater than $500,000 but $650,000 or less, the
maximum  loan-to-value  ratio is 65%, and (4) greater than $650,000 but $750,000
or less,  the maximum  loan-to-value  ratio is 60%. 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.

         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
80%.

         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, 1998,  the Bank's
guaranteed student loans totalled $15.3 million, or 1.6% of total loans.

         Additionally,  the Bank  offers  loans  fully  secured  by its  deposit
accounts  which,  at June 30, 1998,  totalled  $5.4  million,  or 0.55% of total
loans.  The Bank offered other consumer  loans in the form of home  improvement,
auto, overdraft checking and boat loans; however, the Bank currently offers only
auto and overdraft  checking  loans.  At June 30, 1998, such loans totalled $3.6
million or 0.36% 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,  Commercial
Loan and Consumer  Loan  Committees.  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

                                                         8

<PAGE>



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.

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.

         As part of the Bank's  collection  procedures  applicable to commercial
loans,  telephone  contact is initiated and continued  until the  delinquency is
cured. If payment remains uncollected,  a demand for satisfaction is sent by the
45th day.  If  contact  is made with the  borrower  at any time prior to 90 days
delinquent,  the Bank  attempts to obtain  full  payment or work out a repayment
schedule  with the borrower to avoid legal  action.  All loans more than 90 days
delinquent are sent to an attorney for collection.

         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, 1998,
1997, and 1996, the amounts of additional  interest  income that would have been
recorded  on  non-accrual  loans,  had they  been  current,  totalled  $799,000,
$573,000,  and  $554,000,  respectively.  These amounts were not included in the
Bank's interest income for the respective periods.


                                                         9

<PAGE>

<TABLE>
<CAPTION>


                                                                                At June 30,
                                                       -----------------------------------------------------------
                                                        1998          1997         1996        1995          1994
                                                       ------         ------      ------      ------        ------
                                                                         (Dollars in thousands)
<S>                                                <C>            <C>           <C>          <C>           <C>    
Non-accrual mortgage loans delinquent
 more than 90 days.............................     $  8,218       $ 14,262     $ 12,277      $ 3,210       $ 2,666

Non-accrual commercial  loans delinquent
 more than 90 days.............................          567             --           --           --            --

Non-accrual other loans delinquent
    more than 90 days..........................          316            188          352           --            88
                                                     -------       --------     --------     --------       -------
Total non-accrual loans........................        9,101         14,450       12,629        3,210         2,754

Loans 90 days or more delinquent
   and still accruing..........................          201            277          350          461           843
                                                      ------        -------      -------       ------        ------
Total non-performing loans.....................        9,302         14,727       12,979        3,671         3,597
                                                       -----         ------       ------        -----         -----

Total foreclosed real estate, net of
    related allowance for losses...............          755            450        1,564        1,558         2,911
                                                     -------        -------       ------       ------        ------

Total non-performing assets....................     $ 10,057       $ 15,177     $ 14,543      $ 5,229       $ 6,508
                                                      ======         ======       ======        =====         =====

Non-performing loans to total loans............        0.95%          1.61%        1.58%        1.10%         1.08%
Non-performing assets to total assets..........        0.40%          0.77%        0.82%        0.56%         0.78%
</TABLE>

         At June 30, 1998,  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, 1998, the borrower has
$465,000  outstanding  on the building  loan.  An appraisal  dated July 1, 1998,
valued the property at $1.4 million.  As of June 30, 1998,  the borrower is more
than 90 days delinquent on the first and second mortgage loans.  Because of cash
flow problems of the borrower and the  inability of the borrower to  restructure
the loan, the Bank commenced foreclosure proceedings. Subsequently, the borrower
declared  bankruptcy and a trustee was appointed by the bankruptcy  court and is
presently operating the property.

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

                                                        10

<PAGE>



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, where reviewing the Bank's loan portfolio, will not request the
Bank to materially  increase its allowance for loan losses,  thereby  negatively
affecting the Bank's financial condition and earnings.

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 Company deploys a large portion of its investable  funds into corporate debt
and equity  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  President and
Chief  Executive  Officer,  Executive  Vice  President - Treasurer,  Senior Vice
President-Chief  Financial  Officer,  and Vice  President - Investment  Officer,
meets as needed but not less than on a monthly  basis to monitor  the  Company'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 Company'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 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.  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.

                                                        11

<PAGE>



Debt and Equity Securities

         At June 30,  1998,  the  Bank's  debt and equity  securities  portfolio
classified   held-to-maturity  totalled  $40.2  million.  The  debt  and  equity
securities  held-to-maturity  portfolio  consisted  of  $22.5  million  in  U.S.
Government  agency  obligations,  $390,000 in  municipal  obligations  and $17.3
million of FHLB stock.  At June 30, 1998, the Bank's debt and equity  securities
portfolio classified as  available-for-sale  totalled $110.5 million. The Bank's
debt and  equity  securities  available-for-sale  portfolio  consisted  of $81.2
million in corporate debt securities and $29.3 million in U.S. Government agency
obligations.  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,  1998,   the   Company's   debt  and  equity   securities
available-for-sale  portfolio  totalled  $24.4  million and  consisted  of $22.0
million of corporate debt securities and $2.4 million of equity  securities.  At
June 30, 1998, the Company had money market  investments which consisted of $9.5
million in repurchase agreements.

Mortgage-Backed Securities

         The Bank invests in mortgage-backed  securities,  including Real Estate
Mortgage Investment Conduits ("REMICs") and Collateralized  Mortgage Obligations
("CMOs"),  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.  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.

         REMICs and CMOs are typically issued by a special purpose entity, which
may be organized in a variety of legal forms,  such as a trust, a corporation or
a partnership.  The entity aggregates pools of loans or pass-through securities,
which are used to collateralize the mortgage-related  securities. Once combined,
the cash flows are divided into "tranches" or classes of individual  securities,
thereby  creating  more  predictable  average  lives for each  security than the
underlying  collateral.   Accordingly,   under  this  security  structure,  loan
principal and interest payments are allocated to a  mortgage-related  securities
class or classes  structured to have priority  until it has been paid off. It is
the policy of the Bank to limit its privately issued REMICs and CMOs to non-high
risk securities rated "AAA". As of June 30, 1998, the Bank's portfolio of REMICs
totalled  $614.1  million of which $181.3  million were agency issued and $432.8
million were private issued.

         The Bank purchases mortgage-backed securities in order to: (i) generate
positive interest rate spreads with minimal  administrative  expense; (ii) lower
its credit risk as a result of the guarantees provided by FHLMC, FNMA, and GNMA;
(iii) utilize these  securities as collateral for borrowings;  and (iv) increase
the liquidity of the Bank.  The Bank has primarily  invested in  mortgage-backed
securities issued or sponsored by FNMA, FHLMC and GNMA and private issuers.

         At June 30, 1998,  mortgage-backed securities totalled $1.2 billion, or
47.9%  of  total   assets,   of  which  $249.3   million  were   classified   as
held-to-maturity and $940.3 million were classified as available- 

                                                       12

<PAGE>

for-sale.  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, 1998, the  mortgage-backed  securities  portfolio
classified as  available-for-sale  had an unrealized  gain of $7.1 million.  The
market  value of all  mortgage-backed  securities  totalled  approximately  $1.2
billion at June 30, 1998.

          As of  June  30,  1998,  $262.8  million,  or  22.1%,  of  the  Bank's
mortgage-backed   securities   portfolio  carried   adjustable  rates  repricing
annually.  The adjustable  rate portfolio had a weighted  average  interest rate
yield of 7.25% at June 30, 1998.

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  36.9% of total  deposits  at June 30,  1998 as compared to 37.4% of
total deposits at June 30, 1997.

         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, 1998,  total advances
from the FHLB-NY  were $182.1  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, 1998, borrowings
under reverse repurchase agreements totalled $398.1 million.

The  Company  has  utilized  borrowed  funds to obtain  capital to improve  Bank
capital ratios and fund asset growth. On April 29, 1998,  Reliance Capital Trust
I, a trust  formed  under  the laws of the  State  of  Delaware  (the "  Capital
Trust"), issued $50 million of 8.17% capital securities.  The Holding Company is
the owner of all the beneficial  interests  represented by common  securities of
the Trust. The Trust exists

                                                        13

<PAGE>



for the sole purpose of issuing the Trust  securities  (comprised of the capital
securities and the common  securities) and investing the proceeds thereof in the
8.17% junior  subordinated  deferrable interest debentures issued by the Holding
Company on April 23, 1998 which are scheduled to mature on May 1, 2028. Interest
on the capital securities is payable in semiannual  installments,  commencing on
November 1, 1998. The Trust  securities are subject to mandatory  redemption (i)
in whole,  but not in part upon repayment in full, at the stated maturity of the
junior  subordinated  debentures  at a redemption  price equal to the  principal
amount of, plus accrued interest on, the junior subordinated  debentures,(ii) in
whole, but not in part, at any time prior to May 1, 2008, contemporaneously with
the occurrence and  continuation  of a special event,  defined as a tax event or
regulatory  capital  event,  at a special  event  redemption  price equal to the
greater of 100% of the principal amount of the junior subordinated debentures or
the sum of the present values of the principal  amount and premium  payable with
respect to an optional redemption of the junior  subordinated  debentures on the
initial optional repayment date to and including the initial optional prepayment
date,  discounted  to the  prepayment  date plus  accrued  and  unpaid  interest
thereon,   and  (iii)  in  whole  or  in  part,   on  or  after  May  1,   2008,
contemporaneously  with the optional prepayment by the Corporation of the junior
subordinated  debentures at a redemption price equal to the optional  prepayment
price.  Subject to prior required regulatory  approval,  the junior subordinated
debentures are redeemable  during the 12-month periods beginning on or after May
1, 2008 at 104.085% of the principal amounts outstanding, declining ratably each
year thereafter to 100%, plus accrued and unpaid interest thereon to the date of
redemption.  Deferred  issuance  costs in the amount of $1.0 million,  are being
amortized  over ten years and are included in Prepaid  Expenses and Other Assets
in the Company's Consolidated Statement of Condition as of June 30, 1998.

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 subsidiaries.

         RFS  Insurance  Agency Inc. RFS  Insurance was organized by the Bank on
April 15, 1983 and currently offers the sale of non-deposit  investment products
(annuities  and mutual funds) to Bank  customers and  recognizes fee income from
such sales.

         Reliance Preferred Funding Corp.  Reliance Preferred Funding Corp. (the
"Subsidiary")  was  organized  by the Bank on April 4, 1997 for the  purpose  of
engaging  in a  real  estate  investment  trust  ("REIT").  The  purpose  of the
subsidiary  is to enhance  and  strengthen  the  Bank's  capital  position.  The
Subsidiary is poised to raise capital  expeditiously  in the event that the Bank
should need such capital  (e.g.,  for a  significant  strategic  transaction  or
combination).  In addition to such possible increased capital resulting from any
future  public  offering  that  the  Subsidiary  or the Bank  may  conduct,  the
Subsidiary   promotes  greater  retained  earnings  for  the  Bank  and  thereby
strengthens the Bank's capital position from an operational  standpoint as well.
This is so for two reasons:  (1) after transferring a portion of the Bank's loan
portfolio  to the  Subsidiary,  the  Bank  may be  better  able to  isolate  and
effectively  manage such assets in preparation  of going to the capital  markets
and (2) the Bank expects to receive favorable tax benefits from the Subsidiary's
continuing operations as a REIT.



                                                        14

<PAGE>



Personnel

         As of June  30,  1998,  the Bank had 353  full-time  employees  and 182
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  report  their  income on a calendar
year basis using the  accrual  method of  accounting  and are subject to Federal
income  taxation  in the  same  manner  as  other  corporations.  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 Company and the Bank have not been audited by the Internal Revenue
Service during the last five years.

         Tax Bad Debt Reserves. Prior to the enactment of the Small Business Job
Protection Act of 1996 (the "1996 Act"),  on August 20, 1996, for federal income
tax purposes, thrift institutions such as the Bank, were permitted under Section
593 of the Code ("IRC 593"), to establish tax reserves for bad debts and to make
annual additions thereto,  which additions could, within specified  limitations,
be deducted in arriving at taxable income.  Similar  deductions for additions to
the Bank's bad debt reserves were permitted  under the New York State  Franchise
Tax and the New York City  Financial  Corporation  Tax.  Under the 1996 Act, the
Bank,  as a "large bank" (one with assets  having an adjusted  base of more than
$500  million),  is unable to make  additions to its tax bad debt  reserves,  is
permitted  to deduct bad debts only as they occur and is required  to  recapture
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  amount  if the  Bank's  loan  portfolio
decreased since December 31, 1987). However,  under the 1996 Act, such recapture
requirements  were  suspended  for  each of the  two  successive  taxable  years
beginning  January 1, 1996,  in which the Bank  originates  a minimum  amount of
certain residential loans during such years that is not less than the average of
the  principal  amounts of such loans  made by the Bank  during its six  taxable
years preceding January 1, 1996.

         Distributions.   To  the  extent  that  the  Bank  makes   "nondividend
distributions" to shareholders,  such distributions will be considered to result
in  distributions  from the Bank's base year  reserve to the extent  thereof and
then from its  supplemental  reserve for losses on loans, and an amount based on
the  amount   distributed  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,  as  calculated  for federal  income tax
purposes,  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 will not constitute  nondividend  distributions
and,  therefore,  will not be  included  in the  Bank's  income.  The  amount of
additional  taxable income created from a nondividend  distribution is an amount
that, when reduced by the tax attributable to the income, is equal to the amount
of the distribution.  Thus, approximately one and one-half times the nondividend
distribution  would be  includable  in  gross  income  for  federal  income  tax
purposes, assuming a 35% federal corporate income tax rate.

     Corporate  Alternative  Minimum Tax. In addition to the regular income tax,
corporations  (including savings and loan associations) generally are subject to
an alternative minimum tax ("AMT") in

                                                        15

<PAGE>



an amount equal to 20% of alternative  minimum  taxable  income  ("AMTI") to the
extent the AMT exceeds the  corporation's  regular tax. AMTI is regular  taxable
income  as  modified  by  certain  adjustments  and  increased  by  certain  tax
preference  items. AMTI includes an amount equal to three-quarters of the excess
of adjusted current earnings over such specially  computed AMTI. 90% of AMTI can
be offset by net  operating  loss  carryovers.  The AMT is available as a credit
against  future regular income tax. The Company does not expect to be subject to
the AMT.

         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% 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% of the  stock of a
corporation  distributing  a  dividend,  80% of any  dividends  received  may be
deducted.

State And Local Taxation

         New  York  State  Taxation.  The  Bank is  subject  to New  York  State
Franchise  Tax on net  income or one of  several  alternative  bases,  whichever
results in the highest tax. The Company and Bank will file a combined tax return
in the same manner as other  corporations  with some  exceptions,  including the
Bank's  reserve  for bad  debts  as  discussed  below.  New  York  State  passed
legislation  that  incorporated  the former  provisions of IRC 593 into New York
State tax law.  The  impact of this  legislation  enabled  the Bank to defer the
recapture of the New York State tax bad debt reserves that would have  otherwise
occurred as a result of the federal  amendment to IRC 593. The legislation  also
enabled the Bank to continue to utilize the reserve method for computing its bad
debt  deduction.  The  following  discussion  of the  reserve  for bad  debts is
intended  only  as a  summary  and  does  not  purport  to  be  a  comprehensive
description  of the New  York  State  tax  rules  applicable  to the Bank or the
Company.

         Bad Debt  Deduction.  Federally  chartered  savings banks,  such as the
Bank, which meet certain definition tests primarily relating to their assets and
the nature of their business ("qualifying thrifts") are permitted to establish a
reserve for bad debts and to make annual additions thereto, which additions may,
within  specified  formula  limits,  be deducted  in  arriving at their  taxable
income. The Bank will be a qualifying thrift only if, among other  requirements,
at least 60% of its assets are assets described in Section 1453(h)(1) of the New
York State Tax Law (the "60% Test"). The Bank presently  satisfies the 60% Test.
Although  there can be no  assurance  that the Bank will satisfy the 60% Test in
the future,  management  believes  that this level of  qualifying  assets can be
maintained  by the Bank.  The Bank's  deduction  for  additions  to its bad debt
reserve with respect to qualifying  loans may be computed  using the  experience
method or a percentage equal to 32% of the Bank's taxable income,  computed with
certain modifications,  without regard to the Bank's actual loss experience, and
reduced  by  the  amount  of  any   addition   permitted   to  the  reserve  for
non-qualifying  loans ("NYS  Percentage of Taxable Income  Method").  The Bank's
deduction  with  respect  to  non-qualifying  loans must be  computed  under the
experience  method  which  is  based  on the  qualifying  thrift's  actual  loss
experience. Under the experience method, the amount of a reasonable addition, in
general,  equals the amount  necessary  to increase  the balance of the bad debt
reserve at the close of the  taxable  year to the greater of (i) the amount that
bears the same ratio to loans  outstanding  at the close of the taxable  year as
the total net bad debts sustained during the current and five preceding  taxable
years bears to the sum of the loans outstanding at the close of those six years,
or (ii)  the  balance  of the bad debt  reserve  at the  close of the base  year
(assuming that the loans  outstanding  have not declined since then).  The "base
year" for these purposes is the last taxable year beginning before the NYS

                                                        16

<PAGE>



percentage  of income  bad debt  deduction  was  taken.  Any  deduction  for the
addition to the reserve for non-qualifying loans reduces the taxable addition to
the  reserve  for  qualifying  real  property  loans  calculated  under  the NYS
Percentage  of  Taxable  Income  Method.  Each  year the Bank  reviews  the most
favorable way to calculate the deduction  attributable to an addition to the bad
debt reserve. The amount of the addition to the reserve for losses on qualifying
real property  loans under the NYS  Percentage  of Taxable  Income Method cannot
exceed the amount necessary to increase the balance of the reserve for losses on
qualifying  real  property  loans at the close of the taxable  year to 6% of the
balance of the  qualifying  real property  loans  outstanding  at the end of the
taxable year. Also, if the qualifying  thrift uses the NYS Percentage of Taxable
Income Method,  then the qualifying  thrift's  aggregate addition to its reserve
for losses on qualifying real property loans cannot,  when added to the addition
to the reserve for losses on  non-qualifying  loans,  exceed the amount by which
(i) 12% of the  amount  that the total  deposits  or  withdrawable  accounts  of
depositors  of the  qualifying  thrift at the close of the taxable year exceeded
(ii) the sum of the qualifying thrift's surplus,  undivided profits and reserves
at the beginning of such year.

         New York City  Taxation.  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. In
this connection,  legislation was enacted regarding the use and treatment of tax
bad  debt  reserves  that  is  substantially  similar  to  the  New  York  State
legislation  described  above.  A  significant  portion of the Bank's entire net
income for New York City purposes is allocated  outside the  jurisdiction  which
has the effect of significantly reducing the New York City taxable income of the
Bank.

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

                         REGULATION AND SUPERVISION
General

         The  Bank  is  subject  to  extensive   regulation,   examination   and
supervision by the OTS, as its chartering  agency,  and the 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 safety and soundness and
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 under the Home  Owners' Loan Act, as
amended (the "HOLA"),  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.

                                                        17

<PAGE>



         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.

Federal Savings Institution Regulation

         Business Activities. The activities of federal savings institutions are
governed by HOLA and, in certain  respects,  the Federal  Deposit  Insurance Act
("FDI Act") and the regulations  issued to implement those statutes.  These laws
and  regulations  delineate  the nature and  extent of the  activities  in which
federal   associations  may  engage.  In  particular,   many  types  of  lending
authorities for federal  associations,  e.g.,  commercial,  nonresidential  real
property  and  consumer  loans,  are  limited to a specified  percentage  of the
institution's capital assets.

         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  financial  instruments  and
bullion,  but does not include  real estate.  At June 30,  1998,  there were two
borrowers  each with  aggregate  loans  totalling  $12.0  million.  These  loans
represented the largest aggregate amount of loans to one borrower and were below
the Bank's loans to one borrower  limit of $23.1  million at such date.  At June
30, 1998, 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, a savings bank is required to
either 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 is  subject to certain
operating  restrictions and may be required to convert to a bank charter.  As of
June 30, 1998, the Bank  maintained  89.2% of its portfolio  assets in qualified
thrift  investments and,  therefore,  met the QTL test.  Recent  legislation has
expanded  the  extent to which  education  loans,  credit  card  loans and small
business loans may be considered "qualified thrift investments."

         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.

                                                        18

<PAGE>



In the event the Bank's  capital fell below its regulatory  requirements  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.  At June 30, 1998,
the Bank was a Tier 1 Bank.

         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
of member institutions, and is currently 4.0%. Monetary penalties may be imposed
for failure to meet these liquidity  requirements.  The Bank's average liquidity
for the  year  ended  June  30,  1998 was 8.0%  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, 1998, totalled $329,000.

         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.

         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

                                                        19

<PAGE>



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  generally  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  favorable  to the
institution  as those  prevailing at the time for comparable  transactions  with
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.  Recent legislation created an exception for loans made pursuant to a
benefit or compensation program that is widely available to all employees of the
institution  and does not give  preference  to  insiders  over other  employees.
Regulation O also places  individual and aggregate limits on the amount of loans
the Bank may make to insiders based, in part, on the Bank's capital position and
requires certain board approval procedures to be followed.

         Enforcement.  Under  the  FDI  Act,  the OTS  has  primary  enforcement
responsibility over savings  institutions and has the authority to bring actions
against  the  institution  and  all  institution-affiliated  parties,  including
stockholders,  and any attorneys,  appraisers and  accountants  who knowingly or
recklessly participate in wrongful action likely to have an adverse effect on an
insured institution.  Formal enforcement action may range from the issuance of a
capital  directive  or cease and  desist  order to removal  of  officers  and/or
directors to  institution  of  receivership,  conservatorship  or termination of
deposit  insurance.  Civil  penalties  cover a wide range of violations  and can
amount to $25,000 per day, or even $1 million  per day in  especially  egregious
cases.  Under  the FDI Act,  the  FDIC has the  authority  to  recommend  to the
Director of the OTS enforcement  action to be taken with respect to a particular
savings  institution.  If action is not taken by the Director,  the FDIC has the
authority  to take such action  under  certain  circumstances.  Federal law also
establishes criminal penalties for certain violations.

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


                                                        20

<PAGE>



         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. In addition,  the prompt corrective action standards discussed
below also establish,  in effect, a minimum 2% tangible capital  standard,  a 4%
leverage (core) capital ratio (3% for institutions  receiving the highest rating
on the CAMEL  financial  institution  rating  system),  and,  together  with the
risk-based  capital standard itself,  a 4% Tier I risk-based  capital  standard.
Core  capital is  defined as common  stockholders'  equity  (including  retained
earnings),  certain noncumulative perpetual preferred stock and related surplus,
and minority  interests in equity  accounts of  consolidated  subsidiaries  less
intangibles  other than  certain  mortgage  servicing  rights  and  credit  card
relationships.  The OTS regulations  also require that, in meeting the tangible,
leverage (core) and risk-based  capital  standards,  institutions must generally
deduct  investments  in and  loans to  subsidiaries  engaged  in  activities  as
principal that are not permissible for a national bank.

         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% of risk-weighted assets.
Overall,  the amount of supplementary  capital included as part of total capital
cannot exceed 100% of core capital.

         The OTS (and other federal banking agencies) has revised the risk-based
capital  standards to ensure that such  standards  take account of interest rate
risk. 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. 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 a capital  deduction
based on the  interest-rate  risk component.  If the Bank had been subject to an
interest-rate  risk  component as of June 30, 1998, the Bank would not have been
subject to any  deduction  from  capital as a result of its  interest  rate risk
position.


                                                        21

<PAGE>



         At June 30, 1998,  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, 1998.


                                    At June 30, 1998
                ----------------------------------------------------------
                  Capital           Actual                Excess
                Requirement   %     Capital       %      Capital        %
                -----------   -     -------       -      -------        -

Tangible.........  $35,825   1.5    145,337      6.1     $109,512      4.6

Leverage.........  $71,650   3.0    145,337      6.1      $73,687      3.1

Risk-based.......  $80,724   8.0    154,245     15.3      $73,521      7.3

         Prompt Corrective  Regulatory  Action.  Under the OTS prompt corrective
action  regulations,  the OTS is required to take  certain  supervisory  actions
against  undercapitalized  institutions,  the severity of which depends upon the
institution's degree of undercapitalization. Generally, a savings institution is
considered  "well  capitalized"  if its ratio of total capital to  risk-weighted
assets is at least  10%,  its ratio of Tier I (core)  capital  to  risk-weighted
assets is at least 6%, its ratio of core capital to total assets is at least 5%,
and it is not  subject to any order or  directive  by the OTS to meet a specific
capital  level.  A  savings  institution  generally  is  considered  "adequately
capitalized" if its ratio of total capital to  risk-weighted  assets is at least
8%, its ratio of Tier I (core) capital to  risk-weighted  assets is at least 4%,
and its  ratio  of core  capital  to  total  assets  is at  least  4% (3% if the
institution receives the highest CAMEL rating). A savings institution that has a
ratio of total capital to risk-weighted  assets of less than 8%, a ratio of Tier
I (core)  capital  to  risk-weighted  assets  of less than 4% or a ratio of core
capital to total  assets of less than 4% (3% or less for  institutions  with the
highest  examination rating) is considered to be  "undercapitalized."  A savings
institution  that has a total  risk-based  capital  ratio less than 6%, a Tier 1
capital  ratio  of less  than 3% or a  leverage  ratio  that is less  than 3% is
considered to be "significantly undercapitalized" and a savings institution that
has a tangible  capital to assets ratio equal to or less than 2% is deemed to be
"critically  undercapitalized."  Subject  to a  narrow  exception,  the  banking
regulator is required to appoint a receiver or  conservator  for an  institution
that is  "critically  undercapitalized."  The  regulation  also  provides that a
capital restoration plan must be filed with the OTS within 45 days of the date a
savings   institution   receives   notice   that   it   is   "undercapitalized,"
"significantly  undercapitalized" or "critically  undercapitalized."  Compliance
with the plan must be guaranteed  by any parent  holding  company.  In addition,
numerous  mandatory  supervisory  actions  become  immediately  applicable to an
undercapitalized   institution,   including,   but  not  limited  to,  increased
monitoring by regulators and restrictions on growth,  capital  distributions and
expansion.  The OTS  could  also  take  any  one of a  number  of  discretionary
supervisory  actions,  including  the  issuance of a capital  directive  and the
replacement of senior executive officers and directors.

         Insurance on Deposit  Accounts.  The FDIC has  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. Under the risk-based assessment system, the average assessment rate
paid by institutions insured under the SAIF was increased. Under the risk- based
assessment  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.  The FDIC also
assigns an institution to one

                                                        22

<PAGE>



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  that 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.  Under  the  risk-based
assessment  system,  there  are  nine  assessment  risk  classifications  (i.e.,
combinations  of capital groups and  supervisory  subgroups) to which  different
assessment rates are applied. As a result of the recapitalization of the SAIF in
1996 after the  enactment of the Deposit Funds  Insurance Act of 1996,  the FDIC
reduced the assessment rates for deposit insurance for SAIF-assessable  deposits
for fiscal 1998 to a range of 0 to 27 basis points.  The assessment rate for the
Company's  SAIF-assessable  deposits  for  fiscal  1998 was 0 basis  points.  In
addition,  SAIF-assessable deposits are also subject to assessments for payments
on the bonds issued in the late 1980s by the Financing  Corporation  (the "FICO"
bonds) to  recapitalize  the now  defunct  Federal  Savings  and Loan  Insurance
Corporation.  The Company's  total expense in fiscal 1998 for the assessment for
deposit  insurance and the FICO  payments was $921,000,  which was a substantial
reduction from the total amount of $1.8 million paid in fiscal 1997.

         Thrift Rechartering  Legislation.  The Funds Act provides that the Bank
Insurance  Fund (the  "BIF") and SAIF will merge on January 1, 1999 if there are
no more savings  associations  as of that date. That  legislation  also required
that the  Department  of  Treasury  submit  a  report  to  Congress  that  makes
recommendations  regarding a common financial  institutions  charter,  including
whether the separate charters for thrifts and banks should be abolished. Various
proposals to eliminate the federal thrift  charter,  create a uniform  financial
institutions  charter and abolish the OTS have been introduced in Congress.  The
bills would require federal  savings  institutions to convert to a national bank
or some type of state  charter by a  specified  date under some  bills,  or they
would  automatically  become  national banks.  Under some  proposals,  converted
federal thrifts would generally be required to conform their activities to those
permitted for the charter selected and divestiture of nonconforming assets would
be required over a two year period, subject to two possible one year extensions.
State chartered  thrifts would become subject to the same federal  regulation as
applies to state  commercial  banks.  A more  recent bill passed by the House of
Representatives  would not affect the federal thrift charter,  but would subject
unitary savings and loan holding  companies to the same activities  restrictions
applicable to multiple savings and loan holding companies existing on or applied
for by March 31,  1998  would be  grandfathered.  The Bank is unable to  predict
whether such legislation would be enacted or the extent to which the legislation
would restrict or disrupt its operations.

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, 1998, of $17.3 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.


                                                        23

<PAGE>



         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,  1998,  1997 and 1996,
dividends  from the FHLB to the Bank  amounted  to $1.2  million,  $820,000  and
$725,000,  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  $47.8  million or less (subject to adjustment by the FRB)
the reserve  requirement is 3.0%;  and for accounts  greater than $47.8 million,
the reserve  requirement  is $1.48 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 $47.8  million.  The first  $4.7  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.

 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
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  thereof,
without prior written approval of the OTS; 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  non-supervisory   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

                                                        24

<PAGE>



extensive  limitations  on the types of  business  activities  in which it could
engage.  The HOLA limits the  activities of a multiple  savings and loan holding
company and its  non-insured  institution  subsidiaries  primarily to activities
permissible for bank holding companies under Section 4(c)(8) of the Bank Holding
Company  Act,  subject  to the prior  approval  of the OTS,  and  certain  other
activities  authorized  by OTS  regulation,  and no  multiple  savings  and loan
holding  company may acquire more than 5.0% of the stock of a company engaged in
impermissible activities.

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

         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.

 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 or pursuant to the
Company's employee stock benefit plans does not cover the resale of such shares.
Shares  purchased  or acquired 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.  Shares acquired from the Company that are deemed
to be restricted under the definition of that term in Rule 144, must be held for
a period of at least one year before they may be  publicly  resold.  A 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.



                                                        25

<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 1998
Annual Report to Stockholders included 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  12 of the  Company's  1998  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 13 of the  Company's  1998 Annual  Report  presents  the  interest
         differential   under  the  caption   "Rate/Volume   Analysis"   and  is
         incorporated herein by reference.



                                                        26

<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>

                                                                         Year ended June 30,
                                                              -----------------------------------------
                                                                1998            1997              1996
                                                              --------        --------           -------
                                                                          (In thousands)
<S>                                                          <C>             <C>                <C>         
Mortgage loans (gross):
  At beginning of period..................................    $776,402         $690,983          $224,841
  Mortgage loans originated:
    One- to four-family...................................      38,783           39,370            38,557
    Multi-family..........................................      60,715          115,887            63,840
    Construction..........................................       4,491            6,417             4,159
    Commercial real estate................................       1,066              650               522
                                                               -------        ---------         ---------
      Total mortgage loans originated ....................     105,055          162,324           107,078
  Mortgage loans purchased (1)............................      32,656           16,956           426,328
                                                               -------          -------           -------
      Total mortgage loans originated
        and purchased ....................................     137,711          179,280           533,406
  Transfer of mortgage loans
    to real estate owned..................................      (3,491)            (820)           (1,450)
  Principal repayments....................................    (110,300)         (85,766)          (59,984)
  Sales of loans..........................................      (8,429)          (7,275)           (5,830)
                                                              ---------         --------         ---------
       At end of period...................................    $791,893         $776,402          $690,983
                                                               =======          =======           =======

Commercial loans (gross):
    At beginning of period................................  $       --     $         --     $          --
    Asset based loans originated..........................     106,660               --                --
    Other commercial  loans originated....................      18,744               --                --
    Commercial  loans purchased (1).......................      55,842               --                --
    Principal repayments..................................    (131,359)              --                --
                                                              ---------      ----------        ----------
          At end of period................................     $49,887      $        --      $         --
                                                                ======        =========        ==========

 Other loans (gross):
    At beginning of period................................    $138,115          $130,410         $108,653
    Other loans originated................................      46,726            47,718           35,816
    Other loans purchased (1).............................         706                --           23,489
    Principal repayments..................................     (48,335)         (40,013)          (37,548)
                                                               --------         --------         ---------
          At end of period................................    $137,212          $138,115         $130,410
                                                               =======           =======          =======


  (1)  For fiscal year 1998, mortgage loans, commercial loans and consumer loans
       include $26.1 million, $55.8 million and $706,000, respectively, of loans
       acquired from the Continental acquisition.



                                                        27

<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, 1998.  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  $290.0
million,  $125.8  million and $97.5 million,  respectively,  for the years ended
June 30, 1998, 1997 and 1996.

                                                                  At June 30, 1998
                                   --------------------------------------------------------------------------
                                                     Mortgage Loans                           Commercial     
                                   ----------------------------------------------------   ------------------ 
                                                                        Comm-                                
                                                                       ercial                         Other  
                                     One- to        Co-      Multi-    Real     Const-    Asset      Comm-   
                                   four-family   operative   family    Estate   ruction    Based      ercial 
                                   -----------   ---------   ------    ------   -------    -----      ------ 
 Amounts due:                                                       (In thousands)
<S>                                  <C>          <C>         <C>      <C>      <C>      <C>        <C>      
  Within one year.................   $154,360     $6,818      $ 473    $19,914  $4,879   $ 21,339   $22,655  
  After one year:
     One to three years...........     17,013        108     56,568     11,278      --         --      1,938 
     Three to five years..........     25,600         --     93,837      1,966      --         --      1,597 
     Five to ten years............    124,960        118     75,122      9,183      --         --      2,083 
     Ten to twenty years..........    135,080        202      8,400      1,283      --         --        275 
     Over twenty years............     35,791        270      8,670         --      --         --         -- 
                                      -------      -----     ------    -------  ------    -------    ------- 
  Total due after one year........    338,444        698    242,597     23,710      --         --      5,893 
                                      -------      -----    -------     ------  ------    -------      ----- 
  Total amounts due...............    492,804      7,516    243,070     43,624   4,879     21,339     28,548 
                                      =======      =====    =======     ======   =====     ======     ====== 
                                                                 
                                                                        
                                                   At June 30, 1998                                    
                                     -------------------------------------------                              
                                       Consumer and Other Loans                
                                     ------------------------------                
                                       Home                           
                                      Equity       Home                             
                                     Lines of     Equity      Other     Total            
                                     Credit       Loans       Loans   Receivable   
                                     ------       -----       -----   ----------   
                                                  (In thousands)                          
Amounts due:                                  
<S>                                   <C>        <C>        <C>        <C>             
   Within one year.................   $93,862        $231    $16,863   $341,394        
   After one year:                                                                   
      One to three years...........        --       1,665      4,681     93,251        
      Three to five years..........        --       5,756      2,390    131,146        
      Five to ten years............        --       8,359        332    220,157        
      Ten to twenty years..........        --       3,039         34    148,313        
      Over twenty years............        --          --         --     44,731        
                                      -------     -------    -------     ------        
   Total due after one year........        --      18,819      7,437    637,598        
                                      -------      ------      -----    -------        
   Total amounts due...............    93,862      19,050     24,300    978,992        
                                       ======      ======     ======    =======        
 Discounts, premiums and                                                                       
        deferred loan fees, net....                                        (254)       
 Allowance for loan losses.........                                      (8,941)       
                                                                        -------   
      Loans receivable, net........                                    $969,797       
                                                                        =======   

The following table sets forth, at June 30, 1998, the dollar amount of all fixed
rate loans  contractually  due after June 30, 1999,  and  adjustable  rate loans
repricing after June 30, 1999.
                                            Due After June 30, 1999
                                      ------------------------------------
                                      Fixed       Adjustable       Total
                                      -----       ----------       -----
Mortgage loans:                                 (In thousands)
   One- to four-family............  $293,834       $44,610        $338,444
   Co-operative...................       594           104             698
   Multi-family...................    50,676       191,921         242,597
   Commercial real estate.........    14,622         9,088          23,710
   Commercial loans...............     5,893            --           5,893
   Consumer and other loans.......    26,256            --          26,256
                                      ------            --          ------
Total loans.......................  $391,875      $245,723        $637,598
                                     =======       =======         =======



                                                        28

<PAGE>

C.  Summary of Allowance for Losses

         The following table sets forth the Bank's  allowances for loan and real
estate owned losses at the dates indicated.
                                                                          Year Ended June 30,
                                                         ---------------------------------------------------------
                                                          1998        1997        1996         1995          1994
                                                         ------      ------      ------       ------        ------
                                                                           (Dollars in thousands)
<S>                                                     <C>         <C>         <C>          <C>           <C>   
Allowance for loan losses:
Balance at beginning of period...................       $5,182      $4,495       $1,729       $1,417        $1,344
Charge-offs:
   One- to four-family...........................        (696)        (184)         (67)         (54)         (241)
   Co-op.........................................          --           --          (76)         (28)          (74)
   Commercial real estate........................          --         (107)          --           --           --
   Commercial....................................         (19)          --           --           --           --
   Consumer and other loans......................         (58)         (15)        (122)         (31)          (79)
                                                        ------     --------      -------     --------      --------
      Total charge-offs..........................        (773)        (306)        (265)        (113)         (394)

Recoveries:
   Mortgage loans................................          101          12           35           17            14
   Commercial....................................           21          --           --           --           --
   Consumer and other loans......................           15          31           54            8            60
                                                        ------     -------      -------     --------      --------
      Total recoveries...........................          137          43           89           25            74
Allowances of acquired institutions..............        2,745          --        2,217           --            --
Provision for loan losses........................        1,650         950          725          400           393
                                                         -----     -------       ------      -------       -------

Balance at end of the period.....................       $8,941      $5,182       $4,495       $1,729        $1,417
                                                         =====       =====        =====        =====         =====

Ratio of net charge-offs during the period
   to average loans outstanding  during
   the period....................................        0.07%        0.03%        0.03%        0.03%         0.09%

Ratio of allowance for loan losses to total
   loans at the end of the period................        0.91%        0.57%        0.55%        0.52%         0.43%

Ratio of allowance for loan losses to non-
   performing loans at the end of the period.....       96.12%       35.18%       34.63%       47.10%        39.38%


Allowance for losses on real estate owned:
Balance at beginning of period...................        $334         $768         $589         $632        $2,288
Charge-offs......................................        (304)        (634)        (384)        (103)       (2,740)
Recoveries.......................................         --            --           --           --            11
Allowances of acquired institutions..............         --            --          188           --            --
Provision for losses.............................          93          200          375           60         1,073
                                                         ----         ----         ----         ----         -----
Balance at the end of the period.................        $123         $334         $768         $589          $632
                                                         ====          ===          ===          ===           ===

                                                        29

<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.

                                                                      At June 30,
                                    -------------------------------------------------------------------------------
                                            1998                        1997                       1996                   
                                    -----------------------     -----------------------    ------------------------    
                                              % 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).............  $3,457       51.10%         $3,327        61.37%       $3,336        70.46%         
Commercial real estate.............     340        4.46             308         2.56           158         3.30          
Multi-family.......................     851       24.83             666        20.81           278         9.69          
Construction.......................      29        0.50              89         0.16            47         0.67          
Commercial loans...................   3,390        5.10              --           --            --           --          
Consumer and other loans...........     874      14.01              792        15.10           676        15.88          
                                     ------      ------          ------      -------         -----       ------          
     Total allowances..............  $8,941      100.00%         $5,182       100.00%       $4,495       100.00%         
                                      =====      ======           =====       ======         =====       ======          

                                                       At June 30,
                                      -------------------------------------------------
                                               1995                      1994               
                                      ---------------------     -----------------------          
                                              % of Loans in               % of Loans in 
                                               Category to                 Category to  
                                     Amount    Total Loans        Amount   Total Loans  
                                     ------    -----------        ------   -----------  
                                                     (Dollars in thousands)                                
<S>                                  <C>          <C>            <C>           <C>       
One- to-four-family(1).............  $1,249       60.84%         $1,073        65.73%    
Commercial real estate.............      --        0.68              --         0.75     
Multi-family.......................      74        5.64              --         2.71          
Construction.......................      --        0.22              --         0.60         
Commercial loans...................      --          --              --           --        
Consumer and other loans...........     406       32.62             344        30.21       
                                      -----     -------           -----       ------    
     Total allowances..............  $1,729      100.00%         $1,417       100.00%   
                                      =====      ======           =====       ======    
                 
(1)   Includes allocations for co-op loans.



                                                                 30

<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.

                                                                         June 30,
                                             -------------------------------------------------------------------
                                                     1998                  1997                     1996             
                                             -------------------    --------------------    --------------------    
                                                         Percent                 Percent                 Percent     
                                                           of                      of                      of        
                                              Amount     Total        Amount      Total        Amount     Total      
                                              ------     -----        ------      -----        ------     -----      
Mortgage loans:                                                     (Dollars in thousands)
<S>                                           <C>         <C>       <C>           <C>         <C>         <C>        
One- to four-family.......................    $492,804    50.33%      $552,577    60.42%      $569,031    69.28%     
Co-op.....................................       7,516     0.77          8,647     0.95          9,687     1.18      
Multi-family..............................     243,070    24.83        190,293    20.81         79,571     9.69      
Commercial real estate....................      43,624     4.46         23,445     2.56         27,134     3.30      
Construction..............................       4,879     0.50          1,440     0.16          5,560     0.67      
                                              --------    -----       --------    -----       --------    -----      
    Total mortgage loans..................     791,893    80.89        776,402    84.90        690,983    84.12      
                                               -------    -----        -------    -----        -------    -----      
Commercial loans:
Asset based loans.........................      21,339     2.18             --       --              --      --      
Other commercial loans....................      28,548     2.92             --       --              --      --      
                                                ------    -----       --------     ----        --------    ----      
    Total commercial loans................      49,887     5.10             --       --              --      --      
                                                ------    -----       --------     ----        --------    ----      
Consumer and other loans:
Home equity lines of credit...............      93,862     9.59         91,782    10.04         81,205     9.89      
Guaranteed student loans..................      15,262     1.56         17,006     1.86         18,754     2.28      
Home equity loans.........................      19,050     1.95         19,505     2.13         16,747     2.04      
Loans on deposit accounts.................       5,416     0.55          5,514     0.60          5,782     0.70      
Other loans...............................       3,622     0.36          4,308     0.47          7,922     0.97      
                                              --------    -----        -------    -----       --------    -----      
    Total  consumer and other loans.......     137,212    14.01        138,115    15.10        130,410    15.88      
                                               -------    -----        -------    -----        -------    -----      
Total loans...............................     978,992   100.0%        914,517   100.0%        821,393   100.00%   
                                                         =====                   =====                   ======    
Discounts, premiums and
 deferred loan fees, net..................        (254)                    (14)                    848               
Allowance for loan losses.................      (8,941)                 (5,182)                 (4,495)              
                                               --------               ---------               ---------              
Total loans, net..........................    $969,797                $909,321                $817,746               
                                               =======                 =======                 =======               

                                                                June 30,
                                                --------------------------------------------
                                                       1995                     1994          
                                                -------------------       ------------------   
                                                            Percent                   Percent  
                                                              of                       of     
                                                 Amount     Total        Amount       Total   
                                                 ------     -----        ------       -----   
Mortgage loans:                                             (Dollars in thousands)               
<S>                                             <C>          <C>        <C>            <C>    
One- to four-family.......................      $194,290     58.26%     $ 208,550      62.85% 
Co-op.....................................         8,774      2.63          9,567       2.88  
Multi-family..............................        18,774      5.63          8,991       2.71  
Commercial real estate....................         2,258      0.68          2,504       0.75  
Construction..............................           745      0.22          2,003       0.60  
                                                 -------     -----        -------      -----  
    Total mortgage loans..................       224,841     67.42        231,615      69.79  
                                                 -------     -----        -------      -----  
Commercial loans:                                                                         
Asset based loans.........................            --        --             --         --                             
Other commercial loans....................            --        --             --         --     
                                                 -------     -----         ------       ----     
    Total commercial loans................            --        --             --         --     
                                                 -------     -----         ------       ----     
Consumer and other loans:                         
Home equity lines of credit...............        70,954      21.28        61,338      18.48                                
Guaranteed student loans..................        20,529       6.16        22,924       6.91                     
Home equity loans.........................        15,774       4.73        14,334       4.32   
Loans on deposit accounts.................           980       0.29           982       0.30   
Other loans...............................           416       0.12           672       0.20   
                                                --------      -----     ---------      -----   
    Total  consumer and other loans.......       108,653      32.58       100,250      30.21   
                                                 -------      -----       -------      -----   
Total loans...............................       333,494     100.00%      331,865     100.00%
                                                             ======                    ====== 
Discounts, premiums and                                                                     
 deferred loan fees, net..................           315                      272              
Allowance for loan losses.................        (1,729)                  (1,417)             
                                                 --------                ---------                               
Total loans, net..........................      $332,080                 $330,720              
                                                 =======                  =======              
                                                                31
<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:

                                                                                    At June 30,
                                                      ------------------------------------------------------------------------
                                                              1998                     1997                      1996
                                                      -------------------     ----------------------     ---------------------
                                                      Amortized    Market     Amortized       Market     Amortized      Market
                                                        Cost       Value        Cost          Value         Cost         Value
                                                        ----       -----        ----          -----         ----         -----
                                                      (In thousands)
<S>                                                  <C>          <C>          <C>            <C>         <C>          <C>
Money Market  Investments  
Federal funds sold and
   repurchase agreements..........................    $9,500       $9,500       $1,100        $1,100      $10,450      $10,450
                                                       =====        =====        =====         =====       ======       ======

Debt and Equity Securities
Held-to-Maturity:
  United States Agency Obligations................   $22,493      $22,786      $29,952       $30,042      $34,950      $34,612
  Obligation of New York State....................       390          417          391           427          391          435
  FHLB stock......................................    17,306       17,306       15,683        15,683       12,989       12,989
                                                     -------      -------      -------       -------       ------       ------
     Total debt and equity securities
        held-to-maturity..........................   $40,189      $40,509      $46,026       $46,152      $48,330      $48,036
                                                      ======       ======       ======        ======       ======       ======
Available-for-Sale:
   United States Agency Obligations...............   $29,031      $29,290      $22,036       $22,080      $10,319      $10,227
   Corporate Obligations..........................   103,070      103,167          --            --           --            --
   United States Treasury Bills...................       --           --         4,785         4,812          --            --
   United States Treasury Notes...................       --           --            --            --        2,992        2,983
   Marketable equity securities...................     2,419        2,450            8            17           42           61
                                                    --------      -------    ---------      --------     --------     --------
     Total debt and equity securities
        available-for-sale........................  $134,520     $134,907      $26,829       $26,909      $13,353      $13,271
                                                     =======      =======       ======        ======       ======       ======
Mortgage-Backed Securities
  Held-to-Maturity:
    Pass-through certificates guaranteed by:
    GNMA..........................................   $78,106      $80,232     $106,900      $109,978     $125,195     $125,700
    FHLMC.........................................    10,304       10,571       12,963        13,139       14,967       15,005
    FNMA..........................................    33,949       34,908       39,493        39,991       44,330       44,290
       REMICs:
           Agency Issuance........................    53,021       52,799          --            --            --           --
           Private Issuance.......................    73,879       73,822          --            --              --         --
                                                      ------       ------  ----------     ---------     ----------- ----------
   Total mortgage-backed securities
         held-to-maturity.........................  $249,259     $252,332     $159,356      $163,108     $184,492     $184,995
                                                     =======      =======      =======       =======      =======      =======
Available-for-Sale:
    Pass-through certificates guaranteed by:
    GNMA..........................................  $187,562     $190,247     $233,572      $237,754     $170,142     $169,753
    FHLMC.........................................   118,982      120,677      222,961       221,756      255,498      249,598
    FNMA..........................................   140,597      142,183      131,066       131,085      172,863      169,944
       REMICs:
           Agency Issuance........................   128,113      128,272       20,806        20,552        2,503        2,445
           Private Issuance.......................   358,033      358,968      110,481       110,672           --           --
                                                     -------      -------      -------       -------    ---------      -------
 Total mortgage-backed securities
         available-for-sale.......................  $933,287     $940,347     $718,886      $721,819     $601,006     $591,740
                                                     =======      =======      =======       =======      =======      =======

                                                                 32

<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  repurchase
agreement, debt and equity securities and mortgage-backed securities at June 30,
1998.  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, 1998.

                                                                               At June 30, 1998
                                                     ----------------------------------------------------------------
                                                       One Year or Less        One to Five Years   Five to Ten Years  
                                                     ----------------------  -------------------- ------------------- 
                                                                 Annualized           Annualized           Annualized 
                                                                  Weighted            Weighted             Weighted   
                                                       Amortized   Average  Amortized  Average    Amortized  Average  
                                                          Cost     Yield      Cost      Yield       Cost      Yield   
                                                         ------   -------    ------   -------      ------    -------  
                                                                                 (Dollars in thousands)
Money Market Investments
<S>                                                       <C>        <C>      <C>                   <C>               
Repurchase agreement.................................     $9,500     5.80%    $   --        --%     $   --       --%  
                                                           =====     ====       ====      ====        ====     ====   
Debt and Equity Securities
Held-to-Maturity:
United States Government Agency Obligations..........     $2,493     5.53%      $ --        --%    $20,000     7.47%  
Obligation of New York State.........................         --                 390      7.89          --       --   
FHLB stock...........................................         --       --         --        --          --       --   
                                                         -------   ------      -----   -------    --------   ------   
     Total debt and equity securities held-to-maturity    $2,493     5.53%      $390      7.89%    $20,000     7.47%  
                                                           =====     ====        ===      ====      ======     ====   
Available-for-Sale:
United States Government Agency Obligations..........     $5,892     5.41%    $9,995      6.67%    $13,144     7.43%  
Corporate Bonds......................................         --       --      8,471      9.93          --       --   
Marketable Equity Securities.........................         --       --         --        --          --       --   
                                                         -------  -------    -------    ------    --------   ------   
     Total debt and equity securities available-for-sale  $5,892     5.41%   $18,466      8.16%    $13,144     7.43%  
                                                           =====     ====     ======      ====      ======     ====   
Mortgage-Backed  Securities
Held-to-Maturity:
Pass-through certificates guaranteed by:
GNMA.................................................     $   --       --%    $   --        --%     $2,364     6.50%  
FHLMC................................................         --       --         --        --       1,262     8.45   
FNMA.................................................         --       --         --        --      14,604     7.33   
REMICS:
   Agency Issuance ..................................         --       --         --        --          --       --   
   Private Issuance..................................         --       --         --        --          --       --   
                                                            ----     ----       ----      ----    --------    -----   
     Total mortgage-backed securities held-to-maturity    $   --       --%    $   --        --%    $18,230     7.30%  
                                                            ====     ====       ====      ====      ======     ====   
Available-for-Sale:
Pass-through certificates guaranteed by:
GNMA.................................................       $ --       --%      $133      7.42%     $4,981     8.01%  
FHLMC................................................      5,106     5.55      9,732      7.19       7,544     7.23   
FNMA.................................................         --       --     23,525      6.35       4,439     7.21   
REMICS:
  Agency Issuance....................................         --       --         --        --          --       --   
  Private Issuance...................................         --       --         --        --          --       --   
                                                          ------    -----    -------    ------   ---------   ------   
     Total mortgage-backed securities available-for-sale  $5,106     5.55%   $33,390      6.60%    $16,964     7.46%  
                                                           =====     ====     ======      ====      ======     ====   

                                                                               At June 30, 1998
                                                        -------------------------------------------------------------
                                                         More Than Ten Years              Total Securities              
                                                        ---------------------  --------------------------------------       
                                                                  Annualized                               Annualized        
                                                                   Weighted    Average             Approx.  Weighted   
                                                        Amortized   Average      Life   Amortized  Market    Average        
                                                           Cost      Yield    (in years)  Cost      Value     Yield        
                                                          ------    -------    --------  -------   ------     ------        
                                                                              (Dollars in thousands)                       
Money Market Investments                                                                                                 
<S>                                                        <C>         <C>       <C>    <C>        <C>        <C>      
Repurchase agreement.................................      $   --       --%       --     $9,500     $9,500     5.80%    
                                                             ====     ====      ====      =====      =====     ====     
Debt and Equity Securities                                                                                               
Held-to-Maturity:                                                                                                        
United States Government Agency Obligations..........       $  --       --%      7.2    $22,493    $22,786     7.25%    
Obligation of New York State.........................          --       --       2.9        390        417     7.89     
FHLB stock...........................................      17,306     6.50        --     17,306     17,306     6.50     
                                                           ------     ----      ----     ------     ------     ----     
     Total debt and equity securities held-to-maturity    $17,306     6.50%      7.1    $40,189    $40,509     6.94%    
                                                           ======     ====       ===     ======     ======     ====     
Available-for-Sale:                                                                                                      
United States Government Agency Obligations..........        $ --       --%      5.1    $29,031    $29,290     6.76%    
Corporate Bonds......................................      94,599     6.68      27.3    103,070    103,167     6.94     
Marketable Equity Securities.........................       2,419     2.29        --      2,419      2,450     2.29     
                                                           ------     ----      ----    -------   --------     ----     
     Total debt and equity securities available-for-sale  $97,018     6.57%     22.5   $134,520   $134,907     6.82%    
                                                           ======     ====      ====    =======    =======     ====     
Mortgage-Backed  Securities                                                                                              
Held-to-Maturity:                                                                                                        
Pass-through certificates guaranteed by:                                                                                 
GNMA.................................................     $75,742     7.14%      3.0    $78,106    $80,232     7.12%      
FHLMC................................................       9,042     7.09       3.3     10,304     10,571     7.25       
FNMA.................................................      19,345     7.05       3.8     33,949     34,908     7.17       
REMICS:                                                                                                                  
   Agency Issuance ..................................      53,021     6.62       3.5     53,021     52,799     6.62       
   Private Issuance..................................      73,879     6.95       2.9     73,879     73,822     6.95       
                                                          -------     ----       ---    -------    -------     ----       
     Total mortgage-backed securities held-to-maturity   $231,029     6.95%      3.2   $249,259   $252,332     6.98%      
                                                          =======     ====       ===    =======    =======     ====       
Available-for-Sale:                                                                                                      
Pass-through certificates guaranteed by:                                                                                 
GNMA.................................................    $182,448     7.58%      3.2   $187,562   $190,247     7.59%      
FHLMC................................................      96,600     7.51       3.9    118,982    120,677     7.38       
FNMA.................................................     112,633     7.34       3.5    140,597    142,183     7.17       
REMICS:                                                                                                                  
  Agency Issuance....................................     128,113     6.74       3.4    128,113    128,272     6.74       
  Private Issuance...................................     358,033     6.98       3.1    358,033    358,968     6.98       
                                                          -------     ----       ---    -------    -------     ----       
    Total mortgage-backed securities available-for-sale  $877,827     7.17%      3.3   $933,287   $940,347     7.15%      
                                                          =======     ====       ===    =======    =======     ====       
                                                                 
                                                                    33

<PAGE>

G.  Deposit Activities

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

                                                                                Years Ended June 30,
                                                                    ----------------------------------------------
                                                                         1998             1997             1996
                                                                    ------------     -------------    ------------
                                                                                     (In thousands)
<S>                                                                 <C>               <C>             <C>         
Opening balance...............................................      $ 1,436,037       $ 1,345,626     $    670,317
Bank of Westbury deposits assumed.............................               --                --          151,992
Sunrise Bancorp, Inc. deposits assumed........................               --                --          479,213
Continental Bank deposits assumed.............................          137,011                --               --
(Withdrawals) in Excess of deposits...........................           (8,182)           36,272            1,679
Interest credited on deposits.................................           63,432            54,139           42,425
                                                                       --------        ----------       ----------
Ending balance................................................      $ 1,628,298       $ 1,436,037      $ 1,345,626
                                                                      =========         =========        =========

Net increase in deposits......................................        $ 192,261          $ 90,411        $ 675,309
                                                                        =======            ======          =======
Percentage increase...........................................             13.4%             6.7%            100.7%

         At  June  30,  1998,  the  Bank  has   outstanding   $78.1  million  in
certificates  of deposit  accounts in amounts of  $100,000 or more,  maturing as
follows:
                                                                                            Weighted
                                                                         Amount           Average Rate
                                                                         ------           ------------
Maturity Period:                                                               (In thousands)
<S>                                                                      <C>                    <C>  
Three months or less..........................................           $21,617                5.26%
Over three through six months.................................            11,597                5.41
Over six through 12 months....................................            31,945                5.73
Over 12 months................................................            12,893                6.07
                                                                          ------
      Total...................................................           $78,052                5.61
                                                                          ======


                                                        34

<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.
                                                                        Year ended June 30,
                                       -----------------------------------------------------------------------------------------
                                                  1998                          1997                           1996
                                       ----------------------------   ---------------------------   ----------------------------
                                                          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...................   $435,844    28.06%   2.40%     $441,921   32.01%   2.47%     $353,617    33.43%    2.50%
Demand Deposits and
   NOW accounts.....................    140,977     9.08    0.89       102,119    7.39    1.10        58,576     5.54     1.95
                                        -------    -----               -------   -----                ------    -----

Total passbook and Demand 
 Deposits and NOW accounts..........    576,821    37.14    2.03       544,040   39.40    2.21       412,193    38.97     2.42
                                        -------    -----               -------   -----               -------    -----

Money market accounts...............     93,715     6.03    2.40        99,536    7.21    2.48        97,975     9.26     2.54
                                        -------    -----               -------   -----               -------    -----
Certificate accounts:
      31 days.......................         --       --      --            38    0.00    2.50            70     0.01     2.50
      91 days.......................     31,767     2.05    4.73        34,775    2.52    4.82        23,655     2.24     4.79
       4 months.....................        795     0.05    4.20           880    0.06    4.28           447     0.04     4.31
       6 months.....................    223,876    14.41    5.34       126,700    9.18    5.19        78,709     7.44     5.08
       9 months.....................     15,134     0.97    5.10        65,202    4.72    5.15        55,401     5.24     5.49
     12 months......................    196,139    12.63    5.47       144,536   10.47    5.12       145,466    13.76     5.07
     15 months......................     15,128     0.97    4.88        44,691    3.24    5.32        60,638     5.73     6.22
     18 months......................     37,022     2.38    5.30        59,993    4.35    5.45        79,042     7.47     6.14
     24 months......................    233,293    15.02    6.04       129,499    9.38    6.08        10,655     1.01     5.75
     30 months......................     10,657     0.69    5.50        12,915    0.94    5.52        11,990     1.13     5.16
     36 months......................      7,578     0.49    5.55         8,857    0.64    5.38        11,576     1.09     5.09
     42 months......................      2,431     0.16    5.50         2,784    0.20    5.36         2,962     0.28     5.34
     48 months......................     13,090     0.84    5.74        16,507    1.20    5.50        20,553     1.94     5.42
     60 months......................     82,156     5.29    6.15        87,253    6.32    6.15        43,425     4.11     6.28
Other certificates..................     13,709     0.88    5.54         2,388    0.17    4.87         2,973     0.28     5.28
                                       --------    -----             ---------  ------             ---------    -----
Total certificates..................    882,775    56.83    5.60       737,018   53.39    5.47       547,562    51.77     5.48
                                       --------    -----              --------   -----              --------    -----
Total deposits...................... $1,553,311   100.00%   4.08    $1,380,594  100.00%   3.95    $1,057,730    100.00%   4.02
                                      =========   ======             =========   =====             =========    ====== 

                                                             35

<PAGE>



         The following table presents,  by rate categories,  the balances of the
Bank's certificates of deposit accounts  outstanding,  interest rate categories,
at June 30,  1998,  1997  and 1996 and the  remaining  periods  to  maturity  of
certificate deposit accounts outstanding at June 30, 1998.

                                                     Period to maturity from
                                                       June 30, 1998                                June 30,
                                     ----------------------------------------------     ----------------------------------
                                                 One to        Two to        Over
                                      Within      Two          Three         Three
                                     One Year    Years         Years         Years       1998         1997           1996
                                     --------    -----         -----         -----      ------       ------          -----
                                                                                  (In thousands)
<S>                               <C>           <C>           <C>           <C>        <C>           <C>          <C> 
Certificates of deposit accounts:
2.99% or less................         $363         $292           $96       $1,308       $2,059       $1,341       $1,410
3.00% to 3.99%...............           --           --            --           --           --           --        2,388
4.00% to 4.99%...............      171,878            3            --           --      171,881       65,449      166,690
5.00% to 5.99%...............      439,067       44,497        14,240       15,613      513,417      508,266      362,920
6.00% to 6.99%...............      186,211       37,819        15,039        7,674      246,743      230,989      135,820
7.00% to 7.99%...............           --           73            32            6          111          341        5,239
8.00% to 8.99%...............          202            6            --           --          208          228          235
9.00% and greater............          139           --            --           --          139          136          134
                                   -------       ------        ------       ------      -------      -------      -------
Total........................     $797,860      $82,690       $29,407      $24,601     $934,558     $806,750     $674,836
                                   =======       ======        ======       ======      =======      =======      =======

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:
                                                                                          At or For the
                                                                                        Year Ended June 30,
                                                                             ---------------------------------------
                                                                               1998              1997          1996
                                                                             -------           -------       -------
FHLB-NY advances:                                                                       (In thousands)
<S>                                                                          <C>               <C>             <C>    
  Average balance outstanding..........................................      $84,920           $22,519         $29,882
   Maximum amount outstanding at any
       month-end during the period.....................................      182,136            43,000          71,218
   Balance outstanding at end of period................................      182,136            40,000           3,000
   Weighted-average interest rate during the period....................         5.58%             5.61%           7.29%
   Weighted-average interest rate at end of period.....................         5.49%             5.58%           5.98%

Reverse repurchase agreements:
  Average balance outstanding..........................................     $309,618           $288,845       $150,173
   Maximum amount outstanding at any
       month-end during the period.....................................      398,070            326,391        279,678
   Balance outstanding at end of period................................      398,070            311,913        263,160
   Weighted-average interest rate during the period....................         5.79%              5.63%          5.58%
   Weighted-average interest rate at end of period.....................         5.64%              5.78%          5.41%

Company Obligated Mandatorily Redeemable Capital Securities:
  Average balance outstanding..........................................       $8,876          $     --        $    --
   Maximum amount outstanding at any
      month-end during the period......................................       50,000                --             --
   Balance outstanding at end of period................................       50,000                --             --
   Weighted-average interest rate during the period....................         8.17%               --%            --%
   Weighted-average interest rate at end of period.....................         8.17%               --%            --%

Total borrowings:
  Average balance outstanding..........................................     $403,414           $311,364       $180,055
   Maximum amount outstanding at any
       month-end during the period.....................................      630,206            351,913         282,678
   Balance outstanding at end of period................................      630,206            351,913         266,160
   Weighted-average interest rate during the period....................         5.80%              5.62%           5.87%
   Weighted-average interest rate at end of period.....................         5.80%              5.76%           5.42%

                                                            36

<PAGE>

Item 2.       Properties

        The Bank conducts its business through its administrative  office and 30
full-service   branch   offices.   Loan   originations   are  processed  at  the
administrative office.
                                                                                                             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, 1998
         ------------                                          -------      ----------    -------------      --------------
                                                                                                             (In thousands)
Administrative Office:
585 Stewart Avenue
<S>                                                            <C>              <C>            <C>                <C>  
Garden City, NY  11530.............................            Leased           1977           2002               $  36

Banking Offices:
300 Garden City Plaza
Garden City, NY  11530
(Home Office)......................................            Leased           1979           2004                   2

118 Seventh Street
Garden City, NY  11530.............................            Leased           1997           2008                   3

983 Willis Avenue
Albertson, NY  11507...............................             Owned           1965             --                 575

422 Hillside Avenue
Williston Park, NY  11596..........................            Leased           1972           2017                 249

380 Hillside Avenue(2)
Williston Park, NY  11596..........................             Owned           1964             --                 203

570 Stewart Avenue
Bethpage, NY  11714................................            Leased           1963           2008                  30

341 Post Avenue
Westbury, NY  11590................................             Owned           1995             --                 591

2530 Stewart Avenue
Westbury, NY  11590................................             Owned           1995             --                 757

405 Jerusalem Avenue
Hicksville, NY  11801..............................            Leased           1995           2005                   6

2843 Jerusalem Avenue
North Bellmore, NY  11710..........................            Leased           1995           2012                  31

172 New Hyde Park Road
Franklin Square, NY  11010.........................            Leased           1995           2020                  28

215 Glen Cove Road
Carle Place, NY  11514.............................            Leased           1995           1998                  --


                                                            37

<PAGE>



                                                                                                             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, 1998
         ------------                                          -------      ----------    -------------      --------------
                                                                                                             (In thousands)
(Continued)                                                                                                 
312 Conklin Street
Farmingdale, NY  11735.............................             Owned           1996             --               $ 795

195 Merritt Road
South Farmingdale,  NY  11735......................             Owned           1996             --               1,330

1074 Old Country Road
Plainview, NY  11803...............................             Owned           1996             --                 560

300 S. Wellwood Avenue
Lindenhurst, NY  11757.............................             Owned           1996             --                 663

1134 Deer Park Avenue
North Babylon, NY  11703...........................            Leased           1996           1998                  18

1383 Deer Park Avenue
North Babylon, NY  11703...........................             Owned           1997             --               1,081

2087 Deer Park Avenue
Deer Park, NY  11729...............................             Owned           1996             --                 567

2080 Deer Park Avenue(2)
Deer Park, NY 11729................................             Owned           1996             --                 262

434 Union Boulevard
West Islip, NY  11795..............................            Leased           1996           2004                   1

340 Washington Avenue
North Brentwood, NY  11717.........................   Owned/Leased(6)           1996           2014                 249

742 Route 25 A
Kings Park, NY  11754..............................            Leased           1996           2002                  10

250 Smithtown Boulevard
Nesconset, NY  11767...............................             Owned           1996             --                 491

245 Lake Avenue
St. James, NY  11780...............................             Owned           1996             --                 499

335 Main Street
Farmingdale, NY 11735..............................            Leased           1996           2000                  12

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



                                                            38

<PAGE>



                                                                                                             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, 1998
         ------------                                          -------      ----------    -------------      --------------
                                                                                                             (In thousands)
<S>                                                         <C>              <C>            <C>                  <C>  
(Continued)                                                                                                
233-15 Hillside Avenue
Queens Village, NY  11427..........................             Owned         1961               --               $ 375

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

32-02 Francis Lewis Blvd
Flushing, NY  11358................................             Owned         1957               --                 333

69-09 164th Street
Flushing, NY  11365................................             Owned         1967               --                 734

204-12 Hillside Avenue(3)
Hollis, NY  11423..................................      Owned/Leased         1954             2003                  34


162-04 Jamaica Avenue
Jamaica, NY  11432.................................         Leased(5)         1989             2001                 408

216-26 Jamaica Avenue
Queens Village, NY  11428..........................             Owned         1939               --                 108
                                                                                                                -------

          Total....................................                                                            $ 11,041
                                                                                                                 ======
</TABLE>

- -------------------
(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




                                                            39

<PAGE>

                                     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 16, 1998, 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 1998
fiscal  year  appears on page 57 of the 1998  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.

     The Rights  dividend  distribution  was made 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 5 of the 1998
Annual Report under the caption "Selected  Consolidated Financial and Other Data
of the Company" 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 7 through 21 of the 1998
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 7A.      Quantitative and Qualitative Disclosures About Market Risk

     The information contained in the section captioned "Management's Discussion
and Analysis of Financial  Condition  and Results of  Operations-Asset/Liability
Management  /Market Risk and Interest Rate  Sensitivity  Analysis" in the Annual
Report 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 22 through 52 of the 1998 Annual Report and is
incorporated herein by this reference.

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

     None

                                                            40

<PAGE>
                                    PART III

Item 10.      Directors and Executive Officers of the Company

     Information  regarding the directors and executive  officers of the Company
appears on pages 4 through 9 of the  Company's  Proxy  Statement  for the Annual
Meeting of  Stockholders  to be held on  November  10,  1998  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 pages 14 and 15 of the Company's Proxy
Statement for the Annual Meeting of Stockholders to be held on November 10, 1998
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 of the Company's  Proxy  Statement  for the Annual  Meeting of
Shareholders to be held November 10, 1998 under the caption "Security  Ownership
of Certain Beneficial Owners" and is incorporated herein by this reference.

     Information  regarding  security ownership of management appears on pages 4
through  7  of  the  Company's   Proxy  Statement  for  the  Annual  Meeting  of
Stockholders to be held on November 10, 1998 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  10,  1998 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,  1998  and are
incorporated by this reference:
       o  Consolidated Statements of Condition at June 30, 1998 and 1997
       o  Consolidated  Statements  of Income for each of the years in the three
          year period ended June 30, 1998
       o  Consolidated  Statements of Changes in Stockholders' Equity for each
          of the years in the three year period ended June 30, 1998
       o  Consolidated  Statements  of Cash  Flows  for each of the years in the
          three year period ended June 30, 1998 
       o  Notes to  Consolidated  Financial Statements  
       o  Independent   Auditors'  Report  
       o  Selected  Consolidated Quarterly  Financial  Data  (Unaudited)  for 
          each of the years in the two year period ended June 30, 1998.

       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.


                                                            41

<PAGE>

(b)    Reports on Form 8-K filed during the last quarter of 1998

       1)  The Company  filed an 8-K on April 16, 1998,  and announced its third
           quarter  fiscal  year 1998  results.  For the  quarter and nine month
           ended March 31, 1998, the Company reported net income of $4.7 million
           and $14.3 million,  respectively.  As of March 31, 1998, total assets
           were $2.2 billion, deposits were $1.6 billion and total stockholders'
           equity was $193.8 million.

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

Exhibit Number 
     3.1     Certificate of Incorporation of Reliance Bancorp, Inc. (1)
     3.2     Reliance Bancorp, Inc. By-Laws (1)
     10.1(a) Reliance  Federal Savings Bank  Recognition and Retention Plan for
             Officers and Employees (2)
     10.1(b) Amended  and  Restated  Reliance  Federal  Savings  Bank 1994
             Recognition and Retention Plans for Outside Directors (filed
             herewith)
     10.2    Reliance Bancorp, Inc. 1994 Incentive Stock Option Plan (2)
     10.3    Amended and Restated Reliance Bancorp, Inc. 1994 Stock Option Plan
             for Outside  Directors (filed  herewith)  
     10.4(a) Form of Reliance  Federal Savings Bank Employee Stock Ownership
             Plan (1) 
     10.4(b) Form of Reliance  Federal Savings Bank Employee Stock Ownership
             Trust Agreement (1) 
     10.5    Form of [Three/Two Year] Employment  Agreement  between Reliance 
             Federal Savings Bank and Certain Officers (1) 
     10.6    Form of [Three/Two Year] Employment Agreement between Reliance
             Bancorp,  Inc. and Certain Executive Officers (1) 
     10.7    Form of Reliance Federal Savings Bank Change-in-Control  Agreement
     10.8    Form of Reliance Bancorp, Inc. Change-in-Control  Agreement 
     10.9    Form of Reliance Federal Savings Bank Severance Compensation
             Plan (1) 
     10.10   Form of Reliance Federal Savings Bank Supplemental  Executive 
             Retirement  Plan (1) 
     10.11   Draft 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. Five Year Employment Agreement (3) 
     10.14   Reliance Bancorp,  Inc.  1996  Incentive  Stock  Option Plan , 
             Amended and Restated as of February 19, 1997 (filed  herewith) 
     11.0    Statement Re:  Computation of Per Share Earnings 
     13.0    1998 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  10,  1998  (5)  
     99.1    Stockholder  Protection  Rights  Agreement,  dated as of September
             18, 1996 (6)


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


(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 1994
     Proxy  Statement for the Annual Meeting of Stockholder  held on November 9,
     1994, filed on October 7, 1994.
(3)  Incorporated  by reference into this document from the Exhibits to the Form
     10K for the fiscal year ended June 30, 1996, filed on September 30, 1996.
(4)  Incorporated  by reference into this document from the Exhibits to the 1996
     Proxy Statement for the Annual Meeting of Stockholders held on November 12,
     1996, filed on October 11, 1996.
(5)  Pursuant to General  Instruction  G(3) to the Form 10K, the Proxy Statement
     will be filed within 120 days of the Company's fiscal year end.
(6)  Incorporated  by reference  into this document from the Exhibits filed with
     the registration statement on Form 8-A, filed on September 27, 1996.

                                                            42

<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 16, 1998
                          ----------------------             ------------------
                              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 16, 1998
- ----------------------------                                  ------------------
     Raymond A. Nielsen      Chief Executive Officer

/s/  Paul D. Hagan           Chief Financial Officer          September 16, 1998
- ----------------------------                                  ------------------
     Paul D. Hagan

/s/  Raymond L. Nielsen      Chairman of the Board and        September 16, 1998
- ----------------------------                                  ------------------
     Raymond L. Nielsen      former Chief Executive Officer

/s/  Thomas G. Davis, Jr.    Director                         September 16, 1998
- ----------------------------                                  ------------------
     Thomas G. Davis, Jr.

/s/  Conrad J. Gunther, Jr.  Director                         September 16, 1998
- ----------------------------                                  ------------------
     Conrad J. Gunther, Jr.

/s/  Douglas G. LaPasta      Director                         September 16, 1998
- ----------------------------                                  ------------------
     Douglas G. LaPasta

/s/  Donald LaPasta          Director                         September 16, 1998
- ----------------------------                                  ------------------
     Donald LaPasta

/s/  Peter F. Neumann        Director                         September 16, 1998
- ----------------------------                                  ------------------
     Peter F. Neumann

/s/  J. William Newby        Director                         September 16, 1998
- ----------------------------                                  ------------------
     J. William Newby


                                                        43

<TABLE>
<CAPTION>

                                                                    EXHIBIT 11.0


                                STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS


                                                                       Year Ended June 30,
                                                                     -----------------------
                                                                     1998              1997
                                                                     ----              ----
                                                                    (In thousands, except
                                                                       per share amount)
<S>                                                                <C>              <C>     
Net Income......................................................   $ 18,729         $ 10,936
                                                                     ======           ======

Weighted average common shares outstanding......................      8,890            8,299

Basic earnings per common share.................................     $ 2.11           $ 1.32
                                                                       ====             ====

Weighted average common shares outstanding......................      8,890            8,299

Dilutive shares using average market value for
    the period when utilizing the treasury stock
    method regarding stock options..............................        535              425
                                                                     ------           ------

Total shares for diluted earnings per share.....................      9,425            8,724
                                                                      =====            =====

Diluted earnings per common and
    common share equivalents....................................     $ 1.99           $ 1.25
                                                                       ====             ====

                                                        44
</TABLE>



                                                               EXHIBIT 10.1(b)

                              AMENDED AND RESTATED
                          RELIANCE FEDERAL SAVINGS BANK
                       1994 RECOGNITION AND RETENTION PLAN
                              FOR OUTSIDE DIRECTORS


                                    ARTICLE I
                            ESTABLISHMENT OF THE PLAN


         1.01 Reliance  Federal Savings Bank hereby  establishes the Recognition
and Retention Plan (the "Plan") upon the terms and conditions hereinafter stated
in this Recognition and Retention Plan.

                                   ARTICLE II
                               PURPOSE OF THE PLAN

         2.01  The  purpose  of the  Plan is to  recognize  and  retain  Outside
Directors of experience and ability by providing such persons with a proprietary
interest in the Company as compensation for their  contributions to the Bank and
its Affiliates and as an incentive to make such contributions and to promote the
Bank's growth and profitability in the future.


                                   ARTICLE III
                                   DEFINITIONS

         The following  words and phrases when used in this Plan with an initial
capital letter,  unless the context clearly indicates otherwise,  shall have the
meanings set forth below.  Wherever  appropriate,  the  masculine  pronoun shall
include the feminine pronoun and the singular shall include the plural.


         3.01  "Affiliate"   means  (i)  a  member  of  a  controlled  group  of
corporations of which the Holding Company is a member or (ii) an  unincorporated
trade or business  which is under  common  control  with the Holding  Company as
determined in  accordance  with Section  414(c) of the Internal  Revenue code of
1986,  as amended (the  "Code"),  and the  regulations  issued  thereunder.  For
purposes  hereof, a "controlled  group of corporations"  shall mean a controlled
group of  corporations  as  defined in  Section  1563(a) of the Code  determined
without regard to Section 1563(a)(4) and (e)(3)(C).

         3.02     "Bank" means Reliance Federal Savings Bank.


                                                         1

<PAGE>



         3.03  "Beneficiary"  means  the  person  or  persons  designated  by  a
Recipient  to receive any benefits  payable  under the Plan in the event of such
Recipient's  death.  Such person or persons  shall be  designated  in writing on
forms provided for this purpose by the Bank and may be changed from time to time
by similar written notice to the Board. In the absence of a written designation,
the Beneficiary  shall be the Recipient's  surviving  spouse, if any or if none,
his estate.

     3.04 "Board" means the Board of Directors of the Bank.

     3.05 "Common  Stock" means shares of the common  stock,  $.01 par value per
share, of the Company.

     3.06 "Company" shall mean Reliance Bancorp, Inc.

     3.07  "Conversion"  means the conversion of the Bank from the mutual to the
stock form of organization and the acquisition of the Bank by the Company.

     3.08  "Disability"  means the  permanent  and total  inability by reason of
mental or physical  infirmity,  or both,  of an Outside  Director to perform the
work  customarily  assigned to him.  Additionally,  a medical doctor selected or
approved by the Board of  Directors  must advise the Board that it is either not
possible to determine  when such  Disability  will  terminate or that it appears
probable  that such  Disability  will be permanent  during the remainder of said
participant's lifetime.

     3.09  "Outside  Director"  means a member of the Board of  Directors of the
Bank or the Company, who is not also an Employee.

     3.10 "Plan Share Award" means a right  granted under this Plan to earn Plan
Shares.

     3.11  "Plan  Shares"  means  shares of Common  Stock  held in the Trust and
issued or issuable to a Recipient pursuant to the Plan.

     3.12 "Plan  Share  Reserve"  means the  shares of Common  Stock held by the
Trustee pursuant to Sections 5.03 and 5.04.

     3.13 "Recipient"  means an Outside Director who receives a Plan Share Award
under the Plan.

     3.14  "Retirement"  means  the  termination  of  service  from the Board of
Directors of the Bank and/or the Company  following  written notice to the Board
as a whole of such  Outside  Director's  intention  to retire or  retirement  as
determined by the Bank's bylaws.

     3.15 "Trust" means a trust established by the Board in connection with this
Plan to hold Plan assets for the purposes set forth herein.


                                                         2

<PAGE>



         3.16  "Trustee"  means that  person or persons  and entity or  entities
approved by the Board  pursuant to Sections 4.01 and 4.02 to hold legal title to
any of the Plan assets for the purposes set forth herein.

                                   ARTICLE IV
                           ADMINISTRATION OF THE PLAN

         4.01 Role of the Board.  The Plan  Administrator  shall be appointed or
approved by, and will serve at the pleasure of, the Board.  The Board may in its
discretion  from time to time  remove,  replace or add any  Trustees.  The Board
shall have all of the powers  allocated to it in this and other  Sections of the
Plan.

         4.02  Limitation  on  Liability.  No member of the Board or  Trustee(s)
shall be liable for any  determination  made in good  faith with  respect to the
Plan or any Plan Shares or Plan Share  Awards  granted  under it. If a member of
the Board or any Trustee is a party or is  threatened  to be made a party to any
threatened,  pending or completed  action,  suit or  proceeding,  whether civil,
criminal,  administrative  or  investigative,  by reason of anything done or not
done by him in such capacity  under or with respect to the Plan,  the Bank shall
indemnify such member against expense  (including  attorneys' fees),  judgments,
fines and amounts paid in settlement  actually and reasonably incurred by him in
connection with such action, suit or proceeding if he acted in good faith and in
a manner he reasonably  believed to be in the best interests of the Bank and its
Affiliates  and,  with  respect to any  criminal  action or  proceeding,  had no
reasonable cause to believe his conduct was unlawful.

                                    ARTICLE V
                        CONTRIBUTIONS; PLAN SHARE RESERVE

         5.01 Amount and Timing of  Contributions.  The Bank shall contribute to
the Trust an amount sufficient to purchase up to 101,430 shares of Common Stock.
No contributions by Outside  Directors shall be permitted.  The Trustee may hold
and commingle  contributions to the Plan and earnings thereon with the assets of
any other Recognition and Retention Plan maintained by the Bank.

         5.02  Initial  Investment.  Any amounts  held by the Trust prior to the
conversion  of the Bank from a mutual to a stock  savings Bank shall be invested
by the Trustee in such  interest-bearing  account or accounts at the Bank as the
Trustee shall determine to be appropriate.

         5.03 Investment of Trust Assets Upon the  Conversion;  Creation of Plan
Share Reserve. Upon the Conversion,  the Trustee shall invest all of the Trust's
assets exclusively in Common Stock except as otherwise provided below; provided,
however,  that the Trust shall not invest in more than 101,430  shares of Common
Stock which shall  constitute the "Plan Share Reserve." In the event that all or
a  portion  of the  designated  number of the  shares  of  Common  Stock are not
available for purchase by the Trust in the Conversion, the Trustee in accordance
with applicable  rules and regulations  shall purchase shares of Common Stock in
the open market or, in the alternative, shall

                                                         3

<PAGE>



purchase  authorized  but  unissued  shares of the Common Stock from the Company
sufficient to fund the Plan Share Reserve. Any earnings received with respect to
Common Stock held in the Reserve shall be held in an interest  bearing  account.
Any earnings received with respect to Common Stock subject to a Plan Share Award
shall  be held in an  interest  bearing  account  on  behalf  of the  individual
Recipient.

         5.04 Effect of Allocations  and  Forfeitures  Upon Plan Share Reserves.
Upon the  allocation  of Plan Share Awards under  Section  6.02,  the Plan Share
Reserve  shall be  reduced  by the  number of Shares  subject  to the  Awards so
allocated.  Any Shares  subject to an Award which may not be earned because of a
forfeiture by the Recipient  pursuant to Section 7.01 shall be returned  (added)
to the Plan Share Reserve.

                                   ARTICLE VI
                            ELIGIBILITY; ALLOCATIONS

         6.01 Eligibility.  Outside Directors of the Bank and its Affiliates are
eligible to receive Plan Share Awards.

         6.02     Allocations.

                  (a) Each Outside  Director  serving in such capacity as of the
date of the Bank's Conversion shall be granted a Plan Share Award of 19,665 Plan
Shares  (0.19% of the total  number  of  shares  of Common  Stock  issued in the
conversion) (the "Fixed Award").

                  (b) If additional  shares are  available  under the Plan after
satisfying the awards granted in Section  6.02(a) above,  the Board of Directors
of the Bank may grant  additional  Plan Share Awards to Outside  Directors.  The
terms and  conditions  of the Plan  Share  Awards  will be set forth in an Award
Agreement executed by the Bank and the Plan Share Award recipient.

         6.03  Form  of  Allocation.   As  promptly  as   practicable   after  a
determination  is made pursuant to Section 6.02 that a Plan Share Award has been
granted, the recipient shall be notified in writing of the grant of a Plan Share
Award. Such notice shall include the number of Plan Shares covered by the Award,
and the terms upon which the Plan Shares subject to the Award may be earned. The
Bank shall  maintain  records as to all  grants of Plan Share  Awards  under the
Plan.



                                                         4

<PAGE>



                                   ARTICLE VII
             EARNING AND DISTRIBUTION OF PLAN SHARES; VOTING RIGHTS

         7.01     Earning Plan Shares; Forfeitures.

                  (a) General  Rules.  Plan Shares  subject to an Award  granted
pursuant to Section 6.02(a) herein shall be earned by a Recipient at the rate of
twenty percent (20%)  annually of the aggregate  number of shares covered by the
Award  commencing  one year from the date of grant for  awards  made to  Outside
Directors  serving  in such  capacity  at the  time of the  Conversion.  . If an
Outside  Director who is not  renominated,  reelected or otherwise  discontinues
service on the Board prior to earning  all Plan  Shares  subject to an Award for
any reason (except as  specifically  provided in Subsections (b) and (c) below),
the Recipient  shall  forfeit the right to earn any Shares  subject to the Award
which have not theretofore been earned.  Plan Shares subject to an Award granted
pursuant to Section  6.02(b) herein shall vest in accordance  with the terms and
conditions set forth in each recipient's Award Agreement.

         In determining  the number of Plan Shares which are earned,  fractional
shares shall be rounded down to the nearest  whole  number,  provided  that such
fractional  shares shall be aggregated and earned,  on the fifth  anniversary of
the date of grant.

                  (b) Exception  for  Terminations  Due to Death or  Disability.
Notwithstanding  the general rule contained in Section  7.01(a) above,  all Plan
Shares subject to a Plan Share Award held by a Recipient  whose service with the
Bank or an  Affiliate  terminates  due to death or  Disability,  shall be deemed
earned as of the Recipient's  last day of service with the Bank or an Affiliate.
Provided,  however,  that if the  Recipients'  last day of service  results from
Disability  within one year of the date of Conversion,  the shares earned by the
Recipient  may not be disposed of by the  Recipient  during the one-year  period
following the Conversion.

                  (c)  Exception  for  Terminations  After a Change in  Control.
Notwithstanding  the general rule contained in Section  7.01(a) above,  all Plan
Shares subject to a Plan Share Award held by a Recipient who is not  renominated
or  reelected  to serve on the  Board of  Directors  of the Bank or the  Company
following a Change in Control of the Bank or Company  shall be deemed  earned as
of the Recipient's  last day of service as an Outside  Director with the Bank or
an  Affiliate.  A "Change in Control of the Bank or the Company" is defined as a
Change in Control of a nature  that:  (i) would be  required  to be  reported in
response to Item 1 of the  current  report on Form 8-K, as in effect on the date
hereof,  pursuant to Section 13 or 15(d) of the Securities  Exchange Act of 1934
(the "Exchange  Act"); or (ii) results in a Change in Control of the Bank or the
Company  within the meaning of the Home Owners' Loan Act of 1933, as amended 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

                                                         5

<PAGE>



the  "beneficial  owner"  (as  defined in Rule 13d-3  under the  Exchange  Act),
directly or  indirectly,  of securities of the Bank or the Company  representing
20% or  more  of the  combined  voting  power  of the  Bank's  or the  Company's
outstanding  securities  except for any  securities of the Bank purchased by the
Company in connection  with the conversion of the Bank to the stock form and any
securities  purchased by any tax qualified 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  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
association  or the Company or similar  transaction  occurs in which the Bank or
the Company is not the resulting  entity;  or (D) a proxy  statement  soliciting
proxies  from  shareholders  of the Company,  by someone  other than the current
management  of  the  Company,   seeking  stockholder   approval  of  a  plan  of
reorganization,  merger  or  consolidation  of the  Company  or Bank or  similar
transaction  with one or more  corporations as a result of which the outstanding
shares of the class of securities  then subject to the plan or  transaction  are
exchanged for or converted into cash or property or securities not issued by the
Bank or the Company shall be distributed;  or (E) a tender offer is made for 20%
or more of the voting securities of the Bank or the Company.

                  (d) Revocation for Misconduct. Notwithstanding anything herein
to the contrary,  any Plan Share Award, or portion thereof,  previously  awarded
under this Plan, to the extent Plan Shares have not been delivered thereunder to
the  Recipient,  whether  or not  yet  earned,  will be  automatically  revoked,
rescinded and  terminated  in the case of an Outside  Director who is discharged
from the  Board of  Directors  for  cause (as  hereinafter  defined),  or who is
discovered  after  termination  of service to have engaged in conduct that would
have justified termination for cause. "Cause" is defined as personal dishonesty,
willful  misconduct,  any breach of fiduciary  duty involving  personal  profit,
intentional  failure to perform stated duties,  or the willful  violation of any
law, rule or  regulation  (other than traffic  violations  or similar  offenses)
which results in a material loss to the Bank or a final cease and desist order.

         7.02 Accrual of Dividends. Whenever Plan Shares are paid to a Recipient
or Beneficiary  under Section 7.03, such Recipient or Beneficiary  shall also be
entitled  to  receive,   with  respect  to  each  Plan  Share  paid,  an  amount
attributable  to any cash dividends and a number of shares of Common Stock equal
to any stock dividends declared and paid with respect to a share of Common Stock
between the date the relevant Plan Share Award was granted and the date the Plan
Shares are being  distributed.  There shall also be  distributed  an appropriate
amount of net  earnings,  if any, of the Trust with respect to any  dividends so
paid out.


                                                         6

<PAGE>



         7.03     Distribution of Plan Shares.

                  (a) Timing of Distributions:  General Rule. Except as provided
in Subsection  (b) below,  Plan Shares shall be  distributed to the Recipient or
his Beneficiary, as the case may be, as soon as practicable after they have been
earned.

                  (b) Form of Distribution.  All Plan Shares,  together with any
shares representing stock dividends,  shall be distributed in the form of Common
Stock.  One share of Common  Stock shall be given for each Plan Share earned and
payable.  Payments  representing  accumulated  dividends (and earnings  thereon)
shall be made in cash or Common Stock.

                  (c)  Taxes.  The  Trustee  may  deduct  from  any  payment  or
distribution  made under this Plan sufficient  amounts of shares of Common Stock
to cover any applicable tax obligations  incurred as a result of vesting of Plan
Share Awards.  If this Plan is qualified under 17 C.F.R. ss. 240.16b-3 under the
Exchange Act, then any deduction for taxes shall comply with 17 C.F.R.
ss. 240.16b-3.

         7.04 Voting of Plan Shares.  After a Plan Share Award has been granted,
the  Recipient  shall be  entitled to direct the Trustee as to the voting of the
Plan  Shares  which are  covered by the Plan Share  Award and which have not yet
been  earned and  distributed  to him  pursuant to Section  7.03.  All shares of
Common  Stock  held by the  Trust as to which  Recipients  are not  entitled  to
direct, or have not directed,  the voting,  shall be voted by the Trustee in the
same proportion as Plan Shares which have been awarded and voted.

                                  ARTICLE VIII
                                  MISCELLANEOUS

         8.01 Adjustments for Capital Changes. In the event of any change in the
outstanding  shares  of  Common  Stock of the  Company  by  reason  of any stock
dividend   or  split,   recapitalization,   merger,   consolidation,   spin-off,
reorganization,  combination or exchange of shares,  or other similar  corporate
change, or other increase or decrease in such shares effected without receipt or
payment of consideration by the Company, the number of Plan Shares available for
issuance pursuant to the Plan shall  automatically be adjusted and the number of
shares to which any Plan Share Award relates shall  automatically be adjusted to
prevent dilution or enlargement of the rights granted to the Recipient under the
Plan.

         8.02 Nontransferable. Plan Share Awards and rights to Plan Shares shall
not be  transferable  by a Recipient,  and during the lifetime of the Recipient,
Plan Shares may only be earned by and paid to the  Recipient who was notified in
writing of the Award by the Bank pursuant to Section 6.03.

         8.03 Right to Serve as a Director.  Neither the Plan nor any grant of a
Plan Share Award or Plan Shares hereunder nor any action taken by the Trustee or
the Bank in connection with the Plan

                                                         7

<PAGE>



shall create any right on the part of any Outside  Director to continue to serve
as an Outside Director of the Bank or an Affiliate thereof, or the Company.

         8.04 Voting and Dividend Rights.  No Recipient shall have any voting or
dividend  rights or other rights of a shareholder  in respect of any Plan Shares
covered by a Plan Share Award, except as expressly provided in Sections 7.02 and
7.04 above,  prior to the time said Plan Shares are actually  distributed to him
or her.

         8.05 Governing Law. The Plan and Trust shall be governed by the laws of
the State of  Delaware  to the extent not  pre-empted  by the laws of the United
States.

         8.06 Effective Date. This Plan is effective as of the effective date of
the   Conversion  of  the  Bank  from  the  mutual  to  capital  stock  from  of
organization.  Following Conversion, the Plan shall be presented to stockholders
of  the  Company  for  ratification  for  purposes  of (i)  obtaining  favorable
treatment  under Section 16(b) of the Securities  Exchange Act of 1934; and (ii)
maintaining  (if  listed)  listing  on the  Nasdaq  National  Market;  provided,
however, that the failure to obtain shareholder ratification will not affect the
validity of the Plan and the Plan Share Awards thereunder.

         8.07  Compliance  with Section 16. If this Plan is  qualified  under 17
C.F.R.  ss.240.16b-3 of the Exchange Act Rules,  with respect to persons subject
to Section 16 of the Exchange Act,  transactions under this Plan are intended to
comply with all applicable  conditions of Rule 16b-3 or its successors under the
Exchange  Act. To the extent any  provision  of the Plan fails to so comply,  it
shall be deemed null and void, to the extent permitted by law.

         8.08 Term of Plan.  This Plan shall  remain in effect until the earlier
of (1) 21 years  from  the  Effective  Date,  (2)  termination  of the Plan by a
majority  of the  outstanding  shares  of the  Common  Stock  entitled  to vote;
provided, however, no such termination shall without the consent of the affected
Recipients'  rights  under a  previously  granted  Plan  Share  Award or (3) the
distribution  of all  assets of the  Trust.  Termination  of the Plan  shall not
affect any Plan Share Awards  previously  granted,  and such Awards shall remain
valid and in effect  until  they have been  earned and paid,  or by their  terms
expire or are forfeited.


                                                         8

<PAGE>



                  IN WITNESS  WHEREOF,  the Bank established this Plan which was
executed by its duly authorized executive officer , effective as of the 31st day
of March, 1994 and is amended and restated as of June 17, 1998.


                                                     By:


Attest:


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



                                                         9




                                                       EXHIBIT 10.3


                              AMENDED AND RESTATED
                             RELIANCE BANCORP, INC.
                  1994 STOCK OPTION PLAN FOR OUTSIDE DIRECTORS


I.  Purpose

         The purpose of the Reliance Bancorp,  Inc. (the "Holding Company") 1994
Stock  Option  Plan  for  Outside  Directors  of the  Holding  Company  and  its
affiliates,  including the outside  directors of Reliance  Federal  Savings Bank
(the  "Bank")  (the  "Directors'  Option  Plan" or the "Plan") is to promote the
growth  and  profitability  of the  Holding  Company  and the Bank by  providing
outside directors of the Holding Company and its affiliates with an incentive to
achieve  long-term  objectives of the Holding  Company and to attract and retain
non-employee  directors of  outstanding  competence  by  providing  such outside
directors  with an  opportunity  to acquire an equity  interest  in the  Holding
Company.

II.  Grant of Options

         (a)  Initial and Subsequent Grants.

                  (i) Each outside  director  (for  purposes of this  Directors'
Option Plan,  the term  "Outside  Director"  shall mean a member of the Board of
Directors of the Holding  Company or any of its affiliates not also serving as a
full-time  employee of the  Holding  Company or any of its  affiliates),  who is
serving in such  capacity on the date of the Holding  Company's  initial  public
offering and at the  effective  date of this  Directors'  Option Plan, is hereby
granted  non-statutory  stock  options to purchase  39,330  shares of the common
stock of the Holding Company ("Common Stock"), subject to adjustment as provided
in Section IV hereof.

                  (ii) Additional  grants of non-statutory  stock options may be
made to each outside director under this Plan by the committee administering the
Plan (the  "Committee").  The  Committee  shall  consist of the entire  Board of
Directors or two or more members of the Board of Directors who are "Non-employee
Directors" as that term is defined in Rule 16b-3(b)(3)(i), as promulgated by the
Securities and Exchange  Commission,  under the Securities Exchange Act of 1934,
as amended (the "Exchange Act").

                  (iii)  The  purchase  price  per  share  of the  Common  Stock
deliverable  upon  the  exercise  of each  non-statutory  stock  option  granted
pursuant to Section  II(a)(i) shall be the initial public  offering price of the
Common Stock sold in  connection  with the  conversion  of the Bank to the stock
form.  The effective date of these initial grants shall be the effective date of
the Directors' Option Plan as defined in Section V hereof ("Effective Date").


                                                         1

<PAGE>



                  (iv)  The  purchase  price  per  share  of  the  Common  Stock
deliverable  upon  the  exercise  of each  Non-statutory  Stock  Option  granted
pursuant to Section II(a)(ii) shall be the Fair Market Value of the Common Stock
on the date of grant.

         (b) Ineligibility. An option under the Directors' Option Plan shall not
be granted to any Outside  Director who at any previous  time was an employee of
either the  Holding  Company or the Bank and in such  capacity  was  eligible to
receive any options to purchase Common Stock.

         (c) Fair Market Value. For purposes of the Directors' Option Plan, when
used in connection  with Common Stock on a certain date, Fair Market Value means
the  average of the bid and ask prices of the Common  Stock as  reported  by the
National  Association  of  Securities  Dealers  Automated  Quotation  System (as
published by the Wall Street Journal, if published) on the effective date of the
grant, or if the Common Stock was not traded on such date, on the next preceding
day on which the Common Stock was traded  thereon.  For purposes of the grant of
options in the  Conversion  as defined in Section V hereof,  Fair  Market  Value
shall mean the initial  public  offering  price of the Common Stock  ($10.00 per
share).

III.  Terms and Conditions

         (a) Option  Agreement.  Each  option  shall be  evidenced  by a written
option  agreement  between the Holding Company and the recipient  specifying the
number of shares of Common  Stock that may be acquired  through its exercise and
containing such other terms and conditions which are not  inconsistent  with the
terms of this grant.

         (b) Vesting.  Each option granted  pursuant to Section  II(a)(i) hereof
shall  become  exercisable  in three  annual  installments  of thirty  three and
one-third percent (331/3%).  Options granted pursuant to Section II(a)(ii) shall
vest in accordance  with the terms and conditions set forth in each  recipient's
Option Award Agreement.

         (c) Manner of Exercise.  The option when  exercisable  may be exercised
from  time to time,  in whole or in part,  by  delivering  a  written  notice of
exercise to the Chief  Executive  Officer of the Holding  Company  signed by the
recipient. Such notice is irrevocable and must be accompanied by full payment of
the exercise  price (as determined in Section II(a) hereof) in cash or shares of
previously acquired Common Stock of the Holding Company at the Fair Market Value
of such  shares  determined  on the  exercise  date by the manner  described  in
Section II(c) above.

         (d)  Transferability.  Each option granted hereby may be exercised only
by the recipient to whom it is issued, or in the event of the Outside Director's
death,  his  or  her  personal  representative(s)  or  designee(s),  heir(s)  or
devisee(s)  pursuant  to the terms of  Section  III(e)  hereof  or as  otherwise
provided by Rule 16(b)-3 of the Securities Exchange Act of 1934, as amended.

         (e)  Termination  of Service.  Upon the  termination  of a  recipient's
service  for  any  reason  other  than  disability,  retirement,  failure  to be
are-elected  at any annual  meeting of  shareholders  at which the recipient has
been nominated, the occurrence of a Change in Control, death or removal

                                                         2

<PAGE>



for cause, the participant's stock options shall be exercisable only as to those
shares  which  were  immediately  purchasable  by the  recipient  at the date of
termination.

         In the event of death or disability of any recipient, all stock options
held by such recipient,  whether or not  exercisable at such time,  shall become
immediately   exercisable   by   the   recipient   or  the   recipient's   legal
representatives  or beneficiaries.  Upon termination of the recipient's  service
due to retirement,  failure to be are-elected or a Change in Control occurs, all
stock options held by such  recipient,  whether or not exercisable at such time,
shall become immediately  exercisable.  However, shares of Common Stock acquired
through the exercise of options  granted  under Section II(a) may not be sold or
otherwise  disposed  of for a period  of one year  from the date of grant of the
option.
For purposes of this plan the following terms are defined:

                  (i) "Change in Control" of the Bank or Holding  Company  shall
         mean an event of a nature that; (1) would be required to be reported in
         response to Item 1 of the  current  report on Form 8-K, as in effect on
         the date  hereof,  pursuant  to Section  13 or 15(d) of the  Securities
         Exchange Act of 1934 (the "Exchange  Act");  or (2) results in a Change
         in Control of the Bank or the Holding Company within the meaning of the
         Home Owners' Loan Act of 1933, as amended 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 (3) 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  tax-qualified  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  soliciting proxies from
         shareholders 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 or  similar  transaction  with  one or more  corporations  as a
         result of which the outstanding  shares of the class of securities then
         subject to the plan or transaction  are exchanged for or converted into
         cash or property or securities

                                                         3

<PAGE>



         not issued by the Bank or the Holding Company shall be distributed;  or
         (E) a tender offer is made for 20% or more of the voting  securities of
         the Bank or the Holding Company.

                  (ii)  "Disability"  means the permanent and total inability by
         reason of mental or physical infirmity, or both, of an outside director
         to  perform  the work  customarily  assigned  to him.  Additionally,  a
         medical  doctor  selected or approved  by the Board of  Directors  must
         advise the Board that it is either not possible to determine  when such
         disability  will  terminate  or  that it  appears  probable  that  such
         disability will be permanent  during the remainder of said  recipient's
         lifetime.

                  (iii)  "Retirement"  means the termination of service from the
         Board of  Directors  of the Bank and/or the Holding  Company  following
         written notice to the Board of Directors as a whole of such  Director's
         intention to retire or retirement as determined by the Bank's bylaws.

                  (iv)  "Removal  for Cause"  means the  removal of the  Outside
         Director based upon personal dishonesty, willful misconduct, any breach
         of fiduciary duty involving  personal  profit,  intentional  failure to
         perform  stated  duties,  or the willful  violation of any law, rule or
         regulation  (other than traffic  violations or similar  offenses) which
         results  in a  material  loss  to  the  Holding  Company  or any of its
         affiliates.

         (f) Termination of Option. Options shall expire upon the earlier of (i)
one hundred and twenty (120) months following the date of grant, or (ii) one (1)
year  following the date on which the Outside  Director  ceases to serve in such
capacity  for any reason  other than  removal for cause in  accordance  with the
Holding  Company's  Certificate of Incorporation  and applicable law.  Provided,
however, that if the recipient's service on the Board of Directors is terminated
for any reason other than being  removed for cause prior to the date the Plan is
presented to the shareholders of the Holding Company for ratification, the stock
options  may not be  exercised  prior to the date of the  shareholders'  meeting
regarding such  ratification  but shall remain  exercisable  for a period of one
year from the date of such  meeting.  If the Outside  Director dies before fully
exercising  any  portion of an option  then  exercisable,  such  options  may be
exercised by such Outside Director's  beneficiary,  personal  representative(s),
heir(s) or devisee(s)  at any time within the one (1) year period  following his
or her  death;  provided,  however,  that  in no  event  shall  the  options  be
exercisable  more than one hundred and twenty (120) months after the date of its
grant.  If the Outside  Director  fails to be renominated  or  are-elected,  all
options  awarded to him shall  become  immediately  exercisable.  If the Outside
Director is removed for cause, all options awarded to him shall expire upon such
removal.

IV.  Common Stock Subject to the Directors' Option Plan

         The shares which shall be issued and delivered upon exercise of options
granted under the Directors'  Option Plan may be either  authorized and unissued
shares of Common Stock or  authorized  and issued shares of Common Stock held by
the Holding  Company as  treasury  stock.  The number of shares of Common  Stock
reserved for issuance under the Directors'  Option Plan shall not exceed 210,105
shares of the Common  Stock of the  Holding  Company,  par value $.01 per share,
subject to

                                                         4

<PAGE>



adjustments  pursuant to this Section IV. Any shares of Common Stock  subject to
an option which for any reason either terminates  unexercised or expires,  shall
again be available for issuance under the Directors' Option Plan.

         In the event of any change or changes in the  outstanding  Common Stock
of  the   Holding   Company   by  reason  of  any  stock   dividend   or  split,
recapitalization,  reorganization,  merger, consolidation, spin-off, combination
or any similar  corporate  change,  or other increase or decrease in such shares
effected without receipt or payment of consideration by the Holding Company, the
number of  shares of Common  Stock  which may be issued  under  this  Directors'
Option  Plan,  the number of shares of Common Stock  subject to options  granted
under this Directors' Option Plan and the option price of such options, shall be
automatically  adjusted to prevent dilution or enlargement of the rights granted
to recipient under the Directors' Option Plan.

V.  Effective Date of the Plan; Shareholder Ratification

         The  Directors'  Option Plan after  adoption by the Board of  Directors
shall  become  effective  upon the  conversion  of the Bank  from the  mutual to
capital stock form of ownership and the  acquisition  of the  Association by the
Holding Company (the "Conversion").  Following Conversion, the Directors' Option
Plan shall be presented to shareholders of the Holding Company for  ratification
for purposes of (i)  obtaining  favorable  treatment  under Section 16(b) of the
Securities  Exchange Act of 1934,  as amended  (the  "Exchange  Act");  and (ii)
maintaining listing on the Nasdaq National Market;  provided,  however, that the
failure to obtain shareholder ratification shall not affect the validity of this
Plan and the options granted hereunder.

VI. Taxes.

         There may be deducted from each  distribution of Common Stock under the
Plan  sufficient  amounts of shares of Common Stock to cover for any  applicable
tax obligations  incurred as a result of the exercise of options under the Plan.
If this Plan is qualified under 17 C.F.R.  ss. 240.16b-3 under the Exchange Act,
then any deduction for taxes shall comply with 17 C.F.R. ss. 240.16b-3.

VII. Termination of the Plan

         The  right to grant  options  under  the  Directors'  Option  Plan will
terminate  automatically  upon the earlier of ten years after the Effective Date
of the Plan or the  issuance  of 210,105  shares of Common  Stock  (the  maximum
number of shares of Common  Stock  reserved  for under  this  Plan)  subject  to
adjustment  pursuant to Section IV hereof. A majority of the outstanding  shares
of the Common  Stock  entitled to vote is required to terminate  the  Directors'
Option Plan for any other reason; provided,  however, no such termination shall,
without the consent of the affected  recipient,  affect such recipient's  rights
under a previously granted option.


                                                         5

<PAGE>



VIII.  Amendment of the Plan

         The  Directors'  Option  Plan may be  amended  from time to time by the
Board of  Directors  of the Holding  Company  provided  that  Section II and III
hereof  shall not be  amended  more than once  every six  months  other  than to
comport with the  Internal  Revenue  Code of 1986,  as amended,  or the Employee
Retirement  Income  Security Act of 1974, as amended,  or the rules  thereunder.
Except as provided in Section IV hereof, rights and obligations under any option
granted  before an amendment  shall not be altered or impaired by such amendment
without the  written  consent of the  optionee.  If the  Directors'  Option Plan
becomes qualified under 17 C.F.R.  ss.240.16(b)-3  ("Rule 16(b)-3") of the rules
and  regulations  promulgated  under the Securities  Exchange Act of 1934 and an
amendment would require  shareholder  approval under such Rule 16(b)-3 to retain
the  Plan's  qualification,  then  subject  to the  discretion  of the  Board of
Directors  of  the  Holding  Company,  such  amendment  shall  be  presented  to
shareholders for  ratification,  provided,  however,  that the failure to obtain
shareholder  ratification  shall  not  affect  the  validity  of this Plan as so
amended and the options granted thereunder.

IX.  Applicable Law

         The Plan will be  administered in accordance with the laws of the State
of Delaware.

X.  Compliance with Section 16

         If this Plan is qualified under Rule 16b-3 transactions under this Plan
are  intended  to comply  with all  applicable  conditions  of Rule 16b-3 or its
successors  under the Exchange Act. To the extent that any provision of the Plan
fails to so comply,  such provision shall be deemed null and void, to the extent
permitted by law.


         IN WITNESS WHEREOF,  Reliance Bancorp, Inc. established this Plan which
was executed by its duly  authorized  executive  officer and effective as of the
31st day of March, 1994 and is amended and restated as of June 17, 1998.


                                    By:



Attest:
- -------------------------------






                                                         6



                                                           EXHIBIT 10.14


                             RELIANCE BANCORP, INC.
                        1996 INCENTIVE STOCK OPTION PLAN
                  AMENDED AND RESTATED AS OF FEBRUARY 19, 1997


1.       DEFINITIONS.

     (a) "Affiliate" means (i) a member of a controlled group of corporations of
which  the  Holding  Company  is a  member  or (ii) an  unincorporated  trade or
business which is under common control with the Holding Company as determined in
accordance with Section 414(c) of the Internal Revenue Code of 1986, as amended,
(the "Code") and the  regulations  issued  thereunder.  For purposes  hereof,  a
"controlled group of corporations" shall mean a controlled group of corporations
as defined in Section 1563(a) of the Code  determined  without regard to Section
1563(a)(4) and (e)(3)(C).

     (b) "Alternate  Option Payment  Mechanism" refers to one of several methods
available  to a  Participant  to fund the  exercise of a stock option set out in
Section 12. These  mechanisms  include:  broker assisted  cashless  exercise and
stock for stock exchange.

     (c) "Award" means any grant of benefits pursuant to Section 3 hereof.

     (d) "Bank" means Reliance Federal Savings Bank.

     (e) "Board of  Directors"  or "Board"  means the board of  directors of the
Holding Company.

     (f)  "Change in  Control"  means a change in control of the Bank or Holding
Company 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,  as
amended (the "Exchange  Act"); or (ii) results in a Change in Control within the
meaning of the Home Owners' Loan Act of 1933, as amended  ("HOLA") 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  such  rules  and
regulations,  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  and  any  securities  purchased  by any tax
qualified  employee  benefit  plan of the  Holding  Company or the Bank;  or (B)
individuals who constitute the Board on the date hereof

                                                         1

<PAGE>



(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  seventy-five  percent
(75%) 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 solicitation of shareholders 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 or  similar  transaction  with one or more  corporations,  as a
result of which the  outstanding  shares of the class of securities then subject
to the plan are exchanged  for or converted  into cash or property or securities
not issued by the Bank or the Holding Company; or (E) a tender offer is made for
20% or more of the voting securities of the Bank or the Holding Company.

         (g) "Committee" means a committee consisting of at least two members of
the Board of  Directors  who are defined as Outside  Directors,  all of whom are
"Non-Employee  Directors"  as such term is defined  under  Rule 16b-3  under the
Exchange Act as promulgated by the Securities and Exchange Commission.

         (h) "Common Stock" means the Common Stock of the Holding  Company,  par
value, $.01 per share or any stock exchanged for shares of Common Stock pursuant
to Section 17 hereof.

         (i)      "Date of Grant" means the effective date of an Award.

         (j) "Directors'  Awards" means awards of Non-statutory Stock Options to
Outside Directors pursuant to the terms of Section 10.

         (k)  "Disability"  means the permanent and total inability by reason of
mental or physical  infirmity,  or both,  of a  Participant  to perform the work
customarily assigned. Additionally, a medical doctor selected or approved by the
Board of Directors  must advise the Committee  that it is either not possible to
determine when such Disability  will terminate or that it appears  probable that
such  Disability  will be permanent  during the remainder of said  Participant's
lifetime.

         (l) "Dividend  Adjustment  Right" means the adjustment of the number of
shares  subject to an option  and/or the Exercise  Price of an option and/or the
right to receive an amount of cash based upon the terms set forth in Section 9.

         (m)  "Effective  Date" means July 17, 1996,  the effective  date of the
Plan.

         (n)  "Employee"  means any  person  who is  currently  employed  by the
Holding  Company or an Affiliate,  including  officers,  but such term shall not
include Outside Directors.


                                                         2

<PAGE>



         (o) "Exercise Price" means the purchase price per share of Common Stock
deliverable  upon the  exercise  of each  Option in order  for the  option to be
exchanged for shares of Common Stock.

         (p)  "Extraordinary  Dividend"  means a distribution to shareholders by
the  Holding  Company of  earnings  or  capital in excess of either (i)  current
earnings or (ii) the  weighted  average cost of funds of the Bank for the period
in which the dividend is paid, as determined for this purpose by the Committee.

          (q) "Fair Market Value" means, when used in connection with the Common
Stock on a  certain  date,  the  average  of the high and low bid  prices of the
Common Stock as reported by the Nasdaq National Market  ("Nasdaq") (as published
by the Wall Street  Journal,  if  published) on such date or if the Common Stock
was not traded on such date, on the next preceding day on which the Common Stock
was traded thereon or the last previous date on which a sale is reported. If the
Common Stock is not reported on the Nasdaq,  the Fair Market Value of the Common
Stock is the value so determined by the Committee in good faith.

         (r)      "Holding Company" means Reliance Bancorp, Inc.

         (s)  "Incentive  Stock Option" means an Option granted by the Committee
to a  Participant,  which Option is  designated by the Committee as an Incentive
Stock Option pursuant to Section 7.

         (t) "Limited  Right" means the right to receive an amount of cash based
upon the terms set forth in Section 8.

         (u)  "Non-statutory  Stock  Option"  means  an  Option  granted  by the
Committee to a Participant pursuant to Section 6, which is not designated by the
Committee as an Incentive Stock Option or which is redesignated by the Committee
under Section 7 as a Non-Statutory  Stock Option. All options granted to Outside
Directors pursuant to Section 10 shall be Non-statutory Stock Options.

         (v)  "Option"  means the right to buy a fixed amount of Common Stock at
the Exercise Price within a limited period of time designated as the term of the
option as granted under Sections 6 and 7 of the Plan.

         (w) "Outside  Director" means a member of the Board of Directors of the
Holding Company or its Affiliates, who is not also an Employee.

         (x)  "Participant"  means any Employee who holds an  outstanding  Award
under the terms of the Plan.

         (y)  "Retirement"  with respect to a Participant  means  termination of
employment which constitutes  retirement under any tax qualified plan maintained
by the Holding Company or the Bank. However,  "Retirement" will not be deemed to
have occurred for purposes of this Plan if a Participant

                                                         3

<PAGE>



continues  to serve on the Board of  Directors  of the  Holding  Company  or its
Affiliates   even  if  such   Participant   is  receiving   benefits  under  any
tax-qualified  retirement plan of the Holding  Company or its  Affiliates.  With
respect to an Outside  Director,  "Retirement"  means the termination of service
from the Board of Directors of the Holding  Company or its Affiliates  following
written notice to the Board as a whole of such Outside  Director's  intention to
retire  or  retirement  as  determined  by the  Holding  Company  or  applicable
Affiliate's bylaws,  except that an Outside Director shall not be deemed to have
"Retired"  for  purposes  of the Plan in the  event he  continues  to serve as a
consultant or advisory director to the Holding Company or any of its Affiliates.

         (z)  "Termination  for  Cause"  shall  mean  termination  because  of a
material loss to the Holding  Company or one of its  subsidiaries  caused by the
Participant'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. No act, or the failure to
act, on  Participant'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.

2.       ADMINISTRATION.

         (a) The Plan as regards  Options shall be granted and  administered  by
the  Committee.  The Committee is  authorized,  subject to the provisions of the
Plan,  to establish  such rules and  regulations  as it deems  necessary for the
proper  administration  of the  Plan  and to make  whatever  determinations  and
interpretations in connection with the Plan it deems necessary or advisable. All
determinations  and  interpretations  made by the Committee shall be binding and
conclusive  on  all  Participants  and  on  their  legal   representatives   and
beneficiaries.

         (b) The grant of Non-statutory  Stock Options to Outside  Directors are
made herein by the terms of this Plan. Actual  transference of any Non-statutory
Stock Options to Outside  Directors  requires no, nor allows any,  discretion by
the Committee.

3.       TYPES OF AWARDS.

         The following Awards may be granted under the Plan:

         (a)      Non-statutory Stock Options;
         (b)      Incentive Stock Options;
         (c)      Limited Rights;
         (d)      Dividend Adjustment Rights; and
         (e)      Directors Awards

as described below in paragraphs 6 through 10 of the Plan.


                                                         4

<PAGE>



4.       STOCK SUBJECT TO THE PLAN.

         Subject to adjustment as provided in Section 17, the maximum  number of
shares  reserved  hereby for  purchase  pursuant to the  exercise of Options and
Option-related  Awards granted under the Plan is 450,000 shares of which Options
to purchase  315,000  shares are reserved for grants to Employees and Options to
purchase  135,000  shares are  reserved for grants to Outside  Directors.  These
shares of Common Stock subject to Options which may be awarded  hereunder may be
either authorized but unissued shares or authorized shares previously issued and
reacquired by the Holding Company.  To the extent that Options are granted under
the Plan, the shares  underlying  such Options will be unavailable for any other
use  including  future  grants  under the Plan except  that,  to the extent that
Options  terminate,  expire,  are forfeited or are cancelled without having been
exercised (in the case of Limited Rights,  exercised for cash),  new Options may
be made with respect to these shares.

5.       ELIGIBILITY.

         All  Employees  shall be  eligible to receive  Options  under the Plan.
Outside Directors shall only be eligible to receive  Non-statutory Stock Options
under the Plan  under  Section 10 of this Plan.  An  Outside  Director  who is a
former Employee may,  however,  continue to hold  unexercised or unvested Awards
granted while such person was an Employee.

6.       NON-STATUTORY STOCK OPTIONS.

         The Committee may, subject to the limitations of the Plan, from time to
time,  grant  Non-statutory  Stock Options to Employees and, upon such terms and
conditions as the Committee may determine,  grant Non-statutory Stock Options in
exchange for and upon  surrender of previously  granted  Awards under this Plan.
Non-statutory Stock Options granted under this Plan are subject to the following
terms and conditions:

         (a) Exercise  Price.  The Exercise  Price of each  Non-statutory  Stock
Option shall be  determined  by the Committee on the date the option is granted.
Such Exercise  Price shall not be less than 100% of the Fair Market Value of the
Common Stock on the Date of Grant.  Common Stock  underlying such  Non-statutory
Stock Options may be purchased  only upon full payment of the Exercise  Price or
upon operation of an Option  Exercise  Alternative  set out in Section 12 of the
Plan.


         (b) Terms of Options. Non-Statutory Stock Options may in the discretion
of the  Committee be granted at any time and subject to any  conditions  allowed
under this Plan.  The term during which each  Non-statutory  Stock Option may be
exercised  shall  be  determined  by the  Committee,  but in no  event  shall  a
Non-statutory Stock Option be exercisable in whole or in part more than 10 years
from the Date of Grant.  Unless  otherwise  determined  by the  Committee,  Non-
statutory Stock Options shall become  exercisable  six months  subsequent to the
Date of Grant; provided, however, that all options shall become fully vested and
exercisable  upon  the  Participant's  termination  due  to  death,  Disability,
Retirement or in the event of a Change in Control.  The Common Stock  comprising
each installment may be purchased in whole or in part at any time during

                                                         5

<PAGE>



the term of such  Non-statutory  Stock  Option  after such  Non-Statutory  Stock
Option  becomes  exercisable.   The  Committee  may,  in  its  sole  discretion,
accelerate the time at which any Non-statutory  Stock Option may be exercised in
whole or in part. The  acceleration of any Non- statutory Stock Option under the
authority of this paragraph will create no right, expectation or reliance on the
part of any other  Participant or that certain  Participant  regarding any other
unaccelerated Non-statutory Stock Options.

         (c) The terms and conditions of any  Non-statutory  Stock Options shall
be evidenced by an agreement (the "NSO Agreement") which such NSO Agreement will
be subject to the terms and conditions of the Plan.

         (d) Termination of Employment. Notwithstanding any provisions set forth
herein or contained in any NSO Agreement  relating to an award of an Option,  in
the  event  of  termination  for  reasons  other  than  for  death,  Disability,
Retirement  or Change in Control or  Termination  for Cause,  only those options
exercisable at the time of termination may be exercised and only for a period of
one year after such termination.  In the event of the Participant's  termination
of service  for  death,  Disability,  Retirement  or in the event of a Change in
Control,  all options shall become exercisable and may be exercised for a period
of one year after such  termination.  In the event of Termination for Cause, all
rights  under  the  Participant's   Non-Statutory  Stock  Options  shall  expire
immediately upon termination.

7. INCENTIVE STOCK OPTIONS.

         The Committee may, subject to the limitations of the Plan, from time to
time,  grant  Incentive  Stock  Options to  Employees.  Incentive  Stock Options
granted  pursuant  to the Plan  shall be  subject  to the  following  terms  and
conditions:

         (a) Exercise  Price.  The Exercise Price of each Incentive Stock Option
shall be not less than 100% of the Fair Market  Value of the Common Stock on the
Date of Grant. However, if at the time an Incentive Stock Option is granted to a
Participant, the Participant owns Common Stock representing more than 10% of the
total  combined  voting  securities  of the Holding  Company (or,  under Section
424(d) of the Code, is deemed to own Common Stock  representing more than 10% of
the total combined voting power of all classes of stock of the Holding  Company,
by reason of the ownership of such classes of stock, directly or indirectly,  by
or for any  brother,  sister,  spouse,  ancestor  or lineal  descendent  of such
Participant, or by or for any corporation, partnership, estate or trust of which
such Participant is a shareholder,  partner or beneficiary),  ("10% Owner"), the
Exercise Price per share of Common Stock  deliverable  upon the exercise of each
Incentive  Stock  Option shall not be less than 110% of the Fair Market Value of
the Common Stock on the Date of Grant. Shares may be purchased only upon payment
of the full Exercise Price or upon operation of an Option  Exercise  Alternative
set forth in Section 12 of the Plan.

         (b) Amounts of Incentive Stock Options.  Incentive Stock Options may be
granted to any Employee in such amounts as determined by the Committee; provided
that the amount granted is consistent with the terms of Section 422 of the Code.
In the case of a stock option intended to

                                                         6

<PAGE>



qualify  as  an  Incentive  Stock  Option,   the  aggregate  Fair  Market  Value
(determined  as of the time the  Option is  granted)  of the  Common  Stock with
respect to which  Incentive  Stock Options granted are exercisable for the first
time by the  Participant  during  any  calendar  year  (under  all  plans of the
Participant's  employer corporation and its parent and subsidiary  corporations)
shall  not  exceed  $100,000.  The  provisions  of this  Section  7(b)  shall be
construed  and applied in  accordance  with  Section  422(d) of the Code and the
regulations,  if any,  promulgated  thereunder.  To the  extent  an  Award of an
Incentive  Stock Option under this Section 7 exceeds this  $100,000  limit,  the
portion of the Award of an Incentive  Stock Option in excess of such limit shall
be deemed a Non-statutory  Stock Option.  The Committee shall have discretion to
redesignate  Stock Options granted as Incentive  Stock Options as  Non-statutory
Stock Options. Such Non-statutory Stock Options shall be subject to Section 6 of
the Plan.

         (c) Terms of Incentive  Stock Options.  Incentive  Stock Options may in
the  discretion  of the  Committee  be  granted  at any time and  subject to any
conditions  allowed under this Plan. The term during which each Incentive  Stock
Option may be exercised  shall be determined by the  Committee,  but in no event
shall an Incentive  Stock Option be exercisable in whole or in part more than 10
years  from the Date of  Grant.  If at the time an  Incentive  Stock  Option  is
granted to a Participant who is a 10% Owner,  the Incentive Stock Option granted
to such Participant  shall not be exercisable after the expiration of five years
from the Date of Grant.  No Incentive  Stock Option  granted  under this Plan is
transferable  except  by will or the laws of  descent  and  distribution  and is
exercisable in his lifetime only by the Participant to whom it is granted.

         Unless otherwise  determined by the Committee,  Incentive Stock Options
shall become  exercisable six months subsequent to the Date of Grant;  provided,
however,  that all options  shall become fully vested and  exercisable  upon the
Participant's  termination  due to death,  Disability,  Retirement  or Change in
Control.  The shares comprising each installment may be purchased in whole or in
part at any time  during  the term of such  Incentive  Stock  Option  after such
installment  becomes  exercisable.  The Committee  may, in its sole  discretion,
accelerate  the time at which any  Incentive  Stock  Option may be  exercised in
whole or in part. To the extent that such acceleration, through the operation of
law,  destroys  incentive  treatment under the Code, then such accelerated Stock
Option shall be deemed to be a Non-Statutory  Stock Option.  The acceleration of
any Incentive  Stock Option under the authority of this paragraph will create no
right,  expectation  or  reliance on the part of any other  Participant  or that
certain Participant regarding any other unaccelerated Incentive Stock Options.

         (d) The terms and  conditions  of any  Incentive  Stock Option shall be
evidenced by an agreement (the "Incentive  Stock Option  Agreement")  which such
Incentive Stock Option  Agreement will be subject to the terms and conditions of
the Plan.

         (e)  Termination  of  Employment.  Unless  otherwise  determined by the
Committee,  upon the termination of a Participant's service for any reason other
than  death,  Disability,  Retirement  or Change in  Control  the  Participant's
Incentive  Stock Options shall be exercisable  only as to those shares that were
immediately  exercisable by the  Participant at the date of termination and only
for a period of three months following termination;  provided, however, that, in
the event that the

                                                         7

<PAGE>



Committee extends the exercisability of any Incentive Stock Options beyond three
months following  termination,  such Incentive Stock Options shall be treated as
Non-Statutory  Stock Options. In the event of the termination of a Participant's
service  due to  death,  Disability,  Retirement  or in the event of a Change in
Control,  all  of  the  Participant's   Incentive  Stock  Options  shall  become
exercisable  for a period of one year after such  termination.  Notwithstanding,
any  Incentive  Stock  Options are  exercised  more than three  months after the
Participant's terminations, such Options shall be treated as Non-Statutory Stock
Options.   In  the  event  of  Termination   for  Cause  all  rights  under  the
Participant's Incentive Stock Options shall expire immediately upon termination.
In the event of Disability, the period for exercise is one year from termination
of employment.

         (g)  Compliance  with Code. The Incentive  Stock Options  granted under
this Section 7 of the Plan are intended to qualify as "incentive  stock options"
within the meaning of Section 422 of the Code, but the Holding  Company makes no
warranty as to the  qualification  of any option as an  incentive  stock  option
within the meaning of Section 422 of the Code. All Incentive  Stock Options that
do not so quality shall be treated as Non-statutory Stock Options.

8.       LIMITED RIGHTS.

         Simultaneously  with the grant of any Option to an  Employee or Outside
Director, the Committee may grant a Limited Right with respect to all or some of
the shares  covered by such Option.  Limited  Rights granted under this Plan are
subject to the following terms and conditions:

         (a) Terms of Rights.  In no event shall a Limited Right be  exercisable
in whole or in part before the  expiration  of six months from the Date of Grant
of the Limited  Right.  A Limited Right may be exercised  only in the event of a
Change in Control.

                  The Limited  Right may be exercised  only when the  underlying
Option is eligible to be  exercised,  and only when the Fair Market Value of the
underlying  shares on the day of exercise is greater than the Exercise  Price of
the underlying Option.

                  Upon exercise of a Limited Right, the underlying  Option shall
cease to be exercisable.  Upon exercise or termination of an Option, any related
Limited Rights shall terminate.  The Limited Rights may be for no more than 100%
of the  difference  between the purchase  price and the Fair Market Value of the
Common Stock subject to the underlying option. The Limited Right is transferable
only when the underlying option is transferable and under the same conditions.

         (b)  Payment.  Upon  exercise  of a Limited  Right,  the  holder  shall
promptly  receive  from the  Holding  Company  an amount  of cash or some  other
payment  alternative  found in Section 11, equal to the  difference  between the
Exercise Price of the underlying  option and the Fair Market Value of the Common
Stock  subject  to the  underlying  Option  on the  date  the  Limited  Right is
exercised, multiplied by the number of shares with respect to which such Limited
Right is being  exercised.  Payments shall be less an applicable tax withholding
as set forth in Section 18.


                                                         8

<PAGE>



9.        DIVIDEND ADJUSTMENT RIGHT

         Simultaneously  with the  grant of any  Option  under  this  Plan,  the
Committee  may  grant a  Dividend  Adjustment  Right.  Upon  the  payment  of an
Extraordinary  Dividend,  the  Committee  may grant to the  holder of a Dividend
Adjustment  Right a payment from the Holding  Company of an amount of cash equal
to the amount of the  Extraordinary  Dividend paid on one share of Common Stock,
multiplied  by the number of shares of Common  Stock  subject to the  underlying
Option

10.      DIRECTORS' AWARDS

         Awards to Outside  Directors under this Plan  ("Directors'  Awards) are
made in the form of Non-statutory Stock Options. Directors' Awards shall be made
subject to the following terms and conditions:

         (a) Initial Grant of Directors'  Awards.  Each Outside  Director who is
serving  on the Board of  Directors  on the  Effective  Date of this Plan  shall
receive  Non-statutory Stock Options for 6,750 shares of Common Stock, each with
a Dividend  Adjustment Right pursuant to Section 9, which shall be granted as of
the Effective Date of the Plan.

         (b)  Continuing  Grant  of  Directors'  Awards.  Any  Outside  Director
currently serving on the Board of Directors as of the Effective Date of the Plan
who continues to serve as a Director on July 1, 1997 and July 1, 1998,  shall be
granted  Options for 6,750 shares on each  respective date pursuant to the terms
fixed by the Committee.

         (c) Grants to Subsequent  Outside  Directors.  To the extent Options to
purchase  shares are available for grant under the Plan, due to such Options not
being reserved for granting  under  paragraphs (a) and (b) of this Section 10 or
due to  forfeiture  of Options  previously  awarded to  Outside  Directors,  the
Committee  shall have the authority to grant such  available  Options to Outside
Directors in amounts and with terms as determined by the Committee.

         The terms and  conditions of any Director Award will be evidenced by an
agreement which shall be subject to the terms and conditions of the Plan.

         (d) Exercise  Price.  The Exercise  Price of each  Non-statutory  Stock
Option  awarded to an Outside  Director shall equal the Fair Market Value of the
Common  Stock on the date of the grant of the  Option.  Shares may be  purchased
only upon full  payment of the  Exercise  Price or upon  operation  of an Option
Exercise Alternative set forth in Section 12 of the Plan.

         (e) Terms of  Non-statutory  Stock Options  Award to Directors.  Unless
otherwise  determined by the Committee,  Non-Statutory  Stock Options granted to
Outside Directors shall become  exercisable six months subsequent to the Date of
Grant.  The term  during  which each  Non-statutory  Stock  Option  awarded to a
director may be exercised  shall be 10 years from the Date of Grant.  The shares
comprising  each  installment  may be  purchased in whole or in part at any time
during the term of such Non-statutory Stock Option.

                                                         9

<PAGE>



         (f) Death,  Disability,  Retirement or Change in Control of a Director.
All Stock Options shall be fully vested and exercisable upon death,  Disability,
Retirement or Change in Control.

         (g)  Forfeiture.  If the service of an Outside  Director as a member of
the Board is terminated for any other reason than death, Disability,  Retirement
or Change in Control, all unvested Stock Options shall be forfeited  immediately
upon such termination and the Outside Director shall have no further rights with
respect to such Directors' Award.

11.      PAYOUT ALTERNATIVES

         Payments due to a  Participant  upon the exercise or  redemption  of an
Award, may be made under the following terms and conditions:

         (a) Discretion of the Committee.  The Committee has the sole discretion
to determine the form of payment (whether monetary,  Common Stock, a combination
of payout  alternatives  or otherwise) it shall use in making  distributions  or
payments for all Options.  If the Committee  requests any or all Participants to
make  an  election  as to form of  payment  or  distribution,  it  shall  not be
considered bound by the election.

         (b)  Payment in the form of Common  Stock.  Any shares of Common  Stock
tendered  in  satisfaction  of an  obligation  arising  under this Plan shall be
valued  at the  Fair  Market  Value  of the  Common  Stock  at the  time  of the
distribution.  The  Committee may use Common Stock in Treasury or may direct the
market purchase of such Common Stock to satisfy its obligations under this Plan.

12.      OPTION EXERCISE ALTERNATIVES

         The Committee  has sole  discretion to determine the form of payment it
will accept for the exercise of an Option. The Committee may indicate acceptable
forms in the  Incentive  Stock Option or  Non-statutory  Stock Option  Agreement
covering such Options or may reserve its decision until the time of exercise. No
Option is to be  considered  exercised  until payment in full is accepted by the
Committee or its agent.

     (a) Cash  Payment.  The exercise  price may be paid in cash or by certified
check.

     (b) Borrowed  Funds.  To the extent  permitted by law,  the  Committee  may
permit all or a portion of the  exercise  price of an Option to be paid  through
borrowed funds.

     (c)  Exchange  of  Common  Stock.  (i)  The  Committee  may,  in  its  sole
discretion,  permit  payment by the tendering of previously  acquired  shares of
Common Stock.


                                                        10

<PAGE>



                  (ii) Any  shares of Common  Stock  tendered  in payment of the
exercise  price of an Option  shall be valued  at the Fair  Market  Value of the
Common Stock on the date prior to the date of exercise.

13.      GRANTS IN THE EVENT OF A CHANGE IN CONTROL

         (a) In the event of a Change in Control,  Options  then  available  for
grant under this Plan pursuant to Section 4 shall be automatically granted among
those current  Employees and current Outside  Directors who have previously been
granted  Options under this Plan,  as of the date of the Change in Control.  The
number of shares  subject  to  Options  to be  granted  to each such  individual
pursuant to this Section 13 shall be  determined  by  multiplying  the number of
Options to purchase shares of Common Stock then available for grant to Employees
and Outside Directors,  respectively,  pursuant to Section 4 by a fraction,  the
numerator  of which is the number of Options to purchase  shares of Common Stock
previously  granted to that  individual  under this Plan, and the denominator of
which is the total  number  of  Options  to  purchase  shares  of  Common  Stock
previously granted to all Employees, in the case of an Employee, and all current
Outside Directors, in the case of an Outside Director, under this Plan.

         (b) The Exercise  Price for any option  granted  pursuant to Section 13
shall be the average of the  Exercise  Price of each share of Common  Stock,  as
adjusted pursuant to Section 17, subject to an Option granted under this Plan to
the respective Employee or Outside Director prior to the Change in Control.

         (c) All Options granted pursuant to Section 13 shall be 100% vested and
exercisable upon the Change in Control and shall remain exercisable for a period
of 10 years from the date of grant.

14.      RIGHTS OF A SHAREHOLDER: NONTRANSFERABILITY.

         (a) No  Participant  or  Outside  Director  shall  have any rights as a
shareholder  with  respect  to any shares of Common  Stock  covered by an Option
until the date of issuance of a stock certificate for such Common Stock. Nothing
in this  Plan or in any  Option  granted  confers  on any  person  any  right to
continue in the employ or service of the Holding  Company or its  Affiliates  or
interferes in any way with the right of the Holding Company or its Affiliates to
terminate a Participant's services as an officer or other employee at any time.

         (b) No Option shall be transferred, assigned, hypothecated, or disposed
of in any manner by a Participant or Outside  Director other than by will or the
laws  of  intestate  succession;  provided,  however,  that  with  respect  to a
Non-qualified  Stock  Option,  the  Committee  or full Board may,  in their sole
discretion,  permit transferability if such transfer is, in the determination of
the  Committee  or full  Board,  for valid  estate  planning  purposes  and such
transfer  is  permitted  under  the Code and Rule  16b-3  promulgated  under the
Exchange  Act.  For the  purposes of this  section a transfer  for valid  estate
planning purposes  includes,  but is not limited to: (a) a transfer to revocable
intervivos  trust as to which the  Participant  or Outside  Director is both the
settlor and trustee, or (b) a transfer

                                                        11

<PAGE>



for no  consideration  to:  (i)  any  member  of the  Participant's  or  Outside
Director's Immediate Family, (ii) any trust solely for the benefit of members of
the Participant's or Outside Director's  Immediate Family, (iii) any partnership
whose only  partners  are  members of the  Participant's  or Outside  Director's
Immediate Family, and (iv) any limited liability corporation or corporate entity
whose only members or equity owners are members of the  Participant's or Outside
Director's Immediate Family. For purposes of this Section 14, "Immediate Family"
includes,  but is  not  necessarily  limited  to,  a  Participant's  or  Outside
Director's spouse, children, and grandchildren.

         (c) Nothing  contained in this Section 14 shall be construed to require
the Committee or full Board to give its approval to any transfer of an Option or
portion thereof, and approval to transfer any Option or portion thereof does not
mean that such  approval  will be given for the  transfer of any other Option or
portion of an Option.  The  transferee  of any Option shall be subject to all of
the terms and  conditions  applicable  to such Option  immediately  prior to the
transfer  and shall be subject to the rules and  regulations  proscribed  by the
Committee or full Board with respect to such Option.  The  Committee or the full
Board may limit the amount of any Option,  whether as to number or percentage of
underlying shares, for which permission to transfer is otherwise granted.

15.      AGREEMENT WITH GRANTEES.

         Each Option will be  evidenced  by a written  agreement  ("Agreement"),
executed by the  Participant or Outside  Director and the Holding Company or its
Affiliates  that  describes  the terms and  conditions  for receiving the Option
including  the date of  Option,  the  Exercise  Price if any,  the term or other
applicable periods, and other terms and conditions as may be required or imposed
by the  Plan,  the  Board of  Directors,  tax law  consideration  or  applicable
securities law.

16.      DESIGNATION OF BENEFICIARY.

         A  Participant  or  Outside  Director  may,  with  the  consent  of the
Committee,  designate a person or persons to receive, in the event of death, any
Option to which the Participant would then be entitled. Such designation will be
made upon forms  supplied by and  delivered  to the  Holding  Company and may be
revoked in writing.  If a Participant or Outside  Director fails  effectively to
designate a beneficiary,  then the  Participant's or Outside  Director's  estate
will be deemed to be the beneficiary.

17.      ADJUSTMENTS.

         In the event of any change in the outstanding shares of Common Stock by
reason of any stock dividend, split,  recapitalization,  merger,  consolidation,
spin-off,  reorganization,  combination or exchange of shares,  or other similar
corporate  change,  or other increase or decrease in such shares without receipt
or payment of consideration by the Holding Company, the Committee will make such
adjustments to previously  granted Awards, to prevent dilution or enlargement of
the rights of the Participant or Outside  Director,  including any or all of the
following:


                                                        12

<PAGE>



         (a)      adjustments  in the  aggregate  number  or kind of  shares  of
                  Common  Stock or other  securities  that may  underlie  future
                  Options under the Plan;

         (b)      adjustments  in the  aggregate  number  or kind of  shares  of
                  Common Stock or other  securities  underlying  Options already
                  made under the Plan;

         (c)      adjustments  in the purchase  price of  outstanding  Incentive
                  and/or  Non-statutory  Stock  Options,  or any Limited  Rights
                  attached to such Options.

         No such  adjustments  may,  however,  materially  change  the  value of
benefits  available  to a  Participant  or Outside  Director  under a previously
granted Option.  All awards under this Plan shall be binding upon any successors
or assigns of the Holding Company.

18.      TAX WITHHOLDING.

         Awards  under  this Plan shall be  subject  to tax  withholding  to the
extent  required  by  any  governmental   authority.  If  this  Plan  meets  the
requirements under 17 C.F.R. ss.240.16b-3 under the Exchange Act ("Rule 16b-3"),
then any withholding shall comply with Rule 16b-3 or any amendment or successive
rule.

19.      AMENDMENT OF THE PLAN.

         The Board of Directors may at any time,  and from time to time,  modify
or amend  the Plan in any  respect,  prospectively  or  retroactively;  provided
however,  that provisions governing grants of Options and Limited Rights, unless
permitted by the rules  promulgated  to Section 16(b) of the Exchange Act, shall
not be amended  more than once every six months  other than to comport  with the
Internal  Revenue  Code or the  Employee  Retirement  Income  Security  Act,  if
applicable.

         No such termination, modification or amendment may affect the rights of
a  Participant  or Outside  Director  under an  outstanding  Option  without the
written permission of such Participant or Outside Directors.

20.      APPROVAL OF SHAREHOLDERS.

         The Plan shall be presented to  shareholders  for approval for purposes
of: (i) obtaining  favorable  treatment  under  Section 16(b) of the  Securities
Exchange  Act; (ii)  obtaining  preferential  tax treatment for Incentive  Stock
Options; and (iii) maintaining listing on Nasdaq National Market. The failure to
obtain shareholder approval will not effect the validity or effectiveness of the
Plan and the Options granted hereunder,  provided,  however, that if the Plan is
not  approved  by  stockholders,  the  Board  of  Directors  may,  in  its  sole
discretion, terminate the Plan and rescind any Options granted hereunder and, to
the extent the Board of Directors  does not exercise its discretion to terminate
the  Plan,  any  Incentive   Stock  Options   granted  shall  be  deemed  to  be
Non-Statutory Stock Options.


                                                        13

<PAGE>



21.      TERMINATION OF THE PLAN.

         The  right to grant  Options  under the Plan  will  terminate  upon the
earlier of (i) ten (10) years after the  Effective  Date or (ii) the issuance of
Common  Stock or (iii) the  exercise  of  Options,  or  related  Limited  Rights
equivalent to the maximum number of shares  reserved under the Plan as set forth
in Section 4. The Board of Directors  has the right to suspend or terminate  the
Plan at any  time,  provided  that,  except  as to  termination  of the  Plan or
rescission of awards pursuant to Section 20 hereof, no such action will, without
the consent of a Participant or Outside  Director,  adversely  affect his vested
rights under a previously granted Option.

22.      APPLICABLE LAW.

         The Plan will be  administered in accordance with the laws of the state
of Delaware.

23.      COMPLIANCE WITH SECTION 16.

         If this Plan is  qualified  under Rule 16b-3 (or any  successor  rule),
with respect to persons subject to Section 16 of the Exchange Act,  transactions
under this Plan are intended to comply with all  applicable  conditions  of Rule
16b-3 or its successors  under the Exchange Act. To the extent any provisions of
the Plan or action by the Committee fail to so comply,  such provisions shall be
deemed null and void, to the extent permitted by law and deemed advisable by the
Committee.

24.      DELEGATION OF AUTHORITY

         The  Committee  may delegate all authority  for: the  determination  of
forms of  payment  to be made by or  received  by the  Plan;  the  execution  of
Agreements;  the  determination of Fair Market Value;  the  determination of all
other aspects of administration  of the plan to the executive  officer(s) of the
Holding  Company or Reliance  Federal  Savings Bank ("Bank").  The Committee may
rely on the descriptions,  representations,  reports and estimate provided to it
by the management of the Holding  Company or the Bank for  determinations  to be
made pursuant to the Plan.














                                                        14

<PAGE>



         IN WITNESS  WHEREOF,  Reliance  Bancorp,  Inc.  established  this Plan,
effective  as of the 17th  day of July,  1996 and  amended  and  restated  as of
January  21,  1997,  with this  Amended  and  Restated  Plan to be executed by a
designee of the Board of  Directors  its duly  corporate  seal to be affixed and
duly attested.



[CORPORATE SEAL]                            RELIANCE BANCORP, INC.



ADOPTED BY THE BOARD OF DIRECTORS:

   July 17, 1996                  By:   ______________________________
Date                                    Raymond L. Nielsen
                                        Chairman of the Board of Directors
                                        For the Board of Directors


APPROVED BY STOCKHOLDERS:

 November 12, 1996                By:  ______________________________
   Date                                Robert F. Pelosi
                                       Secretary



AMENDED AND RESTATED BY ACTION OF THE BOARD OF DIRECTORS:



 February 19, 1997                 By:  ______________________________
Date                                   Raymond L. Nielsen
                                       Chairman of the Board of Directors
                                       For the Board of Directors

                                                        15



RELIANCE BANCORP, INC. AND SUBSIDIARY                                           
FINANCIAL SECTION
- -------------------------------------------------------------------

CONTENTS
- -------------------------------------------------------------------


Selected Consolidated Financial and Other Data
  of the Company..................................................5

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

Consolidated Statements of Condition as of
   June 30, 1998 and 1997........................................22

Consolidated Statements of Income for
   the years ended June 30, 1998, 1997 and 1996..................23

Consolidated Statements of Changes in
   Stockholders' Equity for the years ended
   June 30, 1998, 1997 and 1996..................................24

Consolidated Statements of Cash Flows for
   the years ended June 30, 1998, 1997 and 1996..................25

Notes to Consolidated Financial Statements.......................27

Independent Auditors' Report.....................................52

Selected Consolidated Quarterly Financial Data...................53



                                                         4

<PAGE>

Reliance Bancorp, Inc. and Subsidiary
Selected Consolidated Financial and Other Data of the Company
- -------------------------------------------------------------
(Dollars in thousands, except per share data)
<TABLE>
<CAPTION>

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.

                                                                                              At June 30,
                                                                    ------------------------------------------------------------
Selected Financial Data:                                             1998          1997          1996         1995         1994
- -----------------------                                             -------      --------       --------    --------      ------
<S>                                                               <C>           <C>           <C>           <C>         <C>     
Total Assets..................................................... $2,485,729    $1,976,764    $1,782,550    $931,436    $830,501
Loans Receivable, Net............................................    969,797       909,321       817,746     332,080     330,720
Debt and Equity Securities Available-for-Sale....................    134,907        26,909        13,271      23,880      37,588
Debt and Equity Securities Held-to-Maturity......................     40,189        46,026        48,330      23,890      39,492
Mortgage-Backed Securities Available-for-Sale....................    940,347       721,819       591,740     104,453          --
Mortgage-Backed Securities Held-to-Maturity......................    249,259       159,356       184,492     413,762     394,199
Excess of Cost Over Fair Value of Net Assets Acquired............     58,936        45,463        49,429          --          --
Real Estate Owned, Net...........................................        755           450         1,564       1,558       2,911
Deposits.........................................................  1,628,298     1,436,037     1,345,626     670,317     587,221
Borrowed Funds...................................................    630,206       351,913       266,160      97,035      78,000
Total Stockholders' Equity.......................................    194,864       162,670       153,619     153,733     157,851

                                                                                         Year Ended June 30,
                                                                    -----------------------------------------------------------
Selected Operating Data:                                              1998         1997           1996        1995        1994
- -----------------------                                             --------     --------       --------    --------     ------
<S>                                                                <C>            <C>           <C>         <C>         <C>     
Interest Income..................................................  $153,819       $133,289      $100,372    $ 61,260    $ 47,224
Interest Expense ................................................    86,828         71,653        52,985      28,361      20,024
                                                                     ------         ------        ------     -------     -------
     Net Interest Income.........................................    66,991         61,636        47,387      32,899      27,200
Less Provision for Loan Losses...................................     1,650            950           725         400         393
                                                                     ------        -------       -------     -------     -------
     Net Interest Income After Provision for Loan Losses.........    65,341         60,686        46,662      32,499      26,807

Non-Interest Income:
Loan Fees and Service Charges....................................     1,047            683           826         269         260
Other Operating Income...........................................     3,452          2,557         1,606         841         859
Income from Money Centers........................................     1,882             --            --          --          --
Condemnation Award on Joint Venture..............................     1,483             --            --          --          --
Net (Loss) Gain on Securities....................................        (5)           172           678         147          --
                                                                     -------       -------        ------      ------      ------
     Total Non-Interest Income...................................     7,859          3,412         3,110       1,257       1,119
                                                                     -------       -------        ------      ------      ------

Non-Interest Expense:
Compensation and Benefits........................................    20,297         16,509        13,395       9,562       7,068
Occupancy and Equipment..........................................     6,531          5,719         4,481       2,462       2,336
Federal Deposit Insurance Premiums...............................       921          1,813         2,399       1,376       1,374
Advertising......................................................     1,202          1,168         1,152       1,158         670
Other Operating Expenses.........................................     6,274          5,778         4,169       3,039       2,366
                                                                     ------        -------       -------     -------      ------
     Total General and Administrative Expenses...................    35,225         30,987        25,596      17,597      13,814
Real Estate Operations, Net......................................       218            383           579        (385)      1,080
Amortization of Excess of Cost Over Fair
  Value of Net Assets Acquired...................................     4,218          3,404         1,928          --          --
SAIF Recapitalization Charge.....................................        --          8,250            --          --          --
                                                                    -------        -------       -------     -------      ------
     Total Non-Interest Expense..................................    39,661         43,024        28,103      17,212      14,894
                                                                    -------        -------       -------     -------      ------

     Income Before Income Taxes and Cumulative
         Effect of Change in Accounting Principle................    33,539         21,074        21,669      16,544      13,032
Income Tax Expense...............................................    14,810         10,138         9,946       6,842       5,538
                                                                    -------        -------       -------     -------      ------
     Income Before Cumulative Effect of
         Change in Accounting Principle..........................    18,729         10,936        11,723       9,702       7,494
Cumulative Effect of Change in Accounting Principle (1)..........        --             --            --          --       1,200
                                                                    -------        -------       -------     -------      ------
     Net Income..................................................  $ 18,729       $ 10,936      $ 11,723     $ 9,702     $ 8,694
                                                                     ======         ======        ======       =====       =====
Earnings Per Share: (2)          Basic...........................    $ 2.11         $ 1.32        $ 1.36      $ 1.04      $ 0.22
                                 Diluted.........................    $ 1.99         $ 1.25        $ 1.32      $ 1.03      $ 0.22
(See footnotes on following page)

                                                                 5

<PAGE>


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

                                                                                   At or for the Year Ended June 30,
                                                                     --------------------------------------------------------
                                                                     1998         1997         1996         1995         1994
                                                                     ----         ----         ----         ----         ----
Performance Ratios:
<S>                                                                 <C>          <C>          <C>          <C>         <C>  
Return on Average Assets (1)......................................   0.86%        0.58%        0.83%        1.08%       1.15%
Return on Average Stockholders' Equity (1)(3).....................  10.42         7.02         7.58         6.17        9.82
Return on Average Tangible Stockholders' Equity (1)(3)............  15.14        10.10         9.18         6.17        9.82
Average Stockholders' Equity to Average Assets....................   8.45         8.24        10.92        17.60       11.68
Stockholders' Equity to Total Assets..............................   7.84         8.23         8.62        16.51       19.01
Tangible Stockholders' Equity to Tangible Assets..................   5.60         6.07         6.01        16.51       19.01
Core Deposits to Total Deposits...................................  36.91        37.40        41.68        36.12       49.08
Net Interest Spread...............................................   2.98         3.22         3.17         3.11        3.36
Net Interest Margin (4)...........................................   3.28         3.47         3.52         3.77        3.69
General and Administrative Expenses to Average Assets.............   1.62         1.66         1.81         1.97        1.82
Operating Income to Average Assets (5)............................   0.29         0.17         0.16         0.14        0.15
Average Interest-Earning Assets to
  Average Interest-Bearing Liabilities............................  1.07X        1.06X        1.09X        1.20X        1.12X

Selected Financial Ratios, Excluding SAIF
Recapitalization Assessment
Return on Average Assets (1)......................................   0.86%        0.84%        0.83%        1.08%       1.15%
Return on Average Stockholders' Equity (1)(3).....................  10.42        10.12         7.58         6.17        9.82
Return on Average Tangible Stockholders' Equity (1)(3)............  15.14        14.56         9.18         6.17        9.82

Asset Quality Ratios:
Non-Performing Loans to Total Loans (6)...........................   0.95%        1.61%        1.58%        1.10%       1.08%
Non-Performing Loans to Total Assets..............................   0.37         0.75         0.73         0.39        0.43
Non-Performing Assets to Total Assets (7)........................    0.40         0.77         0.82         0.56        0.78
Allowance for Loan Losses to Total Loans..........................   0.91         0.57         0.55         0.52        0.43
Allowance for Loan Losses to Non-Performing Loans.................  96.12        35.18        34.63        47.10       39.38

Other Data:

Number of Deposit Accounts........................................ 169,071      164,121     164,368       68,617      63,416
Full-Service Banking Offices......................................      30           28          28           11          11
</TABLE>


(1) 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.
(2)  Earnings  per share for fiscal  year ended 1994 is based on net income from
March 31, 1994 to June 30, 1994.
(3) For purposes of these calculations, average stockholders' equity and average
stockholders'  tangible  equity  exclude the effect of changes in the unrealized
appreciation (depreciation) on securities available-for-sale, net of taxes.
(4)  Calculation  is based upon net interest  income  before  provision for loan
losses divided by average interest-earning assets.
(5) Operating income represents total  non-interest  income less (plus) net gain
(loss) on sale of securities and condemnation award on joint venture.
(6)  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 doubtful of
collection.
(7) Non-performing assets consist of non-performing loans and real estate owned.



                                                                 6

<PAGE>



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,
corporate debt securities and repurchase  agreements.  In addition,  the Company
completed the  acquisitions of the Bank of Westbury,  a Federal Savings Bank, in
August 1995,  Sunrise  Bancorp,  Inc., in January 1996 and  Continental  Bank, a
commercial bank, in October 1997, which were all merged into 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,
consumer,  multi-family,  commercial,  commercial real estate,  construction and
guaranteed  student  loans.  In connection  with the  acquisition of Continental
Bank,  the Bank now offers  both  secured and  unsecured  commercial  loans.  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 Bank also
operates,  as a result of the Continental Bank  acquisition,  five check cashing
("Money Centers") operations which result in additional fee income to the Bank.

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, amortization of excess of cost
over the fair  value of net  assets  acquired,  and in fiscal  1997,  a one-time
pre-tax SAIF  recapitalization  charge. 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.

Completion of Acquisition of Continental Bank

On October 17, 1997, the Company  completed the acquisition of Continental  Bank
("Continental"), a commercial bank with two full service banking offices located
in Nassau and Suffolk  counties in Long Island,  New York, a commercial  lending
facility and five check cashing facilities in Manhattan.  Under the terms of the
merger,  Reliance  issued 1.10 shares of its common  stock for each  outstanding
common share of Continental. The cost of the acquisition was approximately $24.4
million.  The Company accounted for the transaction using the purchase method of
accounting  which  resulted  in excess of cost over the fair value of net assets
acquired  ("goodwill")  of $17.7 million which is being  amortized on a straight
line basis over 15 years.  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.

Financial Condition

As of June 30,  1998,  total  assets  were $2.5  billion,  an increase of $509.0
million,  or  25.7%,  from  $2.0  billion  at  June  30,  1997.  Mortgage-backed
securities  increased $308.4 million,  or 35.0%, from $881.2 million at June 30,
1997 to $1.2  billion  at June 30,  1998,  with the  increase  primarily  due to
securities  acquired from  Continental  Bank and increased  purchases of private
label   collateralized   mortgage   obligations   offset  by  amortization   and
prepayments. Investment securities increased

                                                             7

<PAGE>



$102.2 million, or 140.1%, from $72.9 million at June 30, 1997 to $175.1 million
at June 30, 1998, as the Company  deployed some of the proceeds from the capital
securities  issued in April 1998 into investment  securities.  Loans receivable,
net increased  $60.5 million,  or 6.7%,  from $909.3 million at June 30, 1997 to
$969.8  million at June 30, 1998 as a result of increased  multi-family  lending
and from commercial loans acquired from Continental Bank.

Funding for the purchases of mortgage-backed securities,  investments securities
and loans was obtained through a combination of new deposit growth,  borrowings,
proceeds from the trust preferred securities and cash flows.  Deposits increased
$192.3 million,  or 13.4% during the fiscal year ended June 30, 1998 as a result
of growth in new  certificate  of deposit  products and deposits  acquired  from
Continental Bank.  Borrowings  increased from $351.9 million at June 30, 1997 to
$630.2 million at June 30, 1998, an increase of $278.3  million,  or 79.1%.  The
increase in borrowings is attributable to additional leveraging of the statement
of condition and the proceeds from the trust preferred securities.  The Bank has
been using borrowings to leverage its capital and fund asset growth.

Treasury stock decreased from $27.5 million at June 30, 1997 to $24.0 million at
June 30, 1998 as a result of the issuance of  approximately  1 million shares to
purchase Continental Bank partially offset by additional purchases.

Non-performing assets

Non-performing  loans totalled $9.3 million, or 0.95% of total loans at June 30,
1998,  as compared to $14.7  million,  or 1.61% of total loans at June 30, 1997.
Non-performing  loans at June 30, 1998 were  comprised  of $6.4 million of loans
secured by one- to  four-family  residences,  $2.1  million of  commercial  real
estate loans,  $567,000 of commercial  loans and $208,000 of guaranteed  student
and  other  loans.  As a result of a  decrease  in  non-performing  loans and an
increased asset base, the  non-performing  assets to total assets ratio improved
to 0.40% at June 30, 1998 from 0.77% at June 30, 1997.

For the fiscal year ended June 30, 1998,  the Company's  loan loss provision was
$1.7  million as  compared to  $950,000  in the prior year  period.  The Company
increased  its  provision  for loan losses to continue to increase its loan loss
coverage  ratios,  particularly in light of increased  multi-family  lending and
commercial  loans acquired from  Continental  Bank. The Company's  allowance for
loan losses  totalled  $8.9 million at June 30, 1998 as compared to $5.2 million
at June 30,  1997  which  represents  a ratio of  allowance  for loan  losses to
non-performing  loans and to total  loans of 96.12%  and  0.91% and  35.18%  and
0.57%,  respectively.  The significant increase in the loan loss coverage ratios
is the result of $2.7 million of allowances  acquired from  Continental Bank and
the lower  level of  non-performing  loans.  For the fiscal  year ended June 30,
1998,  the Company  experienced  net  charge-offs  of  $636,000,  as compared to
$263,000 in the prior year period.  Management  believes the  allowance for loan
losses at June 30, 1998 is  adequate,  and  sufficient  reserves  are  presently
maintained to cover losses on non-performing loans.

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 ("ARM"),
commercial and consumer loans,  shorter-term fixed rate multi-family,  mortgage,
commercial  and consumer loans and the purchase of  shorter-term  fixed rate and
adjustable-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.

The Company has  attempted to limit its  exposure to interest  rate risk through
the  origination  and purchase of  adjustable-rate  mortgage  loans ("ARMs") and
through  purchases  of  adjustable-rate   mortgage-backed  and  mortgage-related
securities and fixed rate mortgage-backed and  mortgage-related  securities with
short- and  medium-term  average lives. In the most recent fiscal year, the Bank
has not been able to  originate  a  significant  amount of ARM's due to customer
preference  for fixed rate loans.  The actual  duration  of  mortgage  loans and
mortgage-backed  securities can be significantly impacted by changes in mortgage
prepayment and market interest rates. Mortgage prepayment rates will vary due to
a number of  factors,  including  the  regional  economy  in the area  where the
underlying mortgages were originated,  seasonal factors,  demographic  variables
and  the  assumability  of  the  underlying  mortgages.   However,  the  largest
determinants of prepayment rates are prevailing interest rates

                                                             8

<PAGE>



and related mortgage  refinancing  opportunities.  Management  monitors interest
rate sensitivity so that adjustments in the asset and liability mix, when deemed
appropriate, can be made on a timely basis.

At June 30,  1998,  $841.3  million,  or 41.2%,  of the Bank's  interest-earning
assets consisted of adjustable-rate  loans and mortgage-backed  securities.  The
Bank's  mortgage  loan  portfolio  totalled  $791.0  million,  of which,  $425.3
million, or 53.8%, were adjustable-rate loans and $365.7 million, or 46.2%, were
fixed-rate  loans.  In addition,  at June 30,  1998,  the Bank's  consumer  loan
portfolio  totalled $137.9 million,  of which,  $110.4 million,  or 80.1%,  were
adjustable-rate  home equity lines of credit and  guaranteed  student  loans and
$27.5 million,  or 19.9%,  were fixed-rate home equity and other consumer loans.
At June 30, 1998, the Bank's commercial loan portfolio totalled $49.9 million of
which $42.8 million,  or 85.8% were adjustable  rate loans and $7.1 million,  or
14.2% were fixed rate loans.  At June 30, 1998, the  mortgage-backed  securities
portfolio  totalled  $1.2  billion of which  $940.3  million was  classified  as
available-for-sale and $249.3 million was classified as held-to-maturity. Of the
$940.3 million classified as available-for-sale, $187.0 million, or 15.7% of the
total  mortgage-backed  portfolio,  were  adjustable-rate  securities and $753.3
million, or 63.3%, were fixed-rate securities.  Of the $249.3 million classified
as  held-to-maturity,  $75.8  million,  or  6.4%  of the  total  mortgage-backed
portfolio,  were  adjustable-rate  securities and $173.5 million, or 14.6%, were
fixed-rate  securities.  The Bank  expects to continue to invest in shorter term
fixed-rate and adjustable-rate  mortgage-backed securities to reduce credit risk
as well as minimize exposure to volatile interest rates.  Recently, the Bank has
purchased longer term fixed-rate higher yielding  mortgage-backed  securities to
offset  the  prepayment  risk of  adjustable-rate  securities  during a  falling
interest rate  environment.  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.

Market Risk and Interest Rate Sensitivity Analysis

The Company's primary component of market risk is interest rate volatility.  The
Company's  net interest  income,  the primary  component  of its net income,  is
subject  to  substantial  risk due to changes  in  interest  rates or changes in
market yield curves,  particularly  if there is a  substantial  variation in the
timing between the repricing of the Company's  assets and the liabilities  which
fund them. The Company seeks to manage this risk by monitoring  and  controlling
the variation in repricing  intervals  between its assets and liabilities.  To a
lesser  extent,  the Company  also  monitors its interest  rate  sensitivity  by
analyzing  the estimated  changes in market value of its assets and  liabilities
assuming various interest rate scenarios.  As previously discussed,  there are a
variety of factors  which  influence the  repricing  characteristics  and market
values  of  any  given  asset  or  liability.  The  matching  of  the  repricing
characteristics  of assets and  liabilities  may be  analyzed by  examining  the
extent to which such assets and liabilities are "interest rate sensitive" and by
monitoring  an  institution's  interest  rate  sensitivity  "gap."  An  asset or
liability is said to be interest rate sensitive within a specific time period if
it will  mature or  reprice,  either by its  contractual  terms,  or based  upon
certain  assumptions made by management,  within that time period.  The interest
rate  sensitivity  gap is  defined  as the  difference  between  the  amount  of
interest-earning  assets anticipated to mature or reprice within a specific time
period and the amount of interest-bearing  liabilities  anticipated to mature or
reprice  within that same time period.  A gap is  considered  positive  when the
amount of interest rate sensitive assets maturing or repricing within a specific
time frame exceeds the amount of interest rate sensitive liabilities maturing or
repricing within that same time frame.  Conversely, a gap is considered negative
when the amount of interest  rate  sensitive  liabilities  maturing or repricing
within a specific  time frame  exceeds  the amount of  interest  rate  sensitive
assets  maturing or repricing  within that same time frame. In a rising interest
rate  environment,  an  institution  with a  negative  gap  would  generally  be
expected,  absent the effects of other factors, to experience a greater increase
in the costs of its liabilities  relative to the yields of its assets and thus a
decrease in the institution's net interest income, whereas an institution with a
positive gap would  generally be expected to  experience  the opposite  results.
Conversely, during a period of falling interest rates, a negative gap would tend
to result in an increase in net interest  income while a positive gap would tend
to adversely  affect net interest  income.  Management  monitors  interest  rate
sensitivity  so that  adjustments  in the asset and  liability  mix, when deemed
appropriate,  can be made on a timely  basis.  At June 30, 1998,  the  Company's
interest-bearing  liabilities maturing or repricing within one year exceeded net
interest-earning  assets  maturing or  repricing  within the same time period by
$213.7  million,  representing  a negative  cumulative  one-year gap of 8.60% of
total  assets.  This  compares  to  interest-bearing   liabilities  maturing  or
repricing  within one year  exceeding net  interest-earning  assets  maturing or
repricing within the same time period by $55.6 million,  representing a negative
cumulative one-year gap of 2.82% of total assets at June 30, 1997.


                                                            9

<PAGE>



The following table ("the Gap table") sets forth the amount of  interest-earning
assets and interest-bearing  liabilities  outstanding at June 30, 1998, that are
anticipated  by the Company 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.  Except as stated below,  the amount of assets
and  liabilities  shown which reprice or mature  during a particular  period was
determined  in  accordance  with the  earlier  of the term to  repricing  or the
contractual  terms of the asset or liability.  Prepayment  assumptions have been
applied  in  estimating  the  repricing  of the  Company's  mortgage  loans  and
mortgage-backed  securities. The estimated rates of prepayment assumed for loans
and mortgage-backed securities are based upon coupon rates. The Company utilized
deposit  withdrawal  assumptions  for  its  deposit  decay  rate.  For  passbook
accounts,  NOW accounts and money market accounts,  such assumed rates were 15%,
18% and 20%, respectively.  The assumptions used may not be indicative of future
withdrawals of deposits or prepayments of loans and mortgage-backed  securities.
The Gap table does not necessarily  indicate the impact of general interest rate
movements on the  Company's  net interest  income  because the actual  repricing
dates of various assets and liabilities  are subject to customer  discretion and
competitive  and other  pressures.  Callable  features  of  certain  assets  and
liabilities,  in addition to the foregoing,  may cause actual experience to vary
from that  indicated.  Included  in this  table are $135.4  million of  callable
investment  securities,  classified  according  to  their  call  dates.  Of such
securities,  $38.2  million,  $10.0  million,  $0, $5.0  million,  $0, and $82.2
million are callable in the "Up to One Year", "One to Two Years",  "Two to Three
Years",  "Three to Four  Years",  "Four to Five  Years",  and "Over Five  Years"
categories,  respectively.  Also  included  in this table are $324.0  million of
callable  borrowings,   classified  according  to  their  call  dates.  Of  such
borrowings, $135.0 million, $89.0 million, $20.0 million, $0, $ 30.0 million and
$50.0 million are callable in the "Up to One Year", "One to Two Years",  "Two to
Three Years", "Three to Four Years", "Four to Five Years", and "Over Five Years"
categories, respectively.

                                                            10

<PAGE>

<TABLE>
<CAPTION>
                                                                           June 30, 1998
                                             -----------------------------------------------------------------------------------
                                             Up to      One to    Two to      Three to    Four to    Over
                                              One         Two      Three       Four        Five      Five                  Fair
                                              Year      Years      Years      Years        Years     Years      Total      Value
                                              ----      -----      -----      -----        -----     -----      -----      -----
Interest-Earning Assets:                                                   (Dollars in thousands)
<S>                                        <C>        <C>        <C>         <C>        <C>        <C>       <C>         <C>     
Mortgage Loans(1)(2).....................  $ 342,781  $ 113,941  $ 114,359   $ 81,134   $ 56,989   $ 82,689  $ 791,893    $795,362
Commercial Loans(1)(2)...................     43,040      1,455      1,028        739        504      3,121     49,887      51,056
Other Loans(1)(2)........................    123,963      5,341      2,810      1,617        974      2,281    136,986     137,806
Mortgage-Backed Securities(2)(3).........    509,670    172,096    122,526     90,500     67,749    214,764  1,177,305   1,192,679
Money Market Investments.................      9,500         --         --         --         --         --      9,500       9,500
Debt and Equity Securities(2)(3).........    133,645        390         --         --      8,000     32,925    174,960     175,416
                                            --------    -------   --------   --------   --------   --------   --------    --------
    Total Interest-Earning Assets........  1,162,599    293,223    240,723    173,990    134,216    335,780  2,340,531   2,361,819

Interest-Bearing Liabilities:
Passbook Accounts........................     65,447     53,000     45,576    111,349     85,639     82,734    443,745     443,745
NOW Accounts.............................     17,408     14,520     12,114     25,347     18,614     16,952    104,955     104,955
Money Market Accounts....................     54,884     37,931         --         --         --         --     92,815      92,815
Certificate of Deposit Accounts(2).......    797,335     82,389     29,502     17,446      7,120         --    933,792     936,347
Borrowed Funds...........................    441,206     89,000     20,000         --     30,000     50,000    630,206     631,407
                                            --------    -------    -------   --------    -------    -------   --------     -------
    Total Interest-Bearing Liabilities...  1,376,280    276,840    107,192    154,142    141,373    149,686  2,205,513   2,209,269
                                           ---------    -------    -------    -------    -------    -------  ---------   ---------

Interest Rate Sensitivity Gap............ $ (213,681)  $ 16,383  $ 133,531   $ 19,848   $ (7,157)  $ 186,094 $ 135,018
                                            =========    ======    =======     ======     =======    =======   =======
Cumulative Interest Rate Sensitivity Gap. $ (213,681)$ (197,298) $ (63,767) $ (43,919) $ (51,076)  $ 135,018
                                            =========  =========   ========   ========   ========    =======
Cumulative Interest Rate Sensitivity Gap as
       a Percentage of Total Assets......     (8.60)%    (7.94)%    (2.57)%    (1.77)%    (2.06)%      5.43%
Cumulative Net Interest-Earning Assets as
       a Percentage of Cumulative Interest-
       Bearing Liabilities...............      84.47%     88.07%     96.38%     97.71%     97.52%    106.12%
</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 discounts,  deferred loan fees and purchase
accounting  adjustments are excluded.  (3)  Mortgage-backed  and debt and equity
securities were shown excluding the market value appreciation of $7.4 million on
securities classified as available-for-sale.


Certain shortcomings are inherent in the method of analysis presented in the Gap
table.  For example,  although  certain assets and  liabilities may have similar
contractual maturities or periods to repricing, they may react in different ways
to  changes  in  market  interest  rates.  Further,  in the event of a change in
interest  rates,  prepayment  and early  withdrawal  levels would likely deviate
significantly from those assumed in calculating the table. Additionally, certain
assets,  such as ARMs,  have  contractual  features  which  restrict  changes in
interest  rates on a short-term  basis and over the life of the asset.  Finally,
the ability of borrowers  to service  their ARMs or other loan  obligations  may
decrease in the event of an interest rate  increase.  The Gap table reflects the
estimates of  management  as to periods to  repricing  at a particular  point in
time. Among the factors  considered are current trends and historical  repricing
experience  with respect to similar  products.  For  example,  the Company has a
number of deposit accounts,  including savings,  NOW accounts,  and money market
which,  subject to certain  regulatory  exceptions  not  relevant  here,  may be
withdrawn  at any time.  The  Company,  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
change.  As a result,  different  assumptions may be used at different points in
time.

The Company's  interest rate sensitivity is also monitored by management through
analysis of the change in the net portfolio value ("NPV"). NPV is defined as the
net present  value of the expected  future cash flows of an entity's  assets and
liabilities  and,  therefore,  hypothetically  represents the market value of an
institution's  net worth.  Increases in the market value of assets will increase
the NPV  whereas  decreases  in market  value of assets will  decrease  the NPV.
Conversely,  increases  in the market  value of  liabilities  will  decrease NPV
whereas  decreases in the market value of liabilities will increase the NPV. The
changes in market  value of assets and  liabilities  due to changes in  interest
rates reflect the interest  sensitivity of those assets and liabilities as their
values are derived  from the  characteristics  of the asset or  liability  (i.e.
fixed  rate,  adjustable  rate,  caps,  floors)  relative to the  interest  rate
environment.  For example, in a rising interest rate environment the fair market
value of a fixed rate asset will  decline,  whereas the fair market  value of an
adjustable  rate asset,  depending  on its  repricing  characteristics,  may not
decline. The NPV ratio, under any interest rate scenario,  is defined as the NPV
in that scenario divided by the market value

                                                        11

<PAGE>



of assets in the same  scenario.  This  analysis,  referred to in the NPV table,
initially measures percentage changes from the value of projected NPV in a given
rate scenario,  and then measures interest rate sensitivity by the change in the
NPV ratio, over a range of interest rate change scenarios. The OTS also produces
a similar  analysis  using its own model based upon data submitted on the Bank's
quarterly  Thrift  Financial  Reports,  the  results  of which may vary from the
Company's  internal  model  primarily  because  of  differences  in  assumptions
utilized  between  the  Company's  internal  model and the OTS model,  including
estimated loan prepayment rates, reinvestment rates and deposit decay rates. For
purposes of the NPV table,  prepayment speeds and deposit decay rates similar to
those  used in the Gap table were  used.  The NPV table is based on  simulations
which utilize institution specific assumptions with regard to future cash flows,
including  customer options such as loan prepayments,  period and lifetime caps,
puts and calls, and deposit  withdrawal  estimates.  The NPV table uses discount
rates derived from various sources including, but not limited to, treasury yield
curves,  thrift  retail  certificate  of  deposit  curves,  national  and  local
secondary  mortgage  markets,  brokerage  security  pricing services and various
alternative funding sources.

Specifically,  for mortgage loans receivable, the discount rates used were 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.  The
discount rates used for  certificates  of deposit and  borrowings  were based on
rates  which  approximate  the rates  offered by the Company  for  deposits  and
borrowings of similar  remaining  maturities.  The table calculates the NPV at a
flat rate  scenario by  computing  the  present  value of cash flows of interest
earning assets less the present value of interest bearing  liabilities.  Certain
assets, including fixed assets and real estate held for development, are assumed
to remain at book value (net of valuation allowance) regardless of interest rate
scenario. Other non-interest earning assets and non-interest bearing liabilities
such as deferred fees,  unamortized premiums,  goodwill and accrued expenses and
other  liabilities  are excluded from the NPV  calculation.  The following table
sets forth the Bank's NPV as of June 30, 1998, as  calculated  by the Bank,  for
instantaneous  and sustained changes in interest rates relative to the NPV in an
unchanging interest rate environment.


 Changes in Interest                                        Portfolio
 Rates in Basis             Net Portfolio Value          Value of Assets
    Points             ----------------------------    ------------------
 (Rate Shock)               $         $          %      NPV         %
                        Amount     Change     Change   Ratio    Change
                            Dollar in Thousands)
 200.................  111,367   (58,160)    (34.3)     4.68      32.0
 100.................  144,566   (24,961)    (14.7)     5.96      13.4
 0...................  169,527        --        --      6.88        --
 (100)...............  181,460    11,933       7.0      7.29      (5.9)
 (200)...............  182,282    12,755       7.5      7.28      (5.7)
 
As with the Gap table, certain shortcomings are inherent in the methodology used
in the above  interest  rate  risk  measurements.  Modeling  of  changes  in NPV
requires  the making of certain  assumptions  which may or may not  reflect  the
manner in which actual  yields and costs  respond to changes in market  interest
rates.  In this  regard,  the NPV  model  assumes  that the  composition  of the
Company's interest sensitive assets and liabilities existing at the beginning of
a period remains constant over the period being measured and also assumes that a
particular  change in interest  rates is immediate  and is  reflected  uniformly
across the yield curve  regardless  of the  duration to maturity or repricing of
specific assets and  liabilities.  In addition,  prepayment  estimates and other
assumptions  within the model are  subjective in nature,  involve  uncertainties
and, therefore, cannot be determined with precision.  Accordingly,  although the
NPV measurements in theory,  may provide an indication of the Company's interest
rate risk  exposure at a particular  point in time,  such  measurements  are not
intended to and do not  provide for a precise  forecast of the effect of changes
in market  interest  rates on the Company's net portfolio  value and will differ
from actual results.

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.


                                                        12

<PAGE>
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,  1998,  1997,  and 1996 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>

                                                                               Year Ended June 30,
                                          -----------------------------------------------------------------------------------------
                                                        1998                          1997                          1996
                                          -----------------------------  -----------------------------   --------------------------
                                                               Average                         Average                      Average
                                           Average              Yield/   Average                Yield/   Average             Yield/
                                          Balance     Interest   Cost    Balance     Interest   Cost     Balance   Interest   Cost
Assets:                                                                      (Dollars in thousands)
<S>                                       <C>         <C>       <C>     <C>         <C>        <C>        <C>      <C>       <C>
  Interest-Earning Assets:
     Mortgage Loans, Net...............    $785,119   $63,573    8.10%   $709,471   $ 56,948    8.03%    $473,427  $ 39,073   8.25%
     Commercial Loans, Net.............      33,087     3,916   11.84          --         --      --           --        --     --
     Consumer and Other Loans, Net.....     140,479    12,130    8.63     133,965     11,525    8.60      121,565    10,942   9.00
     Mortgage-Backed Securities (1)....     986,567    67,185    6.81     850,094     59,392    6.99      685,348    46,084   6.72
     Money Market Investments..........      11,126       615    5.53      11,590        618    5.33       17,349       991   5.71
     Debt and Equity Securities (1)....      87,791     6,400    7.29      68,824      4,806    6.98       49,203     3,282   6.67
                                            -------   -------           ---------   --------              -------  --------
      Total Interest-Earning Assets....   2,044,169   153,819    7.52   1,773,944    133,289    7.51    1,346,892   100,372   7.45
                                            -------                     ---------                       ---------
  Non-Interest Earning Assets..........     134,093                        96,082                          63,883
                                          ---------                     ---------                       ---------
          Total Assets.................  $2,178,262                    $1,870,026                      $1,410,775
                                          =========                     =========                       =========
Liabilities and Stockholders' Equity:
  Interest-Bearing Liabilities:
     Passbook Accounts................     $435,844    10,439    2.40    $441,922     10,937    2.47     $353,617     8,942   2.53
     NOW Accounts.....................       95,663     1,257    1.31      80,121      1,041    1.30       58,576     1,161   1.98
     Money Market Accounts............       93,715     2,249    2.40      99,536      2,493    2.50       97,975     2,515   2.57
     Certificate of Deposit Accounts..      882,775    49,487    5.60     737,018     39,668    5.38      547,562    29,807   5.44
     Borrowed Funds...................      403,414    23,396    5.80     311,363     17,514    5.62      180,055    10,560   5.87
                                           --------   -------            --------    -------              -------   -------
          Total Interest-Bearing 
            Liabilities...............    1,911,411    86,828    4.54   1,669,960     71,653    4.29    1,237,785    52,985   4.28
                                          ---------                     ---------                       ---------
  Non-Interest Bearing Liabilities....       82,853                        46,036                          18,919
                                          ---------                     ---------                       ---------
          Total Liabilities...........    1,994,264                     1,715,996                       1,256,704

  Stockholders' Equity................      183,998                       154,030                         154,071
                                          ---------                     ---------                         -------
          Total Liabilities and
            Stockholders' Equity......   $2,178,262                    $1,870,026                      $1,410,775
                                          =========                     =========                       =========

  Net Interest Income/Interest
    Rate Spread (2)...................               $ 66,991   2.98%               $ 61,636    3.22%               $ 47,387  3.17%
                                                       ======   ====                  ======    ====                  ======  ====

  Net Interest-Earning Assets/
    Net Interest Margin (3)...........     $132,758              3.28%   $103,984               3.47%    $ 109,107            3.52%
                                            =======              ----     =======               ====       =======            ====

  Ratio of Interest-Earning Assets to
   Interest-Bearing Liabilities.......                          1.07X                           1.06X                         1.09X

(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.


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.

                                                        13

<PAGE>

                                                 Year Ended June 30, 1998                Year Ended June 30, 1997
                                                       Compared to                             Compared to
                                                 Year Ended June 30, 1997                Year Ended June 30, 1996
                                             ---------------------------------     ------------------------------------
                                                   Increase (Decrease)                      Increase (Decrease)
                                                   in Net Interest Income                   in Net Interest Income
                                                   Due to                                   Due to
                                             --------------------                  ---------------------
                                              Volume         Rate          Net      Volume         Rate         Net
                                              ------         ----          ---      ------         ----         ---
                                                                         (In Thousands)
Interest-Earning Assets:
<S>                                           <C>          <C>         <C>         <C>          <C>           <C>     
     Mortgage Loans, Net..................    $6,124         $501      $6,625      $18,945      $(1,070)      $17,875
     Commercial Loans, Net................     3,916           --       3,916           --           --            --
     Consumer and Other Loans, Net........       565           40         605        1,083         (500)          583
     Mortgage-Backed Securities...........     9,353       (1,560)      7,793       11,402        1,906        13,308
     Money Market Investments.............       (25)          22          (3)        (309)         (64)         (373)
     Debt and Equity Securities...........     1,373          221       1,594        1,365          159         1,524
                                              ------       ------      ------       ------         ----        ------
          Total...........................    21,306         (776)     20,530       32,486          431        32,917
                                              ------       -------     ------       ------         ----        ------

Interest-Bearing Liabilities:
     Passbook Accounts....................      (163)        (335)      (498)        2,210         (215)        1,995
     NOW Accounts.........................       208            8        216           350         (470)         (120)
     Money Market Accounts................      (145)         (99)      (244)           43          (65)          (22)
     Certificate of Deposits Accounts.....     8,137        1,682      9,819        10,193         (332)        9,861
     Borrowed Funds.......................     5,307          575      5,882         7,421         (467)        6,954
                                              ------        -----     ------        -------      -------       ------
          Total...........................    13,344        1,831     15,175        20,217       (1,549)       18,668
                                              ------        -----     ------        ------        ------       ------   
Net Change in Net Interest Income.........    $7,962      $(2,607)    $5,355       $12,269       $1,980       $14,249
                                               =====       ======      =====        ======        =====        ======
</TABLE>


Comparison of Operating Results for the Years Ended June 30, 1998 and 1997

General.  Net income  for fiscal  1998 was $18.7  million as  compared  to $10.9
million for fiscal 1997.  Net income for fiscal 1997 reflects a one time pre-tax
charge to income of $8.25 million for the Company's share of recapitalizing  the
Savings Association  Insurance Fund ("SAIF").  The following discussion reflects
the results of operations exclusive of the SAIF recapitalization charge.

General  Comparison  Exclusive of the SAIF  Recapitalization  Charge. Net income
increased  $3.0  million,  or 18.8% from $15.7  million for fiscal 1997 to $18.7
million for fiscal 1998. Return on average equity increased to 10.42% for fiscal
1998 from 10.12% for fiscal 1997 and return on average tangible equity increased
to 15.14% for fiscal  1998 from 14.56% for fiscal  1997.  Diluted  earnings  per
share rose to $1.99 for fiscal 1998 as compared to diluted earnings per share of
$1.81 for fiscal 1997.

Interest Income.  Interest income increased $20.5 million, or 15.4%, from $133.3
million for fiscal 1997 to $153.8 million for fiscal 1998. The increase resulted
primarily from a $270.2 million increase in average interest-earning assets from
$1.8  billion for fiscal 1997 to $2.0  billion for fiscal 1998 and from a slight
increase in the average  yield of  interest-earning  assets from 7.51% in fiscal
1997 to 7.52% in fiscal  1998.  The  increase  in the  average  interest-earning
assets was primarily due to assets acquired in the Continental Bank acquisition,
increased purchases of mortgage-backed  securities and increased originations of
multi-family loans. Interest income on mortgage-backed securities increased $7.8
million,  or 13.1%,  from $59.4  million  for fiscal  1997 to $67.2  million for
fiscal 1998,  primarily due to an increase of $136.5  million,  or 16.1%, in the
average balance of these securities, offset by an 18 basis point decrease in the
average yield on these securities from 6.99% for fiscal 1997 to 6.81% for fiscal
1998.  Interest income on mortgage loans  increased $6.6 million,  or 11.6% from
$56.9 million in fiscal 1997 to $63.5  million in fiscal 1998,  primarily due to
an increase of $75.6  million in the average  balance of mortgage  loans,  and a
slight 7 basis point  increase in the average yield on mortgage loans from 8.03%
for fiscal 1997 to 8.10% for fiscal 1998. The increase in the average balance of
mortgage  loans was  primarily  due to loans  acquired in the  Continental  Bank
acquisition and increased originations of multi-family loans.




                                                        14

<PAGE>



Interest  Expense.  Interest  expense  for  fiscal  1998 was $86.8  million,  an
increase of $15.2  million,  or 21.2%,  from $71.6  million in fiscal 1997.  The
increase is primarily the result of a $241.5 million, or 14.5%,  increase in the
average  balance of  interest-bearing  liabilities  from $1.7 billion for fiscal
1997 to $1.9  billion for fiscal 1998 and from a 25 basis point  increase in the
cost of  interest-bearing  liabilities  from 4.29% for fiscal  1997 to 4.54% for
fiscal 1998. The increase in the average balance of interest-bearing liabilities
was primarily due to deposits acquired in the Continental Bank acquisition,  new
certificate  deposits  and  additional  borrowings.  Interest  expense  on total
deposits increased $9.3 million, or 17.2%, from $54.1 million for fiscal 1997 to
$63.4  million for fiscal 1998,  primarily as a result of a $149.4  million,  or
11.0%  increase in the average  balance of deposits  from $1.4 billion in fiscal
1997 to $1.5 billion in fiscal 1998 and a 23 basis point increase in the average
cost of such  deposits  from 3.98% in fiscal 1997 to 4.21% in fiscal  1998.  The
average balance of certificate accounts increased $145.8 million, or 19.8%, from
$737.0 million for fiscal 1997 to $882.8 million for fiscal 1998. In addition to
the increase in the average balance of certificate accounts, the average balance
of  interest-bearing  core deposits also increased $9.5 million,  or 1.8%,  from
$522.0  million for fiscal 1997 to $531.5  million for fiscal 1998. The increase
in average core deposits  relates to deposits  acquired from  Continental  Bank.
Interest expense on borrowed funds increased $5.9 million,  or 33.6%, from $17.5
million for fiscal 1997 to $23.4 million for fiscal 1998. The average balance of
borrowed funds  increased  $92.0 million,  or 29.6% to $403.4 million for fiscal
1998 as compared to $311.4  million for fiscal 1997.  The increase in borrowings
is attributable  to additional  leveraging of the balance sheet and the proceeds
from the trust  preferred  securities.  The Bank had been  using  borrowings  to
leverage its capital and fund asset growth.

Net Interest Income. Net interest income for fiscal 1998 increased $5.4 million,
or 8.7%,  from $61.6  million for fiscal 1997 to $67.0  million for fiscal 1998.
The increase in net interest income primarily relates to the significant  growth
in the average balances of  interest-earning  assets offset by a decrease in the
net interest spread. Average  interest-earning  assets increased $270.2 million,
or 15.2%,  from $1.8 billion in fiscal 1997 to $2.0 billion in fiscal 1998 while
average  interest-bearing  liabilities  increased $241.5 million, or 14.5%, from
$1.7  billion in fiscal 1997 to $1.9  billion in fiscal  1998.  The net interest
rate spread  declined by 24 basis points from 3.22% for fiscal 1997 to 2.98% for
fiscal 1998 as a result of increased costs of interest bearing liabilities. As a
result of further  leveraging  of the Bank's  capital,  the net interest  margin
decreased  from 3.47% in fiscal 1997 to 3.28% in fiscal 1998. As a result of the
Continental  acquisition,  the  ratio  of  average  interest-earning  assets  to
interest-bearing  liabilities  increased  slightly  from 1.06X in fiscal 1997 to
1.07X in fiscal 1998.

Provision  for Loan Losses.  The  provision  for loan losses for fiscal 1998 was
$1.65 million, an increase of $700,000, or 73.7%, from $950,000 for fiscal 1997.
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,
assets and net charge-offs. Non-performing loans decreased from $14.7 million at
the end of  fiscal  1997 to $9.3  million  at the  end of  fiscal  1998  and net
charge-offs increased from $263,000 for fiscal 1997 to $636,000 for fiscal 1998.
Management increased the provision for loan losses during fiscal 1998 due to its
assessment  of the  loan  portfolio  and  to  increase  loan  loss  coverage  on
non-performing  loans.  Additionally,  during fiscal 1998, the Company increased
its  origination  of  multi-family  loans  and as a  result  of the  Continental
acquisition, the Company began to originate commercial loans. Multi-family loans
and commercial  loans may possess a greater credit risk than one- to four-family
loans and require 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 1998 increased $4.4 million,
or 130.3%,  from $3.4  million for fiscal 1997 to $7.8  million for fiscal 1998,
due to a gain from a condemnation award received from an inactive joint venture,
fee income generated from the check cashing operations acquired from Continental
Bank and increased deposit fee income.

Non-Interest  Expense.  Non-interest  expense  totalled $39.7 million for fiscal
1998 as compared to $43.0  million for fiscal 1997, a decrease of $3.3  million,
or 7.8%.  Included in  non-interest  expense for fiscal 1997 is the special SAIF
pre-tax charge of $8.25 million. Excluding the SAIF charge, non-interest expense
increased  $4.9 million,  or 14.1%.The  increase is mainly the result of banking
office personnel,  goodwill  amortization and other expenses associated with the
Continental Bank acquisition offset by a decrease in deposit insurance premiums.
Due to the

                                                        15

<PAGE>



increased  asset  base  and  the  operational  efficiencies  realized  from  the
acquisition,  the general and  administrative  expenses to average  assets ratio
improved  from 1.66% for the fiscal year ended June 30, 1997 to 1.62% for fiscal
1998.  For fiscal 1998,  compensation  and benefits  expense  increased to $20.3
million,  an increase of $3.8 million,  or 23.0%,  from $16.5 million for fiscal
1997. The increase in compensation  and benefits  expense is due to the addition
of banking  office  personnel  from the  Continental  Bank  acquisition,  higher
benefit  expenses and normal salary  adjustments.  For fiscal 1998, ESOP and RRP
expense  was $3.7  million as compared  to $2.5  million in the prior  year,  an
increase of $1.2 million,  or 46.9%.  Occupancy and equipment  expense increased
$812,000, or 14.2%, from $5.7 million for fiscal 1997 to $6.5 million for fiscal
1998 due to costs  associated  with the operation of two new banking offices and
five  check  cashing  facilities.  Federal  deposit  premium  expense  decreased
$892,000,  or 49.2%,  from $1.8  million for fiscal 1997 to $921,000  for fiscal
1998 due to the reduction in SAIF. Other operating expenses increased  $496,000,
or 8.6%,  from $5.8 million  during  fiscal 1997 to $6.3 million for fiscal 1998
primarily  as a result of general  expenses  related to the  addition of two new
banking offices and five check cashing facilities.

For fiscal 1998, expenses related to real estate operations, net was $218,000, a
decrease of $165,000,  or 43.1%,  from  $383,000 in the prior year  period.  The
decrease  is the result of a lower  provision  for REO losses  during the fiscal
year ended June 30, 1998.  During fiscal 1998, the Bank  established a provision
for REO losses of $93,000 as compared to $200,000 in the prior year period.

During fiscal 1998, the Bank recognized amortization of excess of cost over fair
value of net assets  acquired of $4.2  million as  compared  to $3.4  million in
fiscal 1997.  The  amortization  of cost over fair value of net assets  acquired
relates to the Company  accounting  for the  acquisitions  of Bank of  Westbury,
Sunrise  Bancorp,  Inc.  and  Continental  Bank  using  the  purchase  method of
accounting.

Income Tax Expense.  Income tax expense  increased $4.7 million,  or 46.1%, from
$10.1  million for fiscal 1997 to $14.8  million for fiscal 1998.  The effective
income tax rate was 44.2% for fiscal 1998 as compared to 48.1% for fiscal  1997.
The decrease in the effective tax rate primarily relates to certain tax benefits
associated  with the  operations  of a  subsidiary  of the  Bank,  offset  by an
increase  in  amortization  of  excess of cost  over  fair  value of net  assets
acquired, which provides no tax benefit.

Comparison of Operating Results for the Years Ended June 30, 1997 and 1996.

General.  Net income  for fiscal  1997 was $10.9  million as  compared  to $11.7
million for fiscal  1996.  The decrease in net income was the result of the SAIF
recapitalization assessment of $4.8 million, net of taxes, recorded in the first
quarter of fiscal 1997.  Although net income  decreased from the prior year, net
income,  excluding the SAIF recapitalization  assessment,  would have been $15.7
million  for the year ended June 30, 1997 which  represents  an increase of $4.1
million,  or 34.5%, over net income for the year ended June 30, 1996.  Excluding
the SAIF  assessment,  the return on average equity increased to 10.12% for year
ended June 30,  1997 from  7.58% for year ended June 30,  1996 and the return on
tangible equity  increased to 14.56% for year ended June 30, 1997 from 9.18% for
year ended June 30, 1996.

Interest Income.  Interest income increased $32.9 million, or 32.8%, from $100.4
million for fiscal 1996 to $133.3 million for fiscal 1997. The increase resulted
primarily from a $427.1 million increase in average interest-earning assets from
$1.3  billion for fiscal 1996 to $1.8  billion for fiscal 1997 and from a slight
increase in the average  yield of  interest-earning  assets from 7.45% in fiscal
1996 to 7.51% in fiscal  1997.  The  increase  in the  average  interest-earning
assets  was  primarily  due to assets  acquired  in the  Sunrise  Bancorp,  Inc.
acquisition,  increased  purchases of  mortgage-backed  securities and increased
originations  of  multi-family   loans.   Interest  income  on   mortgage-backed
securities increased $13.3 million, or 28.9%, from $46.1 million for fiscal 1996
to $59.4  million  for  fiscal  1997,  primarily  due to an  increase  of $164.7
million,  or 24.0%, in the average balance of these securities,  and an increase
in the  average  yield on these  securities  of 27 basis  points  from 6.72% for
fiscal  1996 to 6.99%  for  fiscal  1997 due to  increased  purchases  of higher
yielding  fixed-rate  mortgage-backed  securities  and agency and private  label
REMICs.  Interest  income from mortgage  loans  increased by $17.9  million,  or
45.7%,  due to a $236.0  million,  or 49.9%,  increase in the average balance of
mortgage  loans  offset by a 22 basis point  decrease  in the  average  yield on
mortgage loans from 8.25% for fiscal 1996 to 8.03% for fiscal 1997. The increase
in average  mortgage  loans was primarily  due to loans  acquired in the Sunrise
Bancorp, Inc. acquisition and increased originations of multi-family loans. The

                                                        16

<PAGE>



decrease in the average yield resulted  primarily from the downward repricing of
the Company's adjustable-rate loans and originations of lower yielding loans due
to the lower interest rate environment.

Interest  Expense.  Interest  expense  for  fiscal  1997 was $71.7  million,  an
increase of $18.7  million,  or 35.2%,  from $53.0  million in fiscal 1996.  The
increase is primarily the result of a $432.2 million, or 34.9%,  increase in the
average  balance of  interest-bearing  liabilities  from $1.2 billion for fiscal
1996 to $1.7  billion for fiscal 1997 and from a slight  increase in the cost of
interest-bearing  liabilities  from  4.28% for  fiscal  1996 to 4.29% for fiscal
1997. The increase in the average  balance of  interest-bearing  liabilities was
primarily due to deposits acquired in the Sunrise Bancorp, Inc. acquisition, new
certificate  deposits  and  additional  borrowings.  Interest  expense  on total
deposits  increased $11.7 million,  or 27.6%, from $42.4 million for fiscal 1996
to $54.1 million for fiscal 1997,  primarily as a result of a $300.9 million, or
28.4%  increase in the average  balance of deposits  from $1.1 billion in fiscal
1996 to $1.4  billion in fiscal 1997 offset by a slight  decrease in the average
cost of such  deposits  from 4.01% in fiscal 1996 to 3.98% in fiscal  1997.  The
decrease  in the  average  cost of  deposits  resulted  primarily  from the Bank
lowering  rates on its core deposit  accounts  offset by the Bank  competitively
raising  interest  rates on  certificate  of deposit  accounts  to  attract  new
deposits.  The average balance of certificate accounts increased $189.5 million,
or 34.6%, from $547.6 million for fiscal 1996 to $737.0 million for fiscal 1997.
In addition to the increase in the average balance of certificates accounts, the
average balance of core deposits also increased $109.9 million,  or 26.7%,  from
$412.2  million for fiscal 1996 to $522.0  million for fiscal 1997. The increase
relates to core  deposits  acquired in the Sunrise  Bancorp,  Inc.  acquisition,
however, the core deposit ratio decreased from 41.68% at June 30, 1996 to 37.40%
at June 30, 1997.  Interest expense on borrowed funds increased $6.9 million, or
65.9%,  from $10.6  million  for fiscal 1996 to $17.5  million for fiscal  1997.
Borrowings  averaged  $311.4  million  for fiscal  1997,  an  increase of $131.3
million, or 72.9%, from $180.1 million for fiscal 1996. The Company continues to
utilize borrowed funds to grow,  leveraging the Bank's capital and improving the
return on equity  and  tangible  equity.  Borrowed  funds,  principally  reverse
repurchase  agreements and FHLB-NY  advances,  have been invested by the Company
primarily in mortgage-backed securities and multi-family loans.

Net  Interest  Income.  Net  interest  income for fiscal  1997  increased  $14.2
million,  or 30.1%,  from $47.4  million  for fiscal  1996 to $61.6  million for
fiscal  1997.  The  increase in net  interest  income  primarily  relates to the
significant  growth in the average  balances of  interest-earning  assets and an
increase in the net interest spread. Average  interest-earning  assets increased
$427.1  million,  or 31.7%,  from $1.3 billion in fiscal 1996 to $1.8 billion in
fiscal 1997 while average interest-bearing liabilities increased $432.2 million,
or 34.9%,  from $1.2 billion in fiscal 1996 to $1.7 billion in fiscal 1997.  The
net  interest  rate  spread  increased  from 3.17% for fiscal  1996 to 3.22% for
fiscal  1997 as a result of higher  yielding  loans  acquired  from the  Sunrise
Bancorp, Inc. acquisition and increased yields on the mortgage-backed securities
portfolio.  As a result  of  leveraging  the  Bank's  capital  with the  Sunrise
Bancorp,  Inc.  acquisition,  the net interest  margin  decreased  from 3.52% in
fiscal  1996 to 3.47% in fiscal  1997 and the ratio of average  interest-earning
assets to  interest-bearing  liabilities  declined  from 1.09X in fiscal 1996 to
1.06X in fiscal 1997.

Provision  for Loan Losses.  The  provision  for loan losses for fiscal 1997 was
$950,000,  and increase of $225,000,  or 31.0%,  from  $725,000 for fiscal 1996.
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 $13.0 million at
the end of  fiscal  1996 to  $14.7  million  at the end of  fiscal  1997 and net
charge-offs increased from $176,000 for fiscal 1996 to $263,000 for fiscal 1997.
Management increased the provision for loan losses during fiscal 1997 due to its
assessment  of the  loan  portfolio  and  to  increase  loan  loss  coverage  on
non-performing loans. 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 1997 increased $302,000, or
9.7%,  from $3.1 million for fiscal 1996 to $3.4  million for fiscal  1997.  The
increase in non-interest income is due to increased deposit fee income offset by
lower net gains on securities.


                                                        17

<PAGE>



Non-Interest Expense. Non-interest expense totalled $43.0 million for the fiscal
year ended June 30, 1997 as compared to $28.1  million for the fiscal year ended
June 30, 1996, an increase of $14.9 million, or 53.1%.  Included in non-interest
expense for the fiscal  year ended June 30,  1997 is the special  SAIF charge of
$8.25 million.  Excluding the SAIF charge,  non-interest  expense increased $6.7
million,  or  23.7%.  The  increase  is mainly  the  result  of  banking  office
personnel,  goodwill  amortization and other occupancy costs associated with the
Sunrise  Bancorp,  Inc.  acquisition.  Due to the  increased  asset base and the
operational  efficiencies  realized  from  the  acquisition,   the  general  and
administrative  expenses to average  assets  ratio  improved  from 1.81% for the
fiscal  year  ended June 30,  1996 to 1.66% for the  fiscal  year ended June 30,
1997. For the fiscal year ended June 30, 1997, compensation and benefits expense
increased to $16.5 million,  an increase of $3.1 million,  or 23.2%,  from $13.4
million for the fiscal year ended June 30, 1996.  The  increase in  compensation
and benefits expense is due to the addition of banking office personnel from the
Sunrise  Bancorp,  Inc.  acquisition,  higher benefit expenses and normal salary
adjustments.  For the fiscal year ended June 30, 1997,  ESOP and RRP expense was
$2.5  million as  compared  to $2.0  million in the prior  year,  an increase of
$485,000,  or 23.8%.  Occupancy and equipment expense increased $1.2 million, or
27.6%, from $4.5 million for the fiscal year ended June 30, 1996 to $5.7 million
for the  fiscal  year  ended  June 30,  1997 due to  costs  associated  with the
operation  of the  eleven new  banking  offices  as well as  miscellaneous  data
processing costs. Federal deposit premium expense decreased $586,000,  or 24.4%,
from $2.4  million for fiscal  year ended June 30, 1996 to $1.8  million for the
fiscal  year ended June 30,  1997 due to the  reduction  in SAIF  premiums  as a
result of the  recapitalization  of the insurance fund. Other operating expenses
increased $1.6 million, or 38.6%, from $4.2 million during the fiscal year ended
June 30, 1996 to $5.8 million for the fiscal year ended June 30, 1997  primarily
as a result of general  expenses  related to the  addition of eleven new banking
offices.

For the  fiscal  year ended June 30,  1997,  real  estate  owned  expenses  were
$383,000,  a decrease of  $196,000,  or 33.9%,  from  $579,000 in the prior year
period.  The decrease in real estate owned expenses primarily relates to a lower
provision  established  during the fiscal year ended June 30,  1997.  During the
fiscal year ended June 30, 1997, the Bank established a provision for REO losses
of $200,000 as compared to $375,000 in the prior year period.

During fiscal year 1997, the Bank recognized amortization of excess of cost over
fair value of net assets acquired of $3.4 million as compared to $1.9 million in
fiscal 1996.  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 of accounting.

Income Tax Expense.  Income tax expense increased  $192,000,  or 1.9%, from $9.9
million for fiscal 1996 to $10.1 million for fiscal 1997.  The effective  income
tax rate was 48.1% for fiscal  1997 as compared  to 45.9% for fiscal  1996.  The
increase in the effective tax rate primarily  relates to no tax benefit received
for the amortization of excess of cost over fair value of net assets acquired.

Liquidity and Capital Resources

The  Company's  current  primary  sources of funds are  principal  and  interest
payments, sales of securities available-for- sale, borrowings 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
1998 and  1997,  the Bank  made  dividend  payments  of $14.0  million  and $6.7
million, respectively, to the Company. During fiscal year 1996, the Bank did not
make any dividend payments to the Company.

On April 29,  1998,  the Company  completed a $50 million  private  placement of
8.17%  capital  securities  (the  "Capital  Securities")  due May 1,  2028.  The
securities were issued by the Company's  recently formed unit,  Reliance Capital
Trust I. The securities  were sold in an offering under Rule 144A and Regulation
D of the Securities Act of 1933. Proceeds of the issue were invested by Reliance
Capital Trust I in junior  subordinated  debentures  issued by the Company.  The
Capital Securities are guaranteed by the Company.  Net proceeds from the sale of
the debentures were used for general corporate purposes.

The Company's liquidity is also available to, among other things, support future
expansion of operations or diversification  into other banking related business,
pay  dividends or  repurchase  its common  stock.  In this  regard,  the Company
declared cash dividends of $6.0 million,  $4.9 million,  and $3.9 million during
fiscal years 1998, 1997 and 1996, respectively.

                                                        18

<PAGE>



On  February  9,  1998,  the  Company  completed  its fifth five  percent  stock
repurchase  plan  repurchasing  440,973  shares  at an  aggregate  cost of $13.4
million.  On January 12, 1998, the Company  announced its sixth stock repurchase
plan to repurchase up to 500,000 of the Company's outstanding shares. As of June
30, 1998,  100,000  shares under this program were  repurchased  at an aggregate
cost of $3.7  million.  During  fiscal  years 1998,  1997 and 1996,  the Company
repurchased total shares of 460,973,  442,182 and 260,776,  respectively,  at an
aggregate cost of $15.3 million, $8.1 million and $3.8 million, respectively.

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 and 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 as a
percentage of net withdrawable  deposit  accounts plus short-term  borrowings as
defined by OTS regulations.  The minimum  required  liquidity is currently 4.0%.
The Bank's liquidity ratio averaged 8.0% for the year ended June 30, 1998.

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, 1998,
assets qualifying for liquidity,  including cash, US government  obligations and
other eligible securities, totalled $171.7 million.

The primary  investment  activity of the Bank is the  origination  of  mortgage,
commercial  and  consumer  and loans,  and the  purchase of  mortgage  loans and
mortgage-backed securities. During the fiscal year ended June 30, 1998, the Bank
originated and purchased  mortgage  loans,  commercial and consumer loans in the
amount of $106.4 million, $140.6 million and $46.7 million, respectively. During
the fiscal  year ended  June 30,  1998,  the Bank  purchased  $770.9  million of
mortgage-backed   securities  of  which  $623.7  million  and  $147.2   million,
respectively,  were classified as  available-for-sale  and  held-to-maturity 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,  reverse  repurchase  agreements and
proceeds from Capital Securities.  At June 30, 1998, borrowings from the FHLB-NY
and reverse  repurchase  agreements  totalled $182.1 million and $398.1 million,
respectively.

At June 30, 1998, the Bank had outstanding loan commitments of $40.4 million and
commercial and consumer open lines of credit of $22.6 million and $53.4 million,
respectively.  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, 1998  totalled  $797.9
million.  Management  believes that a significant  portion of such deposits will
remain with the Bank.

At June 30, 1998,  the Bank exceeded each of the OTS capital  requirements.  The
Bank's  tangible,  core,  and risked-  based  ratios were 6.1%,  6.1% and 15.3%,
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.




                                                        19

<PAGE>



Impact of New Accounting Standards

In  June  1997,  the  Financial  Accounting  Standards  Board (  "FASB")  issued
Statement  of  Financial  Accounting  Standards  ("SFAS")  No.  130,  "Reporting
Comprehensive  Income". SFAS No. 130 requires that all items that are components
of "comprehensive income" be reported in a financial statement that is displayed
with the same prominence as other financial statements.  Comprehensive income is
defined as the "change in equity [net assets] of a business  enterprise during a
period  from  transactions  and other  events and  circumstances  from  nonowner
sources.  It  includes  all  changes  in  equity  during a period  except  those
resulting from  investments by owners and  distributions  to owners".  Companies
will be required to (a) classify  items of other  comprehensive  income by their
nature in a financial statement and (b) display the accumulated balance of other
comprehensive  income separately from retained  earnings and additional  paid-in
capital in the equity section of a statement of financial position. SFAS No. 130
is effective  for fiscal years  beginning  after  December 15, 1997 and requires
reclassification of prior periods presented. As the requirements of SFAS No. 130
are disclosure-related,  its implementation will have no impact on the Company's
financial condition or results of operations.

In June 1997,  the FASB issued SFAS No. 131,  "Disclosure  about  Segments of an
Enterprise  and Related  Information".  SFAS No. 131 requires  that  enterprises
report certain financial and descriptive information about operating segments in
complete sets of financial  statements of the Company and in condensed financial
statements of interim  periods issued to  shareholders.  It also requires that a
Company report certain information about their products and services, geographic
areas in which they operate and their major  customers.  As the  requirements of
SFAS No. 131 are  disclosure-related,  its implementation will have no impact on
the  Company's  financial  condition or results of  operations.  SFAS No. 131 is
effective  for fiscal  years  beginning  after  December  15, 1997 and  requires
interim periods to be presented in the second year of application.

In February 1998, the FASB issued SFAS No. 132,  "Employer's  Disclosures  about
Pensions and Other Postretirement  Benefits" an amendment of FASB Statements No.
87, "Employer's  Accounting for Pensions",  No. 88,  "Employer's  Accounting for
Settlements   and   Curtailments  of  Defined  Benefit  Pension  Plans  and  for
Termination  Benefits",  and No. 106, "Employer's  Accounting for Postretirement
Benefits Other Than Pensions". SFAS No. 132 revises employer's disclosures about
pension  and  other  postretirement  benefit  plans.  It  does  not  change  the
measurement  or  recognition  of  those  plans.   Rather,  it  standardizes  the
disclosure  requirements for pensions and other  postretirement  benefits to the
extent practicable,  requires  additional  information on changes in the benefit
obligations  and fair  values  of plan  assets  that will  facilitate  financial
analysis,  and eliminates  certain  disclosures  that are no longer as useful as
they were when FASB  Statements  No. 87, No. 88, and No. 106,  were issued.  The
statement suggests combined formats for presentation and restatement for earlier
periods  of  pension  and  other  postretirement  benefit  disclosures.  As  the
requirements of SFAS No. 132 are  disclosure-related,  its  implementation  will
have no impact on the Company's  financial  condition or results of  operations.
SFAS No. 132 is effective for fiscal years beginning after December 15, 1997.

In June  1998,  the  FASB  issued  SFAS  No.  133,  "Accounting  for  Derivative
Instruments and Hedging  Activities,"  which is effective  prospectively for the
Company on July 1, 1999. SFAS No. 133 standardizes the accounting for derivative
instruments,   including  certain  derivative   instruments  embedded  in  other
contracts.  Under the  Statement,  entities are required to carry all derivative
instruments in the statement of financial position at fair value. The accounting
for changes in the fair value (i.e., gains or losses) of a derivative instrument
depends on whether it has been  designated  and  qualifies  as part of a hedging
relationship and, if so, on the reason for holding it. If certain conditions are
met,  entities  may elect to  designate a  derivative  instrument  as a hedge of
exposures to changes in fair values,  cash flows or foreign  currencies.  If the
hedge  exposure  is a fair value  exposure,  the gain or loss on the  derivative
instrument is  recognized in earnings in the period of change  together with the
offsetting loss or gain on the hedge item attributable to the risk being hedged.
If the hedged  exposure is a cash flow  exposure,  the effective  portion of the
gain or loss on the derivative  instrument is reported  initially as a component
of other comprehensive  income (outside earnings) and subsequently  reclassified
into earnings when the  forecasted  transaction  affects  earnings.  Any amounts
excluded from the assessment of hedge  effectiveness  as well as the ineffective
portion of the gain or loss is reported in earnings immediately.  Accounting for
foreign  currency  hedges is similar to the  accounting  for fair value and cash
flow hedges. If the derivative instrument is not designated as a hedge, the gain
or loss is recognized in

                                                        20

<PAGE>



earnings in the period of change. The Company has not determined the impact that
SFAS No. 133 will have on its financial statements.

Impact of the Year 2000 Issue

The Year 2000 Issue  centers on the  inability of computer  systems to recognize
the year 2000.  Many  existing  computer  programs and systems  were  originally
programmed  with six digit dates that  provided  only two digits to identify the
calendar year in the date field,  without considering the upcoming change in the
century.  With the  impending  millennium,  these  programs and  computers  will
recognize  "00" as the year 1900 rather than the year 2000.  Like most financial
service providers,  the Company and its operations may be significantly affected
by the Year 2000 Issue due to the  nature of  financial  information.  Software,
hardware, and equipment both within and outside the Company's direct control and
with whom the Company  electronically  or  operationally  interfaces (e.g. third
party  vendors  providing  data  processing,   information   system  management,
maintenance of computer systems, and credit bureau information) are likely to be
affected.  Furthermore,  if  computer  systems  are not  adequately  changed  to
identify  the  Year  2000,  many  computer  applications  could  fail or  create
erroneous results.  As a result,  many calculations which rely on the date field
information,  such  as  interest,  payment  or due  dates  and  other  operating
functions, will generate results which could be significantly misstated, and the
company could  experience a temporary  inability to process  transactions,  send
invoices or engage in similar normal  business  activities.  In addition,  under
certain  circumstances,  failure to adequately address the Year 2000 Issue could
adversely affect the viability of the Company's  suppliers and creditors and the
creditworthiness of its borrowers.  Thus, if not adequately addressed,  the Year
2000  Issue  could  result in a  significant  adverse  impact  on the  Company's
products, services and competitive condition.

The Company has  initiated  formal  communications  with all of its  significant
suppliers to determine  the extent to which the Company is  vulnerable  to those
third  parties'  failure to  remediate  their own Year 2000  Issue.  The Company
presently  believes that with modifications to existing software and conversions
to new  software,  the Year  2000  Issue  will be  mitigated  without  causing a
material  adverse  impact on the  operations  of the Company.  However,  if such
modifications  and  conversions are not made, or are not completed  timely,  the
Year 2000 Issue could have an impact on the  operations of the Company.  At this
time,  management  does not believe that the impact and any resulting costs will
be material.

Monitoring  and managing the Year 2000 project will result in additional  direct
and indirect  costs to the Company.  Direct costs include  potential  charges by
third party software vendors for product enhancements, costs involved in testing
software  products  for  year  2000  compliance,  and any  resulting  costs  for
developing and implementing  contingency  plans for critical  software  products
which are not  enhanced.Indirect  costs  will  principally  consist  of the time
devoted by existing  employees in monitoring  software vendor progress,  testing
enhanced software products and implementing any necessary contingency plans. The
Company does not believe that such costs will have a material  effect on results
of operations.  Both direct and indirect costs of addressing the Year 2000 Issue
will be charged to earnings as  incurred.  Such costs have not been  material to
date, however the Company expects to incur  approximately  $200,000 in Year 2000
related expenses.

Presently, the Company does not have a formal contingency plan in the event that
its computer  software and hardware  vendors are not Year 2000 compliant.  Based
upon our discussions with our computer software and hardware vendors,  they have
indicated  that they are  performing  testing  and will be Year 2000  compliant.
However,  the Company will monitor the progress of its vendors to determine if a
formal contingency plan is necessary and take all steps necessary to become Year
2000 compliant with all computer software programs and hardware.

Private Securities Litigation Reform Act Safe Harbor Statement

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

                                                        21

<PAGE>

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

<TABLE>
<CAPTION>

                                                                                                June 30,
                                                                                        -----------------------
                                                                                          1998           1997
                                                                                          ----           ----
Assets
<S>                                                                                    <C>          <C>        
Cash and Due from Banks.............................................................     $37,596        $29,565
Money Market Investments............................................................       9,500          1,100
Debt and Equity Securities Available-for-Sale.......................................     134,907         26,909
Debt and Equity Securities Held-to-Maturity (with estimated
   market values of $40,509 and $46,152, respectively)..............................      40,189         46,026
Mortgage-Backed Securities Available-for-Sale.......................................     940,347        721,819
Mortgage-Backed Securities Held-to-Maturity (with estimated
   market values of $252,332 and $163,108, respectively)............................     249,259        159,356
Loans receivable:
     Mortgage Loans.................................................................     790,951        775,612
     Commercial Loans...............................................................      49,887             --
     Consumer and Other Loans.......................................................     137,900        138,891
       Less Allowance for Loan Losses...............................................      (8,941)        (5,182)
                                                                                         --------       --------
             Loans Receivable, Net..................................................     969,797        909,321

Accrued Interest Receivable, Net....................................................      14,958         12,040
Office Properties and Equipment, Net................................................      15,436         14,089
Prepaid Expenses and Other Assets...................................................      11,732          7,580
Mortgage Servicing Rights...........................................................       2,317          3,046
Excess of Cost Over Fair Value of Net Assets Acquired...............................      58,936         45,463
Real Estate Owned, Net..............................................................         755            450
                                                                                       ---------      ---------
             Total Assets...........................................................  $2,485,729     $1,976,764
                                                                                       =========      =========

Liabilities and Stockholders' Equity
Deposits............................................................................  $1,628,298     $1,436,037
Borrowed Funds......................................................................     630,206        351,913
Advance Payments by Borrowers for Taxes and Insurance...............................       9,806          9,017
Accrued Expenses and Other Liabilities..............................................      22,555         17,127
                                                                                       ---------      ---------
             Total Liabilities......................................................   2,290,865      1,814,094
                                                                                       ---------      ---------

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; 9,564,988 and 8,776,337
   Outstanding, Respectively........................................................         108            108
Additional Paid-in Capital..........................................................     117,909        105,871
Retained Earnings, Substantially Restricted.........................................     102,305         89,660
Net Unrealized Appreciation on Securities
   Available-for-Sale, Net of Taxes.................................................       4,212          1,705
Less:
Unallocated Common Stock Held by ESOP...............................................      (4,554)        (5,382)
Unearned Common Stock Held by Recognition and Retention Plans (RRPs)................        (713)        (1,567)
Common Stock Held by SERP, at Cost (15,454 and 11,021 shares, respectively).........        (373)          (209)
Treasury Stock, at Cost (1,185,832 and 1,974,483 shares, respectively)..............     (24,030)       (27,516)
                                                                                        ---------      ---------
     Total Stockholders' Equity.....................................................     194,864        162,670
                                                                                        --------       --------
            Total Liabilities and Stockholders' Equity..............................   $2,485,729    $1,976,764
                                                                                        =========     =========
                           See accompanying notes to consolidated financial statements.

                                                        22

<PAGE>

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

                                                                              Year Ended June 30,
                                                                       -----------------------------------
                                                                         1998          1997          1996
                                                                       --------      --------      -------
Interest Income:
<S>                                                                   <C>            <C>            <C>    
    First Mortgage Loans...........................................   $  63,573      $ 56,948       $39,073
    Commercial Loans...............................................       3,916            --            --
    Consumer and Other Loans.......................................      12,130        11,525        10,942
    Mortgage-Backed Securities.....................................      67,185        59,392        46,084
    Money Market Investments.......................................         615           618           991
    Debt and Equity Securities.....................................       6,400         4,806         3,282
                                                                        -------       -------       -------
          Total Interest Income....................................     153,819       133,289       100,372
                                                                        -------       -------       -------

Interest Expense:
    Deposits.......................................................      63,432        54,139        42,425
    Borrowed Funds.................................................      23,396        17,514        10,560
                                                                         ------        ------        ------
          Total Interest Expense...................................      86,828        71,653        52,985
                                                                         ------        ------        ------
    Net Interest Income Before Provision for Loan Losses...........      66,991        61,636        47,387
Provision for Loan Losses..........................................       1,650           950           725
                                                                         ------        ------        ------
    Net Interest Income After Provision for Loan Losses............      65,341        60,686        46,662
                                                                         ------        ------        ------

Non-Interest Income:
    Loan Fees and Service Charges..................................       1,047           683           826
    Other Operating Income.........................................       3,452         2,557         1,606
    Income from Money Centers......................................       1,882            --            --
    Condemnation Award on Joint Venture............................       1,483            --            --
    Net (Loss) Gain on Securities..................................          (5)          172           678
                                                                         -------        -----         -----
          Total Non-Interest Income................................       7,859         3,412         3,110
                                                                         ------         -----         -----

Non-Interest Expense:
    Compensation and Benefits......................................      20,297        16,509        13,395
    Occupancy and Equipment........................................       6,531         5,719         4,481
    Federal Deposit Insurance Premiums.............................         921         1,813         2,399
    Advertising....................................................       1,202         1,168         1,152
    Other Operating Expenses.......................................       6,274         5,778         4,169
                                                                         ------        ------        ------
          Total General and Administrative Expenses................      35,225        30,987        25,596
    Real Estate Operations, Net....................................         218           383           579
    Amortization of Excess of Cost Over Fair Value
      of Net Assets Acquired.......................................       4,218         3,404         1,928
    SAIF Recapitalization Charge...................................          --         8,250            --
                                                                         ------       -------        ------
          Total Non-Interest Expense...............................      39,661        43,024        28,103
                                                                         ------       -------        ------
Income Before Income Taxes.........................................      33,539        21,074        21,669
Income Tax Expense ................................................      14,810        10,138         9,946
                                                                         ------       -------       -------
Net Income ........................................................     $18,729       $10,936       $11,723
                                                                         ======        ======        ======

Net Income per Common Share:
             Basic.................................................   $     2.11     $   1.32      $   1.36
             Diluted...............................................   $     1.99     $   1.25      $   1.32


                       See accompanying notes to consolidated financial statements.


                                                            23

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

                                                                                Year Ended June 30,
                                                                     ---------------------------------------
                                                                        1998           1997          1996
                                                                        ----           ----          ----
Common Stock (Par Value: $.01):                           
<S>                                                                      <C>            <C>            <C> 
  Balance at Beginning and End of Year...........................        $108           $108           $108
                                                                          ---            ---            ---
Additional Paid in Capital:
  Balance at Beginning of Year...................................     105,871        104,041        103,655
  Net Gain from Reissuance of treasury stock principally for
      Continental Bank acquisition...............................       7,903             --             --
  Allocation of ESOP Stock and Earned Portion of RRPs............       2,023            868            386
  Common Stock Acquired by SERP..................................         164            209             --
  Tax Benefits on Stock Plans....................................       1,948            753             --
                                                                      -------        -------        -------
  Balance at End of Year.........................................     117,909        105,871        104,041
                                                                      -------        -------        -------

Retained Earnings, Substantially Restricted:
  Balance at Beginning of Year...................................      89,660         83,966         76,167
  Net Income.....................................................      18,729         10,936         11,723
  Dividends Declared.............................................      (6,044)        (4,930)        (3,924)
  Loss on Reissuance of Treasury Stock...........................         (40)          (312)            --
                                                                      --------        -------        ------
  Balance at End of Year.........................................     102,305         89,660         83,966
                                                                      -------         ------         ------

Net Unrealized Appreciation (Depreciation) on
 Securities Available-for-Sale, Net of Tax:
  Balance at Beginning of Year...................................       1,705         (5,281)           839
  Unrealized Appreciation on Securities Transferred from
     Held-to-Maturity to Available-for-Sale......................          --             --          1,144
  Change in Net Unrealized Appreciation
    (Depreciation), Net of Tax...................................       2,507          6,986         (7,264)
                                                                        -----          -----          ------
  Balance at End of Year.........................................       4,212          1,705         (5,281)
                                                                        -----          -----         -------

Unallocated Common Stock Held by ESOP:
  Balance at Beginning of Year...................................      (5,382)        (6,210)        (7,038)
  Allocation of ESOP Stock.......................................         828            828            828
                                                                       -------        -------        -------
  Balance at End of Year.........................................      (4,554)        (5,382)        (6,210)
                                                                       -------        -------        -------

Unearned Common Stock Held by RRPs:
  Balance at Beginning of Year...................................      (1,567)        (2,392)        (3,214)
  Earned Portion of RRPs.........................................         854            825            822
                                                                         -----        -------        -------
  Balance at End of Year.........................................        (713)        (1,567)        (2,392)
                                                                         -----        -------        -------

Common Stock Held by Supplemental Executive Retirement Plan:
   Balance at Beginning of Year..................................        (209)            --             --
   Common Stock Acquired by SERP (4,433 and 11,021 shares).......        (164)          (209)            --
                                                                         -----          -----         -----
   Balance at End of Year........................................        (373)          (209)            --
                                                                         -----          -----         -----

Treasury Stock:
   Balance at Beginning of Year..................................     (27,516)       (20,613)       (16,784)
   Reissuance of stock for Continental Bank acquisition
         (1,013,909 shares)......................................      14,711             --             --
   Common Stock Purchased, at Cost (460,973, 442,182 and
    260,776 shares)..............................................     (15,269)        (8,113)        (3,829)
   Exercise of Stock Options.....................................       4,044          1,210             --
                                                                      --------       -------         -------
   Balance at End of Year........................................     (24,030)       (27,516)       (20,613)
                                                                      --------       --------       --------

  Total Stockholders' Equity.....................................    $194,864       $162,670       $153,619
                                                                      =======        =======        =======
                               See accompanying notes to consolidated financial statements.

                                                            24

<PAGE>
Reliance Bancorp, Inc. and Subsidiary
Consolidated Statements of Cash Flows
- -------------------------------------
(Dollars in thousands)
                                                                                            Year Ended June 30,
                                                                                   ------------------------------------
                                                                                    1998           1997            1996
                                                                                    ----           ----            ----
Cash Flows From Operating Activities:
<S>                                                                              <C>             <C>            <C>     
 Net Income..................................................................    $ 18,729        $ 10,936       $ 11,723
 Adjustments to Reconcile Net Income to Net Cash
  Provided by Operating Activities:
   Provision for Loan Losses.................................................       1,650             950            725
   Provision for Losses on Real Estate Owned ................................          93             200            375
   Amortization of Premiums (Accretion of Discounts), Net....................       2,755           1,448           (567)
   Net Loss (Gain) on Securities.............................................           5            (172)          (678)
   Expense Charge Relating to Allocation and Earned
       Portions of Stock Plans...............................................       3,705           2,521          2,036
   Amortization of Excess of Cost Over Fair Value of
        Net Assets Acquired .................................................       4,218           3,404          1,928
   Amortization of Mortgage Servicing Rights.................................         729             859            240
   Acquisition Related Tax Benefits not Previously Recognized................          --             562             --
   Depreciation and Amortization.............................................       1,635           1,417          1,027
   Net Gain on Loans Sold....................................................         (44)            (28)           (30)
   Proceeds from Loans Sold..................................................       8,473           7,303          5,860
   Net Gain on Sale of Real Estate Owned.....................................        (146)            (56)           (19)
   (Increase) Decrease in Accrued Interest  Receivable, Net..................      (1,837)           (728)           738
   (Increase) Decrease in Prepaid Expenses and Other Assets..................      (1,345)          3,174          3,037
   Increase (Decrease) in Accrued Expenses and
     Other Liabilities.......................................................       2,670           7,164         (6,413)
                                                                                   ------          ------         -------
       Net Cash Provided by Operating  Activities............................      41,290          38,954         19,982
                                                                                   ------          ------         ------

Cash Flows From Investing Activities:
 Principal Payments Net of (Originations and Purchased Loans)................       5,417        (101,583)       (44,258)
 Purchases of Mortgage-Backed Securities Held-to-Maturity....................    (147,163)             --        (16,472)
 Purchases of Mortgage-Backed Securities Available-for-Sale..................    (623,759)       (277,483)      (382,645)
 Proceeds from Sales of Mortgage-Backed Securities Available-for-Sale........     190,245          59,810        180,590
 Principal Repayments from Mortgage-Backed Securities........................     351,591         123,823        148,059
 Proceeds from Call of Debt Securities.......................................      12,500           7,313         21,800
 Proceeds from Sales of Debt and Equity Securities Available-for-Sale........       4,870           5,028         29,245
 Purchases of Debt Securities Available-for-Sale.............................    (115,500)        (19,715)            --
 Purchases of Debt and Equity Securities Held-to-Maturity....................          --          (5,007)       (20,000)
 Proceeds from Maturities of Debt Securities.................................       1,205           1,350         28,100
 Purchases of Premises and Equipment.........................................      (1,623)         (1,734)        (2,595)
 Proceeds from Sale of Real Estate Owned ....................................       3,402           1,899          1,715
 Cash and Cash Equivalents Acquired from Continental Bank Acquisition........       9,106              --            --
 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.................................    (309,709)       (206,299)      (150,885)
                                                                                  --------        --------       --------








                                                            25

<PAGE>
Reliance Bancorp, Inc. and Subsidiary
Consolidated Statements of Cash Flows, Continued
- ------------------------------------------------
(Dollars in thousands)
                                                                                          Year Ended June 30,
                                                                                  ------------------------------------
                                                                                   1998            1997           1996
                                                                                   ----            ----           ----
Cash Flows from Financing Activities:
<S>                                                                               <C>             <C>            <C>    
 Increase in Deposits........................................................     $55,717         $91,009        $44,558
 Increase (Decrease) in Advance Payments by Borrowers
    for Taxes and Insurance..................................................         789             171         (9,210)
 Proceeds from FHLB Advances.................................................     143,336          60,000             --
 Repayment of FHLB Advances..................................................     (22,025)        (23,000)       (87,000)
 Proceeds from Reverse Repurchase Agreements.................................   1,077,963       1,177,298        824,727
 Repayment of Reverse Repurchase Agreements..................................  (1,002,606)     (1,128,545)      (618,602)
 Proceeds from Capital Securities............................................      50,000              --            --
 Purchases of Treasury Stock.................................................     (15,269)         (8,113)        (3,829)
 Net Proceeds from Issuance of Common Stock Upon
    Exercise of Stock Options................................................       2,670             898             --
 Dividends Paid..............................................................      (5,725)         (4,578)        (3,808)
                                                                                  -------         -------        -------
       Net Cash Provided by Financing Activities.............................     284,850         165,140        146,836
                                                                                  -------         -------        -------

Net  Increase (Decrease) in Cash and Cash Equivalents........................      16,431          (2,205)        15,933
Cash and Cash Equivalents at Beginning of Year...............................      30,665          32,870         16,937
                                                                                   ------          ------         ------

Cash and Cash Equivalents at End of Year.....................................    $ 47,096        $ 30,665       $ 32,870
                                                                                   =======         ======         ======


Supplemental Disclosures of Cash Flow Information

Cash Paid During the Year for:
  Interest...................................................................     $ 85,449       $ 71,005       $ 50,847
                                                                                    ======         ======         ======
  Income Taxes ..............................................................     $ 11,077        $ 4,745        $ 8,384
                                                                                    ======          =====          =====

Non-cash Investing Activities:
 Transfers from Loans to Real Estate Owned...................................      $ 3,654          $ 929        $ 1,311
                                                                                     =====            ===          =====
 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 Continental Bank, Bank of Westbury and Sunrise Bancorp, Inc. Acquisitions
- -------------------------------------------------------------------------

Non-cash investing and financing  transactions  relating to the Continental Bank
acquisition  for the year  ended  June 30,  1998  and the Bank of  Westbury  and
Sunrise  Bancorp,  Inc.  acquisitions  for the  year  ended  June  30,  1996 not
reflected in the Consolidated Statement of Cash Flows are listed below:

                                                                                     1998                          1996
                                                                                     ----                          ----
<S>                                                                             <C>                            <C>      
Fair Value of Assets Acquired, Excluding Cash and Cash
   Equivalents Acquired......................................................   $ 168,240                      $ 745,341
Liabilities Assumed..........................................................    (171,083)                      (702,273)
Excess of Cost Over Fair Value of Net Assets Acquired........................      17,691                         51,356
Stock Consideration..........................................................     (23,954)                            --
                                                                                  --------                       -------
Cash Paid for Acquisitions, Net of (Cash and Cash
    Equivalents Acquired)....................................................    $ (9,106)                      $ 94,424
                                                                                   =======                        ======

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


                                                            26

<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 institution  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 and expense for the years  presented.  Estimates that are  susceptible to
change include primarily the determination of the allowances for losses on loans
and the valuation of real estate acquired in connection with foreclosures.

(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
The Company follows 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 with
changes  in  unrealized  gains  or  losses  reported  net of  tax as a  separate
component in stockholders' equity.

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

                                                        27

<PAGE>



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
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 is
credited to income based on the principal amount  outstanding during the period.
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.

The Company  follows SFAS No. 114,  "Accounting by Creditors for Impairment of a
Loan" and SFAS No. 118, "Accounting by Creditors for Impairment of a Loan-Income
Recognition  and  Disclosures".  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.  Interest
income received on impaired loans is recognized on a cash basis.

(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
Land is  carried  at cost.  Buildings,  leasehold  improvements,  furniture  and
fixtures and equipment are carried at cost, less  accumulated  depreciation  and
amortization.  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.


                                                        28

<PAGE>



(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
acquisitions of the Bank of Westbury, Sunrise Bancorp, Inc. and Continental Bank
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.

(j)  Real Estate Owned
Real  estate  acquired  through  foreclosure  is  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.

The Company  follows SFAS No. 109,  "Accounting for Income Taxes" which requires
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.

(l) Employee Benefits
The  Bank's  pension  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.  In the interest of maintaining a  comprehensive  benefit  package for
employees,  the  Bank  periodically  evaluates  the  overall  effectiveness  and
economic  value of the pension plan.  Based on an evaluation of the pension plan
in fiscal 1998, the Bank  concluded that future benefit  accruals under the plan
would cease, or "freeze" on May 31, 1998. In its stead, Reliance Federal Savings
Bank 401(k)  Retirement  Savings Plan (the "401(k) Plan") was formed.  Effective
June 1, 1998,  all Reliance  Federal  Savings Bank employees who are at least 21
years of age and have  completed one year of service are eligible to participate
in the 401(k) Plan.

Actuarial  gains and losses that arise from  changes in  assumptions  concerning
future  events,  used in estimating  pension  costs,  have been amortized over a
period that  reflects the long range nature of pension  expense.  However,  as a
result of the freezing of the plan,  the Bank  recognized a curtailment  gain in
fiscal 1998. (See Note 16).

The Company follows AICPA Statement of Position 93-6, "Employers' Accounting for
Employee  Stock  Ownership  Plans" ("SOP  93-6") to account for the  established
Employee  Stock  Ownership Plan  ("ESOP").  SOP 93-6 requires 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.  The  application of SOP 93-6 results in
fluctuations in compensation expense as a result of changes in the fair value of
the Company's common stock;  however,  such  compensation  expense  fluctuations
result  in an  offsetting  adjustment  to  paid  in  capital.  Therefore,  total
stockholders' equity is not affected.

The Bank follows SFAS No. 123, "Accounting for Stock-Based  Compensation".  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  arrangements with employees,
rather than the  intrinsic  value-based  method that is contained in  Accounting
Principles Board Opinion No.

                                                        29

<PAGE>



25, "Accounting for Stock Issued to Employees" ("APB No. 25"). SFAS No. 123 does
not require an entity to adopt the new fair  value-based  method for purposes of
preparing its basic  financial  statements;  an entity is allowed to continue to
use the APB No. 25 method for  preparing  its basic  financial  statements.  The
Company has chosen to continue to use the APB No. 25 method,  however,  SFAS No.
123  requires  presentation  of 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.

(m)   Treasury Stock
Repurchases of common stock are recorded as treasury stock at cost.

(n)  Earnings Per Share
In February  1997,  the FASB issued SFAS No.  128,  "Earnings  per Share".  SFAS
No.128 specifies the computation,  presentation and disclosure  requirements for
earnings  per share  ("EPS") for  entities  with  publicly  held common stock or
potential common stock. This statement simplifies the standard for computing EPS
previously  found in Accounting  Principles Board Opinion No. 15 ("APB No. 15").
It replaces the presentation of primary EPS with a presentation of basic EPS and
the  presentation of fully diluted EPS with a presentation of diluted EPS. Basic
EPS is computed by dividing net income by the weighted  average number of common
shares  outstanding  for the period,  adjusted  for the  unallocated  portion of
shares held by the ESOP in  accordance  with SOP 93-6.  Diluted EPS reflects the
potential  dilution that could occur if  securities or other  contracts to issue
common stock were  exercised  or converted  into common stock or resulted in the
issuance  of common  stock  that  then  shared in the  earnings  of the  entity.
Potential  common stock due to the dilutive  effect of stock options is computed
using the  treasury  stock  method.  SFAS No. 128 was  effective  for  financial
statements  issued for periods  ending after  December 15, 1997 and requires the
restatement of all prior-period EPS data presented. The Company adopted SFAS No.
128 effective December 31, 1997.

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  $103.6 million. 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. The financial  position and
results of operations of the Company as of and for the year ended June 30, 1998,
1997 and 1996 are presented in Note 20.

On  February  9,  1998,  the  Company  completed  its fifth five  percent  stock
repurchase  plan  repurchasing  440,973  shares  at an  aggregate  cost of $13.4
million.  On January 12, 1998, the Company  announced its sixth stock repurchase
plan to repurchase up to 500,000 of the Company's outstanding shares. As of June
30, 1998,  100,000  shares under this program were  repurchased  at an aggregate
cost of $3.7  million.  During  fiscal  years 1998,  1997 and 1996,  the Company
repurchased total shares of 460,973,  442,182 and 260,776,  respectively,  at an
aggregate cost of $15.3 million, $8.1 million and $3.8 million, respectively.

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,  1998  and  1997  was
approximately  $21.4 million and $25.3 million,  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,

                                                        30

<PAGE>



the amount  required for the  liquidation  account,  or if such  declaration and
payment would otherwise violate regulatory requirements. During fiscal 1998, the
Company declared cash dividends totalling $6.0 million.

3.  Acquisitions

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 six banking
offices located in Nassau County,  Long Island,  New York in a transaction which
was accounted for as a purchase. Assets acquired in the transaction, principally
loans and mortgage-backed securities, aggregated $166.2 million, and liabilities
assumed,  substantially all deposits, aggregated $156.6 million. The cost of the
acquisition was approximately $16.7 million in cash. 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.

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  acquisition  was  approximately  $106.3  million  in  cash.  Assets
acquired in the transaction,  principally loans and mortgage-backed  securities,
aggregated  $609.3 million and liabilities  assumed,  substantially all deposits
and borrowings, aggregated $545.7 million. The excess of cost over fair value of
net  assets  acquired  in the  transaction  was  $43.6  million,  which is being
amortized on a straight line basis over 15 years.

Acquisition of Continental Bank

On October 17, 1997, the Company  completed the acquisition of Continental  Bank
("Continental"), a commercial bank with two full service banking offices located
in Nassau and Suffolk  counties in Long Island,  New York, a commercial  lending
facility and five check cashing facilities  ("Money Centers") in Manhattan.  The
transaction  was  accounted  for as a  purchase.  Under the terms of the merger,
Reliance  issued 1.10  shares  (1,013,909  shares) of its common  stock for each
outstanding  common  share  of  Continental.  The  cost of the  acquisition  was
approximately  $24.4 million.  Assets acquired in the  transaction,  principally
loans and mortgage-backed  securities  aggregated $177.8 million and liabilities
assumed,  substantially all deposits and borrowings,  aggregated $171.1 million.
The excess of cost over fair value of net assets acquired in the transaction was
$17.7 million, which is being amortized on a straight line basis over 15 years.

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)     (Premium)       Premium       Premium       In Income
                               Acquired        Securities      Loans       Other Assets  Liabilities   Before Taxes
                               --------        ----------      -----       ------------  -----------   ------------
                                                                  (In thousands)
Amortization:
<S>                            <C>                <C>           <C>          <C>            <C>        <C>      
1996 Actual..................  $ (1,928)          $ 89          $ 45         $ (116)        $  454     $ (1,456)
1997 Actual..................    (3,404)           (90)         (277)          (314)           598       (3,487)
1998 Actual..................    (4,218)          (199)         (146)          (274)           467       (4,370)
1999 Projected...............    (4,563)          (282)         (112)          (297)           457       (4,797)
2000 Projected...............    (4,563)          (148)          (92)          (240)           300       (4,743)
2001 Projected...............    (4,563)           (49)          (71)          (190)             9       (4,864)
Thereafter Projected.........   (45,247)             53          (77)        (1,356)            --      (46,627)
                                --------          -----         -----        -------         ------     --------
                              $ (68,486)         $ (626)      $ (730)      $ (2,787)       $ 2,285    $ (70,344)
                                 =======           =====        =====        =======         =====      ========




                                                        31

<PAGE>



4.  Money Market Investments

Money market investments  generally have original  maturities of three months or
less, and at June 30, 1998 and 1997 consist solely of securities purchased 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.

Securities  purchased under repurchase  agreements averaged $4.5 million for the
year ended June 30, 1998 and $3.0 million for the year ended June 30, 1997.  The
maximum amount of such agreements outstanding at any month-end during the fiscal
year  ended  June  30,  1998  and  1997 was  $23.0  million  and  $8.5  million,
respectively.

5. Debt and Equity Securities

A summary of the amortized  cost and estimated  market values of debt and equity
securities are as follows:


                                                                                       June 30, 1998
                                                                   -------------------------------------------------
                                                                                  Gross        Gross       Estimated
                                                                   Amortized    unrealized    unrealized     market
                                                                     cost          gain         loss         value
                                                                     ----          ----         ----         -----
Held-to-Maturity:                                                                      (In thousands)
<S>                                                                <C>             <C>          <C>        <C>     
U.S. Government Agency Obligations..............................   $ 22,493        $ 293        $ --       $ 22,786
Obligation of New York State....................................        390           27          --            417
FHLB Stock......................................................     17,306           --          --         17,306
                                                                     ------          ---         ---         ------
                                                                   $ 40,189        $ 320        $ --       $ 40,509
                                                                     ======          ===         ===         ======

Available-for-Sale:
U.S. Government Agency Obligations..............................   $ 29,031        $ 260        $ (1)      $ 29,290
Corporate Obligations...........................................    103,070          343        (246)       103,167
Marketable Equity Securities....................................      2,419           31          --          2,450
                                                                      -----          ----        ----        ------
                                                                   $ 134,520       $ 634      $ (247)     $ 134,907
                                                                     =======         ===         ====       =======


                                                                                       June 30, 1997
                                                                   -------------------------------------------------   
                                                                                  Gross        Gross       Estimated
                                                                   Amortized    unrealized    unrealized     market
                                                                     cost          gain         loss         value
                                                                     ----          ----         ----         -----
Held-to-Maturity:                                                                      (In thousands)
<S>                                                                <C>             <C>        <C>          <C>     
U.S. Government Agency Obligations..............................   $ 29,952        $  90      $   --       $ 30,042
Obligation of New York State....................................        391           36          --            427
FHLB Stock......................................................     15,683           --          --         15,683
                                                                     ------          ---         ---         ------ 
                                                                   $ 46,026        $ 126        $ --       $ 46,152
                                                                     =======         ===         ====       =======
Available-for-Sale:
U.S. Government Agency Obligations..............................   $ 22,036        $  59       $ (15)      $ 22,080
United States Treasury Bills....................................      4,785           27          --          4,812
Marketable Equity Securities....................................          8            9          --             17
                                                                      -----         ----         ----        ------
                                                                   $ 26,829         $ 95        $ (15)     $ 26,909
                                                                     =======         ===         ====       =======







                                                        32

<PAGE>



The amortized cost and estimated  market value of debt and equity  securities at
June 30, 1998 and 1997, by contractual maturity, are shown below:

                                             June 30, 1998                                 June 30, 1997
                               ----------------------------------------      ----------------------------------------
                               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....    $  2,493  $ 2,499    $ 5,892    $ 5,902          $ --       $ --    $ 10,955   $ 10,981
Due After One Year
  Through Five Years.......        390       417      18,466     18,493       10,343     10,369       5,866      5,845
Due After Five Years
  Through Ten Years........     20,000    20,287      13,144     13,378       20,000     20,100      10,000     10,066
Due After Ten Years........         --        --      94,599     94,684           --         --          --         --
Equity Securities..........     17,306    17,306       2,419      2,450       15,683     15,683           8         17
                                ------    ------      ------      -----       ------     ------       -----      -----
                              $ 40,189  $ 40,509   $ 134,520  $ 134,907     $ 46,026   $ 46,152    $ 26,829   $ 26,909
                                ======    ======     =======    =======       ======     ======      ======     ======

In fiscal  1998,1997  and 1996 gross  proceeds  from the sale of debt and equity
securities  available-for-sale  totalled  $4.9  million,  $5.0 million and $29.2
million,  respectively.  For fiscal  1998,  1997 and 1996 gross  realized  gains
totalled $11,000, $17,000 and $20,000,  respectively,  and gross realized losses
totalled $0, $16,000 and $15,000, respectively.



                                                        33

<PAGE>



6.  Mortgage-Backed Securities

The amortized cost and estimated market values of mortgage-backed securities are
summarized as follows:

                                                                                      June 30, 1998
                                                                   --------------------------------------------------
                                                                                  Gross         Gross       Estimated
                                                                   Amortized    unrealized    unrealized      market
                                                                     cost         gain           loss         value
                                                                     ----         ----           ----         -----
Held- to-Maturity:                                                                    (In thousands)
Pass-through Certificates Guaranteed by:
<S>                                                               <C>            <C>         <C>          <C>      
      GNMA....................................................    $  78,106      $ 2,126     $    --      $  80,232
      FHLMC...................................................       10,304          267          --         10,571
      FNMA....................................................       33,949          959          --         34,908
      REMICs:
             Agency Issuance..................................       53,021           85        (307)        52,799
             Private Issuance.................................       73,879          353        (410)        73,822
                                                                     ------          ---        ----         ------
                                                                  $ 249,259      $ 3,790      $ (717)     $ 252,332
                                                                    =======        =====        =====       =======
Available-for-Sale:
Pass-through Certificates Guaranteed by:
      GNMA....................................................    $ 187,562      $ 2,732      $  (47)       190,247
      FHLMC...................................................      118,982        1,702          (7)       120,677
      FNMA....................................................      140,597        1,618         (32)       142,183
      REMICs:
            Agency Issuance...................................      128,113          198         (39)       128,272
            Private Issuance..................................      358,033        1,404        (469)       358,968
                                                                    -------        -----        ----        -------
                                                                  $ 933,287      $ 7,654      $ (594)     $ 940,347
                                                                    =======        =====        ====        =======

                                                                                                                       
                                                                                     June 30, 1997
                                                                   --------------------------------------------------
                                                                                  Gross         Gross       Estimated
                                                                   Amortized    unrealized    unrealized      market
                                                                     cost         gain           loss         value
                                                                     ----         ----           ----         -----
Held- to-Maturity:                                                                   (In thousands)
Pass-through Certificates Guaranteed by:
<S>                                                               <C>            <C>            <C>       <C>      
      GNMA....................................................    $ 106,900      $ 3,078        $ --      $ 109,978
      FHLMC...................................................       12,963          176          --         13,139
      FNMA....................................................       39,493          498          --         39,991
                                                                     ------          ---         ---         ------
                                                                  $ 159,356      $ 3,752        $ --      $ 163,108
                                                                    =======        =====         ===        =======
                                                                   
Available-for-Sale:
Pass-through Certificates Guaranteed by:
      GNMA....................................................    $ 233,572      $ 4,182     $    --      $ 237,754
      FHLMC...................................................      222,961        1,378      (2,583)       221,756
      FNMA....................................................      131,066        1,326      (1,307)       131,085
      REMICs:
            Agency Issuance...................................       20,806           --        (254)        20,552
            Private Issuance..................................      110,481          191          --        110,672
                                                                    -------          ---         ---        -------
                                                                  $ 718,886      $ 7,077    $ (4,144)     $ 721,819
                                                                    =======        =====      =======       =======
</TABLE>

In fiscal 1998,  1997 and 1996 gross  proceeds from the sale of  mortgage-backed
securities  available-for-sale totalled $190.2 million, $59.8 million and $180.6
million,  respectively.  For fiscal  1998,  1997 and 1996 gross  realized  gains
totalled  $540,000,  $466,000 and $1,881,000,  respectively,  and gross realized
losses totalled $556,000, $295,000 and $1,208,000, respectively.





                                                        34

<PAGE>



7.  Loans Receivable

Loans receivable, net are summarized as follows:

                                                             June 30,
                                                  --------------------------
                                                    1998              1997
                                                    ----              ----
 Mortgage Loans:                                        (In thousands)
     One- to four-family........................ $ 492,804         $ 552,577
     Multi-family...............................   243,070           190,293
     Commercial Real Estate.....................    43,624            23,445
     Co-op......................................     7,516             8,647
     Construction...............................     4,879             1,440
                                                    ------            ------
                                                   791,893           776,402
Less:
     Unearned Discount, Premiums and
     Deferred Loan Origination Fees, Net........      (942)             (790)
                                                   -------           -------
          Total Mortgage Loans..................   790,951           775,612
                                                   -------           -------

Commercial Loans:
     Asset Based Loans..........................    21,339                --
     Other Commercial Loans.....................    28,548                --
                                                    ------             -----
          Total Commercial Loans................    49,887                --
                                                    ------             -----

Consumer and Other Loans:
     Home Equity Lines of Credit................    93,862            91,782
     Guaranteed Student Loans...................    15,262            17,006
     Home Equity Loans..........................    19,050            19,505
     Loans on Deposit Accounts..................     5,416             5,514
     Other Loans................................     3,622             4,308
                                                     -----             -----
                                                   137,212           138,115
    Deferred Loan Origination Costs, Net........       688               776
                                                     -----            ------
          Total Consumer and Other Loans........   137,900           138,891
                                                   -------           -------
Less:
     Allowance for Loan Losses..................    (8,941)           (5,182)
                                                   -------           -------
                                                 $ 969,797         $ 909,321
                                                   =======           =======

                                                           June 30,
                                                   --------------------------
                                                      1998             1997
                                                      ----             ----
   Commitments Outstanding:                               (In thousands)
     Mortgage Loans.............................   $ 33,386          $ 26,214
                                                     ======            ======
     Consumer and Other Commercial Loans........   $  7,056           $   509
                                                     ======             =====
     Unused Consumer Lines of Credit............   $ 53,361          $ 53,399
                                                     ======            ======
     Unused Commercial Lines of Credit..........   $ 22,622           $    --
                                                     ======             =====

At June 30, 1998 and 1997,  the Company  had  commitments  to sell loans of $3.7
million  and  $525,000,  respectively.  At June 30,  1998,  the  Company  had no
commitments to purchase  loans. At June 30, 1997, the Company had commitments to
purchase loans of $1.5 million.










                                                        35

<PAGE>



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

                                                  June 30,
                                     -------------------------------------
                                          1998                1997
                                     ---------------     -----------------
                                     No. of              No. of
                                     loans    Amount      loans     Amount
                                     -----    ------      -----     ------
                                               (Dollars in thousands)
One- to four-family Mortgages......   70    $ 6,256       120    $ 10,959
Consumer and Other Loans...........   62        517        71         465
Commercial Real Estate.............    7      1,962         9       3,303
Commercial.........................    9        567        --          --
                                    ----      -----       ----     ------
                                     148     $ 9,302       200   $ 14,727
                                     ===       =====       ===     ======

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:
                                                        Year Ended June 30,
                                                        -------------------
                                                      1998     1997    1996
                                                      ----     ----    ----
                                                          (In thousands)
Interest Income that would have been Recorded..... $ 1,159    $ 838    $ 622
Interest Income Recognized........................    (360)    (265)     (68)
                                                      ----     ----      ---
Interest Income Foregone..........................   $ 799    $ 573    $ 554
                                                       ===      ===      ===

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.

At June 30, 1998 and 1997, the Company had four impaired  commercial real estate
loans  totalling  $1.9 million and $2.9 million,  respectively,  with no related
allowance.  The Company had ten impaired  commercial loans totalling $567,000 at
June 30, 1998 and no impaired  commercial  loans at June 30, 1997 and 1996, with
no related  allowances.  The Company's  average recorded  investment in impaired
loans for the years ended June 30, 1998,  1997 and 1996 was $2.5  million,  $1.9
million and $493,000,  respectively.  The Company did not recognize any interest
income on impaired loans for the years ended June 30, 1998, 1997 and 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, 1998
and 1997, there were no fixed rate loans classified as held for sale.

Included  in  mortgage  loans at June 30,  1998 and 1997 are $425.2  million and
$416.2 million, respectively, of adjustable rate mortgage loans.

Proceeds from the sale of first mortgage  loans were $8.5 million,  $7.3 million
and $5.9 million  during the fiscal  years ended June 30,  1998,  1997 and 1996,
respectively.  Gross  realized  gains and  losses  resulting  from sale of first
mortgage loans were as follows:
                                            Year Ended June 30,
                                      ----------------------------
                                      1998        1997        1996
                                      ----        ----        ----
                                               (In thousands)
Gross Realized Gains.............     $ 44        $ 31        $ 34
Gross Realized Losses............       --          (3)         (4)
                                       ---         ---         ---
                                      $ 44        $ 28        $ 30
                                        ==          ==          ==


                                                        36

<PAGE>



The Bank services  mortgage  loans for  investors  which are not included in the
accompanying  consolidated  statements of condition.  A summary of the principal
balances,  custodial  escrow,  servicing income and number of loans serviced for
others by the Bank are as follows:
                                                    Year Ended June 30,
                                                  ---------------------------
                                                  1998        1997       1996
                                                  ----        ----       ----
                                                    (Dollars in thousands)
Principal Balances............................ $ 355,149  $ 410,229  $ 455,626
                                                 =======    =======    =======
Custodial Escrow..............................   $ 4,290    $ 4,493    $ 6,980
                                                   =====      =====      =====
Servicing Income (Excludes MSR Amortization)..   $ 1,183    $ 1,399      $ 861
                                                   =====      =====        ===
Number of Loans...............................     6,085      6,842      7,497
                                                   =====      =====      =====

Fees earned for servicing loans are reported as income when the related mortgage
payments are collected.  Mortgage  Servicing  Rights ("MSRs") 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.  MSRs are carried at fair value and  impairment,  if any,  is  recognized
through a valuation  allowance.  For the year ended June 30,  1998 and 1997,  no
impairment  existed  in the MSRs and as a result,  no  valuation  allowance  was
required.

MSR activity is summarized as follows:
                                                     Year Ended June 30,
                                                ------------------------------
                                                  1998         1997       1996
                                                  ----         ----       ----
                                                         (In thousands)
Balance at Beginning of the Year............... $ 3,046    $ 3,905       $ --
MSRs Acquired in Acquisitions of
 Bank of Westbury and Sunrise Bancorp, Inc.....      --         --      4,145
Amortization...................................    (729)      (859)      (240)
                                                   ----       ----       ----
Balance at End of the Year..................... $ 2,317    $ 3,046    $ 3,905
                                                  =====      =====      =====

8.  Allowance for Loan Losses

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

                                                    Year Ended June 30,
                                               ------------------------------
                                               1998        1997          1996
                                               ----        ----          ----
                                                      (In thousands)
Balance at Beginning of the Year............ $ 5,182     $ 4,495       $ 1,729
Provision for Loan Losses...................   1,650         950           725
Allowances of Acquired Institutions.........   2,745          --         2,217
Charge-offs.................................    (773)       (306)         (265)
Recoveries..................................     137          43            89
                                               -----      ------        ------
Balance at End of the Year.................. $ 8,941      $5,182       $ 4,495
                                               =====       =====         =====

9.  Real Estate Owned

Real estate owned, net is summarized as follows:
                                                           June 30,
                                                      -------------------
                                                      1998           1997
                                                      ----           ----
                                                        (In thousands)
One- to four-family Residences...................    $ 505         $ 365
Co-ops...........................................       73           419
Commercial.......................................      300            --
Allowance for Losses on Real Estate Owned........     (123)         (334)
                                                      ----          ----
                                                     $ 755         $ 450
                                                     =====         =====





                                                        37

<PAGE>



Results of operating  real estate owned for the years ended June 30, 1998,  1997
and 1996 are summarized as follows:

                                                      Year Ended June 30,
                                                  ---------------------------
                                                   1998      1997       1996
                                                   ----      ----       ----
                                                        (In thousands)
Net Gain on Sale on Real Estate Owned..........  $ 146       $ 56        $ 19
Net Expenses of Holding Property...............   (271)      (239)       (223)
Provision for Losses...........................    (93)      (200)       (375)
                                                  ----       ----        ----
                                                 $(218)    $ (383)      $(579)
                                                  =====      =====       ===== 

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

                                                    Year Ended June 30,
                                                -------------------------
                                                1998      1997       1996
                                                ----      ----       ----
                                                     (In thousands)
Balance at Beginning of the Year............   $ 334     $ 768      $ 589
Provision for Losses........................      93       200        375
Allowance of Acquired Institutions..........      --       --         188
Charge-offs.................................    (304)     (634)      (384)
                                                 ---      ----       ----
Balance at End of the Year..................   $ 123     $ 334      $ 768
                                                 ===       ===        ===

10.  Accrued Interest Receivable

Accrued interest receivable, net is summarized as follows:

                                                                June 30,
                                                           ------------------
                                                            1997        1998
                                                           ------      ------
                                                              (In thousands)
Debt Securities.........................................   $ 1,708      $ 842
Mortgage-Backed Securities..............................     7,137      5,548
Loans Receivable, Net of Reserves for Uncollectible
  Interest of $1,293 and $1,741, respectively...........     6,113      5,650
                                                            ------     ------
                                                          $ 14,958   $ 12,040
                                                            ======     ======
11.  Office Properties and Equipment

A summary of office properties and equipment, net is as follows:
                                                            June 30,
                                                        ------------------
                                                        1998          1997
                                                        ----          ----
                                                         (In thousands)
Land..............................................    $ 4,489       $ 4,094
Buildings.........................................     10,477         8,970
Furniture, Fixtures and Equipment.................     13,853        12,161
Leasehold Improvements............................      4,407         2,908
Capital Lease.....................................      1,470         1,470
                                                       ------        ------

Office Properties and Equipment, at Cost..........     34,696        29,603
Accumulated Depreciation and Amortization.........    (19,260)      (15,514)
                                                      -------       -------
                                                     $ 15,436      $ 14,089
                                                       ======        ======

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  $2.0 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  $311,000 and $404,000 at June 30, 1998
and  1997,  respectively,   and  is  included  in  accrued  expenses  and  other
liabilities. The leaseback is recorded as a capital

                                                        38

<PAGE>



lease in the  amount of $1.5  million  at June 30,  1998 and 1997  (refer to the
above table) and the related  obligation  under  capital  leases of $535,000 and
$673,000 at June 30, 1998 and 1997 is  reflected  in accrued  expenses and other
liabilities.  The projected  annual lease  payments  amount to $215,000 per year
(including interest) and total $717,000 through the duration of the lease.

Depreciation  and amortization of office  properties and equipment,  included in
occupancy and equipment expense, was approximately,  $1.6 million,  $1.4 million
and $1.0  million  for the  fiscal  years  ended June 30,  1998,  1997 and 1996,
respectively.

12.  Deposits

Deposits are summarized as follows:
<TABLE>
<CAPTION>
                                                                        June 30,
                                          --------------------------------------------------------------
                                                        1998                              1997
                                          -------------------------------     --------------------------
                                          Weighted                           Weighted
                                          average                             average
                                           rate         Amount     Percent    rate      Amount   Percent
                                           ----         ------     -------    ----      ------   -------
                                                             (Dollars in thousands)
<S>                                         <C>       <C>              <C>     <C>     <C>             <C>
NOW.....................................    1.52%     $  104,955       7%      1.00%   $  78,017       6%
Passbook................................    2.22         443,745      27       2.40      438,612      31
Money Market............................    2.22          92,815       6       2.40       92,184       6
Certificates of Deposit.................    5.56         934,558      57       5.61      806,750      56
Non-Interest Bearing Demand Deposit.....      --          52,225       3         --       20,474       1
                                                         -------     ---                  --------   ---
                                                     $ 1,628,298     100%             $ 1,436,037    100%
                                                       =========     ===                =========    ===

                                                                                   June 30,
                                                                    ----------------------------------------
                                                                           1998                 1997
                                                                    -------------------   ------------------
                                                                    Amount      Percent     Amount    Percent
                                                                    ------      -------     ------    -------
                                                                              (Dollars in thousands)
<S>                                                               <C>             <C>     <C>          <C>  
Contractual Maturity of Certificates of Deposit Accounts:
   Under 12 months............................................    $ 797,860        85%    $ 524,707      65%
   Over 12 months to 36 months................................      112,097        12       245,382      30
   Over 36 months.............................................       24,601         3        36,661       5
                                                                    -------       ---       -------     ---
                                                                  $ 934,558       100%    $ 806,750     100%
                                                                    =======       ===       =======     ===

The  aggregate  amount  of  certificates  of  deposit  accounts  with a  minimum
denomination of $100,000 was  approximately  $78,052,000 and $51,259,000 at June
30, 1998 and 1997, respectively.

Interest expense on deposits is summarized as follows:

                                                Year Ended June 30,
                                            ---------------------------
                                            1998       1997        1996
                                            ----       ----        ----
               (In thousands)
NOW.................................    $  1,257    $  1,041     $  1,161
Passbook............................      10,439      10,937        8,942
Money Market........................       2,249       2,493        2,515
Certificates of Deposit.............      49,487      39,668       29,807
                                          ------     -------       ------
                                        $ 63,432    $ 54,139     $ 42,425
                                          ======      ======       ======

On September 30, 1996,  Congress passed,  and the President signed,  legislation
that recapitalized the Savings  Association  Insurance Fund (the "SAIF").  Under
the major provisions of the legislation, savings institutions, such as the Bank,
were  assessed a one-time  assessment  of 65.7 basis  points per $100 of insured
SAIF deposits.  The Company  recorded a one-time pre-tax charge of $8.25 million
during the first quarter of fiscal year 1997.




                                                        39

<PAGE>



13.  Borrowed Funds

The Bank was obligated for borrowings as follows:
                                                                    June 30, 1998              June 30, 1997
                                                                 -------------------         -----------------
                                                                 Weighted                    Weighted
                                                                 average                     average
                                                                   rate       Amount           rate      Amount
                                                                   ----       ------           ----      ------
                                                                             (Dollars in thousands)
    Advances from FHLB - NY...................................     5.49%    $ 182,136         5.58%    $ 40,000
    Reverse Repurchase Agreements.............................     5.64       398,070         5.78      311,913
    Company Obligated Mandatorily Redeemable Capital
        Securities of Reliance Capital Trust I................     8.17        50,000           --           --
                                                                               ------                   -------
                                                                            $ 630,206                 $ 351,913
                                                                              =======                   =======

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

                                                                                      At or for the Year Ended
                                                                                -------------------------------------
                                                                                June 30, 1998           June 30, 1997
                                                                                -------------           -------------
                                                                                       (Dollars in thousands)
<S>                                                                               <C>                  <C>      
Average Balance during the Year...........................................        $ 309,618            $ 288,845
Average Interest Rate during the Year.....................................             5.79%                5.63%
Maximum Month-end Balance during the Year.................................        $ 398,070            $ 326,391

Mortgage-Backed Securities Pledged as Collateral under Reverse
  Repurchase Agreements at Year End:
     Carrying Value.......................................................        $ 418,883            $ 326,843
     Estimated Market Value...............................................        $ 421,931            $ 326,801
</TABLE>


FHLB  advances  and  reverse  repurchase   agreements  at  June  30,  1998  have
contractual maturities as follows:

                                                    Reverse
         Year Ended            FHLB               Repurchase
          June 30,           Advances             Agreements
          --------           --------             ----------
                                     (In thousands)
            1999            $  28,136              $ 278,070
            2000                   --                 25,000
            2001               20,000                     --
            2002               34,000                 20,000
            2003                   --                 75,000
      Thereafter              100,000                     --
                              -------                -------
           Total            $ 182,136              $ 398,070
                              =======                =======


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, 1998 and 1997 were secured
by a blanket lien over all assets equal to 110% of borrowings.

On April 29, 1998,  Reliance  Capital  Trust I, a trust formed under the laws of
the State of Delaware (the "Capital  Trust") issued $50 million of 8.17% capital
securities.  The Holding  Company is the owner of all the  beneficial  interests
represented  by common  securities  of the Trust.  The Trust exists for the sole
purpose of issuing the Trust securities (comprised of the capital securities and
the common  securities)  and investing the proceeds  thereof in the 8.17% junior
subordinated  deferrable  interest  debentures  issued by the Holding Company on
April 23,  1998 which are  scheduled  to mature on May 1, 2028.  Interest on the
capital securities is payable in semiannual installments, commencing on November
1, 1998. The Trust securities are subject to mandatory  redemption (i) in whole,
but not in part upon  repayment  in full,  at the stated  maturity of the junior
subordinated debentures at a redemption price equal

                                                        40

<PAGE>



to the principal  amount of, plus accrued  interest on, the junior  subordinated
debentures,(ii)  in whole,  but not in part,  at any time  prior to May 1, 2008,
contemporaneously  with the  occurrence  and  continuation  of a special  event,
defined  as a  tax  event  or  regulatory  capital  event,  at a  special  event
redemption  price  equal to the greater of 100% of the  principal  amount of the
junior subordinated debentures or the sum of the present values of the principal
amount and premium payable with respect to an optional  redemption of the junior
subordinated  debentures on the initial optional repayment date to and including
the initial  optional  prepayment  date,  discounted to the prepayment date plus
accrued and unpaid interest thereon,  and (iii) in whole or in part, on or after
May 1, 2008,  contemporaneously  with the optional prepayment by the Corporation
of the  junior  subordinated  debentures  at a  redemption  price  equal  to the
optional prepayment price.  Subject to prior required regulatory  approval,  the
junior  subordinated  debentures  are  redeemable  during the  12-month  periods
beginning  on or  after  May  1,  2008  at  104.085%  of the  principal  amounts
outstanding,  declining  ratably each year  thereafter to 100%, plus accrued and
unpaid interest  thereon to the date of redemption.  Deferred  issuance costs in
the amount of $1.0 million,  are being amortized over ten years and are included
in Prepaid Expenses and Other Assets in the Company's  Consolidated Statement of
Condition as of June 30, 1998.

14.  Income Taxes

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

Under  legislation  enacted  subsequent to June 30, 1996,  the Bank is no longer
able to use the  percentage  of taxable  income  method  previously  allowed for
Federal tax  purposes,  but is  permitted to deduct bad debts only as they occur
and is  additionally  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 and New York City tax laws have 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 and New York City tax liabilities.

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.
The  Company  provided  for New York  State  and New York  City  taxes  based on
alternative taxable income for the year ended June 30, 1998 and based on taxable
income for the years ended June 30, 1997 and 1996.

In connection with the  acquisitions of the Bank of Westbury,  Sunrise  Bancorp,
Inc and Continental  Bank, a net deferred tax asset of $911,000,  a net deferred
tax  liability  of  $2,285,000  and a net  deferred  tax  asset  of  $1,050,000,
respectively,  were recognized for temporary  differences between the book basis
and tax basis of assets and liabilities acquired.











                                                        41

<PAGE>



The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and  deferred  tax  liabilities  at June 30, 1998 and
June 30, 1997 are presented below:
<TABLE>
<CAPTION>

                                                                                                     June 30,      
                                                                                              --------------------      
                                                                                              1998           1997
                                                                                              ----           ----
Deferred Tax Assets:                                                                             (In thousands)
<S>                                                                                        <C>               <C>  
    Provisions for Losses on Loans and Real Estate Owned........................           $ 1,833           $ 325
    Book Deferred Gain on Sale of Building......................................               368             468
    Deposits....................................................................               333             535
    Deferred Fees...............................................................                71             128
    Other ......................................................................                 6              --
                                                                                              ----            ----
    Total Deferred Tax Assets...................................................             2,611           1,456
                                                                                             -----           -----
Deferred Tax Liabilities:
    Unrealized Gain on Available-for-Sale Securities............................             3,235           1,299
    Mortgage Loans..............................................................               483             680
    Office Properties and Equipment.............................................               335             830
    Mortgage Servicing Rights...................................................               298             492
    Debt and Equity and Mortgage-Backed Securities..............................               185             181
    Other.......................................................................               747             772
                                                                                             -----           -----
   Total Deferred Tax Liabilities...............................................             5,283           4,254
                                                                                             -----           -----
Net Deferred Tax Liability......................................................          $ (2,672)       $ (2,798)
                                                                                            =======         =======

The total income tax provision for the years ended June 30, 1998,  1997 and 1996
differs  from the amount of tax  provision  that would  result by  applying  the
statutory  United States Federal income tax rate of 35.0% for fiscal 1998,  1997
and 1996 to income before income taxes:
                                                                         Year Ended June 30,
                                              -----------------------------------------------------------------
                                                      1998                   1997                   1996
                                              -------------------     ------------------      -----------------
                                               Amount        %         Amount        %        Amount        %
                                               ------       --         ------       --        ------       --
                                                                   (Dollars in thousands)
<S>                                           <C>          <C>         <C>        <C>        <C>          <C>  
Tax Provision Statutory Rate...............   $ 11,739     35.0%       $ 7,376    35.0%      $ 7,584      35.0%
Amortization of Excess of Cost Over
  Fair Value of Net Assets Acquired........      1,444      4.3          1,191     5.7           675       3.1
State and Local Income Tax, Net of
  Federal Income Tax Benefit...............        924      2.8          1,228     5.8         1,684       7.8
Non-Deductible Expense of ESOP.............        643      1.9            302     1.4           133       0.6
Tax Exempt Interest on Municipal
  Investments..............................        (11)     0.0            (11)   (0.1)          (23)     (0.1)
Other, Net.................................         71      0.2             52     0.3          (107)     (0.5)
                                                   ---      ---           ----     ---          ----       ---

   Income Tax Expense .....................   $ 14,810     44.2%      $ 10,138     48.1%     $ 9,946      45.9%
                                                ======     ====         ======     ====        =====      ====
</TABLE>

The  components  of the  provision for income taxes for the years ended June 30,
1998, 1997 and 1996 are as follows:
                                            Year Ended June 30,
                                       --------------------------------
                                       1998         1997           1996
                                       ----         ----           ----
  Current:                                      (In thousands)
    Federal......................    $ 13,876      $  8,193      $ 6,858
    State and Local..............       1,459         1,861        2,348
                                        -----         -----        -----
                                       15,335        10,054        9,206
  Deferred:
    Federal......................        (488)           56          497
    State and Local..............         (37)           28          243
                                        -----          ----         ----
                                         (525)           84          740
                                         ----        ------          ---
                                     $ 14,810      $ 10,138      $ 9,946
                                       ======        ======        =====


                                                        42

<PAGE>



15.  Commitments

At June 30, 1998,  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,  1998,  1997 and 1996 was
approximately  $1.3  million,  $1.0  million  and  $819,000,  respectively.  The
projected  minimum annual rentals under the terms of these leases,  exclusive of
taxes and other charges, are summarized as follows:

                                            Amount
                                            ------
           Year ended June 30:          (In thousands)
           1999......................       1,116
           2000......................         947
           2001......................         848
           2002......................         821
           2003......................         444
           Thereafter................       1,130
                                            -----
                                          $ 5,306
                                          =======

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, 1998 and 1997, has outstanding balances on letters of
credits of $500,000 and $500,000,  respectively.  In addition, at June 30, 1998,
the Bank had $828,000 in commercial  standby letters of credit.  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).

16.  Retirement Plans

Pension Plan

The  following  table sets forth the Pension  Plan's  funded  status and amounts
recognized in the Company's consolidated statements of condition:
<TABLE>
<CAPTION>
                                                                                                 June 30,
                                                                                            -------------------
                                                                                            1998           1997
                                                                                            ----           ----
                                                                                              (In thousands)
Actuarial Present Value of Benefits Obligations:
<S>                                                                                        <C>             <C>    
     Vested Benefit Obligation....................................................         $ 4,991         $ 7,494
     Accumulated Benefit Obligation...............................................           4,991           7,596
                                                                                             =====           =====

Plan Assets at Fair Value.........................................................           5,658           8,825
Projected Benefit Obligation for Service Rendered to Date.........................           4,991           9,365
                                                                                             -----           -----
Plan Assets Greater (Less) Than Projected Benefit Obligation......................             667            (540)
Unrecognized Net Asset Value Being Amortized over 15 Years........................              --             (21)
Unrecognized Prior Service Cost...................................................             (40)            (58)
Unrecognized Net Loss Due to Past Experience
   Different from Assumptions Made and Changes in Assumptions.....................             169           1,116
                                                                                              ----           -----
Prepaid Pension Cost..............................................................           $ 796           $ 497
                                                                                               ===             ===











                                                        43

<PAGE>



The components of net pension expense are as follows:
                                                          Year Ended June 30,
                                                        ----------------------
                                                        1998     1997     1996
                                                        ----     ----     ----
                                                           (In thousands)
Service Cost-benefits Earned during the Year.......    $ 627    $ 327    $ 330
Interest Cost on Projected Benefit Obligation......      710      627      553
Net Amortization and Deferral......................       20     (290)      64
Actual Return on Plan Assets.......................     (710)    (482)    (778)
Curtailment Gain Recognized........................     (739)      --       --
Settlement Loss Recognized.........................      117       --       --
                                                        ----     ----      ---
Net Pension Expense................................     $ 25    $ 182    $ 169
                                                         ===      ===      ===

                                                         Year Ended June 30,
                                                      -----------------------
                                                      1998     1997      1996
                                                      ----     ----      ----
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.....   8.0%     9.0%     9.0%

Based on an  evaluation of the pension plan in fiscal 1998,  the Bank  concluded
that future benefit  accruals under the plan would cease, or "freeze" on May 31,
1998.  In  connection  with the  freezing  of the Plan,  the Bank  recognized  a
curtailment   gain  of   approximately   $739,000  and  a  settlement   loss  of
approximately $117,000 as of May 31, 1998.

In connection with the acquisitions of Bank of Westbury,  Sunrise Bancorp,  Inc.
and Continental Bank, their respective pension plans were terminated and are not
included in the above  tables.  All former  employees  of Bank of  Westbury  and
Sunrise Bancorp,  Inc.  remaining in the employment of the Company were eligible
to participate in the Company's pension plan effective June 1, 1997. However, as
a result of the pension plan's eligibility  requirements and the freezing of the
pension  plan on May  31,  1998,  no  Continental  employees  were  eligible  to
participate in the plan.

Reliance Federal Savings Bank 401(k) Retirement Plan

Effective  June 1, 1998,  employees of the Bank who are at least 21 years of age
and have  completed  one year of service  are  eligible  to  participate  in the
Reliance  Federal  Savings  Bank 401(k)  Retirement  Plan (the  "401(k)  Plan").
Eligible  employees  may make pre-tax  contributions  equal to the lesser of ten
percent of their annual  compensation or the amount  permitted by law. As a base
amount,  the Bank will make  contributions  (on account for eligible  employees)
equal to two percent of all eligible  employees  earnings  regardless of whether
employees make  contributions on their own behalf.  Additionally,  the Bank will
make matching  contributions equal to 75% of employee  contributions that do not
exceed four percent of their annual earnings.  Employees are immediately  vested
in their own  contributions  and after five years of service they will be vested
in the Bank's base and matching  contributions.  During  fiscal  1998,  the Bank
incurred $40,000 in 401(k) Plan costs.

17.  Stock Benefit Plans

The following are the stock based benefit plans maintained by the Company:

Stock  Option  Plan 
The Company maintains the Reliance  Bancorp,  Inc. 1994 Incentive  Stock Option
Plan and the Reliance Bancorp, Inc. 1996 Incentive Stock Option Plan Amended and
Restated as of February  17, 1997 (the "Stock  Option  Plans").  Under the Stock
Option Plans, stock options (which expire ten years from the date of grant) 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 Company's  common stock at an exercise  price equal to the fair market value
of the stock at the date of grant.  Options will be  exercisable  in whole or in
part over the vesting period.  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  granted  are  subject  to terms  and
conditions and can be exercised only in the event of a change in

                                                        44

<PAGE>



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 and the fair market value of the underlying  shares
of common stock.

Stock Option Plan for Outside  Directors 
The Company maintains the Amended and Restated Reliance Bancorp, Inc. 1994 Stock
Option Plans for Outside Directors (the "Directors' Option Plans").  Each member
of the Board of  Directors  who is not an officer or  employee of the Company or
the Bank is granted  non-statutory  options to purchase  shares of the Company's
common  stock.  Members of the Board of  Directors  of the  Company  are granted
options to  purchase  shares of the common  stock of the  Company at an exercise
price equal to the fair market  value of the stock at the date of grant.  All of
the options granted under the Directors' Option Plan become exercisable over the
vesting  period 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 director.

                                                                       Number of Shares of
                                                                  ----------------------------------
                                                                                 Non-         Non-         Weighted
                                                                  Incentive    Statutory   Qualified        Average
                                                                    Stock        Stock     Options to      Exercise
                                                                  Options       Options    Directors         Price
                                                                  -------       -------    ---------         -----

<S>                                                                <C>          <C>          <C>            <C>    
Balance Outstanding at June 30, 1995..........................     608,505      216,390      196,650        $ 10.00
Granted.......................................................          --           --        6,727          15.25
Forfeited.....................................................          --           --           --             --
Exercised.....................................................          --           --           --             --
                                                                     -----        -----        -----           ----

Balance Outstanding at June 30, 1996..........................     608,505      216,390      203,377        $ 10.03
Granted.......................................................      70,398      213,402       40,500          18.22
Forfeited.....................................................          --           --           --             --
Exercised.....................................................     (48,780)     (35,000)      (6,000)         10.00
                                                                   --------     --------      -------         -----

Balance Outstanding at June 30, 1997..........................     630,123      394,792      237,877        $ 11.96
Granted.......................................................      13,647        3,353       40,500          29.87
Forfeited.....................................................          --           --           --             --
Exercised.....................................................    (131,399)    (102,816)      (1,500)         11.33
                                                                  ---------    ---------      -------         -----

Balance Outstanding at June 30, 1998..........................      512,371     295,329      276,877        $ 13.17
                                                                    =======     =======      =======          =====
Shares Exercisable at June 30, 1998...........................      390,294     250,847      274,634        $ 13.45

Had compensation  cost for the Company's three  stock-based  compensation  plans
been determined consistent with SFAS No. 123 for awards made after July 1, 1995,
the  Company's  net income per common  share would have been  reduced to the pro
forma amounts indicated below for the years ended June 30:

                                                  1998       1997        1996
                                                --------   --------    -------
 (Dollars in thousands, except per share data)

 Net Income                   As Reported      $ 18,729    $ 10,936    $ 11,723
                              Pro forma          18,492       8,672      11,669

 Net Income per Common Share:
 Basic                        As Reported        $ 2.11      $ 1.32      $ 1.36
                              Pro forma          $ 2.08        1.04        1.36
     
 Diluted                      As Reported        $ 1.99      $ 1.25      $ 1.32
                              Pro forma          $ 1.96        0.99        1.32


                                                        45

<PAGE>



The fair values of the share  grants were  estimated  on the date of grant using
the  Black-Scholes  option - pricing  model using the following  assumptions  in
fiscal  1998,  1997 and 1996:  dividend  yield of 3.00% for all years;  expected
volatility  of 22.05%  for fiscal  1998 and  16.64%  for  fiscal  1997 and 1996;
risk-free  interest rates of 6.25% for all years; and expected option lives of 6
years for all years.

Employees Stock Ownership Plan ("ESOP")
The Bank has  established an 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  $8.3 million from the Company and used the funds to purchase
828,000 shares of the Company's common stock issued in the Conversion.  The loan
is repaid  principally from the Bank's  discretionary  contributions to the ESOP
over a 10 year period.  At June 30, 1998 and 1997,  the loan had an  outstanding
balance of $4.8 million and $5.6 million,  respectively, and an interest rate of
8.50% and 8.50%, respectively. Interest expense for the obligation was $441,000,
$502,000 and $588,000,  respectively, for the year ended June 30, 1998, 1997 and
1996. 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 is  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  are  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.

As of June 30, 1998,  288,394  shares  remaining  in the ESOP 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, 1998 and 1997, the fair market value of the 455,400
and  538,200  unallocated  shares,  respectively,  was $17.4  million  and $15.8
million, respectively.

Recognition and Retention Plans and Trusts ("RRPs")

The Bank  maintains  the  Reliance  Federal  Savings Bank  Recognition  and
Retention Plan for Officers and Employees and the Amended and Restated  Reliance
Federal Savings Bank 1994  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  412,447  shares have been awarded to Officers and Directors
(327,715 at the time of the  Conversion  and 84,732  thereafter).  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 $3.7 million,
$2.5 million and $2.0 million,  respectively, for the years ended June 30, 1998,
1997 and 1996.

18.  Earnings Per Share

Effective  December 31, 1997,  the Company  adopted SFAS No. 128,  "Earnings Per
Share",  which  establishes new standards for computing and presenting  earnings
per share ("EPS").  All earnings per share amounts have been restated to conform
to the new requirements.

Basis EPS is computed by dividing net income by the weighted  average  number of
common  shares  outstanding.  The  weighted  average  number  of  common  shares
outstanding  includes the average  number of shares of common stock  outstanding
adjusted for the weighted average number of unallocated shares held by the ESOP.


                                                        46

<PAGE>



Diluted EPS is computed by dividing net income by the weighted average number of
common shares and common equivalent shares  outstanding during the year. For the
diluted EPS calculation, the weighted average number of common shares and common
equivalent  shares  outstanding  include the average  number of shares of common
stock outstanding adjusted for the weighted average number of unallocated shares
held by the ESOP and the dilutive effect of unexercised  stock options using the
treasury stock method.  When applying the treasury  stock method,  the Company's
average  stock price is  utilized,  and the Company adds to the proceeds the tax
benefit that would have been credited to  additional  paid-in  capital  assuming
exercise of non-qualified stock options.

The  computation  of basis and diluted  EPS for the fiscal  years ended June 30,
1998, 1997 and 1996 are presented in the following table:

                                                                 Year Ended June 30,
                                                         -------------------------------------
                                                         1998           1997              1996
                                                         ----           ----              ----
                                                                  (In thousands)
<S>                                                   <C>            <C>              <C>     
Net income.........................................   $ 18,729       $ 10,936         $ 11,723
Weighted average common shares.....................      8,890          8,299            8,594
                                                         -----        -------          -------
Basic earnings per share...........................  $    2.11      $    1.32        $    1.36
                                                      ========       ========         ========


Net income.........................................   $ 18,729       $ 10,936         $ 11,723

Weighted average common shares - basic.............      8,890          8,299            8,594
Effect of dilutive stock options...................        535            425              269
                                                      --------        -------          -------
Weighted average common shares and common
   equivalent shares...............................      9,425          8,724            8,863
                                                      --------          -----          -------
Diluted earnings per share.........................  $    1.99       $   1.25         $   1.32
                                                       =======         ======           ======


19.  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% Tier 1 risked based capital  ratio.  As of
June 30, 1998 and 1997, 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, 1998, 1997 and 1996,
the Bank was 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 1998 and 1997,
the Bank  made  dividend  payments  to the  Company  of $14.0  million  and $6.7
million, respectively.

During fiscal 1998, the Company  invested $18.8 million of the proceeds from the
issuance of its Junior  Subordinated debt in the Bank which increased the Bank's
capital and capital ratios.







                                                        47

<PAGE>




The  following  table sets forth the required  ratios and amounts and the Bank's
actual capital amounts and ratios at June 30, 1998 and 1997:

                                                          June 30, 1998
                                  ------------------------------------------------------------------
                                    Capital                  Actual                  Excess
                                  Requirement     %         Capital       %          Capital       %
                                  -----------    --         -------      --          -------      --
                                                       (Dollars in thousands)
<S>                               <C>            <C>      <C>            <C>      <C>             <C> 
       Tangible.................. $ 35,825       1.5%     $ 145,337      6.1%     $ 109,512       4.6%
       Leverage..................   71,650       3.0        145,337      6.1         73,687       3.1
       Risk-based................   80,724       8.0        154,245     15.3         73,521       7.3

                                                          June 30, 1997
                                  ------------------------------------------------------------------
                                    Capital                  Actual                  Excess
                                  Requirement     %         Capital       %          Capital       %
                                  -----------    --         -------      --          -------      --
                                                       (Dollars in thousands)

<S>                               <C>            <C>      <C>            <C>        <C>           <C> 
       Tangible.................. $ 28,937       1.5%     $ 107,967      5.6%       $79,030       4.1%
       Leverage..................   57,874       3.0        107,967      5.6         50,093       2.6
       Risk-based................   59,670       8.0        113,094     15.2         53,424       7.2

20.  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.
















                                                        48

<PAGE>




                                                                                    June 30,
                                                             ------------------------------------------------------
                                                                      1998                           1997
                                                             -------------------------     ------------------------
                                                             Carrying       Estimated      Carrying       Estimated
                                                              Amount        Fair Value      Amount        Fair Value
                                                                                    (In thousands)
On Balance Sheet:
Financial Assets:
<S>                                                          <C>            <C>            <C>             <C>     
Cash and Due from Banks..............................        $ 37,596       $ 37,596       $ 29,565        $ 29,565
Money Market Investments.............................           9,500          9,500          1,100           1,100
Debt and Equity Securities Available-for-Sale........         134,907        134,907         26,909          26,909
Debt and Equity Securities Held-to-Maturity..........          40,189         40,509         46,026          46,152
Mortgage-Backed Securities Available-for-Sale........         940,347        940,347        721,819         721,819
Mortgage-Backed Securities Held-to-Maturity..........         249,259        252,332        159,356         163,108
Loans Receivable, Net................................         969,797        984,224        909,321         910,671
Mortgage Servicing Rights............................           2,317          2,632          3,046           3,797

Financial Liabilities:
Deposits.............................................       1,628,298      1,630,087      1,436,037       1,432,234
Borrowed Funds.......................................         630,206        631,407        351,913         349,499

Off Balance Sheet:
Outstanding Commitments..............................         116,425        116,425         80,122          80,122
Letters of Credit....................................           1,382          1,382            500             500

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.


                                                        49

<PAGE>



Mortgage Servicing Rights
The fair value is estimated based upon a 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.

21.  Parent-Only Financial Information

The  following  condensed  statements of condition at June 30, 1998 and 1997 and
condensed statements of income and cash flows for the years ended June 30, 1998,
1997 and 1996 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.


CONDENSED STATEMENTS OF CONDITION
                                                                                                 June 30,
                                                                                         --------------------------
                                                                                          1998                1997
                                                                                          ----                ----
ASSETS                                                                                        (In thousands)
<S>                                                                                       <C>                 <C>  
Cash.....................................................................                 $ 1,294             $ 470
Money Market Investments.................................................                   9,500             1,100
Debt Securities Available-for-Sale.......................................                  24,374             4,811
ESOP Loan Receivable.....................................................                   4,799             5,622
Other Assets.............................................................                   2,210               633
Investment in Reliance Federal Savings Bank..............................                 205,355           151,772
Investment in Reliance Capital Trust I...................................                   1,547                --
                                                                                           ------             -----
        Total Assets.....................................................               $ 249,079         $ 164,408
                                                                                          =======           =======

LIABILITIES AND STOCKHOLDERS' EQUITY
Accrued Expenses.........................................................                 $ 2,668           $ 1,738
Junior Subordinated Debt Issued to Reliance Capital Trust I..............                  51,547                --
Stockholders' Equity.....................................................                 194,864           162,670
                                                                                          -------           -------
        Total Liabilities and Stockholders' Equity.......................               $ 249,079         $ 164,408
                                                                                          =======           =======






                                                        50

<PAGE>



CONDENSED STATEMENTS OF INCOME
                                                                                   Year Ended June 30,
                                                                         -------------------------------------
                                                                         1998             1997            1996
                                                                         ----             ----            ----
                                                                                      (In thousands)
<S>                                                                 <C>              <C>               <C>     
Interest Income - Securities and Repurchase Agreements..........       $ 615             $ 230            $ 958
Interest Income - ESOP Loan Receivable..........................         441               502              588
                                                                       -----              ----            -----
        Total Interest Income...................................       1,056               732            1,546

Interest Expense................................................        (724)               --               --
Cash Dividends from the Bank....................................      14,000             6,700               --
Other Operating Income..........................................          11                --                3
Other Operating Expense.........................................        (418)             (521)            (551)
                                                                       -----              ----             ----
Income Before Income Taxes and Equity in Undistributed
   Earnings of the Bank.........................................      13,925             6,911              998
(Recovery) Provision for Income Taxes...........................         (30)               90              445
                                                                       -----              ----             ----
Income before Equity in Undistributed
    Earnings of the Bank........................................      13,955             6,821              553
Equity in Undistributed Earnings of Reliance
    Federal Savings Bank........................................       4,774             4,115           11,170
                                                                       -----             -----           ------

                Net Income......................................    $ 18,729          $ 10,936         $ 11,723
                                                                      ======            ======           ======

CONDENSED STATEMENTS OF CASH FLOWS
                                                                                 Year Ended June 30,
                                                                        -------------------------------------
                                                                        1998             1997            1996
                                                                        ----             ----            ----
                                                                                    (In thousands)
Cash from Operating Activities:
<S>                                                                 <C>               <C>              <C>     
Net Income......................................................    $ 18,729          $ 10,936         $ 11,723
Equity in Undistributed Earnings of the Bank ...................      (4,774)           (4,115)         (11,170)
Accretion of Discounts..........................................         (47)              (70)              --
Net Gain on Sale of Securities..................................         (11)               --               (3)
(Increase) Decrease in Other Assets.............................      (1,655)              544              (73)
Increase in Accrued Expenses....................................       2,550               122               52
                                                                       -----              ----              ---
     Net Cash Provided by Operating Activities..................      14,792             7,417              529
                                                                      ------             -----              ---


Cash Flows from Investing Activities:
Purchase of Debt Securities Available-for-Sale..................     (24,187)           (4,715)              --
Proceeds from Sales of Debt Securities Available-for-Sale.......       4,870                --           23,883
Principal Payments on ESOP Loan Receivable......................         823               850              831
Payments for Investments in Reliance Capital Trust I............      (1,547)               --               --
Payments for Investments in Bank................................     (18,750)               --           (9,673)
                                                                     -------              ----           ------
    Net Cash (Used in) Provided by Investing Activities.........     (38,791)           (3,865)          15,041
                                                                     -------            ------           ------

Cash Flows from Financing Activities:
Proceeds from Issuance of Junior Subordinated Debt..............      51,547                --               --
Purchase of Treasury Stock......................................     (15,269)           (8,113)          (3,829)
Net Proceeds from Issuance of Common Stock
   Upon Exercise of Stock Options...............................       2,670               898               --
Dividends Paid..................................................      (5,725)           (4,578)          (3,808)
                                                                      ------            -------          -------
     Net Cash Provided by (Used in) Financing Activities........      33,223           (11,793)          (7,637)
                                                                      ------           --------          -------

Net Increase (Decrease) in Cash and Cash Equivalents............       9,224            (8,241)           7,933
Cash and Cash Equivalents at Beginning of Year..................       1,570             9,811            1,878
                                                                      ------             -----            -----
Cash and Cash Equivalents at the End of Year....................    $ 10,794           $ 1,570          $ 9,811
                                                                      ======             =====            =====
</TABLE>


                                                        51

<PAGE>


INDEPENDENT AUDITORS' REPORT
- ----------------------------

[LOGO]  KPMG Peat Marwick LLP


         Certified Public Accountants
         1305 Walt Whitman Road
         Melville, NY  11747-4302


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,  1998 and 1997 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, 1998.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance about whether the  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,  1998 and 1997,  and the  results of their
operations and their cash flows for each of the years in the  three-year  period
ended  June  30,  1998,  in  conformity  with  generally   accepted   accounting
principles.




/s/  KPMG Peat Marwick
     Melville, NY  11747-4302
     July 23, 1998












                                                        52

<PAGE>
Reliance Bancorp, Inc. and Subsidiary
Selected Consolidated Quarterly Financial Data
- ----------------------------------------------
(Unaudited)
<TABLE>
<CAPTION>


(Dollars in thousands, except per share data)
                                                                           Fiscal 1998 Quarter Ended
                                                            -------------------------------------------------------
                                                            September 30,  December 31,     March 31,      June 30,
                                                            -------------  ------------     ---------      --------

Interest Income.............................................   $ 36,183      $ 39,266        $ 38,446       39,924
Interest Expense............................................     20,169        22,078          21,424       23,157
                                                                 ------        ------          ------       ------
Net Interest Income.........................................     16,014        17,188          17,022       16,767
Provision for Loan Losses...................................        900           300             300          150
                                                                 ------        ------          ------       ------
Net Interest Income after Provision for Loan Losses.........     15,114        16,888          16,722       16,617
Non-Interest Income.........................................      2,263         1,692           1,922        1,982
General and Administrative Expense..........................      8,047         8,816           9,087        9,275
Real Estate Operations, net.................................        225           (67)             12           48
Amortization of Excess of Cost Over Fair Value
  of Net Assets Acquired....................................        846         1,090           1,141        1,141
                                                                  -----         -----           -----        -----
Income Before Provision for Income Taxes....................      8,259         8,741           8,404        8,135
Income Tax Expense..........................................      3,518         3,854           3,746        3,692
                                                                  -----         -----           -----        -----
Net Income..................................................    $ 4,741       $ 4,887         $ 4,658      $ 4,443
                                                                  =====         =====           =====        =====
Basic Earnings Per Share....................................     $ 0.58        $ 0.54          $ 0.51       $ 0.48
                                                                   ====          ====            ====         ====
Diluted Earnings Per Share .................................     $ 0.54        $ 0.51          $ 0.48       $ 0.46
                                                                   ====          ====            ====         ====



                                                                           Fiscal 1997 Quarter Ended
                                                            -------------------------------------------------------
                                                            September 30,  December 31,     March 31,      June 30,
                                                            -------------  ------------     ---------      --------
<S>                                                           <C>            <C>            <C>           <C>     
Interest Income...........................................    $ 31,960       $ 33,189       $ 33,596      $ 34,544
Interest Expense..........................................      17,014         17,801         17,904        18,934
                                                                ------         ------         ------        ------
Net Interest Income.......................................      14,946         15,388         15,692        15,610
Provision for Loan Losses.................................         100            250            300           300
                                                                ------         ------         ------        ------
Net Interest Income after Provision for Loan Losses.......      14,846         15,138         15,392        15,310
Non-Interest Income.......................................         686          1,022            897           807
General and Administrative Expense........................      (7,997)        (7,830)        (7,539)       (7,621)
Real Estate Operations, net...............................       (104)           (117)          (114)          (48)
Amortization of Excess of Cost Over Fair Value
  of Net Assets Acquired..................................       (856)           (856)          (846)         (846)
SAIF Recapitalization Charge..............................      (8,250)            --             --            --
                                                                -------         -----          -----         -----
Income (Loss) Before Provision for Income Taxes...........      (1,675)         7,357          7,790         7,602
Income Tax Expense (Benefit)..............................        (271)         3,478          3,667         3,264
                                                                -------         -----          -----         -----
Net Income (Loss).........................................    $ (1,404)       $ 3,879        $ 4,123       $ 4,338
                                                                =======         =====          =====         =====
Basic Earnings (Loss) Per Share...........................     $ (0.17)        $ 0.47         $ 0.50        $ 0.53
                                                                 ======          ====           ====          ====
Diluted Earnings (Loss) Per Share ........................     $ (0.17)        $ 0.45         $ 0.47        $ 0.50
                                                                 ======          =====          ====          ====
 
                                                       53

</TABLE>
                                                     
<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
Retired 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

Paul D. Hagan
Senior Vice President and
Chief Financial Officer

Gerald M. Sauvigne
Executive Vice President and
Treasurer

John F. Traxler
Vice President
Investment Officer

Joseph F. Lavelle
Senior Vice President
Retail Banking Division
and Corporate Secretary




                         RELIANCE FEDERAL SAVINGS BANK*
                               EXECUTIVE OFFICERS

* Executive officers of Reliance Bancorp,  Inc. also serve as executive officers
of Reliance Federal Savings Bank.

                                 VICE PRESIDENTS

Dorothy J. Brown
Human Resources

John C. Correll
Home Mortgage

Charles V. DeRosa
Taxation

Frank A. Dreiss, Jr.
Data Processing

John J. Hogan
Marketing

James F. Kramer
Controller

William J. McKenna
Loan Servicing

Peter McCarthy
Retail Banking

William Riley
Commercial Lending

Jeannette Sabatelli
Consumer Credit

Frances Secondo
Internal Audit

Kevin J. Talty
Mortgage Originations
                            ASSISTANT VICE PRESIDENTS

John F. Brackx
Joseph C. Byrne
Roseanne Cullmer
Christine V. Gerber
Russell M. Kerstein

Steven F. Leibow
Maureen Marsh
John J. Martingale
Charles McCartin
Peter O'Neill
Francis J. McHale, Jr.
Panagiota Paloscio
Stephen Plezia
Thomas Rose
Ronald K. Session

                                                        54

<PAGE>



                             RELIANCE BANCORP, INC.
                                 BANKING OFFICES


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
Patricia 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
Maureen Milo
Branch Manager

Whitestone
19-01 Utopia Parkway
Whitestone, New York 11357
Beverly Bent
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
Wendy Kubovec
AVP - 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

Garden City
118 Seventh Street
Garden City, New York 11530
Thomas Quigley
AVP - Branch Manager

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

North Bellmore
2843 Jerusalem Avenue
North Bellmore, New York 11710
Ann Marie Richartz
Branch Manager

Plainview
1074 Old Country Road
Plainview, New York 11803
Jacqueline Campo
 Branch Manager


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



                                                          55

<PAGE>

                             RELIANCE BANCORP, INC.
                           BANKING OFFICES, Continued

NASSAU Continued
- ----------------
Salisbury
2530 Stewart Avenue
Westbury, New York 11590
Lucille Rocco
AVP - Branch Manager


Westbury
341 Post Avenue
Westbury, New York 11590
Sandra McGrath
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 25 A
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 Babylon North
1383 Deer Park Avenue
North Babylon, NY  11703
Theresa Mackey
Branch Manager

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


                                                          56

<PAGE>

                             STOCKHOLDER INFORMATION


ADMINISTRATIVE OFFICES
585 Stewart Avenue
Garden City, New York 11530

ANNUAL MEETING OF SHAREHOLDERS Annual Meeting of Shareholders is scheduled to be
held on  November  10,  1998 at the Long Island  Marriott  Hotel and  Conference
Center. A notice of the meeting, a proxy statement and a proxy form are included
with this  mailing  to  stockholders  of  record  as of  October  9,  1998.  All
shareholders are welcome to attend.

STOCK LISTING INFORMATION
Reliance Bancorp,  Inc.'s common stock is traded on the National  Association of
Securities Dealers Automated  Quotation/National  Market Securities (NASDAQ/NMS)
under the symbol "RELY".  Daily  quotations are included in the NASDAQ  national
market  stock  tables   published   in  leading   dailies  and  other   business
publications.

INVESTOR RELATIONS
Shareholders,  investors and analysts interested in additional information about
Reliance Bancorp, Inc.
are invited to contact:

Paul D. Hagan
Senior Vice President
Chief Financial Officer
585 Stewart Avenue
Garden City, New York 11530
(516) 222-9300

Copies of the Company's earnings releases and financial publications,  including
the annual report on Form 10-K filed with the Securities and Exchange Commission
are  available   without  charge  by  writing  to  Helen  V.  Tolentino  at  the
Administrative Offices, or visit our website at http://www.reliance-federal.com.

STOCK  TRANSFER  AGENT AND  REGISTRAR  Shareholders  wishing to change the name,
address,  or ownership of stock,  to report lost  certificates or to consolidate
accounts are asked to contact the Company's  stock  registrar and transfer agent
directly:

Registrar and Transfer Company
10 Commerce Drive
Cranford, New Jersey 07016
1-800-368-5948

STOCK PRICE INFORMATION
Shares of the common  stock were made  available  to  qualified  subscribers  at
$10.00 per share during the initial offering.  The tables show the reported high
and low sales prices of the common stock during fiscal 1998 and 1997.

                                     1998
                   -----------------------------------------
                   First       Second      Third      Fourth
                   Quarter    Quarter     Quarter    Quarter
                   -------    -------     -------    -------
High..........      $33.00     $36.88     $38.75     $42.25
Low...........      $27.69     $30.00     $29.69     $36.75

                                    1997
                   -----------------------------------------
                   First       Second      Third      Fourth
                   Quarter    Quarter     Quarter    Quarter
                   -------    -------     -------    -------
High..........      $19.50     $19.50     $25.38     $29.44
Low...........      $15.63     $17.50     $18.63     $22.00

As of July 31, 1998, the Company had approximately 1,100 shareholders of record,
not  including  the number of persons or  entities  holding  stock in nominee or
street name through various brokers and banks.

INDEPENDENT AUDITORS
KPMG Peat Marwick LLP
1305 Walt Whitman Road
Melville, New  York 11747-4302

COUNSEL
Berkman, Henoch, Peterson & Peddy
777 Zeckendorf Boulevard
Garden City, New York 11530

Muldoon, Murphy & Faucette
5101 Wisconsin Avenue, N.W.
Washington, D.C.  20016

                                                        57

                                                                        
INDEPENDENT AUDITORS' CONSENT
- -----------------------------

[LOGO] KPMG Peat Marwick LLP
          
          Certified Public Accountants
          1305 Walt Whitman Road
          Melville, NY  11747-4302

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

We consent to incorporation  by reference in the  Registration  Statements (Nos.
33-81278 and 333-20379) on Form S-8 of Reliance Bancorp, Inc of our report dated
July 23, 1998, relating to the consolidated  statements of condition of Reliance
Bancorp,  Inc.  and  subsidiary  as of June 30,  1998  and 1997 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, 1998, which
report is  incorporated  by reference to the June 30, 1998 Annual Report on Form
10-K of Reliance Bancorp, Inc.

/s/  KPMG Peat Marwick LLP
     Melville, New York
     September 28, 1998

                                                        

<TABLE> <S> <C>


<ARTICLE>                                            9
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              JUN-30-1998
<PERIOD-START>                                 JUL-01-1997
<PERIOD-END>                                   JUN-30-1998
<CASH>                                         37,596
<INT-BEARING-DEPOSITS>                         0
<FED-FUNDS-SOLD>                               9,500
<TRADING-ASSETS>                               0
<INVESTMENTS-HELD-FOR-SALE>                    1,075,254
<INVESTMENTS-CARRYING>                         289,448
<INVESTMENTS-MARKET>                           292,841
<LOANS>                                        978,738
<ALLOWANCE>                                    8,941
<TOTAL-ASSETS>                                 2,485,729
<DEPOSITS>                                     1,628,298
<SHORT-TERM>                                   580,206
<LIABILITIES-OTHER>                            32,361
<LONG-TERM>                                    50,000
                          0
                                    0
<COMMON>                                       118,329
<OTHER-SE>                                     76,535
<TOTAL-LIABILITIES-AND-EQUITY>                 2,485,729
<INTEREST-LOAN>                                79,619
<INTEREST-INVEST>                              73,585
<INTEREST-OTHER>                               615
<INTEREST-TOTAL>                               153,819
<INTEREST-DEPOSIT>                             63,432
<INTEREST-EXPENSE>                             86,828
<INTEREST-INCOME-NET>                          66,991
<LOAN-LOSSES>                                  1,650
<SECURITIES-GAINS>                             (5)
<EXPENSE-OTHER>                                39,661
<INCOME-PRETAX>                                33,539
<INCOME-PRE-EXTRAORDINARY>                     33,539
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   18,729
<EPS-PRIMARY>                                  2.11
<EPS-DILUTED>                                  1.99
<YIELD-ACTUAL>                                 7.52
<LOANS-NON>                                    9,101
<LOANS-PAST>                                   201
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                               5,182
<CHARGE-OFFS>                                  773
<RECOVERIES>                                   137
<ALLOWANCE-CLOSE>                              8,941
<ALLOWANCE-DOMESTIC>                           8,941
<ALLOWANCE-FOREIGN>                            0
<ALLOWANCE-UNALLOCATED>                        5,676
        


</TABLE>


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